XML 29 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquired Credit Impaired Loans
12 Months Ended
Dec. 31, 2017
Transfers and Servicing [Abstract]  
ACQUIRED CREDIT IMPAIRED LOANS
ACQUIRED CREDIT IMPAIRED LOANS
We account for acquired loans that have deteriorated in credit quality since their origination, and for which it is probable that all contractual cash flows will not be received, are accounted for in accordance with FASB ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (ASC 310-30). Under ASC 310-30, acquired loans are generally considered accruing and performing as the loans accrete interest income over the estimated life of the loan when expected cash flows are reasonably estimable. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing as long as the estimated cash flows are expected to be received. If the timing and amount of cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans and interest income may be recognized on a cash basis or as a reduction of the principal amount outstanding. Credit deterioration evident at the acquisition date is included in the determination of the fair value of the loans at the acquisition date. Updates to expected cash flows for acquired impaired loans accounted for under ASC 310-30 since acquisition has resulted in a provision for loan losses of $0.4 million and $0.5 million in 2017 and 2016, respectively, due to changes in the amount and timing of expected cash flows subsequent to acquisition.
The following table shows the loans acquired from Penn Liberty, Alliance and FNBW that are accounted for in accordance with FASB ASC 310-30.
 
(Dollars in thousands)
Penn Liberty(1)
 
Alliance(1)
 
First National Bank of Wyoming (FNBW)(1)
 
Total
Contractually required principal and interest at acquisition (2)
$
16,499

 
$
27,469

 
$
27,086

 
$
71,054

Contractual cash flows not expected to be collected (nonaccretable difference)
3,125

 
2,377

 
7,956

 
13,458

Expected cash flows at acquisition
13,374

 
25,092

 
19,130

 
57,596

Interest component of expected cash flows (accretable yield)
670

 
2,334

 
1,790

 
4,794

Fair value of acquired loans accounted for under FASB ASC 310-30
$
12,704

 
$
22,758

 
$
17,340

 
$
52,802

(1) Penn Liberty was acquired on August 1, 2016. Alliance was acquired on October 9, 2015, FNBW was acquired on September 5, 2014.
(2) The difference between contractually required principal and interest at acquisition and the unpaid principal balance is contractual interest to be received.

The following is the outstanding principal balance and carrying amounts for all acquired credit impaired loans for which the company applies ASC 310-30 as of December 31, 2017 and 2016:
 
(Dollars in thousands)
December 31, 2017
 
December 31, 2016
Outstanding principal balance
$
27,034

 
$
41,574

Carrying amount
21,295

 
33,104

Allowance for loan losses
358

 
510


The following table presents the changes in accretable yield on all acquired credit impaired loans for the years indicated:
 
 
 
(Dollars in thousands)
Accretable Yield
Balance at December 31, 2015
$
4,764

Addition from Penn Liberty
1,473

Accretion
(2,731
)
Reclassification from nonaccretable difference
2,352

Additions/adjustments
(701
)
Disposals
(7
)
Balance at December 31, 2016
$
5,150

Accretion
(2,636
)
Reclassification from nonaccretable difference
2,015

Additions/adjustments
(1,149
)
Disposals
(345
)
Balance at December 31, 2017
$
3,035