XML 24 R14.htm IDEA: XBRL DOCUMENT v3.7.0.1
Accounting for Certain Loans Acquired in a Purchase
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Accounting for Certain Loans Acquired in a Purchase
ACCOUNTING FOR CERTAIN LOANS ACQUIRED IN A PURCHASE

The acquired loans detailed in the tables below are included in NOTE 4. LOANS AND ALLOWANCE, in the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q. As described in NOTE 4, loans purchased after December 31, 2008 are recorded at the acquisition date fair value, which could result in a fair value discount or premium. Purchased loans with evidence of credit deterioration since origination and for which it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments are accounted for under ASC 310-30, Loans Acquired with Deteriorated Credit Quality. The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference. The accretable portion of the fair value discount or premium is the difference between the expected cash flows and the net present value of expected cash flows, with such difference accreted into earnings over the term of the loans. All other loans not accounted for under ASC 310-30 are accounted for under ASC 310-20, which allows the fair value adjustment to be accreted into income over the remaining life of the loans.

The Corporation's most recent acquisition, Arlington Bank, is detailed in NOTE 2, ACQUISITIONS, in the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q. All of the Corporation's acquisitions since December 31, 2008 are as indicated below. The following tables include the outstanding balance and carrying amount of all acquired loans which were included in the Corporation's balance sheet at June 30, 2017, and December 31, 2016.
 
June 30, 2017
 
Arlington Bank
 
Ameriana
 
C Financial
 
Community
 
CFS
 
SCB
 
Total
Outstanding Balance:


 
 
 
 
 
 
 
 
 
 
 
 
     Commercial and industrial loans
$
2,853

 
$
6,424

 
$
75

 
$
459

 
$
10,595

 
$
2,191

 
$
22,597

      Agricultural production financing and other loans to farmers


 
 
 
 
 
98

 
50

 
1,114

 
1,262

     Real estate loans:

 
 
 
 
 
 
 
 
 
 
 
 
     Construction
21,990

 
13,817

 
1,448

 
1,770

 
120

 
 
 
39,145

     Commercial and farmland
87,050

 
92,872

 
19,034

 
31,091

 
91,676

 
7,837

 
329,560

     Residential
94,047

 
94,257

 
38,575

 
7,664

 
86,632

 
3,182

 
324,357

            Home equity
13,542

 
10,042

 
6,956

 
4,951

 
22,929

 
11,198

 
69,618

     Individuals' loans for household and other personal expenditures
1,055

 
545

 


 
103

 
163

 
25

 
1,891

     Other commercial loans


 
1,808

 
 
 
 
 
62

 
 
 
1,870

     Total
$
220,537

 
$
219,765

 
$
66,088

 
$
46,136

 
$
212,227

 
$
25,547

 
$
790,300

 

 
 
 
 
 
 
 
 
 
 
 
 
Carrying Amount
$
213,976

 
$
212,297

 
$
64,449

 
$
43,514

 
$
205,695

 
$
22,962

 
$
762,893

Allowance


 
412

 
 
 
53

 
39

 
 
 
504

Carrying Amount Net of Allowance
$
213,976

 
$
211,885

 
$
64,449

 
$
43,461

 
$
205,656

 
$
22,962

 
$
762,389




December 31, 2016

Ameriana
 
C Financial
 
Community

CFS

SCB

Total
Outstanding Balance:
 
 
 
 
 
 
 
 
 
 
 
     Commercial and industrial loans
$
8,003

 
$
85

 
$
2,269


$
23,327


$
3,552


$
37,236

      Agricultural production financing and other loans to farmers


 
 
 
1,030


50


1,630


2,710

     Real estate loans:

 
 
 






 
     Construction
22,017

 
2,835

 
4,026


420





29,298

     Commercial and farmland
103,075

 
22,130

 
36,947


131,895


9,315


303,362

     Residential
103,414

 
44,101

 
9,363


96,627


4,135


257,640

            Home equity
11,728

 
7,947

 
6,326


26,894


11,924


64,819

     Individuals' loans for household and other personal expenditures
762

 
2

 
147


201


30


1,142

     Other commercial loans
1,825

 
 
 



65





1,890

     Total
$
250,824

 
$
77,100

 
$
60,108


$
279,479


$
30,586


$
698,097

 

 
 
 







Carrying Amount
$
240,053

 
$
75,194

 
$
56,007


$
266,845


$
27,318


$
665,417

Allowance
265

 
 
 
23


92





380

Carrying Amount Net of Allowance
$
239,788

 
$
75,194

 
$
55,984


$
266,753


$
27,318


$
665,037



The outstanding balance and related carrying amount of loans acquired and accounted for under ASC 310-30 as of June 30, 2017 were $36.7 million and $27.2 million, respectively; with no required allowance for loan losses. The outstanding balance and related carrying amount of those loans as of December 31, 2016 were $60.5 million and $43.2 million, respectively; with no required allowance for loan losses. During the three months ended June 30, 2017, one loan, with a December 31, 2016 outstanding balance of $12.1 million and a carrying amount of $7.6 million, was transferred to Other Real Estate Owned.

As customer cash flow expectations improve, nonaccretable yield can be reclassified to accretable yield. The accretable yield, or income expected to be collected, and reclassifications from nonaccretable yield, are identified in the tables below.  The tables reflect only purchased loans accounted for under ASC 310-30 and not the entire portfolio of purchased loans.

Three Months Ended June 30, 2017

Arlington Bank
 
Ameriana
 
C Financial

Community

CFS

SCB

Total
Beginning balance


 
$
824

 
$
68


$
1,202


$
732


$
257


$
3,083

Additions
$
667

 


 












667

Accretion


 
(156
)
 
(48
)

(371
)

(417
)

(166
)

(1,158
)
Reclassification from nonaccretable


 
3

 
43


181


311


144


682

Disposals


 


 



(122
)

(545
)




(667
)
Ending balance
$
667

 
$
671

 
$
63


$
890


$
81


$
235


$
2,607


 
 
 
Six Months Ended June 30, 2017

Arlington Bank
 
Ameriana
 
C Financial

Community

CFS

SCB

Total
Beginning balance


 
$
1,630

 
$
73


$
1,233


$
736


$
279


$
3,951

Additions
$
667

 
 
 












667

Accretion


 
(2,658
)
 
(88
)

(433
)

(887
)

(330
)

(4,396
)
Reclassification from nonaccretable


 
1,699

 
78


212


777


286


3,052

Disposals


 


 



(122
)

(545
)




(667
)
Ending balance
$
667

 
$
671

 
$
63


$
890


$
81


$
235


$
2,607


 
Three Months Ended June 30, 2016

Ameriana
 
C Financial
 
Community
 
CFS

SCB

Total
Beginning balance
$
2,120


$
100


$
1,456


$
1,033


$
590


$
5,299

Additions











Accretion
(47
)

(71
)

(849
)

(855
)

(293
)

(2,115
)
Reclassification from nonaccretable
5


52


738


737


154


1,686

Disposals
(232
)





(11
)



(243
)
Ending balance
$
1,846


$
81


$
1,345


$
904


$
451


$
4,627




Six Months Ended June 30, 2016

Ameriana
 
C Financial
 
Community
 
CFS

SCB

Total
Beginning balance
$
2,160

 
$
114


$
1,508


$
1,188


$
642


$
5,612

Additions

 









Accretion
(87
)
 
(86
)

(912
)

(2,145
)

(381
)

(3,611
)
Reclassification from nonaccretable
5

 
53


749


1,872


190


2,869

Disposals
(232
)
 




(11
)



(243
)
Ending balance
$
1,846

 
$
81


$
1,345


$
904


$
451


$
4,627




The following table presents loans acquired, as of the respective acquisition date, during the period ended June 30, 2017, for which it was probable that all contractually required payments would not be collected:
 
Arlington Bank
Contractually required payments receivable at acquisition date
$
6,183

Nonaccretable difference
2,891

Expected cash flows at acquisition date
3,292

Accretable difference
667

Basis in loans at acquisition date
$
2,625