XML 51 R40.htm IDEA: XBRL DOCUMENT v3.19.1
LOANS (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2018
Loans      
Total loans $ 1,045,428 $ 812,441 $ 1,038,864
Acquired portfolio      
Loans acquired - contractual payments 39,601    
Nonaccretable difference (546)    
Expected cash flows 39,055    
Accretable yield (1,054)    
Carrying balance at acquisition date 38,001    
Balance at the beginning of period 5,051    
Accretion (541)    
Reclassification from nonaccretable difference 12    
Balance at the end of period 4,522    
Changes in the allowance for loan losses      
Net charge off activity 129 28  
PFC      
Acquired portfolio      
Loans acquired - contractual payments 67,139    
Nonaccretable difference (2,234)    
Expected cash flows 64,905    
Accretable yield (2,844)    
Carrying balance at acquisition date 62,061    
Balance at the beginning of period 128 149  
Accretion   (30)  
Reclassification from nonaccretable difference   (23)  
Balance at the end of period 128 142  
Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 84,138    
Nonaccretable difference (1,172)    
Expected cash flows 82,966    
Accretable yield (2,091)    
Carrying balance at acquisition date 80,875    
Balance at the beginning of period 229 821  
Accretion (16) (150)  
Balance at the end of period 213 671  
Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 32,660    
Nonaccretable difference (265)    
Expected cash flows 32,395    
Accretable yield (688)    
Carrying balance at acquisition date 31,707    
Balance at the beginning of period 95 319  
Accretion (51) (54)  
Balance at the end of period 44 265  
FFNM      
Acquired portfolio      
Loans acquired - contractual payments 192,742    
Nonaccretable difference (2,100)    
Expected cash flows 190,642    
Accretable yield (5,198)    
Carrying balance at acquisition date 185,444    
Balance at the beginning of period 4,017    
Accretion (410)    
Balance at the end of period 3,607    
Lincoln Community Bank      
Acquired portfolio      
Balance at the beginning of period 582    
Accretion (64)    
Reclassification from nonaccretable difference 12    
Balance at the end of period 530    
Commercial real estate      
Loans      
Total loans 498,471 411,526 496,207
Commercial, financial, and agricultural      
Loans      
Total loans 201,089 160,188 191,060
Commercial construction      
Loans      
Total loans 33,118 8,004 29,765
One to four family residential real estate      
Loans      
Total loans 281,104 204,542 286,908
Consumer      
Loans      
Total loans 19,624 16,919 20,371
Consumer construction      
Loans      
Total loans 12,022 11,262 $ 14,553
Acquired Impaired      
Acquired portfolio      
Loans acquired - contractual payments 1,901    
Nonaccretable difference (546)    
Expected cash flows 1,355    
Accretable yield (561)    
Carrying balance at acquisition date 794    
Balance at the beginning of period 1,078    
Accretion (15)    
Reclassification from nonaccretable difference 12    
Balance at the end of period 1,075    
Acquired Impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 13,290    
Nonaccretable difference (2,234)    
Expected cash flows 11,056    
Accretable yield (744)    
Carrying balance at acquisition date 10,312    
Balance at the beginning of period 128 149  
Accretion   (30)  
Reclassification from nonaccretable difference   (23)  
Balance at the end of period 128 142  
Acquired Impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 3,401    
Nonaccretable difference (1,172)    
Expected cash flows 2,229    
Accretable yield (391)    
Carrying balance at acquisition date 1,838    
Balance at the beginning of period 213 218  
Balance at the end of period 213 218  
Acquired Impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 2,105    
Nonaccretable difference (265)    
Expected cash flows 1,840    
Accretable yield (88)    
Carrying balance at acquisition date 1,752    
Balance at the beginning of period 26 38  
Balance at the end of period 26 38  
Acquired Impaired | FFNM      
Acquired portfolio      
Loans acquired - contractual payments 5,440    
Nonaccretable difference (2,100)    
Expected cash flows 3,340    
Accretable yield (700)    
Carrying balance at acquisition date 2,640    
Balance at the beginning of period 571    
Balance at the end of period 571    
Acquired Impaired | Lincoln Community Bank      
Acquired portfolio      
Balance at the beginning of period 140    
Accretion (15)    
Reclassification from nonaccretable difference 12    
Balance at the end of period 137    
Acquired Non-impaired      
Acquired portfolio      
Loans acquired - contractual payments 37,700    
Expected cash flows 37,700    
Accretable yield (493)    
Carrying balance at acquisition date 37,207    
Balance at the beginning of period 3,973    
Accretion (526)    
Balance at the end of period 3,447    
Acquired Non-impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 53,849    
Expected cash flows 53,849    
Accretable yield (2,100)    
Carrying balance at acquisition date 51,749    
Acquired Non-impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 80,737    
Expected cash flows 80,737    
Accretable yield (1,700)    
Carrying balance at acquisition date 79,037    
Balance at the beginning of period 16 603  
Accretion (16) (150)  
Balance at the end of period   453  
Acquired Non-impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 30,555    
Expected cash flows 30,555    
Accretable yield (600)    
Carrying balance at acquisition date 29,955    
Balance at the beginning of period 69 281  
Accretion (51) (54)  
Balance at the end of period 18 $ 227  
Acquired Non-impaired | FFNM      
Acquired portfolio      
Loans acquired - contractual payments 187,302    
Expected cash flows 187,302    
Accretable yield (4,498)    
Carrying balance at acquisition date 182,804    
Balance at the beginning of period 3,446    
Accretion (410)    
Balance at the end of period 3,036    
Acquired Non-impaired | Lincoln Community Bank      
Acquired portfolio      
Balance at the beginning of period 442    
Accretion (49)    
Balance at the end of period $ 393