XML 19 R9.htm IDEA: XBRL DOCUMENT v3.4.0.3
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2016
Allowance for Loan and Lease Losses Write-offs, Net [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, 2016
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
11,482

 
$
1,834

 
$
4,945

 
$
1,685

 
$
19,946

Provision for loan losses
 
(275
)
 
125

 
787

 
198

 
835

Loans charged -off
 
(267
)
 
(239
)
 
(1,134
)
 

 
(1,640
)
Recoveries
 
228

 
49

 
508

 

 
785

Ending Balance
 
$
11,168

 
$
1,769

 
$
5,106

 
$
1,883

 
$
19,926



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


 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 







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, 2016 and December 31, 2015
Allowance for Loan Losses
 
March 31, 2016
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
$
881

 
$
192

 
$

 
$

 
$
1,073

Collectively evaluated for impairment
 
10,136

 
1,577

 
5,106

 
1,883

 
18,702

Acquired with deteriorated credit quality
 
151

 

 

 

 
151

Ending Balance
 
$
11,168

 
$
1,769

 
$
5,106

 
$
1,883

 
$
19,926

 
Loans:
 
March 31, 2016
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
$
7,431

 
$
712

 
$

 
 
 
$
8,143

Collectively evaluated for impairment
 
1,041,900

 
435,874

 
277,716

 
 
 
1,755,490

Acquired with deteriorated credit quality
 
4,007

 
1,515

 

 
 
 
5,522

Ending Balance
 
$
1,053,338

 
$
438,101

 
$
277,716

 
 
 
$
1,769,155


Allowance for Loan Losses:
 
December 31, 2015
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
953

 
206

 

 

 
1,159

Collectively evaluated for impairment
 
10,342

 
1,628

 
4,945

 
1,685

 
18,600

Acquired with deteriorated credit quality
 
187

 

 

 

 
187

Ending Balance
 
$
11,482

 
$
1,834

 
$
4,945

 
$
1,685

 
$
19,946


Loans
 
December 31, 2015
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
8,823

 
902

 

 
 
 
9,725

Collectively evaluated for impairment
 
1,037,086

 
443,224

 
274,134

 
 
 
1,754,444

Acquired with deteriorated credit quality
 
4,092

 
1,529

 

 
 
 
5,621

Ending Balance
 
$
1,050,001

 
$
445,655

 
$
274,134

 
 
 
$
1,769,790
























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

 
 
 
 
 
 
March 31, 2016
 
 
 
 
 
 
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
 
$
1,357

 
$
1,063

 
$

 
$
1,143

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
3,155

 
3,155

 

 
3,178

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
1,437

 
1,437

 

 
1,599

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
28

 
28

 

 
29

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
600

 
600

 
204

 
799

 

 

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
1,176

 
1,176

 
677

 
1,296

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 

 

 

 
113

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
684

 
684

 
192

 
779

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
8,437

 
$
8,143

 
$
1,073

 
$
8,936

 
$

 
$

 



 
 
 
 
 
 
December 31, 2015
 
 
 
 
 
 
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
 
$
1,516

 
$
1,223

 
$

 
$
1,796

 
$

 
$

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
3,202

 
3,202

 

 
2,080

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
1,760

 
1,760

 

 
1,175

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
29

 
29

 

 
18

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
998

 
998

 
212

 
3,463

 

 

Farmland
 

 

 

 

 

 

Non Farm, Non Residential
 
1,415

 
1,415

 
741

 
3,682

 

 

Agriculture
 

 

 

 

 

 

All Other Commercial
 
225

 
225

 

 
483

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
873

 
873

 
206

 
460

 

 

Home Equity
 

 

 

 

 

 

Junior Liens
 

 

 

 

 

 

Multifamily
 

 

 

 

 

 

All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 

 

 

 

 

 

All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
10,018

 
$
9,725

 
$
1,159

 
$
13,157

 
$

 
$

 

 
 
 
 
 
 
 
 



 
 
Three Months Ended 
 March 31, 2015
 
 
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest Income
 
(Dollar amounts in thousands)
 
Investment
 
Recognized
 
Recognized
 
With no related allowance recorded:
 
 

 
 

 
 

 
Commercial
 
 

 
 

 
 

 
Commercial & Industrial
 
$
589

 
$

 
$

 
Farmland
 

 

 

 
Non Farm, Non Residential
 

 

 

 
Agriculture
 

 

 

 
All Other Commercial
 
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
 
6,446

 

 

 
Farmland
 

 

 

 
Non Farm, Non Residential
 
6,568

 

 

 
Agriculture
 

 

 

 
All Other Commercial
 
704

 

 

 
Residential
 
 

 
 

 
 

 
First Liens
 
149

 

 

 
Home Equity
 

 

 

 
Junior Liens
 

 

 

 
Multifamily
 

 

 

 
All Other Residential
 

 

 

 
Consumer
 
 

 
 

 
 

 
Motor Vehicle
 

 

 

 
All Other Consumer
 

 

 

 
TOTAL
 
$
14,730

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 








The tables below presents the recorded investment in non-performing loans.
 
 
March 31, 2016
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
Nonaccrual
Commercial
 
 

 
 

 
 

 
 

Commercial & Industrial
 
$

 
$
5

 
$
413

 
$
2,525

Farmland
 

 

 

 
108

Non Farm, Non Residential
 

 
4

 
3,114

 
2,174

Agriculture
 

 

 

 
403

All Other Commercial
 

 

 

 
1,380

Residential
 
 

 
 

 
 
 
 

First Liens
 
681

 
4,178

 
1,128

 
5,067

Home Equity
 
10

 

 

 
308

Junior Liens
 
42

 

 

 
210

Multifamily
 

 

 

 

All Other Residential
 

 

 

 
106

Consumer
 
 

 
 

 
 
 
 

Motor Vehicle
 
174

 
121

 
2

 
185

All Other Consumer
 
5

 
125

 
442

 
782

TOTAL
 
$
912

 
$
4,433

 
$
5,099

 
$
13,248


 
 
December 31, 2015
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
Nonaccrual
Commercial
 
 

 
 

 
 

 
 

Commercial & Industrial
 
$

 
$
5

 
$
422

 
$
3,187

Farmland
 

 

 

 
219

Non Farm, Non Residential
 

 
6

 
3,152

 
2,545

Agriculture
 

 

 

 
378

All Other Commercial
 

 

 

 
1,817

Residential
 
 

 
 

 
 
 
 

First Liens
 
809

 
4,577

 
1,034

 
4,839

Home Equity
 
10

 

 

 
320

Junior Liens
 
45

 

 

 
211

Multifamily
 

 

 

 

All Other Residential
 

 

 

 
111

Consumer
 
 

 
 

 
 
 
 

Motor Vehicle
 
148

 

 
2

 
213

All Other Consumer
 
4

 

 
400

 
794

TOTAL
 
$
1,016

 
$
4,588

 
$
5,010

 
$
14,634



There were no loans covered by loss share agreements with the FDIC included in loans past due over 90 days still on accrual at March 31, 2016 and there were $37 thousand at December 31, 2015. There were $255 thousand of covered loans included in non-accrual loans at March 31, 2016 and there were $242 thousand at December 31, 2015. There were no covered loans at March 31, 2016 or December 31, 2015 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 tables presents the aging of the recorded investment in loans by past due category and class of loans.  
 
 
March 31, 2016
 
 
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
 
$
412

 
$
483

 
$
1,290

 
$
2,185

 
$
478,929

 
$
481,114

Farmland
 
15

 

 

 
15

 
110,157

 
110,172

Non Farm, Non Residential
 
193

 
6

 
288

 
487

 
209,322

 
209,809

Agriculture
 
194

 
207

 
310

 
711

 
125,988

 
126,699

All Other Commercial
 
219

 
19

 
24

 
262

 
125,282

 
125,544

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
3,346

 
168

 
1,768

 
5,282

 
283,242

 
288,524

Home Equity
 
27

 

 
109

 
136

 
35,779

 
35,915

Junior Liens
 
167

 
4

 
189

 
360

 
33,310

 
33,670

Multifamily
 
93

 

 

 
93

 
71,140

 
71,233

All Other Residential
 
19

 

 

 
19

 
8,740

 
8,759

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
2,305

 
294

 
190

 
2,789

 
252,686

 
255,475

All Other Consumer
 
64

 
54

 
6

 
124

 
22,117

 
22,241

TOTAL
 
$
7,054

 
$
1,235

 
$
4,174

 
$
12,463

 
$
1,756,692

 
$
1,769,155

 
 
 
December 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
 
$
326

 
$
274

 
$
1,405

 
$
2,005

 
$
476,984

 
$
478,989

Farmland
 
135

 

 

 
135

 
106,725

 
106,860

Non Farm, Non Residential
 
1,824

 
90

 
310

 
2,224

 
206,844

 
209,068

Agriculture
 
65

 
38

 
324

 
427

 
143,116

 
143,543

All Other Commercial
 
25

 
32

 

 
57

 
111,484

 
111,541

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
4,960

 
1,181

 
1,671

 
7,812

 
285,913

 
293,725

Home Equity
 
85

 
23

 
114

 
222

 
37,502

 
37,724

Junior Liens
 
179

 
29

 
177

 
385

 
32,876

 
33,261

Multifamily
 

 

 

 

 
70,735

 
70,735

All Other Residential
 
15

 

 

 
15

 
10,195

 
10,210

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
3,212

 
568

 
181

 
3,961

 
247,882

 
251,843

All Other Consumer
 
38

 
10

 
5

 
53

 
22,238

 
22,291

TOTAL
 
$
10,864

 
$
2,245

 
$
4,187

 
$
17,296

 
$
1,752,494

 
$
1,769,790






During the three months ended March 31, 2016 and 2015, the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDR's.
 
 
 
 
2016
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
$
3,584

 
$
5,593

 
$
683

 
$
9,860

    Added
 

 
80

 
88

 
168

    Charged Off
 

 
(56
)
 
(20
)
 
(76
)
    Payments
 
(55
)
 
(332
)
 
(56
)
 
(443
)
March 31,
 
$
3,529

 
$
5,285

 
$
695

 
$
9,509

 
 
 
 
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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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 2016 or 2015 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 three months ended March 31, 2016 and 2015 did not result in any material charge-offs or additional provision expense.

The Corporation has allocated $24 thousand and $138 thousand of specific reserves to customers whose loan terms have been modified in troubled debt restructurings at both March 31, 2016 and 2015, respectively. The Corporation has not committed to lend additional amounts as of March 31, 2016 and 2015 to customers with outstanding loans that are classified as troubled debt restructurings. The charge-offs during the three months ended March 31, 2016 and 2015 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, 2016 and December 31, 2015, and based on the most recent analysis performed, the risk category of loans by class of loans are as follows:
 
 
March 31, 2016
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
426,230

 
$
17,236

 
$
32,298

 
$
581

 
$
3,419

 
$
479,764

Farmland
 
92,090

 
8,054

 
8,496

 

 
15

 
108,655

Non Farm, Non Residential
 
181,758

 
8,363

 
19,234

 

 

 
209,355

Agriculture
 
102,904

 
10,015

 
11,787

 
26

 
186

 
124,918

All Other Commercial
 
112,941

 
262

 
9,560

 
101

 
2,043

 
124,907

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
96,680

 
3,405

 
9,171

 
619

 
177,738

 
287,613

Home Equity
 
10,445

 
360

 
911

 
10

 
24,136

 
35,862

Junior Liens
 
7,512

 
68

 
487

 
57

 
25,462

 
33,586

Multifamily
 
69,448

 
1,588

 
15

 

 
23

 
71,074

All Other Residential
 
449

 

 
23

 

 
8,266

 
8,738

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
10,342

 
307

 
550

 

 
243,145

 
254,344

All Other Consumer
 
2,868

 
47

 
116

 
12

 
19,084

 
22,127

TOTAL
 
$
1,113,667

 
$
49,705

 
$
92,648

 
$
1,406

 
$
503,517

 
$
1,760,943

 
 
December 31, 2015
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

Commercial & Industrial
 
$
417,880

 
$
20,422

 
$
32,778

 
$
757

 
$
5,638

 
$
477,475

Farmland
 
93,418

 
6,387

 
5,208

 

 
16

 
105,029

Non Farm, Non Residential
 
180,659

 
8,114

 
19,857

 

 

 
208,630

Agriculture
 
121,244

 
11,964

 
8,419

 
27

 
170

 
141,824

All Other Commercial
 
95,850

 
2,649

 
10,887

 
101

 
1,535

 
111,022

Residential
 
 

 
 

 
 

 
 

 
 

 
 

First Liens
 
96,146

 
4,594

 
8,598

 
699

 
182,791

 
292,828

Home Equity
 
11,701

 
387

 
669

 
10

 
24,895

 
37,662

Junior Liens
 
7,493

 
86

 
505

 
58

 
25,033

 
33,175

Multifamily
 
68,972

 
1,602

 

 

 
23

 
70,597

All Other Residential
 
886

 

 
24

 

 
9,275

 
10,185

Consumer
 


 
 

 
 

 
 

 
 

 
 

Motor Vehicle
 
10,287

 
356

 
534

 

 
239,543

 
250,720

All Other Consumer
 
2,930

 
77

 
125

 
14

 
19,030

 
22,176

TOTAL
 
$
1,107,466

 
$
56,638

 
$
87,604

 
$
1,666

 
$
507,949

 
$
1,761,323