XML 67 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
12 Months Ended
Dec. 31, 2012
Loans [Abstract]  
Components of Loans

Loans were comprised of the following classifications at December 31:

 

    2012     2011  
Commercial:                
Commercial and Industrial Loans and Leases   $ 335,373     $ 293,172  
Commercial Real Estate Loans     488,496       452,071  
Agricultural Loans     179,906       167,693  
Retail:                
Home Equity Loans     74,437       77,070  
Consumer Loans     41,103       47,409  
Residential Mortgage Loans     88,586       86,134  
Subtotal     1,207,901       1,123,549  
Less: Unearned Income     (3,035 )     (2,556 )
Allowance for Loan Losses     (15,520 )     (15,312 )
Loans, net   $ 1,189,346     $ 1,105,681

 

Allowance for Loan Losses by Portfolio Class

The following tables present the activity in the allowance for loan losses by portfolio class for the years ended December 31, 2012 and 2011:

 

    Commercial                                            
    and                                            
    Industrial     Commercial           Home           Residential              
    Loans and     Real Estate     Agricultural     Equity     Consumer     Mortgage              
    Leases     Loans     Loans     Loans     Loans     Loans     Unallocated     Total  
December 31, 2012                                                                
Beginning Balance   $ 3,493     $ 9,297     $ 926     $ 258     $ 190     $ 402     $ 746     $ 15,312  
Provision for Loan Losses     1,150       1,326       63       (32 )     194       (47 )     (242 )     2,412  
Recoveries     74       97             2       123       30             326  
Loans Charged-off     (162 )     (1,789 )           (87 )     (293 )     (199 )           (2,530 )
Ending Balance   $ 4,555     $ 8,931     $ 989     $ 141     $ 214     $ 186     $ 504     $ 15,520  

 

    Commercial                                            
    and                                            
    Industrial     Commercial           Home           Residential              
    Loans and     Real Estate     Agricultural     Equity     Consumer     Mortgage              
    Leases     Loans     Loans     Loans     Loans     Loans     Unallocated     Total  
December 31, 2011                                                                
Beginning Balance   $ 3,713     $ 7,497     $ 750     $ 220     $ 362     $ 543     $ 232     $ 13,317  
Provision for Loan Losses     1,195       4,265       176       287       23       340       514       6,800  
Recoveries     98       139             6       125       16             384  
Loans Charged-off     (1,513 )     (2,604 )           (255 )     (320 )     (497 )           (5,189 )
Ending Balance   $ 3,493     $ 9,297     $ 926     $ 258     $ 190     $ 402     $ 746     $ 15,312  

 

The following table presents the activity in the allowance for loan losses for the year ended December 31, 2010:

 

    2010  
       
Beginning Balance   $ 11,016  
Provision for Loan Losses     5,225  
Loans Charged-off     (4,214 )
Recoveries     1,290  
Ending Balance   $ 13,317  
Allowance for Loan Losses and Recorded Investment in Loans by Portfolio Class

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio class and based on impairment method as of December 31, 2012 and 2011:

 

          Commercial                                      
          and                                      
          Industrial     Commercial           Home           Residential        
          Loans and     Real Estate     Agricultural     Equity     Consumer     Mortgage        
December 31, 2012   Total     Leases     Loans     Loans     Loans     Loans     Loans     Unallocated  
Allowance for Loan Losses:                                                                
Ending Allowance Balance                                                                
Attributable to Loans:                                                                
Individually Evaluated for Impairment   $ 5,323     $ 1,279     $ 3,894     $ 150     $     $     $     $  
Collectively Evaluated for Impairment     10,109       3,208       5,017       839       141       214       186       504  
Acquired with Deteriorated                                                                
Credit Quality     88       68       20                                
Total Ending Allowance                                                                
Balance   $ 15,520     $ 4,555     $ 8,931     $ 989     $ 141     $ 214     $ 186     $ 504  
                                                                 
Loans:                                                                
Loans Individually                                                                
Evaluated for Impairment   $ 12,520     $ 2,547     $ 7,550     $ 2,423     $     $     $     $  
Loans Collectively                                                                
Evaluated for Impairment     1,189,729       331,920       473,209       180,152       74,699       41,083       88,666        
Loans Acquired with Deteriorated                                                                
Credit Quality     11,174       1,840       9,037                   148       149        
Total Ending Loans Balance (1)   $ 1,213,423     $ 336,307     $ 489,796     $ 182,575     $ 74,699     $ 41,231     $ 88,815     $  

 

(1) Total recorded investment in loans includes $5,522 in accrued interest.

  

          Commercial                                      
          and                                      
          Industrial     Commercial           Home           Residential        
          Loans and     Real Estate     Agricultural     Equity     Consumer     Mortgage        
December 31, 2011   Total     Leases     Loans     Loans     Loans     Loans     Loans     Unallocated  
Allowance for Loan Losses:                                                                
Ending Allowance Balance                                                                
Attributable to Loans:                                                                
Individually Evaluated for Impairment   $ 4,834     $ 466     $ 4,368     $     $     $     $     $  
Collectively Evaluated for Impairment     10,401       3,027       4,852       926       258       190       402       746  
Acquired with Deteriorated                                                                
Credit Quality     77             77                                
Total Ending Allowance                                                                
Balance   $ 15,312     $ 3,493     $ 9,297     $ 926     $ 258     $ 190     $ 402     $ 746  
                                                                 
Loans:                                                                
Loans Individually                                                                
Evaluated for Impairment   $ 16,613     $ 3,567     $ 13,046     $     $     $     $     $  
Loans Collectively                                                                
Evaluated for Impairment     1,096,571       287,924       427,063       170,513       77,323       47,431       86,317        
Loans Acquired with Deteriorated                                                                
Credit Quality     16,121       2,596       13,209                   164       152        
Total Ending Loans Balance (1)   $ 1,129,305     $ 294,087     $ 453,318     $ 170,513     $ 77,323     $ 47,595     $ 86,469     $  

 

(1) Total recorded investment in loans includes $5,756 in accrued interest.

Loans Individually Evaluated for Impairment by Class of Loans

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2012 and 2011:

 

    Unpaid           Allowance for  
    Principal     Recorded     Loan Losses  
    Balance(1)     Investment     Allocated  
December 31, 2012                        
With No Related Allowance Recorded:                        
Commercial and Industrial Loans and Leases   $ 108     $ 87     $  
Commercial Real Estate Loans     4,312       2,154        
Agricultural Loans     2,126       2,137        
Subtotal     6,546       4,378        
With An Allowance Recorded:                        
Commercial and Industrial Loans and Leases     2,642       2,581       1,347  
Commercial Real Estate Loans     5,579       5,418       3,914  
Agricultural Loans     285       286       150  
Subtotal     8,506       8,285       5,411  
Total   $ 15,052     $ 12,663     $ 5,411  
                         
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded                        
(Included in the Total Above)   $ 45     $ 25     $  
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded                        
(Included in the Total Above)   $ 155     $ 118     $ 88  

 

(1) Unpaid Principal Balance is the remaining contractual payments inclusive of partial charge-offs.

  

    Unpaid           Allowance for  
    Principal     Recorded     Loan Losses  
    Balance(1)     Investment     Allocated  
December 31, 2011                        
With No Related Allowance Recorded:                        
Commercial and Industrial Loans and Leases   $ 1,731     $ 1,066     $  
Commercial Real Estate Loans     6,991       5,894        
Agricultural Loans                  
Subtotal     8,722       6,960        
With An Allowance Recorded:                        
Commercial and Industrial Loans and Leases     2,502       2,501       466  
Commercial Real Estate Loans     7,587       7,230       4,445  
Agricultural Loans                  
Subtotal     10,089       9,731       4,911  
Total   $ 18,811     $ 16,691     $ 4,911  
                         
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded                        
(Included in the Total Above)   $ 48     $ 28     $  
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded                        
(Included in the Total Above)   $ 205     $ 77     $ 77  

 

(1) Unpaid Principal Balance is the remaining contractual payments inclusive of partial charge-offs.

 

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2012 and 2011:

 

    Average     Interest     Cash  
    Recorded     Income     Basis  
    Investment     Recognized     Recognized  
December 31, 2012                        
With No Related Allowance Recorded:                        
Commercial and Industrial Loans and Leases   $ 252     $ 3     $ 3  
Commercial Real Estate Loans     4,506       18       18  
Agricultural Loans     535       2       2  
Subtotal     5,293       23       23  
With An Allowance Recorded:                        
Commercial and Industrial Loans and Leases     2,726       9       8  
Commercial Real Estate Loans     6,660       23       19  
Agricultural Loans     74              
Subtotal     9,460       32       27  
Total   $ 14,753     $ 55     $ 50  
                         
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded                        
(Included in the Total Above)   $ 26     $ 2     $ 2  
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded                        
(Included in the Total Above)   $ 154     $ 6     $ 4  

  

    Average     Interest     Cash  
    Recorded     Income     Basis  
    Investment     Recognized     Recognized  
December 31, 2011                        
With No Related Allowance Recorded:                        
Commercial and Industrial Loans and Leases   $ 1,107     $ 9     $ 9  
Commercial Real Estate Loans     4,438       75       75  
Agricultural Loans     19       6       6  
Subtotal     5,564       90       90  
With An Allowance Recorded:                        
Commercial and Industrial Loans and Leases     3,642       11       11  
Commercial Real Estate Loans     9,390       37       34  
Agricultural Loans                  
Subtotal     13,032       48       45  
Total   $ 18,596     $ 138     $ 135  
                         
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded                        
(Included in the Total Above)   $ 28     $ 4     $ 4  
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded                        
(Included in the Total Above)   $ 77     $ 1     $ 1  

 

The following table presents information for loans individually evaluated for impairment for the year ended December 31, 2010:

 

    2010  
Average Balance of Impaired Loans During the Year   $ 10,166  
Interest Income Recognized During Impairment     78  
Interest Income Recognized on Cash Basis     78  
Recorded Investment in Nonaccrual and Loans Past Due Over 90 Days Still On Accrual by Class of Loans

The following table presents the recorded investment in non-accrual loans and loans past due 90 days or more still on accrual by class of loans as of December 31, 2012 and 2011:

 

          Loans Past Due  
          90 Days or More  
    Non-Accrual     & Still Accruing  
    2012     2011     2012     2011  
Commercial and Industrial Loans and Leases   $ 2,480     $ 3,471     $     $  
Commercial Real Estate Loans     7,275       13,289              
Agricultural Loans                        
Home Equity Loans     178       90              
Consumer Loans     167       259              
Residential Mortgage Loans     257       748              
Total   $ 10,357     $ 17,857     $     $  
Loans Acquired With Deteriorated Credit Quality                                
(Included in the Total Above)   $ 148     $ 859     $     $

 

Aging of Recorded Investment in Past Due Loans by Class of Loans

The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2012 and 2011:

 

                      90 Days              
          30-59 Days     60-89 Days     or More     Total     Loans Not  
    Total     Past Due     Past Due     Past Due     Past Due     Past Due  
December 31, 2012                                                
Commercial and Industrial Loans and Leases   $ 336,307     $ 436     $ 133     $ 448     $ 1,017     $ 335,290  
Commercial Real Estate Loans     489,796       1,352             2,063       3,415       486,381  
Agricultural Loans     182,575       42       14             56       182,519  
Home Equity Loans     74,699       177       48       178       403       74,296  
Consumer Loans     41,231       431       23       18       472       40,759  
Residential Mortgage Loans     88,815       2,070       495       257       2,822       85,993  
Total (1)   $ 1,213,423     $ 4,508     $ 713     $ 2,964     $ 8,185     $ 1,205,238  
Loans Acquired With Deteriorated Credit Quality                                                
(Included in the Total Above)   $ 11,174     $     $ 120     $     $ 120     $ 11,054  

 

(1) Total recorded investment in loans includes $5,522 in accrued interest.

 

                      90 Days              
          30-59 Days     60-89 Days     or More     Total     Loans Not  
    Total     Past Due     Past Due     Past Due     Past Due     Past Due  
December 31, 2011                                                
Commercial and Industrial Loans and Leases   $ 294,087     $ 220     $     $ 1,141     $ 1,361     $ 292,726  
Commercial Real Estate Loans     453,318       381       148       5,920       6,449       446,869  
Agricultural Loans     170,513       10                   10       170,503  
Home Equity Loans     77,323       176       6       90       272       77,051  
Consumer Loans     47,595       287       117       221       625       46,970  
Residential Mortgage Loans     86,469       2,752       893       748       4,393       82,076  
Total (1)   $ 1,129,305     $ 3,826     $ 1,164     $ 8,120     $ 13,110     $ 1,116,195  
Loans Acquired With Deteriorated Credit Quality                                                
(Included in the Total Above)   $ 16,121     $ 248     $ 56     $ 554     $ 858     $ 15,263  

 

(1) Total recorded investment in loans includes $5,756 in accrued interest.

Troubled Debt Restructurings on Financing Receivables [Table Text Block]

The following table presents the recorded investment of troubled debt restructurings by class of loans as of December 31, 2012 and 2011:

 

    Total     Performing     Non-Accrual(1)  
December 31, 2012                        
Commercial and Industrial Loans and Leases   $ 2,461     $ 66     $ 2,395  
Commercial Real Estate Loans     6,031       304       5,727  
Total   $ 8,492     $ 370     $ 8,122  

 

    Total     Performing     Non-Accrual(1)  
December 31, 2011                        
Commercial and Industrial Loans and Leases   $ 3,391     $ 98     $ 3,293  
Commercial Real Estate Loans     9,088       315       8,773  
Total   $ 12,479     $ 413     $ 12,066  

 

(1) The non-accrual troubled debt restructurings are included in the Non-Accrual Loan table presented on previous page.

Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block]

The following table presents loans by class modified as troubled debt restructurings that occurred during the year ending December 31, 2012 and 2011:

 

          Pre-Modification     Post-Modification  
    Number of     Outstanding Recorded     Outstanding Recorded  
    Loans     Investment     Investment  
December 31, 2012                        
Commercial and Industrial Loans and Leases     2     $ 9     $ 9  
Commercial Real Estate Loans                  
Total     2     $ 9     $ 9  

 

The troubled debt restructurings described above increased the allowance for loan losses by $0 and resulted in charge-offs of $0 during the year ending December 31, 2012.

 

          Pre-Modification     Post-Modification  
    Number of     Outstanding Recorded     Outstanding Recorded  
    Loans     Investment     Investment  
December 31, 2011                        
Commercial and Industrial Loans and Leases     4     $ 4,541     $ 4,499  
Commercial Real Estate Loans     6       7,099       6,850  
Total     10     $ 11,640     $ 11,349  

 

The troubled debt restructurings described above increased the allowance for loan losses by $1,945 and resulted in charge-offs of $834 during the year ending December 31, 2011.

Schedule of Debtor Troubled Debt Restructuring, Subsequent Periods [Table Text Block]

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the year ending December 31, 2012 and 2011:

 

Troubled Debt Restructurings That Subsequently Defaulted:   Number of Loans     Recorded Investment  
December 31, 2012                
Commercial and Industrial Loans and Leases     1     $ 565  
Commercial Real Estate Loans     3       1,377  
Total     4     $ 1,942  

 

The troubled debt restructurings that subsequently defaulted described above increased the allowance for loan losses by $12 and resulted in charge-offs of $306 during the year ending December 31, 2012.

  

Troubled Debt Restructurings That Subsequently Defaulted:   Number of Loans     Recorded Investment  
December 31, 2011                
Commercial and Industrial Loans and Leases     1     $ 527  
Commercial Real Estate Loans            
Total     1     $ 527  
Risk Category of Loans
Based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

 

          Special                    
    Pass     Mention     Substandard     Doubtful     Total  
December 31, 2012                                        
Commercial and Industrial Loans and Leases   $ 307,997     $ 14,441     $ 13,869     $     $ 336,307  
Commercial Real Estate Loans     446,639       21,338       21,819             489,796  
Agricultural Loans     176,730       2,855       2,990             182,575  
Total   $ 931,366     $ 38,634     $ 38,678     $     $ 1,008,678  
Loans Acquired with Deteriorated Credit Quality                                        
(Included in the Total Above)   $ 319     $ 3,220     $ 7,338     $     $ 10,877  

  

          Special                    
    Pass     Mention     Substandard     Doubtful     Total  
December 31, 2011                                        
Commercial and Industrial Loans and Leases   $ 264,037     $ 16,188     $ 13,862     $     $ 294,087  
Commercial Real Estate Loans     396,057       28,272       28,989             453,318  
Agricultural Loans     165,153       2,744       2,616             170,513  
Total   $ 825,247     $ 47,204     $ 45,467     $     $ 917,918  
Loans Acquired with Deteriorated Credit Quality                                        
(Included in the Total Above)   $     $ 2,804     $ 13,001     $     $ 15,805  
Recorded Investment in Home Equity, Consumer and Residential Mortgage Loans Based on Payment
The following table presents the recorded investment in home equity, consumer and residential mortgage loans based on payment activity as of December 31, 2012 and 2011:

 

    Home Equity     Consumer     Residential  
    Loans     Loans     Mortgage Loans  
December 31, 2012                        
Performing   $ 74,521     $ 41,064     $ 88,558  
Nonperforming     178       167       257  
Total   $ 74,699     $ 41,231     $ 88,815  
Loans Acquired with Deteriorated Credit Quality                        
(Included in the Total Above)   $     $ 148     $ 149  

 

    Home Equity     Consumer     Residential  
    Loans     Loans     Mortgage Loans  
December 31, 2011                        
Performing   $ 77,233     $ 47,336     $ 85,721  
Nonperforming     90       259       748  
Total   $ 77,323     $ 47,595     $ 86,469  
Loans Acquired with Deteriorated Credit Quality                        
(Included in the Total Above)   $     $ 164     $ 152
Carrying Amount of Loans with Deterioration of Credit Quality
The recorded investment of those loans is as follows:

 

    December 31, 2012  
       
Commercial and Industrial Loans   $ 1,840  
Commercial Real Estate Loans     9,037  
Home Equity Loans      
Consumer Loans     148  
Residential Mortgage Loans     149  
Total   $ 11,174  
         
Carrying Amount, Net of Allowance   $ 11,086  

 

    December 31, 2011  
       
Commercial and Industrial Loans   $ 2,596  
Commercial Real Estate Loans     13,209  
Home Equity Loans      
Consumer Loans     164  
Residential Mortgage Loans     152  
Total   $ 16,121  
         
Carrying Amount, Net of Allowance   $ 16,044  
Accretable Yield, or Income Expected to be Collected

Accretable yield, or income expected to be collected, is as follows:

 

    December 31, 2012     December 31, 2011  
             
Balance at January 1   $ 967     $  
New Loans Purchased           2,042  
Accretion of Income     (1,265 )     (1,130 )
Reclassifications from Non-accretable Difference     468       129  
Charge-off of Accretable Yield           (74 )
Balance at December 31   $ 170     $ 967  
Schedule Of Accounts Notes Loans and Financing Receivable From Immediate Family Member [Table Text Block]
A summary of the activity of these loans follows:

 

Balance           Changes           Balance  
January 1,           in Persons     Deductions     December 31,  
2012     Additions     Included     Collected     Charged-off     2012  
$ 6,994     $ 7,419     $ 119     $ (5,530 )   $     $ 9,002