XML 26 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2014
Allowance For Loan Losses Disclosure [Abstract]  
Allowance for Loan Losses

The following table presents the activity of the allowance for loan losses by portfolio segment for the three months
ended March 31. 
Allowance for Loan Losses:
 
March 31, 2014
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
12,450

 
$
1,585

 
$
3,650

 
$
2,383

 
$
20,068

Provision for loan losses*
 
732

 
66

 
800

 
127

 
1,725

Loans charged -off
 
(936
)
 
(172
)
 
(1,053
)
 

 
(2,161
)
Recoveries
 
207

 
102

 
467

 

 
776

Ending Balance
 
$
12,453

 
$
1,581

 
$
3,864

 
$
2,510

 
$
20,408


* Provision before increase of $235 thousand in 2014 for decrease in FDIC indemnification asset
Allowance for Loan Losses:
 
March 31, 2013
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
10,987

 
$
5,426

 
$
3,879

 
$
1,666

 
$
21,958

Provision for loan losses*
 
1,264

 
197

 
233

 
581

 
2,275

Loans charged -off
 
(450
)
 
(272
)
 
(1,026
)
 

 
(1,748
)
Recoveries
 
2,343

 
49

 
395

 

 
2,787

Ending Balance
 
$
14,144

 
$
5,400

 
$
3,481

 
$
2,247

 
$
25,272


* Provision before increase of $746 thousand in 2013 for decrease in FDIC indemnification asset










The following table presents the allocation of the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method at March 31, 2014 and December 31, 2013
Allowance for Loan Losses
 
March 31, 2014
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
$
3,223

 
$

 
$

 
$

 
$
3,223

Collectively evaluated for impairment
 
8,376

 
1,419

 
3,864

 
2,510

 
16,169

Acquired with deteriorated credit quality
 
854

 
162

 

 

 
1,016

Ending Balance
 
$
12,453

 
$
1,581

 
$
3,864

 
$
2,510

 
$
20,408

 
Loans:
 
March 31, 2014
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
$
16,768

 
$
36

 
$

 
 
 
$
16,804

Collectively evaluated for impairment
 
1,018,111

 
480,682

 
266,615

 
 
 
1,765,408

Acquired with deteriorated credit quality
 
7,839

 
2,393

 

 
 
 
10,232

Ending Balance
 
$
1,042,718

 
$
483,111

 
$
266,615

 
 
 
$
1,792,444

Allowance for Loan Losses:
 
December 31, 2013
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
3,158

 

 

 

 
3,158

Collectively evaluated for impairment
 
8,421

 
1,408

 
3,650

 
2,383

 
15,862

Acquired with deteriorated credit quality
 
871

 
177

 

 

 
1,048

Ending Balance
 
$
12,450

 
$
1,585

 
$
3,650

 
$
2,383

 
$
20,068

Loans
 
December 31, 2013
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
18,825

 
37

 

 
 
 
18,862

Collectively evaluated for impairment
 
1,020,771

 
481,439

 
269,352

 
 
 
1,771,562

Acquired with deteriorated credit quality
 
8,001

 
2,397

 

 
 
 
10,398

Ending Balance
 
$
1,047,597

 
$
483,873

 
$
269,352

 
 
 
$
1,800,822


























The following tables present loans individually evaluated for impairment by class of loans. 

 
 
 
 
 
 
March 31, 2014
 
 
 
 
 
 
Unpaid
Principal
 
Recorded
 
Allowance
for Loan
Losses
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest
(Dollar amounts in thousands)
 
Balance
 
Investment
 
Allocated
 
Investment
 
Recognized
 
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
2,096

 
$
1,894

 
$

 
$
1,906

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
268

 
102

 

 
104

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 

 

 

 

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
9,064

 
7,550

 
2,032

 
8,085

 

 

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
6,276

 
6,276

 
1,075

 
6,740

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
1,030

 
1,030

 
116

 
1,046

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
36

 
36

 

 
37

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
18,770

 
$
16,888

 
$
3,223

 
$
17,918

 
$

 
$

 



 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
Unpaid
Principal
 
Recorded
 
Allowance
for Loan
Losses
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest
Income
(Dollar amounts in thousands)
 
Balance
 
Investment
 
Allocated
 
Investment
 
Recognized
 
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
2,120

 
$
1,918

 
$

 
$
1,555

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
271

 
105

 

 
26

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 

 

 

 
7

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
10,134

 
8,620

 
1,612

 
13,029

 
217

 
217

Farmland
 

 

 

 
356

 
113

 
113

Non Farm, Non Residential
 
7,664

 
7,204

 
1,500

 
7,921

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
1,062

 
1,062

 
46

 
2,979

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
37

 
37

 

 
524

 

 

Home Equity
 

 

 

 
113

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 
2,216

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
21,288

 
$
18,946

 
$
3,158

 
$
28,726

 
$
330

 
$
330

 











The table below presents the recorded investment in non-performing loans.
 
 
March 31, 2014
 
December 31, 2013
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
(Dollar amounts in thousands)
 
Accruing
 
Restructurings
 
Nonaccrual
 
Accruing
 
Restructurings
 
Nonaccrual
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$

 
$
4,774

 
$
7,343

 
$
240

 
$
6,578

 
$
6,861

Farmland
 

 

 
92

 

 

 
99

Non Farm, Non Residential
 
14

 
4,569

 
4,417

 
489

 
5,687

 
4,918

Agriculture
 

 

 
121

 

 

 
134

All Other Commercial
 

 

 
1,375

 

 

 
1,412

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
781

 
4,318

 
4,254

 
1,100

 
4,283

 
4,047

Home Equity
 
142

 

 
194

 
40

 

 
195

Junior Liens
 
195

 

 
344

 
147

 

 
390

Multifamily
 

 
58

 
404

 

 
61

 
433

All Other Residential
 
2

 

 
124

 
1

 

 
130

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
142

 
16

 
191

 
187

 
626

 
186

All Other Consumer
 
1

 
604

 
939

 
3

 
17

 
974

TOTAL
 
$
1,277

 
$
14,339

 
$
19,798

 
$
2,207

 
$
17,252

 
$
19,779



Loans covered by loss share agreements with the FDIC included in loans past due over 90 days still on accrual are $25 thousand at March 31, 2014 and $580 thousand at December 31, 2013. Covered loans included in non-accrual loans are $1.0 million at March 31, 2014 and $1.1 million at December 31, 2013. Covered loans of $84 thousand at March 31, 2014 and December 31, 2013 are deemed impaired and have no allowance for loan loss allocated to them, respectively for March 31, 2014 and December 31, 2013. Non-performing loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The commercial and industrial loans and non farm, non residential loans included in restructured loans above are also on non-accrual.

Non-performing loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The following table presents the aging of the recorded investment in loans by past due category and class of loans. 
 
 
March 31, 2014
 
 
30-59 Days
 
60-89 Days
 
Greater
than 90 days
 
Total
 
 
 
 
(Dollar amounts in thousands)
 
Past Due
 
Past Due
 
Past Due
 
Past Due
 
Current
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
634

 
$
428

 
$
3,929

 
$
4,991

 
$
480,103

 
$
485,094

Farmland
 
225

 

 

 
225

 
91,629

 
91,854

Non Farm, Non Residential
 
91

 
731

 
780

 
1,602

 
237,360

 
238,962

Agriculture
 
192

 
33

 

 
225

 
107,137

 
107,362

All Other Commercial
 
163

 
168

 
293

 
624

 
118,822

 
119,446

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
4,751

 
543

 
1,829

 
7,123

 
319,636

 
326,759

Home Equity
 
134

 
8

 
142

 
284

 
40,396

 
40,680

Junior Liens
 
210

 
159

 
312

 
681

 
32,013

 
32,694

Multifamily
 

 

 
419

 
419

 
73,532

 
73,951

All Other Residential
 
138

 

 
2

 
140

 
8,887

 
9,027

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
1,541

 
409

 
142

 
2,092

 
243,903

 
245,995

All Other Consumer
 
117

 
30

 
1

 
148

 
20,472

 
20,620

TOTAL
 
$
8,196

 
$
2,509

 
$
7,849

 
$
18,554

 
$
1,773,890

 
$
1,792,444

 
 
 
December 31, 2013
 
 
30-59 Days
 
60-89 Days
 
Greater
than 90 days
 
Total
 
 
 
 
(Dollar amounts in thousands)
 
Past Due
 
Past Due
 
Past Due
 
Past Due
 
Current
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
1,076

 
$
266

 
$
7,900

 
$
9,242

 
$
459,076

 
$
468,318

Farmland
 

 

 

 

 
92,602

 
92,602

Non Farm, Non Residential
 
362

 

 
2,042

 
2,404

 
239,183

 
241,587

Agriculture
 
31

 
32

 

 
63

 
136,388

 
136,451

All Other Commercial
 
50

 
217

 
188

 
455

 
108,184

 
108,639

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
5,594

 
1,513

 
1,701

 
8,808

 
324,141

 
332,949

Home Equity
 
307

 
7

 
40

 
354

 
41,350

 
41,704

Junior Liens
 
392

 
170

 
471

 
1,033

 
32,269

 
33,302

Multifamily
 
103

 
19

 
400

 
522

 
66,138

 
66,660

All Other Residential
 
88

 

 
1

 
89

 
9,169

 
9,258

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
3,579

 
612

 
227

 
4,418

 
243,146

 
247,564

All Other Consumer
 
123

 
22

 
7

 
152

 
21,636

 
21,788

TOTAL
 
$
11,705

 
$
2,858

 
$
12,977

 
$
27,540

 
$
1,773,282

 
$
1,800,822







 
During the three months ended March 31, 2014 and 2013, the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDR's.
 
 
 
 
2014
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
12,327

 
4,330

 
644

 
17,301

    Added
 

 
133

 
68

 
201

    Charged Off
 
(1,069
)
 

 
(20
)
 
(1,089
)
    Payments
 
(1,915
)
 
(101
)
 
(72
)
 
(2,088
)
March 31,
 
9,343

 
4,362

 
620

 
14,325

 
 
 
 
2013
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
16,474

 
4,107

 
704

 
21,285

    Added
 

 
780

 
73

 
853

    Charged Off
 

 

 
(9
)
 
(9
)
    Payments
 
(404
)
 
(140
)
 
(68
)
 
(612
)
March 31,
 
16,070

 
4,747

 
700

 
21,517



Modification of the terms of such loans typically include one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. No modification in 2014 or 2013 resulted in the permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from twelve months to five years. Modifications involving an extension of the maturity date were for periods ranging from twelve months to ten years.

During the three months ended March 31, 2014 and 2013 the Corporation modified 12 and 8 loans respectively. In both of these periods all of the loans modified were smaller balance consumer and residential loans.
 
The Corporation has allocated $1.1 million and $3.1 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings at both March 31, 2014 and 2013, respectively. The Corporation has not committed to lend additional amounts as of March 31, 2014 and 2013 to customers with outstanding loans that are classified as troubled debt restructurings

Credit Quality Indicators:
 
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes non-homogeneous loans, such as commercial loans, with an outstanding balance greater than $100 thousand. Any consumer loans outstanding to a borrower who had commercial loans analyzed will be similarly risk rated. This analysis is performed on a quarterly basis. The Corporation uses the following definitions for risk ratings:
 
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
 
Substandard: Loans classified as substandard are inadequately protected by the current net worth and debt service capacity of the borrower or of any pledged collateral. These loans have a well-defined weakness or weaknesses which have clearly jeopardized repayment of principal and interest as originally intended. They are characterized by the distinct possibility that the institution will sustain some future loss if the deficiencies are not corrected.
 
Doubtful: Loans classified as doubtful have all the weaknesses inherent in those graded substandard, with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and values.
 Furthermore, non-homogeneous loans which were not individually analyzed, but are 90+ days past due or on non-accrual are classified as substandard. Loans included in homogeneous pools, such as residential or consumer may be classified as substandard due to 90+ days delinquency, non-accrual status, bankruptcy, or loan restructuring.
 
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are either less than $100 thousand or are included in groups of homogeneous loans. As of March 31, 2014 and December 31, 2013, and based on the most recent analysis performed, the risk category of loans by class of loans are as follows:
 
 
March 31, 2014
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
431,610

 
$
18,977

 
$
26,280

 
$
3,780

 
$
3,290

 
$
483,937

Farmland
 
86,493

 
3,699

 
325

 

 
20

 
90,537

Non Farm, Non Residential
 
200,698

 
15,687

 
21,641

 
426

 

 
238,452

Agriculture
 
100,036

 
5,598

 
103

 

 
33

 
105,770

All Other Commercial
 
99,580

 
8,064

 
10,165

 
41

 
972

 
118,822

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
111,840

 
3,987

 
9,563

 
974

 
199,320

 
325,684

Home Equity
 
12,470

 
331

 
1,326

 
111

 
26,373

 
40,611

Junior Liens
 
8,649

 
57

 
517

 
66

 
23,296

 
32,585

Multifamily
 
70,235

 
2,075

 
1,469

 

 

 
73,779

All Other Residential
 
3,269

 

 
31

 

 
5,704

 
9,004

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
11,043

 
283

 
428

 

 
233,196

 
244,950

All Other Consumer
 
3,347

 
48

 
66

 
22

 
16,995

 
20,478

TOTAL
 
$
1,139,270

 
$
58,806

 
$
71,914

 
$
5,420

 
$
509,199

 
$
1,784,609

 
 
December 31, 2013
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
406,650

 
$
18,968

 
$
30,986

 
$
4,069

 
$
6,426

 
$
467,099

Farmland
 
86,633

 
3,631

 
347

 

 
445

 
91,056

Non Farm, Non Residential
 
207,115

 
13,408

 
19,719

 
809

 

 
241,051

Agriculture
 
128,137

 
6,482

 
105

 

 
71

 
134,795

All Other Commercial
 
93,515

 
2,297

 
10,038

 
44

 
2,243

 
108,137

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
114,074

 
3,834

 
8,498

 
995

 
204,416

 
331,817

Home Equity
 
12,883

 
274

 
1,071

 
113

 
27,295

 
41,636

Junior Liens
 
8,858

 
60

 
550

 
67

 
23,654

 
33,189

Multifamily
 
63,073

 
1,908

 
1,482

 
48

 

 
66,511

All Other Residential
 
3,643

 

 
31

 

 
5,550

 
9,224

Consumer
 


 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
11,447

 
219

 
510

 
9

 
234,210

 
246,395

All Other Consumer
 
3,507

 
46

 
79

 
22

 
17,984

 
21,638

TOTAL
 
$
1,139,535

 
$
51,127

 
$
73,416

 
$
6,176

 
$
522,294

 
$
1,792,548