XML 36 R24.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2021
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, 2021December 31, 2020
Commercial and agricultural:
Commercial and industrial$398,923 $368,663 
Agricultural436 283 
Commercial mortgages:
Construction58,326 61,945 
Commercial mortgages, other670,628 654,663 
Residential mortgages245,231 239,401 
Consumer loans:
Home equity lines and loans74,868 78,547 
Indirect consumer loans120,881 120,538 
Direct consumer loans11,656 12,423 
Total loans, net of deferred loan fees and costs1,580,949 1,536,463 
Interest receivable on loans5,035 5,035 
Total recorded investment in loans$1,585,984 $1,541,498 
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, 2021 and 2020 (in thousands):
Three Months Ended March 31, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$4,493 $11,496 $2,079 $2,856 $20,924 
Charge-offs— — (26)(164)(190)
Recoveries296 — — 138 434 
Net recoveries (charge-offs)296 — (26)(26)244 
Provision(452)290 62 (159)(259)
Ending balance$4,337 $11,786 $2,115 $2,671 $20,909 
Three Months Ended March 31, 2020
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$10,227 $8,869 $1,252 $3,130 $23,478 
Charge-offs(30)— — (403)(433)
Recoveries— 135 140 
Net recoveries (charge-offs)(26)— (268)(293)
Provision990 1,603 169 288 3,050 
Ending balance$11,191 $10,473 $1,421 $3,150 $26,235 
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, 2021 and December 31, 2020 (in thousands):
 March 31, 2021
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,430 $107 $— $42 $1,579 
Collectively evaluated for impairment2,907 11,679 2,115 2,629 19,330 
   Total ending allowance balance$4,337 $11,786 $2,115 $2,671 $20,909 

 December 31, 2020
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,401 $74 $— $52 $1,527 
Collectively evaluated for impairment3,092 11,422 2,079 2,804 19,397 
   Total ending allowance balance$4,493 $11,496 $2,079 $2,856 $20,924 


 March 31, 2021
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$3,378 $5,223 $964 $357 $9,922 
Loans collectively evaluated for  impairment397,341 726,215 244,879 207,627 1,576,062 
   Total ending loans balance$400,719 $731,438 $245,843 $207,984 $1,585,984 

 December 31, 2020
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$3,400 $5,117 $1,271 $801 $10,589 
Loans collectively evaluated for  impairment366,852 714,028 238,742 211,287 1,530,909 
   Total ending loans balance$370,252 $719,145 $240,013 $212,088 $1,541,498 
Summary of impaired financing receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of March 31, 2021 and December 31, 2020 (in thousands):
 March 31, 2021December 31, 2020
With no related allowance recorded:Unpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses AllocatedUnpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses Allocated
Commercial and agricultural:
Commercial and industrial$1,860 $1,860 $— $1,960 $1,963 $— 
Commercial mortgages:
Construction175 176 — 188 189 — 
Commercial mortgages, other7,542 4,881 — 6,814 4,760 — 
Residential mortgages981 964 — 1,283 1,271 — 
Consumer loans:
Home equity lines and loans213 196 — 645 631 — 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial5,380 1,518 1,430 5,228 1,437 1,401 
Commercial mortgages:
Commercial mortgages, other256 166 107 258 168 74 
Consumer loans:
Home equity lines and loans161 161 42 170 170 52 
Total$16,568 $9,922 $1,579 $16,546 $10,589 $1,527 

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, 2021 and 2020 (in thousands):
 Three Months Ended 
 March 31, 2021
Three Months Ended 
 March 31, 2020
With no related allowance recorded:Average Recorded InvestmentInterest Income Recognized
(1)
Average Recorded InvestmentInterest Income Recognized
(1)
Commercial and agricultural:
Commercial and industrial$1,912 $13 $120 $— 
Commercial mortgages:
Construction182 239 
Commercial mortgages, other4,822 3,362 — 
Residential mortgages1,118 521 
Consumer loans:
Home equity lines & loans413 149 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,477 5,930 — 
Commercial mortgages:
Commercial mortgages, other167 — 5,060 — 
Consumer loans:
Home equity lines and loans166 — — — 
Total$10,257 $35 $15,381 $
(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, 2021 and December 31, 2020 (in thousands):
Non-accrualLoans Past Due 90 Days or More and Still Accruing
March 31, 2021December 31, 2020March 31, 2021December 31, 2020
Commercial and agricultural:
Commercial and industrial$2,267 $2,167 $$
Commercial mortgages:
Construction51 55 — — 
Commercial mortgages, other4,541 4,415 — — 
Residential mortgages1,254 1,632 — — 
Consumer loans:
Home equity lines and loans673 1,159 — — 
Indirect consumer loans521 519 — — 
Direct consumer loans18 — — 
Total$9,325 $9,952 $$
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, 2021 and December 31, 2020 (in thousands):
March 31, 2021
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$1,066 $— $15 $1,081 $399,200 $400,281 
Agricultural— — — — 438 438 
Commercial mortgages: 
Construction— — — — 58,525 58,525 
Commercial mortgages, other1,062 174 320 1,556 671,357 672,913 
Residential mortgages449 68 382 899 244,944 245,843 
Consumer loans: 
Home equity lines and loans— 278 281 74,800 75,081 
Indirect consumer loans700 132 240 1,072 120,125 121,197 
Direct consumer loans— 11 11,695 11,706 
Total$3,284 $374 $1,242 $4,900 $1,581,084 $1,585,984 
December 31, 2020
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$520 $14 $30 $564 $369,404 $369,968 
Agricultural— — — — 284 284 
Commercial mortgages: 
Construction— — — — 62,164 62,164 
Commercial mortgages, other1,438 3,696 308 5,442 651,539 656,981 
Residential mortgages817 406 461 1,684 238,329 240,013 
Consumer loans: 
Home equity lines and loans521 41 474 1,036 77,725 78,761 
Indirect consumer loans1,268 198 252 1,718 119,135 120,853 
Direct consumer loans34 — 36 12,438 12,474 
Total$4,598 $4,357 $1,525 $10,480 $1,531,018 $1,541,498 
Loans by class modified as troubled debt restructurings
The following table presents loans by class modified as TDRs that occurred during the three month period ended March 31, 2021 (dollars in thousands):

March 31, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial mortgages:
Commercial mortgages, other$2,488 $2,488 
Total$2,488 $2,488 
Risk category of the recorded investment of loans by class of loans Based on the analyses performed as of March 31, 2021 and December 31, 2020, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 March 31, 2021
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $390,138 $3,232 $5,652 $1,259 $400,281 
Agricultural— 438 — — — 438 
Commercial mortgages:
Construction— 57,131 — 1,394 — 58,525 
Commercial mortgages— 631,346 21,502 18,938 1,127 672,913 
Residential mortgages244,589 — — 1,254 — 245,843 
Consumer loans:
Home equity lines and loans74,408 — — 673 — 75,081 
Indirect consumer loans120,676 — — 521 — 121,197 
Direct consumer loans11,688 — — 18 — 11,706 
Total$451,361 $1,079,053 $24,734 $28,450 $2,386 $1,585,984 
 December 31, 2020
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $360,500 $2,999 $5,092 $1,377 $369,968 
Agricultural— 284 — — — 284 
Commercial mortgages:
Construction— 59,885 — 2,279 — 62,164 
Commercial mortgages— 616,090 23,631 16,128 1,132 656,981 
Residential mortgages238,381 — — 1,632 — 240,013 
Consumer loans:
Home equity lines and loans77,602 — — 1,159 — 78,761 
Indirect consumer loans120,334 — — 519 — 120,853 
Direct consumer loans12,470 — — — 12,474 
Total$448,787 $1,036,759 $26,630 $26,813 $2,509 $1,541,498 
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, 2021 and December 31, 2020 (in thousands):
 March 31, 2021
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$244,589 $74,408 $120,676 $11,688 
Non-Performing1,254 673 521 18 
 $245,843 $75,081 $121,197 $11,706 

 December 31, 2020
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$238,381 $77,602 $120,334 $12,470 
Non-Performing1,632 1,159 519 
 $240,013 $78,761 $120,853 $12,474