XML 19 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2018
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, 2018
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
10,281

 
$
1,455

 
$
6,709

 
$
1,464

 
$
19,909

Provision for loan losses
 
8

 
(9
)
 
1,018

 
456

 
1,473

Loans charged -off
 
(315
)
 
(219
)
 
(1,539
)
 

 
(2,073
)
Recoveries
 
178

 
162

 
593

 

 
933

Ending Balance
 
$
10,152

 
$
1,389

 
$
6,781

 
$
1,920

 
$
20,242



Allowance for Loan Losses:
 
March 31, 2017
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
9,731

 
$
1,553

 
$
5,767

 
$
1,722

 
$
18,773

Provision for loan losses
 
(514
)
 
51

 
1,593

 
466

 
1,596

Loans charged -off
 
(418
)
 
(261
)
 
(1,595
)
 

 
(2,274
)
Recoveries
 
578

 
153

 
569

 

 
1,300

Ending Balance
 
$
9,377

 
$
1,496

 
$
6,334

 
$
2,188

 
$
19,395



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 2018 and December 31, 2017
Allowance for Loan Losses
 
March 31, 2018
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
$
766

 
$

 
$

 
$

 
$
766

Collectively evaluated for impairment
 
9,386

 
1,389

 
6,781

 
1,920

 
19,476

Acquired with deteriorated credit quality
 

 

 

 

 

Ending Balance
 
$
10,152

 
$
1,389

 
$
6,781

 
$
1,920

 
$
20,242

 
Loans:
 
March 31, 2018
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
$
9,500

 
$
4,078

 
$

 
 
 
$
13,578

Collectively evaluated for impairment
 
1,131,154

 
433,270

 
333,505

 
 
 
1,897,929

Acquired with deteriorated credit quality
 
1,822

 

 

 
 
 
1,822

Ending Balance
 
$
1,142,476

 
$
437,348

 
$
333,505

 
 
 
$
1,913,329


Allowance for Loan Losses:
 
December 31, 2017
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
619

 
6

 

 

 
625

Collectively evaluated for impairment
 
9,662

 
1,449

 
6,709

 
1,464

 
19,284

Acquired with deteriorated credit quality
 

 

 

 

 

Ending Balance
 
$
10,281

 
$
1,455

 
$
6,709

 
$
1,464

 
$
19,909


Loans
 
December 31, 2017
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
9,619

 
463

 

 
 
 
10,082

Collectively evaluated for impairment
 
1,134,701

 
436,944

 
329,435

 
 
 
1,901,080

Acquired with deteriorated credit quality
 
1,860

 

 

 
 
 
1,860

Ending Balance
 
$
1,146,180

 
$
437,407

 
$
329,435

 
 
 
$
1,913,022



In the second quarter of 2017, the Corporation revised its historical loss period from four years to seven years as the Corporation believes the longer period is more appropriate as net charge-offs have been lower in recent years. The impact of this change was not material to the overall allowance for loan losses balance, however the unallocated portion was reduced by the change.

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

 
 
 
 
 
 
March 31, 2018
 
 
 
 
 
 
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
 
$
774

 
$
774

 
$

 
$
788

 
$

 
$

 Farmland
 
930

 
930

 

 
930

 

 

 Non Farm, Non Residential
 
2,423

 
2,423

 

 
2,442

 

 

 Agriculture
 
109

 
109

 

 
116

 

 

 All Other Commercial
 
1,198

 
1,198

 

 
1,218

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
4,042

 
4,042

 

 
2,032

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 
36

 
36

 

 
18

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
482

 
482

 
143

 
488

 

 

 Farmland
 
3,047

 
3,047

 
418

 
3,041

 

 

 Non Farm, Non Residential
 

 

 

 

 

 

 Agriculture
 
738

 
537

 
205

 
537

 

 

 All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 

 

 

 
221

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
13,779

 
$
13,578

 
$
766

 
$
11,831

 
$

 
$

 



 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
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
 
$
802

 
$
802

 
$

 
$
971

 
$

 
$

 Farmland
 
930

 
930

 

 
1,265

 

 

 Non Farm, Non Residential
 
2,461

 
2,461

 

 
2,781

 

 

 Agriculture
 
123

 
123

 

 
239

 

 

 All Other Commercial
 
1,238

 
1,238

 

 
1,308

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
21

 
21

 

 
23

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
493

 
493

 
146

 
514

 

 

 Farmland
 
3,035

 
3,035

 
268

 
669

 

 

 Non Farm, Non Residential
 

 

 

 
131

 


 

 Agriculture
 
738

 
537

 
205

 
279

 

 

 All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
442

 
442

 
6

 
483

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
10,283

 
$
10,082

 
$
625

 
$
8,663

 
$

 
$

 

 
 
 
 
 
 
 
 
 
 
 
 
 



 
 
Three Months Ended 
 March 31, 2017
 
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest Income
(Dollar amounts in thousands)
 
Investment
 
Recognized
 
Recognized
With no related allowance recorded:
 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 Commercial & Industrial
 
$
1,135

 
$

 
$

 Farmland
 
413

 

 

 Non Farm, Non Residential
 
3,005

 

 

 Agriculture
 
429

 

 

 All Other Commercial
 
1,353

 

 

Residential
 
 

 
 

 
 

 First Liens
 
25

 

 

 Home Equity
 

 

 

 Junior Liens
 

 

 

 Multifamily
 

 

 

 All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

 Motor Vehicle
 

 

 

 All Other Consumer
 

 

 

With an allowance recorded:
 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 Commercial & Industrial
 
531

 

 

 Farmland
 

 

 

 Non Farm, Non Residential
 
329

 

 

 Agriculture
 

 

 

 All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

 First Liens
 
514

 

 

 Home Equity
 

 

 

 Junior Liens
 

 

 

 Multifamily
 

 

 

 All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

 Motor Vehicle
 

 

 

 All Other Consumer
 

 

 

TOTAL
 
$
7,734

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 








The tables below presents the recorded investment in non-performing loans.
 
 
March 31, 2018
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
Nonaccrual Excluding
 
 
 
 
Restructured
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
TDR
Commercial
 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$

 
$
2

 
$
209

 
$
1,638

 Farmland
 

 

 

 
4,150

 Non Farm, Non Residential
 

 

 
2,461

 
184

 Agriculture
 

 

 

 
761

 All Other Commercial
 

 

 

 
1,211

Residential
 
 

 
 

 
 
 
 

 First Liens
 
139

 
3,103

 
498

 
4,180

 Home Equity
 
29

 

 

 
221

 Junior Liens
 
57

 
36

 

 
78

 Multifamily
 

 

 

 

 All Other Residential
 

 

 

 
86

Consumer
 
 

 
 

 
 
 
 

 Motor Vehicle
 
430

 
7

 

 
197

 All Other Consumer
 
5

 
246

 
425

 
500

TOTAL
 
$
660

 
$
3,394

 
$
3,593

 
$
13,206



 
 
December 31, 2017
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt
 
Nonaccrual Excluding
 
 
 
 
Restructured
 
 
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
TDR
Commercial
 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$
41

 
$
2

 
$
212

 
$
1,679

 Farmland
 
19

 

 

 
4,141

 Non Farm, Non Residential
 

 
56

 
2,440

 
172

 Agriculture
 

 

 

 
707

 All Other Commercial
 

 

 

 
1,236

Residential
 
 

 
 

 
 
 
 

 First Liens
 
1,011

 
3,105

 
575

 
3,972

 Home Equity
 
8

 

 

 
249

 Junior Liens
 
137

 

 

 
134

 Multifamily
 

 

 

 

 All Other Residential
 

 

 

 
90

Consumer
 
 

 
 

 
 
 
 

 Motor Vehicle
 
268

 
9

 

 
242

 All Other Consumer
 

 
177

 
527

 
623

TOTAL
 
$
1,484

 
$
3,349

 
$
3,754

 
$
13,245



There were $46 thousand of loans covered by loss share agreements with the FDIC included in loans past due over 90 days still on accrual at March 31, 2018 and there were $88 thousand at December 31, 2017. There were $59 thousand of covered loans included in non-accrual loans at March 31, 2018 and there were $62 thousand at December 31, 2017. There were no covered loans at March 31, 2018 or December 31, 2017 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, 2018
 
 
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
 
$
538

 
$
431

 
$
620

 
$
1,589

 
$
490,558

 
$
492,147

 Farmland
 
143

 

 
3,976

 
4,119

 
100,979

 
105,098

 Non Farm, Non Residential
 
69

 
61

 
2,462

 
2,592

 
197,476

 
200,068

 Agriculture
 
23

 
25

 
631

 
679

 
133,311

 
133,990

 All Other Commercial
 
50

 
17

 

 
67

 
211,106

 
211,173

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
4,160

 
533

 
776

 
5,469

 
242,629

 
248,098

 Home Equity
 
191

 

 
29

 
220

 
35,751

 
35,971

 Junior Liens
 
95

 
56

 
57

 
208

 
42,833

 
43,041

 Multifamily
 

 

 

 

 
97,104

 
97,104

 All Other Residential
 
53

 

 
12

 
65

 
13,069

 
13,134

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 
3,438

 
611

 
430

 
4,479

 
304,384

 
308,863

 All Other Consumer
 
102

 
24

 
5

 
131

 
24,511

 
24,642

TOTAL
 
$
8,862

 
$
1,758

 
$
8,998

 
$
19,618

 
$
1,893,711

 
$
1,913,329

 
 
 
December 31, 2017
 
 
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
 
$
372

 
$
80

 
$
640

 
$
1,092

 
$
474,709

 
$
475,801

 Farmland
 
341

 

 
3,671

 
4,012

 
104,457

 
108,469

 Non Farm, Non Residential
 
141

 

 

 
141

 
200,804

 
200,945

 Agriculture
 
141

 

 
561

 
702

 
152,388

 
153,090

 All Other Commercial
 

 

 

 

 
207,875

 
207,875

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
5,467

 
1,317

 
1,434

 
8,218

 
247,029

 
255,247

 Home Equity
 
310

 
46

 
8

 
364

 
35,752

 
36,116

 Junior Liens
 
274

 
106

 
194

 
574

 
41,688

 
42,262

 Multifamily
 

 

 

 

 
90,141

 
90,141

 All Other Residential
 
300

 

 
12

 
312

 
13,329

 
13,641

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 
4,770

 
697

 
294

 
5,761

 
298,211

 
303,972

 All Other Consumer
 
107

 
22

 

 
129

 
25,334

 
25,463

TOTAL
 
$
12,223

 
$
2,268

 
$
6,814

 
$
21,305

 
$
1,891,717

 
$
1,913,022






During the three months ended March 31, 2018 and 2017, the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDR's.
 
 
 
 
2018
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
$
2,709

 
$
3,611

 
$
714

 
$
7,034

    Added
 

 
107

 
74

 
181

    Charged Off
 

 
(16
)
 
(36
)
 
(52
)
    Payments
 
(37
)
 
(134
)
 
(73
)
 
(244
)
March 31,
 
$
2,672

 
$
3,568

 
$
679

 
$
6,919

 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
3,386

 
4,447

 
732

 
8,565

    Added
 

 

 
168

 
168

    Charged Off
 

 
(33
)
 
(23
)
 
(56
)
    Payments
 
(84
)
 
(346
)
 
(89
)
 
(519
)
March 31,
 
3,302

 
4,068

 
788

 
8,158

 
 
 
 
 
 
 
 
 


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 2018 or 2017 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, 2018 and 2017 did not result in any material charge-offs or additional provision expense.

The Corporation has no allocations of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2018 and 2017. The Corporation has not committed to lend additional amounts as of March 31, 2018 and 2017 to customers with outstanding loans that are classified as troubled debt restructurings. None of the charge-offs during the three months ended March 31, 2018 and 2017 were of restructurings that had occurred 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 those with an outstanding balance less than $100 thousand or are included in groups of homogeneous loans. As of March 31, 2018 and December 31, 2017, and based on the most recent analysis performed, the risk category of loans by class of loans are as follows:
 
 
March 31, 2018
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$
442,274

 
$
20,830

 
$
19,425

 
$
38

 
$
8,119

 
$
490,686

 Farmland
 
88,302

 
7,774

 
7,651

 

 
18

 
103,745

 Non Farm, Non Residential
 
179,010

 
7,133

 
13,491

 

 

 
199,634

 Agriculture
 
101,608

 
11,371

 
18,240

 

 
444

 
131,663

 All Other Commercial
 
200,197

 
2,664

 
7,290

 

 
48

 
210,199

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
44,982

 
736

 
3,215

 
3

 
198,326

 
247,262

 Home Equity
 
506

 

 
78

 

 
35,324

 
35,908

 Junior Liens
 
1,664

 
114

 
194

 
76

 
40,894

 
42,942

 Multifamily
 
96,880

 

 

 

 
34

 
96,914

 All Other Residential
 

 

 
29

 

 
13,064

 
13,093

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 
957

 

 
306,623

 
307,580

 All Other Consumer
 

 

 
58

 

 
24,477

 
24,535

TOTAL
 
$
1,155,423

 
$
50,622

 
$
70,628

 
$
117

 
$
627,371

 
$
1,904,161

 
 
December 31, 2017
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$
430,015

 
$
19,889

 
$
18,611

 
$
38

 
$
5,947

 
$
474,500

 Farmland
 
88,338

 
10,782

 
7,466

 

 
10

 
106,596

 Non Farm, Non Residential
 
179,181

 
7,689

 
13,632

 

 

 
200,502

 Agriculture
 
111,724

 
17,482

 
21,388

 

 
342

 
150,936

 All Other Commercial
 
194,170

 
2,723

 
7,459

 

 
2,604

 
206,956

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
45,320

 
750

 
3,980

 
5

 
204,329

 
254,384

 Home Equity
 
319

 

 
64

 

 
35,653

 
36,036

 Junior Liens
 
1,882

 
76

 
342

 
100

 
39,755

 
42,155

 Multifamily
 
89,936

 

 

 

 
36

 
89,972

 All Other Residential
 

 

 
67

 

 
13,529

 
13,596

Consumer
 


 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 
731

 

 
301,900

 
302,631

 All Other Consumer
 

 

 
44

 

 
25,301

 
25,345

TOTAL
 
$
1,140,885

 
$
59,391

 
$
73,784

 
$
143

 
$
629,406

 
$
1,903,609