XML 32 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Accounting for Certain Loans Acquired in a Purchase
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Accounting for Certain Loans Acquired in a Purchase
ACCOUNTING FOR CERTAIN LOANS ACQUIRED IN A PURCHASE

The acquired loans detailed in the tables below are included in NOTE 5. LOANS AND ALLOWANCE of these Notes to Consolidated Financial Statements. As described in NOTE 5, loans purchased after December 31, 2008 are recorded at the acquisition date fair value, which could result in a fair value discount or premium. Purchased loans with evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments are accounted for under ASC 310-30, Loans Acquired with Deteriorated Credit Quality. The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference. The accretable portion of the fair value discount or premium is the difference between the expected cash flows and the net present value of expected cash flows, with such difference accreted into earnings over the term of the loans. All other loans not accounted for under ASC 310-30 are accounted for under ASC 310-20, which allows the fair value adjustment to be accreted into income over the remaining life of the loans.

The Corporation's most recent acquisitions, Arlington Bank and IAB, are detailed in NOTE 2. ACQUISITIONS of these Notes to Consolidated Financial Statements. All of the Corporation's acquisitions since December 31, 2008 are as indicated below.

The following tables include the outstanding balance and carrying amount of all acquired loans which were included in the Corporation's balance sheet at December 31, 2017 and December 31, 2016.

December 31, 2017

IAB
 
Arlington Bank
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Outstanding Balance:





 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial loans
$
83,630


$
3,152

 
$
4,150

 
$
64

 
$
235

 
$
10,539

 
$
1,760

 
$
103,530

Agricultural production financing and other loans to farmers
33,537



 
 
 
 
 
76

 
50

 
1,317

 
34,980

Real estate loans:





 
 
 
 
 
 
 
 
 
 
 
 
Construction
23,571


14,716

 
2,451

 
830

 
1,499

 
65

 
 
 
43,132

Commercial and farmland
346,155


76,375

 
79,739

 
15,791

 
27,910

 
65,578

 
6,733

 
618,281

Residential
100,569


69,011

 
86,098

 
32,854

 
6,354

 
79,674

 
2,899

 
377,459

       Home equity
36,349


22,581

 
8,800

 
5,733

 
4,392

 
19,972

 
9,636

 
107,463

Individuals' loans for household and other personal expenditures
3,552


174

 
356

 


 
82

 
22

 
21

 
4,207

Other commercial loans
11,189


90

 
1,745

 
 
 
 
 
58

 
 
 
13,082

Total
638,552


186,099

 
183,339

 
55,272

 
40,548

 
175,958

 
22,366

 
1,302,134

Remaining fair value discount
(20,090
)
 
(5,242
)
 
(6,689
)
 
(1,266
)
 
(2,482
)
 
(5,859
)
 
(2,120
)
 
(43,748
)
Carrying amount
618,462

 
180,857

 
176,650

 
54,006

 
38,066

 
170,099

 
20,246

 
1,258,386

Allowance
290

 
 
 
411

 
 
 
52

 
16

 
 
 
769

Carrying amount net of allowance
$
618,172

 
$
180,857

 
$
176,239

 
$
54,006

 
$
38,014

 
$
170,083

 
$
20,246

 
$
1,257,617


 
December 31, 2016
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Outstanding Balance:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial loans
$
8,003

 
$
85

 
$
2,269

 
$
23,327

 
$
3,552

 
$
37,236

Agricultural production financing and other loans to farmers
 
 
 
 
1,030

 
50

 
1,630

 
2,710

Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Construction
22,017

 
2,835

 
4,026

 
420

 
 
 
29,298

Commercial and farmland
103,075

 
22,130

 
36,947

 
131,895

 
9,315

 
303,362

Residential
103,414

 
44,101

 
9,363

 
96,627

 
4,135

 
257,640

       Home Equity
11,728

 
7,947

 
6,326

 
26,894

 
11,924

 
64,819

Individuals' loans for household and other personal expenditures
762

 
2

 
147

 
201

 
30

 
1,142

Other commercial loans
1,825

 
 
 
 
 
65

 
 
 
1,890

Total
250,824

 
77,100

 
60,108

 
279,479

 
30,586

 
698,097

Remaining fair value discount
(10,771
)
 
(1,906
)
 
(4,101
)
 
(12,634
)
 
(3,268
)
 
(32,680
)
Carrying Amount
240,053

 
75,194

 
56,007

 
266,845

 
27,318

 
665,417

Allowance
265

 
 
 
23

 
92

 
 
 
380

Carrying Amount Net of Allowance
$
239,788

 
$
75,194

 
$
55,984

 
$
266,753

 
$
27,318

 
$
665,037




The outstanding balance and related carrying amount of loans acquired and accounted for under ASC 310-30 as of December 31, 2017 were $38.9 million and $25.3 million, respectively; with no required allowance for loan losses. Comparatively, the outstanding balance and related carrying amount as of December 31, 2016 were $60.5 million and $43.2 million, respectively; with no required allowance for loan losses. During the twelve months ended December 31, 2017, one loan with a December 31, 2016 outstanding balance of $12.1 million and a carrying amount of $7.6 million, was transferred to other real estate owned.

As customer cash flow expectations improve on loans accounted for under ASC310-30, nonaccretable yield can be reclassified to accretable yield. The accretable portion, or income expected to be collected, and reclassifications from nonaccretable, are identified in the tables below for the years indicated.
 
Twelve Months Ended December 31, 2017
 
IAB
 
Arlington Bank
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Beginning balance
 
 
 
 
$
1,629

 
$
73

 
$
1,233

 
$
736

 
$
279

 
$
3,950

Additions
$
941

 
$
667

 
 
 
 
 
 
 
 
 
 
 
1,608

Accretion
(1,009
)
 
(314
)
 
(2,983
)
 
(260
)
 
(454
)
 
(1,172
)
 
(557
)
 
(6,749
)
Reclassification from nonaccretable
834

 
164

 
1,805

 
187

 
212

 
1,075

 
471

 
4,748

Disposals
 
 
 
 


 
 
 
(122
)
 
(545
)
 
 
 
(667
)
Ending balance
$
766

 
$
517

 
$
451

 


 
$
869

 
$
94

 
$
193

 
$
2,890




 
Twelve Months Ended December 31, 2016
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Beginning balance
$
2,160

 
$
114

 
$
1,508

 
$
1,188

 
$
642

 
$
5,612

Additions
 
 
 
 
 
 
 
 
 
 
 
Accretion
(311
)
 
(123
)
 
(1,119
)
 
(4,268
)
 
(756
)
 
(6,577
)
Reclassification from nonaccretable
12

 
82

 
858

 
3,827

 
393

 
5,172

Disposals
(232
)
 
 
 
(14
)
 
(11
)
 
 
 
(257
)
Ending balance
$
1,629

 
$
73

 
$
1,233

 
$
736

 
$
279

 
$
3,950



 
Twelve Months Ended December 31, 2015
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Beginning balance
 
 
 
 
$
2,122

 
$
2,400

 
$
868

 
$
5,390

Additions
$
2,160

 
$
145

 
 
 
 
 
 
 
2,305

Accretion
 
 
(31
)
 
(723
)
 
(4,050
)
 
(1,046
)
 
(5,850
)
Reclassification from nonaccretable
 
 
 
 
249

 
2,854

 
822

 
3,925

Disposals
 
 
 
 
(140
)
 
(16
)
 
(2
)
 
(158
)
Ending balance
$
2,160

 
$
114

 
$
1,508

 
$
1,188

 
$
642

 
$
5,612





The following table presents loans acquired during the period ending December 31, 2017, for which it was probable at acquisition that all contractually required payments would not be collected. There were no loans acquired during the period ending December 31, 2016.

2017

IAB

Arlington Bank

Total
Contractually required payments receivable at acquisition date
$
14,131


$
6,183


$
20,314

Nonaccretable difference
8,352


2,891


11,243

Expected cash flows at acquisition date
5,779


3,292


9,071

Accretable difference
941


667


1,608

Basis in loans at acquisition date
$
4,838


$
2,625


$
7,463