XML 15 R25.htm IDEA: XBRL DOCUMENT v3.20.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2020
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):
 
 
March 31, 
 2020
 
December 31, 
 2019
Commercial and agricultural:
 
 
 
 
Commercial and industrial
 
$
235,690

 
$
230,018

Agricultural
 
289

 
274

Commercial mortgages:
 
 

 
 

Construction
 
40,957

 
43,962

Commercial mortgages, other
 
618,831

 
604,832

Residential mortgages
 
192,722

 
188,338

Consumer loans:
 
 

 
 

Credit cards
 

 

Home equity lines and loans
 
88,149

 
91,784

Indirect consumer loans
 
129,473

 
134,973

Direct consumer loans
 
14,350

 
15,038

Total loans, net of deferred origination fees and costs
 
1,320,461

 
1,309,219

Interest receivable on loans
 
3,759

 
3,684

Total recorded investment in loans
 
$
1,324,220

 
$
1,312,903

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 March 31, 2020 and 2019 (in thousands):
 
Three Months Ended March 31, 2020
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance
$
10,227

 
$
8,869

 
$
1,252

 
$
3,130

 
$
23,478

Charge-offs
(30
)
 

 

 
(403
)
 
(433
)
Recoveries
4

 
1

 

 
135

 
140

Net recoveries (charge-offs)
(26
)
 

 

 
(268
)
 
(294
)
Provision
990

 
1,603

 
169

 
288

 
3,050

Ending balance
$
11,191

 
$
10,472

 
$
1,421

 
$
3,149

 
$
26,233

 
Three Months Ended March 31, 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
(7
)
 

 
(2
)
 
(439
)
 
(448
)
Recoveries
11

 
1

 

 
144

 
156

Net recoveries (charge-offs)
4

 
1

 
(2
)
 
(295
)
 
(292
)
Provision
42

 
1,289

 
(9
)
 
(229
)
 
1,093

Ending balance
$
5,429

 
$
9,474

 
$
1,215

 
$
3,627

 
$
19,745





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 March 31, 2020 and December 31, 2019 (in thousands):
 
March 31, 2020
Allowance for loan losses:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,851

 
$
2,058

 
$

 
$

 
$
7,909

Collectively evaluated for impairment
5,340

 
8,414

 
1,421

 
3,149

 
18,324

   Total ending allowance balance
$
11,191

 
$
10,472

 
$
1,421

 
$
3,149

 
$
26,233

 
December 31, 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
$
6,000

 
$
2,097

 
$

 
$

 
$
8,097

Collectively evaluated for impairment
4,227

 
6,772

 
1,252

 
3,130

 
15,381

   Total ending allowance balance
$
10,227

 
$
8,869

 
$
1,252

 
$
3,130

 
$
23,478

 
March 31, 2020
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
5,952

 
$
8,478

 
$
518

 
$
149

 
$
15,097

Loans collectively evaluated for  impairment
230,698

 
653,183

 
192,751

 
232,491

 
1,309,123

   Total ending loans balance
$
236,650

 
$
661,661

 
$
193,269

 
$
232,640

 
$
1,324,220

 
December 31, 2019
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
6,147

 
$
8,844

 
$
525

 
$
149

 
$
15,665

Loans collectively evaluated for  impairment
224,775

 
641,726

 
188,349

 
242,388

 
1,297,238

   Total ending loans balance
$
230,922

 
$
650,570

 
$
188,874

 
$
242,537

 
$
1,312,903


Summary of impaired financing receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of March 31, 2020 and December 31, 2019 (in thousands):
 
March 31, 2020
 
December 31, 2019
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
$
105

 
$
106

 
$

 
$
133

 
$
133

 
$

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Construction
231

 
232

 

 
247

 
247

 

Commercial mortgages, other
3,219

 
3,220

 

 
3,501

 
3,503

 

Residential mortgages
547

 
518

 

 
554

 
525

 

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
171

 
149

 

 
171

 
149

 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
5,845

 
5,846

 
5,851

 
6,013

 
6,014

 
6,000

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages, other
5,025

 
5,026

 
2,058

 
5,093

 
5,094

 
2,097

Total
$
15,143

 
$
15,097

 
$
7,909

 
$
15,712

 
$
15,665

 
$
8,097


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-month periods ended March 31, 2020 and 2019 (in thousands):
 
 
Three Months Ended 
 March 31, 2020
 
Three Months Ended 
 March 31, 2019
With no related allowance recorded:
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
Commercial and agricultural:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
120

 
$

 
$
325

 
$
1

Commercial mortgages:
 
 

 
 

 
 

 
 

Construction
 
239

 
2

 
301

 
2

Commercial mortgages, other
 
3,362

 

 
3,889

 
5

Residential mortgages
 
521

 
5

 
397

 
2

Consumer loans:
 
 

 
 

 
 

 
 

Home equity lines & loans
 
149

 
2

 
111

 
1

With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 

 
 

 
 

 
 

Commercial and industrial
 
5,930

 

 
1,807

 

Commercial mortgages:
 
 

 
 

 
 

 
 

Commercial mortgages, other
 
5,060

 

 
3,523

 

Total
 
$
15,381

 
$
9

 
$
10,353

 
$
11

(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 March 31, 2020 and December 31, 2019 (in thousands):

 
 
Non-accrual
 
Loans Past Due 90 Days or More and Still Accruing
 
 
March 31, 2020
 
December 31, 2019
 
March 31, 2020
 
December 31, 2019
Commercial and agricultural:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
5,951

 
$
6,147

 
$
8

 
$
7

Commercial mortgages:
 
 
 
 
 
 
 
 
Construction
 
73

 
80

 

 

Commercial mortgages, other
 
8,247

 
8,407

 

 

Residential mortgages
 
2,265

 
2,155

 

 

Consumer loans:
 
 
 
 
 
 
 
 
Credit cards
 

 

 

 

Home equity lines and loans
 
638

 
641

 

 

Indirect consumer loans
 
767

 
571

 

 

Direct consumer loans
 
7

 
7

 

 

Total
 
$
17,948

 
$
18,008

 
$
8

 
$
7

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 March 31, 2020 and December 31, 2019 (in thousands):
 
March 31, 2020
 
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
$
347

 
$
1,373

 
$
4,264

 
$
5,984

 
$
230,376

 
$
236,360

Agricultural

 

 

 

 
290

 
290

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 
41,073

 
41,073

Commercial mortgages, other
2,385

 
1,211

 
2,297

 
5,893

 
614,695

 
620,588

Residential mortgages
1,432

 
286

 
1,131

 
2,849

 
190,420

 
193,269

Consumer loans:
 

 
 

 
 

 
 

 
 
 
 
Home equity lines and loans
368

 
174

 
95

 
637

 
87,784

 
88,421

Indirect consumer loans
1,050

 
216

 
376

 
1,642

 
128,167

 
129,809

Direct consumer loans
33

 
21

 
6

 
60

 
14,350

 
14,410

Total
$
5,615

 
$
3,281

 
$
8,169

 
$
17,065

 
$
1,307,155

 
$
1,324,220



 
December 31, 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
$
1,285

 
$
49

 
$
4,398

 
$
5,732

 
$
224,916

 
$
230,648

Agricultural

 

 

 

 
274

 
274

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 
44,082

 
44,082

Commercial mortgages, other
440

 
277

 
2,165

 
2,883

 
603,605

 
606,488

Residential mortgages
1,016

 
804

 
956

 
2,775

 
186,099

 
188,874

Consumer loans:
 

 
 

 
 

 
 

 
 
 
 
Credit cards

 

 

 

 

 

Home equity lines and loans
353

 
151

 
149

 
653

 
91,412

 
92,065

Indirect consumer loans
1,546

 
377

 
355

 
2,278

 
133,088

 
135,366

Direct consumer loans
32

 
10

 
6

 
49

 
15,057

 
15,106

Total
$
4,672

 
$
1,668

 
$
8,029

 
$
14,370

 
$
1,298,533

 
$
1,312,903



Loans by class modified as troubled debt restructurings
The following table present loans by class modified as TDRs that occurred during the three months ended March 31, 2019 (dollars in thousands):

March 31, 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


The TDRs described above did not increase the allowance for loan losses and resulted in no charge-offs during the three-month period ended March 31, 2019.

Risk category of the recorded investment of loans by class of loans
Based on the analyses performed as of March 31, 2020 and December 31, 2019, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 
March 31, 2020
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
214,801

 
$
5,852

 
$
9,926

 
$
5,781

 
$
236,360

Agricultural

 
290

 

 

 

 
290

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 
37,123

 
398

 
3,552

 

 
41,073

Commercial mortgages

 
593,742

 
11,483

 
11,008

 
4,355

 
620,588

Residential mortgages
191,004

 

 

 
2,265

 

 
193,269

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
Home equity lines and loans
87,783

 

 

 
638

 

 
88,421

Indirect consumer loans
129,042

 

 

 
767

 

 
129,809

Direct consumer loans
14,403

 

 

 
7

 

 
14,410

Total
$
422,232

 
$
845,956

 
$
17,733

 
$
28,163

 
$
10,136

 
$
1,324,220

 
December 31, 2019
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
208,552

 
$
5,915

 
$
10,361

 
$
5,820

 
$
230,648

Agricultural

 
274

 

 

 

 
274

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 
Construction

 
40,304

 
168

 
3,610

 

 
44,082

Commercial mortgages

 
577,266

 
12,451

 
12,356

 
4,415

 
606,488

Residential mortgages
186,719

 

 

 
2,155

 

 
188,874

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
Credit cards

 

 

 

 

 

Home equity lines and loans
91,424

 

 

 
641

 

 
92,065

Indirect consumer loans
134,795

 

 

 
571

 

 
135,366

Direct consumer loans
15,099

 

 

 
7

 

 
15,106

Total
$
428,037

 
$
826,396

 
$
18,534

 
$
29,701

 
$
10,235

 
$
1,312,903

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 March 31, 2020 and December 31, 2019 (in thousands):

 
March 31, 2020
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
191,004

 
$

 
$
87,783

 
$
129,042

 
$
14,403

Non-Performing
2,265

 

 
638

 
767

 
7

 
$
193,269

 
$

 
$
88,421

 
$
129,809

 
$
14,410


 
December 31, 2019
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
186,719

 
$

 
$
91,424

 
$
134,795

 
$
15,099

Non-Performing
2,155

 

 
641

 
571

 
7

 
$
188,874

 
$

 
$
92,065

 
$
135,366

 
$
15,106