XML 37 R25.htm IDEA: XBRL DOCUMENT v3.19.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2019
Loans and Leases Receivable Disclosure [Abstract]  
Composition of the loan portfolio by type
The composition of the loan portfolio, net of deferred origination fees and costs, is summarized as follows (in thousands):
 
 
June 30, 
 2019
 
December 31, 
 2018
Commercial and agricultural:
 
 
 
 
Commercial and industrial
 
$
206,588

 
$
202,526

Agricultural
 
210

 
328

Commercial mortgages:
 
 

 
 

Construction
 
39,606

 
54,476

Commercial mortgages, other
 
608,894

 
606,694

Residential mortgages
 
183,835

 
182,724

Consumer loans:
 
 

 
 

Credit cards
 

 
1,449

Home equity lines and loans
 
94,465

 
98,145

Indirect consumer loans
 
138,658

 
149,380

Direct consumer loans
 
16,115

 
16,184

Total loans, net of deferred origination fees and costs
 
1,288,371

 
1,311,906

Interest receivable on loans
 
4,052

 
3,703

Total recorded investment in loans
 
$
1,292,423

 
$
1,315,609

Allowance for loan losses by portfolio segment
The following tables present the activity in the allowance for loan losses by portfolio segment for the three month periods ended June 30, 2019 and 2018 (in thousands):
 
Three Months Ended June 30, 2019
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance
$
5,429

 
$
9,474

 
$
1,215

 
$
3,627

 
$
19,745

Charge-offs
(48
)
 

 
(39
)
 
(318
)
 
(405
)
Recoveries
4

 
1

 
45

 
116

 
166

Net recoveries (charge-offs)
(44
)
 
1

 
6

 
(202
)
 
(239
)
Provision
91

 
70

 
8

 
(19
)
 
150

Ending balance
$
5,476

 
$
9,545

 
$
1,229

 
$
3,406

 
$
19,656

 
Three Months Ended June 30, 2018
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance
$
7,003

 
$
8,640

 
$
1,407

 
$
4,340

 
$
21,390

Charge-offs
(3,624
)
 
(145
)
 
(71
)
 
(463
)
 
(4,303
)
Recoveries
11

 
1

 

 
184

 
196

Net recoveries (charge-offs)
(3,613
)
 
(144
)
 
(71
)
 
(279
)
 
(4,107
)
Provision
1,579

 
244

 
109

 
430

 
2,362

Ending balance
$
4,969

 
$
8,740

 
$
1,445

 
$
4,491

 
$
19,645



The following tables present the activity in the allowance for loan losses by portfolio segment for the six month periods ended June 30, 2019 and 2018 (in thousands):
 
Six Months Ended June 30, 2019
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
5,383

 
$
8,184

 
$
1,226

 
$
4,151

 
$
18,944

Charge-offs:
(55
)
 

 
(41
)
 
(757
)
 
(853
)
Recoveries:
15

 
2

 
45

 
260

 
322

Net recoveries (charge-offs)
(40
)
 
2

 
4

 
(497
)
 
(531
)
Provision
133

 
1,359

 
(1
)
 
(248
)
 
1,243

Ending balance
$
5,476

 
$
9,545

 
$
1,229

 
$
3,406

 
$
19,656

 
Six Months Ended June 30, 2018
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
6,976

 
$
8,514

 
$
1,316

 
$
4,355

 
$
21,161

Charge-offs:
(3,644
)
 
(145
)
 
(165
)
 
(921
)
 
(4,875
)
Recoveries:
21

 
2

 
5

 
260

 
288

Net recoveries (charge-offs)
(3,623
)
 
(143
)
 
(160
)
 
(661
)
 
(4,587
)
Provision
1,616

 
369

 
289

 
797

 
3,071

Ending balance
$
4,969

 
$
8,740

 
$
1,445

 
$
4,491

 
$
19,645


Allowance for loan losses and the recorded investment in loans based on impairment method
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2019 and December 31, 2018 (in thousands):
 
June 30, 2019
Allowance for loan losses:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,726

 
$
2,738

 
$

 
$

 
$
4,464

Collectively evaluated for impairment
3,750

 
6,807

 
1,229

 
3,406

 
15,192

   Total ending allowance balance
$
5,476

 
$
9,545

 
$
1,229

 
$
3,406

 
$
19,656

 
December 31, 2018
Allowance for loan losses:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,743

 
$
446

 
$

 
$

 
$
2,189

Collectively evaluated for impairment
3,640

 
7,738

 
1,226

 
4,151

 
16,755

   Total ending allowance balance
$
5,383

 
$
8,184

 
$
1,226

 
$
4,151

 
$
18,944

 
June 30, 2019
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
2,074

 
$
14,056

 
$
385

 
$
160

 
$
16,675

Loans collectively evaluated for  impairment
205,395

 
636,546

 
183,962

 
249,845

 
1,275,748

   Total ending loans balance
$
207,469

 
$
650,602

 
$
184,347

 
$
250,005

 
$
1,292,423

 
December 31, 2018
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
2,128

 
$
6,146

 
$
402

 
$
55

 
$
8,731

Loans collectively evaluated for  impairment
201,284

 
656,842

 
182,823

 
265,929

 
1,306,878

   Total ending loans balance
$
203,412

 
$
662,988

 
$
183,225

 
$
265,984

 
$
1,315,609


Summary of impaired financing receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of June 30, 2019 and December 31, 2018 (in thousands):
 
June 30, 2019
 
December 31, 2018
With no related allowance recorded:
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
272

 
$
273

 
$

 
$
345

 
$
346

 
$

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Construction
277

 
278

 

 
307

 
308

 

Commercial mortgages, other
3,436

 
3,438

 

 
4,007

 
3,935

 

Residential mortgages
413

 
385

 

 
424

 
402

 

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
158

 
160

 

 
54

 
55

 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
1,800

 
1,801

 
1,726

 
1,780

 
1,782

 
1,743

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages, other
10,423

 
10,340

 
2,738

 
1,902

 
1,903

 
446

Total
$
16,779

 
$
16,675

 
$
4,464

 
$
8,819

 
$
8,731

 
$
2,189


The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans for the three and six-month periods ended June 30, 2019 and 2018 (in thousands):
 
 
Three Months Ended 
 June 30, 2019
 
Three Months Ended 
 June 30, 2018
 
Six Months Ended 
 June 30, 2019
 
Six Months Ended 
 June 30, 2018
With no related allowance recorded:
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
289

 
$

 
$
710

 
$
7

 
$
308

 
$
1

 
$
762

 
$
15

Commercial mortgages:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction
 
285

 
2

 
345

 
3

 
293

 
5

 
352

 
6

Commercial mortgages, other
 
3,640

 
3

 
4,290

 
5

 
3,738

 
6

 
4,240

 
10

Residential mortgages
 
388

 
2

 
421

 
2

 
393

 
4

 
423

 
4

Consumer loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Home equity lines & loans
 
163

 
1

 
61

 
1

 
127

 
1

 
62

 
2

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
1,817

 

 
3,196

 

 
1,805

 

 
3,886

 

Commercial mortgages:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages, other
 
7,741

 

 
2,467

 
1

 
5,795

 

 
2,578

 
3

Total
 
$
14,323

 
$
8

 
$
11,490

 
$
19

 
$
12,459

 
$
17

 
$
12,303

 
$
40

(1)Cash basis interest income approximates interest income recognized.
 
The following table presents the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loans as of June 30, 2019 and December 31, 2018 (in thousands):

 
 
Non-accrual
 
Loans Past Due 90 Days or More and Still Accruing
 
 
June 30, 2019
 
December 31, 2018
 
June 30, 2019
 
December 31, 2018
Commercial and agricultural:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
2,042

 
$
2,048

 
$
57

 
$
10

Commercial mortgages:
 
 
 
 
 
 
 
 
Construction
 
94

 
109

 

 

Commercial mortgages, other
 
13,580

 
5,529

 

 

Residential mortgages
 
2,545

 
2,655

 

 

Consumer loans:
 
 
 
 
 
 
 
 
Credit cards
 

 

 

 
9

Home equity lines and loans
 
722

 
1,183

 

 

Indirect consumer loans
 
526

 
693

 

 

Direct consumer loans
 
7

 
37

 

 

Total
 
$
19,516

 
$
12,254

 
$
57

 
$
19

Recorded investment in past due and non-accrual status by class of loans
The following tables present the aging of the recorded investment in loans as of June 30, 2019 and December 31, 2018 (in thousands):
 
June 30, 2019
 
30 - 59 Days Past Due
 
60 - 89 Days Past Due
 
90 Days or More Past Due
 
Total Past Due
 
Loans Not Past Due
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,221

 
$
87

 
$
128

 
$
1,436

 
$
205,822

 
$
207,258

Agricultural

 

 

 

 
211

 
211

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 
39,734

 
39,734

Commercial mortgages, other
2,593

 
87

 
2,126

 
4,806

 
606,062

 
610,868

Residential mortgages
1,894

 
557

 
1,039

 
3,490

 
180,857

 
184,347

Consumer loans:
 

 
 

 
 

 
 

 
 
 
 
Home equity lines and loans
886

 
22

 
251

 
1,159

 
93,629

 
94,788

Indirect consumer loans
1,128

 
185

 
201

 
1,514

 
137,515

 
139,029

Direct consumer loans
89

 
54

 

 
143

 
16,045

 
16,188

Total
$
7,811

 
$
992

 
$
3,745

 
$
12,548

 
$
1,279,875

 
$
1,292,423



 
December 31, 2018
 
30 - 59 Days Past Due
 
60 - 89 Days Past Due
 
90 Days or More Past Due
 
Total Past Due
 
Loans Not Past Due
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
284

 
$
61

 
$
71

 
$
416

 
$
202,667

 
$
203,083

Agricultural
16

 

 

 
16

 
313

 
329

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 
54,626

 
54,626

Commercial mortgages, other
6,273

 
158

 
169

 
6,600

 
601,762

 
608,362

Residential mortgages
2,204

 
516

 
1,026

 
3,746

 
179,479

 
183,225

Consumer loans:
 

 
 

 
 

 
 

 
 
 
 
Credit cards
1

 
3

 
9

 
13

 
1,437

 
1,450

Home equity lines and loans
279

 
97

 
730

 
1,106

 
97,360

 
98,466

Indirect consumer loans
1,511

 
319

 
436

 
2,266

 
147,540

 
149,806

Direct consumer loans
120

 
53

 
31

 
204

 
16,058

 
16,262

Total
$
10,688

 
$
1,207

 
$
2,472

 
$
14,367

 
$
1,301,242

 
$
1,315,609



Loans by class modified as troubled debt restructurings
The following tables present loans by class modified as TDRs that occurred during the six months ended June 30, 2019 and 2018 (dollars in thousands):

June 30, 2019
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Consumer loans:
 
 
 
 
 
 
Home equity lines and loans
 
1

 
$
137

 
$
137

Total
 
1

 
$
137

 
$
137


June 30, 2018
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
Commercial and industrial
 
1

 
$
100

 
$
100

Total
 
1

 
$
100

 
$
100



The TDRs described above did not increase the allowance for loan losses and resulted in no charge-offs during the six month periods ended June 30, 2019 and 2018.

Risk category of the recorded investment of loans by class of loans
Based on the analyses performed as of June 30, 2019 and December 31, 2018, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 
June 30, 2019
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
195,789

 
$
2,641

 
$
7,085

 
$
1,743

 
$
207,258

Agricultural

 
211

 

 

 

 
211

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 
39,640

 

 
94

 

 
39,734

Commercial mortgages

 
582,259

 
7,343

 
16,730

 
4,536

 
610,868

Residential mortgages
181,802

 

 

 
2,545

 

 
184,347

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
Credit cards

 

 

 

 

 

Home equity lines and loans
94,066

 

 

 
722

 

 
94,788

Indirect consumer loans
138,503

 

 

 
526

 

 
139,029

Direct consumer loans
16,181

 

 

 
7

 

 
16,188

Total
$
430,552

 
$
817,899

 
$
9,984

 
$
27,709

 
$
6,279

 
$
1,292,423

 
December 31, 2018
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
190,666

 
$
4,452

 
$
6,222

 
$
1,743

 
$
203,083

Agricultural

 
329

 

 

 

 
329

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 
54,517

 

 
109

 

 
54,626

Commercial mortgages

 
574,221

 
16,830

 
15,948

 
1,363

 
608,362

Residential mortgages
180,570

 

 

 
2,655

 

 
183,225

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
Credit cards
1,450

 

 

 

 

 
1,450

Home equity lines and loans
97,283

 

 

 
1,183

 

 
98,466

Indirect consumer loans
149,113

 

 

 
693

 

 
149,806

Direct consumer loans
16,225

 

 

 
37

 

 
16,262

Total
$
444,641

 
$
819,733

 
$
21,282

 
$
26,847

 
$
3,106

 
$
1,315,609

Recorded investment in residential and consumer loans based on payment activity
The following tables present the recorded investment in residential and consumer loans based on payment activity as of June 30, 2019 and December 31, 2018 (in thousands):

 
June 30, 2019
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
181,802

 
$

 
$
94,066

 
$
138,503

 
$
16,181

Non-Performing
2,545

 

 
722

 
526

 
7

 
$
184,347

 
$

 
$
94,788

 
$
139,029

 
$
16,188


 
December 31, 2018
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
180,570

 
$
1,450

 
$
97,283

 
$
149,113

 
$
16,225

Non-Performing
2,655

 

 
1,183

 
693

 
37

 
$
183,225

 
$
1,450

 
$
98,466

 
$
149,806

 
$
16,262