XML 23 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2015
Loans and Leases Receivable, Allowance [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, 2015
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
10,915

 
$
1,374

 
$
4,370

 
$
2,180

 
$
18,839

Provision for loan losses
 
7

 
376

 
830

 
237

 
1,450

Loans charged -off
 
(336
)
 
(225
)
 
(1,262
)
 

 
(1,823
)
Recoveries
 
232

 
97

 
556

 

 
885

Ending Balance
 
$
10,818

 
$
1,622

 
$
4,494

 
$
2,417

 
$
19,351




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








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, 2015 and December 31, 2014
Allowance for Loan Losses
 
March 31, 2015
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
$
1,557

 
$

 
$

 
$

 
$
1,557

Collectively evaluated for impairment
 
8,998

 
1,622

 
4,494

 
2,417

 
17,531

Acquired with deteriorated credit quality
 
263

 

 

 

 
263

Ending Balance
 
$
10,818

 
$
1,622

 
$
4,494

 
$
2,417

 
$
19,351

 
Loans:
 
March 31, 2015
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
$
14,586

 
$
265

 
$

 
 
 
$
14,851

Collectively evaluated for impairment
 
1,027,643

 
448,251

 
265,661

 
 
 
1,741,555

Acquired with deteriorated credit quality
 
4,932

 
1,617

 

 
 
 
6,549

Ending Balance
 
$
1,047,161

 
$
450,133

 
$
265,661

 
 
 
$
1,762,955


Allowance for Loan Losses:
 
December 31, 2014
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
1,911

 

 

 

 
1,911

Collectively evaluated for impairment
 
8,733

 
1,365

 
4,370

 
2,180

 
16,648

Acquired with deteriorated credit quality
 
271

 
9

 

 

 
280

Ending Balance
 
$
10,915

 
$
1,374

 
$
4,370

 
$
2,180

 
$
18,839


Loans
 
December 31, 2014
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
14,573

 
33

 

 
 
 
14,606

Collectively evaluated for impairment
 
1,030,949

 
468,872

 
267,880

 
 
 
1,767,701

Acquired with deteriorated credit quality
 
4,887

 
1,631

 

 
 
 
6,518

Ending Balance
 
$
1,050,409

 
$
470,536

 
$
267,880

 
 
 
$
1,788,825
























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

 
 
 
 
 
 
March 31, 2015
 
 
 
 
 
 
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
 
$
251

 
$
251

 
$

 
$
589

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 

 

 

 

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
256

 
256

 

 
274

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 

 

 

 

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
8,824

 
7,017

 
575

 
6,446

 

 

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
6,482

 
6,482

 
885

 
6,568

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
580

 
580

 
97

 
704

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
265

 
265

 

 
149

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
16,658

 
$
14,851

 
$
1,557

 
$
14,730

 
$

 
$

 

 
 
March 31, 2014
 
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest
(Dollar amounts in thousands)
 
Investment
 
Recognized
 
Recognized
With no related allowance recorded:
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
Commercial & Industrial
 
$
1,906

 
$

 
$

Farmland
 

 

 

Non Farm, Non Residential
 
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
 
8,085

 

 

Farmland
 

 

 

Non Farm, Non Residential
 
6,740

 

 

Agriculture
 

 

 

All Other Commercial
 
1,046

 

 

Residential
 
 

 
 

 
 

First Liens
 
37

 

 

Home Equity
 

 

 

Junior Liens
 

 

 

Multifamily
 

 

 

All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

Motor Vehicle
 

 

 

All Other Consumer
 

 

 

TOTAL
 
$
17,918

 
$

 
$



 
 
 
 
 
 
December 31, 2014
 
 
 
 
 
 
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
 
$
1,200

 
$
926

 
$

 
$
2,589

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 

 

 

 
58

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
292

 
292

 

 
58

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 

 

 

 
5

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
7,388

 
5,874

 
1,056

 
6,177

 

 

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
6,654

 
6,654

 
753

 
6,698

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
827

 
827

 
102

 
1,112

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
33

 
33

 

 
35

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
16,394

 
$
14,606

 
$
1,911

 
$
16,732

 
$

 
$

 











The table below presents the recorded investment in non-performing loans.
 
 
March 31, 2015
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
Nonaccrual
Commercial
 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
48

 
$
7

 
$
4,877

 
$
3,944

Farmland
 

 

 

 
74

Non Farm, Non Residential
 

 
9

 
3,943

 
3,472

Agriculture
 

 

 

 
444

All Other Commercial
 

 

 

 
830

Residential
 
 

 
 

 
 
 
 

First Liens
 
416

 
4,736

 
897

 
4,301

Home Equity
 
103

 

 

 
296

Junior Liens
 
49

 

 

 
176

Multifamily
 

 

 

 

All Other Residential
 
6

 

 

 
104

Consumer
 
 

 
 

 
 
 
 

Motor Vehicle
 
92

 
238

 
27

 
165

All Other Consumer
 
5

 

 
310

 
1,062

TOTAL
 
$
719

 
$
4,990

 
$
10,054

 
$
14,868



 
 
December 31, 2014
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
Nonaccrual
Commercial
 
 

 
 

 
 

 
 

Commercial & Industrial
 
$

 
$
7

 
$
4,961

 
$
3,720

Farmland
 

 

 

 
79

Non Farm, Non Residential
 

 
10

 
3,987

 
3,388

Agriculture
 

 

 

 
767

All Other Commercial
 

 

 

 
1,258

Residential
 
 

 
 

 
 
 
 

First Liens
 
603

 
4,357

 
842

 
3,861

Home Equity
 
88

 

 

 
404

Junior Liens
 
12

 

 

 
275

Multifamily
 

 

 

 

All Other Residential
 
5

 

 

 
111

Consumer
 
 

 
 

 
 
 
 

Motor Vehicle
 
162

 
257

 
83

 
210

All Other Consumer
 
3

 
1

 
269

 
961

TOTAL
 
$
873

 
$
4,632

 
$
10,142

 
$
15,034



There are no loans covered by loss share agreements with the FDIC included in loans past due over 90 days still on accrual at March 31, 2015 and there were $37 thousand at December 31, 2014. There were $280 thousand of covered loans included in non-accrual loans at March 31, 2015 and there were $274 thousand at December 31, 2014. There were no covered loans at March 31, 2015 or December 31, 2014 that were deemed impaired.

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, 2015
 
 
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
 
$
835

 
$
190

 
$
3,425

 
$
4,450

 
$
473,658

 
$
478,108

Farmland
 
42

 

 

 
42

 
95,681

 
95,723

Non Farm, Non Residential
 
299

 
76

 
257

 
632

 
224,880

 
225,512

Agriculture
 
126

 

 
177

 
303

 
127,201

 
127,504

All Other Commercial
 
100

 

 
257

 
357

 
119,957

 
120,314

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
3,186

 
363

 
1,242

 
4,791

 
306,789

 
311,580

Home Equity
 
146

 
18

 
191

 
355

 
38,215

 
38,570

Junior Liens
 
316

 
64

 
184

 
564

 
30,966

 
31,530

Multifamily
 
174

 

 

 
174

 
60,595

 
60,769

All Other Residential
 
22

 

 
6

 
28

 
7,656

 
7,684

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
2,156

 
285

 
106

 
2,547

 
242,859

 
245,406

All Other Consumer
 
57

 

 
5

 
62

 
20,193

 
20,255

TOTAL
 
$
7,459

 
$
996

 
$
5,850

 
$
14,305

 
$
1,748,650

 
$
1,762,955

 
 
 
December 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
 
$
574

 
$
416

 
$
3,046

 
$
4,036

 
$
451,549

 
$
455,585

Farmland
 

 

 

 

 
95,452

 
95,452

Non Farm, Non Residential
 
1,528

 
68

 
202

 
1,798

 
232,440

 
234,238

Agriculture
 
246

 
18

 
502

 
766

 
149,099

 
149,865

All Other Commercial
 
255

 

 

 
255

 
115,014

 
115,269

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
6,011

 
963

 
1,522

 
8,496

 
308,068

 
316,564

Home Equity
 
141

 
33

 
310

 
484

 
40,043

 
40,527

Junior Liens
 
270

 
83

 
217

 
570

 
31,487

 
32,057

Multifamily
 

 

 

 

 
72,310

 
72,310

All Other Residential
 
112

 

 
5

 
117

 
8,961

 
9,078

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
3,026

 
557

 
180

 
3,763

 
242,406

 
246,169

All Other Consumer
 
114

 
7

 
3

 
124

 
21,587

 
21,711

TOTAL
 
$
12,277

 
$
2,145

 
$
5,987

 
$
20,409

 
$
1,768,416

 
$
1,788,825



During the three months ended March 31, 2015 and 2014, the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDR's.
 
 
 
 
2015
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
8,955

 
5,189

 
614

 
14,758

    Added
 

 
579

 
49

 
628

    Charged Off
 

 
(62
)
 
(40
)
 
(102
)
    Payments
 
(120
)
 
(88
)
 
(48
)
 
(256
)
March 31,
 
8,835

 
5,618

 
575

 
15,028

 
 
 
 
2014
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
12,327

 
4,330

 
644

 
21,285

    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



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 2015 or 2014 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. Troubled debt restructurings during the quarters ended March 31, 2015 and 2014 did not result in any charge-offs or additional provision expense.

The Corporation has allocated $138 thousand and $1.9 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings at both March 31, 2015 and 2014, respectively. The Corporation has not committed to lend additional amounts as of March 31, 2015 and 2014 to customers with outstanding loans that are classified as troubled debt restructurings. The charge-offs during the quarters ended March 31, 2015 and 2014 were not of any restructurings that had taken place in the previous 12 months.

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, 2015 and December 31, 2014, and based on the most recent analysis performed, the risk category of loans by class of loans are as follows:
 
 
March 31, 2015
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
413,969

 
$
30,781

 
$
26,548

 
$
2,836

 
$
2,674

 
$
476,808

Farmland
 
86,491

 
7,438

 
492

 

 
12

 
94,433

Non Farm, Non Residential
 
188,390

 
14,259

 
22,346

 
36

 

 
225,031

Agriculture
 
115,942

 
6,940

 
2,557

 
177

 
99

 
125,715

All Other Commercial
 
105,789

 
6,397

 
5,763

 
107

 
1,651

 
119,707

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
103,169

 
5,288

 
7,891

 
1,002

 
193,256

 
310,606

Home Equity
 
11,602

 
413

 
1,326

 
12

 
25,156

 
38,509

Junior Liens
 
7,642

 
112

 
565

 
61

 
23,056

 
31,436

Multifamily
 
57,893

 
1,513

 
1,222

 

 
4

 
60,632

All Other Residential
 
1,295

 

 
27

 

 
6,337

 
7,659

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
11,323

 
427

 
258

 

 
232,372

 
244,380

All Other Consumer
 
2,935

 
158

 
78

 
18

 
16,960

 
20,149

TOTAL
 
$
1,106,440

 
$
73,726

 
$
69,073

 
$
4,249

 
$
501,577

 
$
1,755,065

 
 
December 31, 2014
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
393,449

 
$
29,081

 
$
24,013

 
$
2,900

 
$
4,717

 
$
454,160

Farmland
 
85,772

 
7,618

 
436

 

 
13

 
93,839

Non Farm, Non Residential
 
186,346

 
21,765

 
25,613

 
36

 

 
233,760

Agriculture
 
138,713

 
7,399

 
1,746

 
177

 
67

 
148,102

All Other Commercial
 
101,942

 
4,356

 
7,055

 
33

 
1,275

 
114,661

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
104,854

 
5,929

 
7,733

 
1,035

 
196,008

 
315,559

Home Equity
 
12,592

 
375

 
1,374

 
6

 
26,116

 
40,463

Junior Liens
 
8,112

 
173

 
561

 
63

 
23,053

 
31,962

Multifamily
 
69,080

 
1,801

 
1,249

 

 
3

 
72,133

All Other Residential
 
1,799

 

 
28

 

 
7,228

 
9,055

Consumer
 


 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
11,135

 
402

 
224

 

 
233,302

 
245,063

All Other Consumer
 
3,169

 
141

 
87

 
21

 
18,175

 
21,593

TOTAL
 
$
1,116,963

 
$
79,040

 
$
70,119

 
$
4,271

 
$
509,957

 
$
1,780,350