XML 36 R24.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2021
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of 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):
September 30, 2021December 31, 2020
Commercial and agricultural:
Commercial and industrial$270,656 $368,663 
Agricultural419 283 
Commercial mortgages:
Construction67,445 61,945 
Commercial mortgages, other721,709 654,663 
Residential mortgages253,991 239,401 
Consumer loans:
Home equity lines and loans72,471 78,547 
Indirect consumer loans119,772 120,538 
Direct consumer loans10,205 12,423 
Total loans, net of deferred loan fees and costs1,516,668 1,536,463 
Interest receivable on loans4,261 5,035 
Total recorded investment in loans$1,520,929 $1,541,498 
Schedule of 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 September 30, 2021 and 2020 (in thousands):
Three Months Ended September 30, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$3,628 $12,963 $1,791 $2,294 $20,676 
Charge-offs— (44)— (190)(234)
Recoveries— 133 142 
Net recoveries (charge-offs)(43)— (57)(92)
Provision(15)361 80 (70)356 
Ending balance$3,621 $13,281 $1,871 $2,167 $20,940 
Three Months Ended September 30, 2020
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$8,327 $10,549 $1,891 $3,363 $24,130 
Charge-offs(68)— (42)(216)(326)
Recoveries18 — 87 107 
Net recoveries (charge-offs)(50)(42)(129)(219)
Provision180 361 232 (94)679 
Ending balance$8,457 $10,912 $2,081 $3,140 $24,590 
The following tables present the activity in the allowance for loan losses by portfolio segment for the nine month periods ended September 30, 2021 and 2020 (in thousands):

Nine Months Ended September 30, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$4,493 $11,496 $2,079 $2,856 $20,924 
Charge-offs(25)(44)(71)(510)(650)
Recoveries283 10 424 719 
Net recoveries (charge-offs)258 (42)(61)(86)69 
Provision(1,130)1,827 (147)(603)(53)
Ending balance$3,621 $13,281 $1,871 $2,167 $20,940 
Nine Months Ended September 30, 2020
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$10,227 $8,869 $1,252 $3,130 $23,478 
Charge-offs(134)(2,143)(56)(915)(3,248)
Recoveries27 49 293 371 
Net recoveries (charge-offs)(107)(2,141)(7)(622)(2,877)
Provision(1,663)4,184 836 632 3,989 
Ending balance$8,457 $10,912 $2,081 $3,140 $24,590 
Schedule of 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 September 30, 2021 and December 31, 2020 (in thousands):
 September 30, 2021
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,525 $1,800 $— $73 $3,398 
Collectively evaluated for impairment2,096 11,481 1,871 2,094 17,542 
   Total ending allowance balance$3,621 $13,281 $1,871 $2,167 $20,940 

 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 
 September 30, 2021
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$2,582 $8,356 $946 $333 $12,217 
Loans collectively evaluated for  impairment269,290 783,120 253,695 202,607 1,508,712 
   Total ending loans balance$271,872 $791,476 $254,641 $202,940 $1,520,929 

 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 
Schedule of Impaired Financing Receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of September 30, 2021 and December 31, 2020 (in thousands):
 September 30, 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$995 $970 $— $1,960 $1,963 $— 
Commercial mortgages:
Construction143 143 — 188 189 — 
Commercial mortgages, other7,312 4,651 — 6,814 4,760 — 
Residential mortgages960 946 — 1,283 1,271 — 
Consumer loans:
Home equity lines and loans195 179 — 645 631 — 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial5,487 1,612 1,525 5,228 1,437 1,401 
Commercial mortgages:
Commercial mortgages, other3,554 3,562 1,800 258 168 74 
Consumer loans:
Home equity lines and loans154 154 73 170 170 52 
Total$18,800 $12,217 $3,398 $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 and nine month periods ended September 30, 2021 and 2020 (in thousands):
 Three Months Ended 
 September 30, 2021
Three Months Ended 
 September 30, 2020
Nine Months Ended 
 September 30, 2021
Nine Months Ended 
 September 30, 2020
With no related allowance recorded:Average Recorded InvestmentInterest Income Recognized
(1)
Average Recorded InvestmentInterest Income Recognized
(1)
Average Recorded InvestmentInterest Income Recognized
(1)
Average Recorded InvestmentInterest Income Recognized
(1)
Commercial and agricultural:
Commercial and industrial$1,378 $$1,239 $$1,645 $$679 $
Commercial mortgages:
Construction151 213 167 226 
Commercial mortgages, other4,665 4,515 — 4,743 23 3,938 — 
Residential mortgages950 12 1,224 1,034 29 873 17 
Consumer loans:
Home equity lines & loans184 650 299 399 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,545 5,804 1,511 5,867 
Commercial mortgages:
Commercial mortgages, other3,644 25 2,229 1,905 25 3,645 16 
Consumer loans:
Home equity lines and loans155 — 175 — 160 — 88 — 
Total$12,672 $55 $16,049 $23 $11,464 $96 $15,715 $50 
(1)Cash basis interest income approximates interest income recognized.
The following table presents the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loans as of September 30, 2021 and December 31, 2020 (in thousands):
Non-accrualLoans Past Due 90 Days or More and Still Accruing
September 30, 2021December 31, 2020September 30, 2021December 31, 2020
Commercial and agricultural:
Commercial and industrial$2,080 $2,167 $$
Commercial mortgages:
Construction36 55 — — 
Commercial mortgages, other4,212 4,415 — — 
Residential mortgages845 1,632 — — 
Consumer loans:
Home equity lines and loans819 1,159 — — 
Indirect consumer loans367 519 — — 
Direct consumer loans14 — — 
Total$8,373 $9,952 $$
Schedule of 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 September 30, 2021 and December 31, 2020 (in thousands):
September 30, 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$1,110 $1,375 $45 $2,530 $268,921 $271,451 
Agricultural— — — — 421 421 
Commercial mortgages: 
Construction— — — — 67,644 67,644 
Commercial mortgages, other2,056 2,615 217 4,888 718,944 723,832 
Residential mortgages1,226 131 436 1,793 252,848 254,641 
Consumer loans: 
Home equity lines and loans115 161 542 818 71,835 72,653 
Indirect consumer loans764 83 161 1,008 119,037 120,045 
Direct consumer loans13 28 10,214 10,242 
Total$5,284 $4,372 $1,409 $11,065 $1,509,864 $1,520,929 

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 
Schedule of 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 September 30, 2021 and September 30, 2020 (dollars in thousands):

September 30, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial and agricultural:
Commercial and industrial$502 $502 
Total$502 $502 
September 30, 2020Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial and industrial$1,138 $1,138 
Residential mortgages320 320 
Total$1,458 $1,458 
The following table presents loans by class modified as TDRs that occurred during the nine month period ended September 30, 2021 and September 30, 2020 (dollars in thousands):
September 30, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial and agricultural:
Commercial and industrial$502 $502 
Agricultural
Commercial mortgages:
Commercial mortgages, other$6,094 $6,094 
Total$6,596 $6,596 
September 30, 2020Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial and agricultural:
Commercial and industrial$2,068 $2,068 
Agricultural
Commercial mortgages:
Commercial mortgages, other1,297 1,297 
Residential mortgages997 997 
Consumer loans:
Home equity lines and loans738 738 
Total15 $5,100 $5,100 
Schedule of Risk Category of the Recorded Investment of Loans by Class of Loans Based on the analyses performed as of September 30, 2021 and December 31, 2020, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 September 30, 2021
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $264,526 $2,565 $3,166 $1,194 $271,451 
Agricultural— 421 — — — 421 
Commercial mortgages:
Construction— 67,607 — 37 — 67,644 
Commercial mortgages— 670,350 33,937 18,422 1,123 723,832 
Residential mortgages253,796 — — 845 — 254,641 
Consumer loans:
Home equity lines and loans71,834 — — 819 — 72,653 
Indirect consumer loans119,678 — — 367 — 120,045 
Direct consumer loans10,228 — — 14 — 10,242 
Total$455,536 $1,002,904 $36,502 $23,670 $2,317 $1,520,929 
 December 31, 2020
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $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 
Schedule of 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 September 30, 2021 and December 31, 2020 (in thousands):
 September 30, 2021
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$253,796 $71,834 $119,678 $10,228 
Non-Performing845 819 367 14 
 $254,641 $72,653 $120,045 $10,242 

 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