XML 60 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2013
LOANS AND ALLOWANCE FOR LOAN LOSSES  
Schedule of loans

 

 
  December 31,
2013

  December 31,
2012

 
   

Commercial

             

Commercial and industrial

  $ 180,378   $ 134,156  

Agricultural

    30,323     22,355  

Commercial Real Estate

             

Farm

    76,082     66,119  

Hotel

    108,226     131,495  

Construction and development

    35,731     25,208  

Other

    546,970     507,231  

Residential

             

1-4 family

    403,733     394,195  

Home equity

    244,277     224,329  

Consumer

             

Direct

    45,129     45,844  

Indirect

    1,077     2,451  
       

Total loans

    1,671,926     1,553,383  

Allowance for loan losses

    (27,609 )   (32,227 )
       

Net loans

  $ 1,644,317   $ 1,521,156  
       
       
Schedule of activity in the allowance for loan losses

 

2013
  Commercial
  Commercial
Real Estate

  Residential
  Consumer
  Total
 
   

Allowance for loan losses

                               

Balance, January 1

  $ 3,894   $ 24,157   $ 3,180   $ 996   $ 32,227  

Provision charged to expense

    208     1,319     1,928     1,079     4,534  

Losses charged off

    (1,152 )   (6,353 )   (2,349 )   (2,648 )   (12,502 )

Recoveries

    341     1,087     650     1,272     3,350  
       

Balance, December 31

  $ 3,291   $ 20,210   $ 3,409   $ 699   $ 27,609  
       
       


 

2012
  Commercial
  Commercial
Real Estate

  Residential
  Consumer
  Total
 
   

Allowance for loan losses

                               

Balance, January 1

  $ 5,562   $ 30,476   $ 2,972   $ 879   $ 39,889  

Provision charged to expense

    (265 )   4,802     3,490     1,823     9,850  

Losses charged off

    (1,946 )   (13,553 )   (3,547 )   (3,286 )   (22,332 )

Recoveries

    543     2,432     265     1,580     4,820  
       

Balance, December 31

  $ 3,894   $ 24,157   $ 3,180   $ 996   $ 32,227  
       
       


 

2011
  Commercial
  Commercial
Real Estate

  Residential
  Consumer
  Total
 
   

Allowance for loan losses

                               

Balance, January 1

  $ 6,386   $ 32,653   $ 2,281   $ 1,285   $ 42,605  

Provision charged to expense

    215     13,406     3,136     1,043     17,800  

Losses charged off

    (2,211 )   (16,954 )   (3,093 )   (2,636 )   (24,894 )

Recoveries

    1,172     1,371     648     1,187     4,378  
       

Balance, December 31

  $ 5,562   $ 30,476   $ 2,972   $ 879   $ 39,889  
       
       
Schedule of balance in the allowance for loan losses and the recorded investment by portfolio segment and impairment method

 

December 31, 2013
  Commercial
  Commercial
Real Estate

  Residential
  Consumer
  Total
 
   

Allowance for loan losses

                               

Ending Balance individually evaluated for impairment

  $ 13   $ 1,167   $ 105   $ 2   $ 1,287  

Ending Balance collectively evaluated for impairment

    3,278     19,043     3,304     697     26,322  
       

Total ending allowance balance

  $ 3,291   $ 20,210   $ 3,409   $ 699   $ 27,609  
       
       

Loans

                               

Ending Balance individually evaluated for impairment

  $ 300   $ 21,240   $ 10,797   $ 785   $ 33,122  

Ending Balance collectively evaluated for impairment

    210,401     745,769     637,213     45,421   $ 1,638,804  
       

Total ending loan balance excludes $5,043 of accrued interest

  $ 210,701   $ 767,009   $ 648,010   $ 46,206   $ 1,671,926  
       
       


 

December 31, 2012
  Commercial
  Commercial
Real Estate

  Residential
  Consumer
  Total
 
   

Allowance for loan losses

                               

Ending Balance individually evaluated for impairment

  $ 150   $ 3,067           $ 3,217  

Ending Balance collectively evaluated for impairment

    3,744     21,090     3,180     996     29,010  
       

Total ending allowance balance

  $ 3,894   $ 24,157   $ 3,180   $ 996   $ 32,227  
       
       

Loans

                               

Ending Balance individually evaluated for impairment

  $ 1,797   $ 33,499   $ 14,175   $ 1,083   $ 50,554  

Ending Balance collectively evaluated for impairment

    154,714     696,554     604,349     47,212     1,502,829  
       

Total ending loan balance excludes $5,206 of accrued interest

  $ 156,511   $ 730,053   $ 618,524   $ 48,295   $ 1,553,383  
       
       
Schedule of nonperforming loans

 

December 31
  2013
  2012
 
   

Loans past due 90 days or more still on accrual

  $ 14   $ 565  

Troubled debt restructurings (accruing)

    4,188     15,102  

Non-accrual loans

    22,341     35,451  
       

Total

  $ 26,543   $ 51,118  
       
       
Schedule of loans individually evaluated for impairment by class of loans

 

December 31, 2013
  Unpaid
Principal
Balance

  Recorded
Investment

  Allowance
for Loan
Losses
Allocated

  Interest
Income
Recognized

  Cash Basis
Interest
Recognized

 
   

With an allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 194   $ 177   $ 13              

Agricultural

                         

Commercial Real Estate

                               

Farm

    625     436     61              

Hotel

                         

Construction and development

                         

Other

    7,309     6,382     1,106              

Residential

                               

1-4 Family

    1,089     981     102              

Home Equity

    50     50     3              

Consumer

                               

Direct

    126     126     2              

Indirect

                         
       

Subtotal — impaired with allowance recorded

    9,393     8,152     1,287              

With no related allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 204   $ 123         $ 12   $ 12  

Agricultural

                       

Commercial Real Estate

                               

Farm

    767     657           11     11  

Hotel

                  1     1  

Construction and development

    942     795           45     45  

Other

    8,651     6,377           72     72  

Residential

                               

1-4 Family

    8,931     8,007           15     15  

Home Equity

    1,860     1,759           13     13  

Consumer

                               

Direct

    675     649           17     17  

Indirect

    11     10                
       

Subtotal — impaired with no allowance recorded

    22,041     18,377         186     186  
       

Total impaired loans

  $ 31,434   $ 26,529   $ 1,287   $ 186   $ 186  
       
       

December 31, 2012
  Unpaid
Principal
Balance

  Recorded
Investment

  Allowance
for Loan
Losses
Allocated

  Interest
Income
Recognized

  Cash Basis
Interest Recognized

 
   

With an allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 305   $ 305   $ 150              

Agricultural

                         

Commercial Real Estate

                               

Farm

    922     922     442              

Hotel

                               

Construction and development

    742     644     240              

Other

    9,727     9,419     2,385              

Residential

                               

1-4 Family

                               

Home Equity

                               

Consumer

                               

Direct

                               

Indirect

                               
       

Subtotal — impaired with allowance recorded

    11,696     11,290     3,217              

With no related allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 2,115   $ 1,492         $ 76   $ 76  

Agricultural

    1                        

Commercial Real Estate

                               

Farm

    741     663           9     9  

Hotel

    6,257     5,968                    

Construction and development

    2,685     1,499           108     108  

Other

    20,047     14,384           129     129  

Residential

                               

1-4 Family

    13,110     11,548           3     3  

Home Equity

    2,801     2,627           17     17  

Consumer

                               

Direct

    1,083     1,066           9     9  

Indirect

    19     17           7     7  
       

Subtotal — impaired with no allowance recorded

    48,859     39,264         358     358  
       

Total impaired loans

  $ 60,555   $ 50,554   $ 3,217   $ 358   $ 358  
       
       


 

December 31, 2011
  Unpaid
Principal
Balance

  Recorded
Investment

  Allowance
for Loan
Losses
Allocated

  Interest
Income
Recognized

  Cash Basis
Interest
Recognized

 
   

With an allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 3,130   $ 3,057   $ 1,193              

Agricultural

                         

Commercial Real Estate

                               

Farm

    486     486     193              

Hotel

    5,385     5,385     100              

Construction and development

    5,558     5,476     2,371              

Other

    14,400     14,322     2,812              

Residential

                               

1-4 Family

                               

Home Equity

                               

Consumer

                               

Direct

                               

Indirect

                               
       

Subtotal — impaired with allowance recorded

    28,959     28,726     6,669              

With no related allowance recorded

                               

Commercial

                               

Commercial and industrial

  $ 2,720   $ 2,030         $ 22   $ 22  

Agricultural

    351     57                

Commercial Real Estate

                               

Farm

    579     531                

Hotel

    876     384                    

Construction and development

    2,996     1,839           1     1  

Other

    16,325     12,726           135     135  

Residential

                               

1-4 Family

    12,344     12,045           8     8  

Home Equity

    2,548     2,477           8     8  

Consumer

                               

Direct

    1,096     1,083           9     9  

Indirect

    35     33           5     5  
       

Subtotal — impaired with no allowance recorded

    39,870     33,205         188     188  
       

Total impaired loans

  $ 68,829   $ 61,931   $ 6,669   $ 188   $ 188  
       
       
Schedule of average recorded investment of impaired loans

 

 
  2013
  2012
  2011
 
   

Commercial

                   

Commercial and industrial

  $ 997   $ 4,401   $ 6,438  

Agricultural

        23     103  

Commercial Real Estate

                   

Farm

    1,360     1,180     1,110  

Hotel

    1,194     2,388     7,271  

Construction and development

    1,514     4,751     9,467  

Other

    18,150     25,716     29,079  

Residential

                   

1-4 family

    10,372     11,778     11,825  

Home equity

    2,420     2,719     1,974  

Consumer

                   

Direct

    893     1,041     1,143  

Indirect

    14     41     58  
       

Total loans

  $ 36,914   $ 54,038   $ 68,468  
       
       
Schedule of recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans

 

 
  Non-accrual
  Past due over
90 days and
still accruing

 
 
     
December 31,
  2013
  2012
  2013
  2012
 
   

Commercial

                         

Commercial and industrial

  $ 159   $ 1,777   $ 14   $  

Agricultural

                 

Commercial Real Estate

                         

Farm

    1,093     1,584          

Hotel

                 

Construction and development

    329     1,657         565  

Other

    11,489     17,442          

Residential

                         

1-4 Family

    7,635     10,392          

Home Equity

    1,452     2,216          

Consumer

                         

Direct

    174     366          

Indirect

    10     17          
       

Total

  $ 22,341   $ 35,451   $ 14   $ 565  
       
       
Schedule of aging of the recorded investment in past due loans

 

December 31, 2013
  Total
Loans

  30-59 Days
Past Due

  60-89 Days
Past Due

  Greater than
90 Days
Past Due

  Total
Past Due

  Loans Not
Past Due

 
   

Commercial

                                     

Commercial and industrial

  $ 180,378   $ 64   $ 24   $ 72   $ 160   $ 180,218  

Agricultural

    30,323                     30,323  

Commercial Real Estate

                                     

Farm

    76,082             697     697     75,385  

Hotel

    108,226                     108,226  

Construction and development

    35,731     466         329     795     34,936  

Other

    546,970     984     187     5,944     7,115     539,855  

Residential

                                     

1-4 Family

    403,733     7,381     1,969     4,936     14,286     389,447  

Home Equity

    244,277     646     313     1,025     1,984     242,293  

Consumer

                                     

Direct

    45,129     192     32     126     350     44,779  

Indirect

    1,077     2     4         6     1,071  
       

Total — excludes $5,043 of accrued interest

  $ 1,671,926   $ 9,735   $ 2,529   $ 13,129   $ 25,393   $ 1,646,533  
       
       


 

December 31, 2012
  Total
Loans

  30-59 Days
Past Due

  60-89 Days
Past Due

  Greater than
90 Days
Past Due

  Total
Past Due

  Loans Not
Past Due

 
   

Commercial

                                     

Commercial and industrial

  $ 134,156   $ 1,421   $ 311   $ 1,094   $ 2,826   $ 131,330  

Agricultural

    22,355                     22,355  

Commercial Real Estate

                                     

Farm

    66,119     158         1,417     1,575     64,544  

Hotel

    131,495                     131,495  

Construction and development

    25,208             2,121     2,121     23,087  

Other

    507,231     2,516     1,208     10,607     14,331     492,900  

Residential

                                     

1-4 Family

    394,195     7,788     2,605     5,492     15,885     378,310  

Home Equity

    224,329     1,170     357     1,428     2,955     221,374  

Consumer

                                     

Direct

    45,844     182     49     242     473     45,371  

Indirect

    2,451     33     12     5     50     2,401  
       

Total — excludes $5,206 of accrued interest

  $ 1,553,383   $ 13,268   $ 4,542   $ 22,406   $ 40,216   $ 1,513,167  
       
       
Schedule of loans by class modified as troubled debt restructurings

 

2013
  Number of Loans
  Pre-Modification
Outstanding Recorded
Investment

  Post-Modification
Outstanding Recorded
Investment

 
   

Commercial

                   

Commercial and industrial

    1   $ 28   $ 28  

Commercial Real Estate

                   

Other real estate

    3     344     344  

Residential

                   

1-4 Family

    7     359     359  

Home Equity

    1     20     20  

Consumer

                   

Direct

    1     30     30  
       

Total

    13   $ 781   $ 781  
       
       


 

2012
  Number of Loans
  Pre-Modification
Outstanding Recorded
Investment

  Post-Modification
Outstanding Recorded
Investment

 
   

Commercial

                   

Commercial and industrial

    2   $ 179   $ 179  

Commercial Real Estate

                   

Hotel

    2     7,727     5,968  

Other

    7     6,241     5,367  

Residential

                   

1-4 Family

    1     91     91  

Home Equity

    1     70     70  

Consumer

                   

Direct

    1     4     4  
       

Total

    14   $ 14,312   $ 11,679  
       
       
Schedule of loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification

 

2013
  Number of Loans
  Recorded Investment
 
   

Residential

             

1-4 Family

    2   $ 89  

Home Equity

    1     15  

Consumer

             

Direct

    1     4  
       

Total

    4   $ 108  
       
       


 

2012
  Number of Loans
  Recorded Investment
 
   

Commercial

             

Commercial and industrial

    3   $ 2,195  

Commercial real estate:

             

Development

    1     323  

Other

    9     3,332  

Residential

             

1-4 Family

    2     125  

Home Equity

    1     12  
       

Total

    16   $ 5,987  
       
       
Schedule of risk category of loans by class of loans

 

December 31, 2013
  Pass
  Special
Mention

  Substandard
  Non-accrual
 
   

Commercial

                         

Commercial and industrial

  $ 174,408   $ 4,561   $ 1,250   $ 159  

Agricultural

    30,323              

Commercial Real Estate

                         

Farm

  $ 74,884     105         1,093  

Hotel

    61,195     31,401     15,630      

Construction and development

    34,936         466     329  

Other

    504,657     20,893     9,931     11,489  
       

Total

  $ 880,403   $ 56,960   $ 26,277   $ 13,070  
       
       


 

December 31, 2012
  Pass
  Special
Mention

  Substandard
  Non-accrual
 
   

Commercial

                         

Commercial and industrial

  $ 119,755   $ 9,824   $ 2,800   $ 1,777  

Agricultural

    22,350         5      

Commercial Real Estate

                         

Farm

    63,294     1,094     147     1,584  

Hotel

    83,522     47,973          

Construction and development

    18,719     1,465     3,367     1,657  

Other

    439,702     27,621     22,466     17,442  
       

Total

  $ 747,342   $ 87,977   $ 28,785   $ 22,460  
       
       
Schedule of performing/non performing loans by category of loans

 

December 31, 2013
  Performing
  Watch
  Substandard
 
   

Residential

                   

1-4 Family

  $ 396,836   $ 1,965   $ 4,932  

Home Equity

    242,934     315     1,028  
       

Total

  $ 639,770   $ 2,280   $ 5,960  
       
       


 

December 31, 2013
  Performing
  Substandard
  Loss
 
   

Consumer

                   

Direct

  $ 44,970   $ 32   $ 127  

Indirect

    1,073     4      
       

Total

  $ 46,043   $ 36   $ 127  
       
       


 

December 31, 2012
  Performing
  Watch
  Substandard
 
   

Residential

                   

1-4 Family

  $ 386,098   $ 2,605   $ 5,492  

Home Equity

    222,544     357     1,428  
       

Total

  $ 608,642   $ 2,962   $ 6,920  
       
       


 

December 31, 2012
  Performing
  Substandard
  Loss
 
   

Consumer

                   

Direct

  $ 45,553   $ 195   $ 96  

Indirect

    2,434     12     5  
       

Total

  $ 47,987   $ 207   $ 101