XML 19 R9.htm IDEA: XBRL DOCUMENT v3.19.1
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2019
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, 2019
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Beginning balance
 
$
9,848

 
$
1,313

 
$
7,481

 
$
1,794

 
$
20,436

Provision for loan losses
 
(640
)
 
296

 
941

 
873

 
1,470

Loans charged -off
 
(256
)
 
(302
)
 
(1,551
)
 

 
(2,109
)
Recoveries
 
287

 
185

 
691

 

 
1,163

Ending Balance
 
$
9,239

 
$
1,492

 
$
7,562

 
$
2,667

 
$
20,960



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










 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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, 2019 and December 31, 2018
Allowance for Loan Losses
 
March 31, 2019
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
$
763

 
$

 
$

 
$

 
$
763

Collectively evaluated for impairment
 
8,476

 
1,492

 
7,562

 
2,667

 
20,197

Acquired with deteriorated credit quality
 

 

 

 

 

Ending Balance
 
$
9,239

 
$
1,492

 
$
7,562

 
$
2,667

 
$
20,960

 
Loans:
 
March 31, 2019
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
$
6,203

 
$
4,252

 
$

 
 
 
$
10,455

Collectively evaluated for impairment
 
1,180,108

 
449,510

 
349,673

 
 
 
1,979,291

Acquired with deteriorated credit quality
 
1,459

 

 

 
 
 
1,459

Ending Balance
 
$
1,187,770

 
$
453,762

 
$
349,673

 
 
 
$
1,991,205


Allowance for Loan Losses:
 
December 31, 2018
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
Individually evaluated for impairment
 
737

 

 

 

 
737

Collectively evaluated for impairment
 
9,111

 
1,313

 
7,481

 
1,794

 
19,699

Acquired with deteriorated credit quality
 

 

 

 

 

Ending Balance
 
$
9,848

 
$
1,313

 
$
7,481

 
$
1,794

 
$
20,436


Loans
 
December 31, 2018
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
 
 
Total
Individually evaluated for impairment
 
6,101

 
4,415

 

 
 
 
10,516

Collectively evaluated for impairment
 
1,166,227

 
440,497

 
342,473

 
 
 
1,949,197

Acquired with deteriorated credit quality
 
1,495

 

 

 
 
 
1,495

Ending Balance
 
$
1,173,823

 
$
444,912

 
$
342,473

 
 
 
$
1,961,208



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

 
 
 
 
 
 
March 31, 2019
 
 
 
 
 
 
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
 
$
853

 
$
853

 
$

 
$
721

 
$

 
$

 Farmland
 
1,953

 
1,953

 

 
1,988

 

 

 Non Farm, Non Residential
 

 

 

 

 

 

 Agriculture
 

 

 

 

 

 

 All Other Commercial
 
1,108

 
1,108

 

 
1,111

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
4,252

 
4,252

 

 
4,334

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
1,733

 
1,733

 
531

 
1,775

 

 

 Farmland
 
210

 
210

 
40

 
211

 

 

 Non Farm, Non Residential
 

 

 

 

 

 

 Agriculture
 
346

 
346

 
192

 
346

 

 

 All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 

 

 

 

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
10,455

 
$
10,455

 
$
763

 
$
10,486

 
$

 
$

 



 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
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
 
$
589

 
$
589

 
$

 
$
698

 
$

 
$

 Farmland
 
2,022

 
2,022

 

 
1,579

 

 

 Non Farm, Non Residential
 

 

 

 
1,443

 

 

 Agriculture
 

 

 

 
49

 

 

 All Other Commercial
 
1,114

 
1,114

 

 
1,172

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
4,415

 
4,415

 

 
3,371

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 
23

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
1,819

 
1,819

 
593

 
688

 

 

 Farmland
 
211

 
211

 
44

 
1,691

 

 

 Non Farm, Non Residential
 

 

 

 

 


 

 Agriculture
 
346

 
346

 
100

 
316

 

 

 All Other Commercial
 

 

 

 

 

 

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 

 

 

 
88

 

 

 Home Equity
 

 

 

 

 

 

 Junior Liens
 

 

 

 

 

 

 Multifamily
 

 

 

 

 

 

 All Other Residential
 

 

 

 

 

 

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 

 

 

 

 All Other Consumer
 

 

 

 

 

 

TOTAL
 
$
10,516

 
$
10,516

 
$
737

 
$
11,118

 
$

 
$

 

 
 
 
 
 
 
 



 
 
Three Months Ended 
 March 31, 2018
 
 
Average
Recorded
 
Interest
Income
 
Cash Basis
Interest Income
(Dollar amounts in thousands)
 
Investment
 
Recognized
 
Recognized
With no related allowance recorded:
 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 Commercial & Industrial
 
$
788

 
$

 
$

 Farmland
 
930

 

 

 Non Farm, Non Residential
 
2,442

 

 

 Agriculture
 
116

 

 

 All Other Commercial
 
1,218

 

 

Residential
 
 

 
 

 
 

 First Liens
 
2,032

 

 

 Home Equity
 

 

 

 Junior Liens
 
18

 

 

 Multifamily
 

 

 

 All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

 Motor Vehicle
 

 

 

 All Other Consumer
 

 

 

With an allowance recorded:
 
 

 
 

 
 

Commercial
 
 

 
 

 
 

 Commercial & Industrial
 
488

 

 

 Farmland
 
3,041

 

 

 Non Farm, Non Residential
 

 

 

 Agriculture
 
537

 

 

 All Other Commercial
 

 

 

Residential
 
 

 
 

 
 

 First Liens
 
221

 

 

 Home Equity
 

 

 

 Junior Liens
 

 

 

 Multifamily
 

 

 

 All Other Residential
 

 

 

Consumer
 
 

 
 

 
 

 Motor Vehicle
 

 

 

 All Other Consumer
 

 

 

TOTAL
 
$
11,831

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 








The tables below presents the recorded investment in non-performing loans.
 
 
March 31, 2019
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt Restructured
 
Nonaccrual Excluding
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
TDR
Commercial
 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$

 
$
1

 
$
135

 
$
3,204

 Farmland
 

 

 

 
2,322

 Non Farm, Non Residential
 

 

 

 
76

 Agriculture
 

 

 

 
353

 All Other Commercial
 

 

 

 
1,084

Residential
 
 

 
 

 
 
 
 

 First Liens
 
328

 
3,384

 
557

 
3,079

 Home Equity
 
38

 

 

 
40

 Junior Liens
 
5

 
79

 

 
82

 Multifamily
 

 

 

 

 All Other Residential
 

 

 

 
62

Consumer
 
 

 
 

 
 
 
 

 Motor Vehicle
 
171

 

 

 
159

 All Other Consumer
 
7

 
299

 
320

 
347

TOTAL
 
$
549

 
$
3,763

 
$
1,012

 
$
10,808



 
 
December 31, 2018
 
 
Loans Past
Due Over
90 Day Still
 
Troubled
Debt Restructured
 
Nonaccrual Excluding
(Dollar amounts in thousands)
 
Accruing
 
Accruing
 
Nonaccrual
 
TDR
Commercial
 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$

 
$
1

 
$
144

 
$
2,902

 Farmland
 

 

 

 
2,391

 Non Farm, Non Residential
 

 

 

 
81

 Agriculture
 

 

 

 
355

 All Other Commercial
 

 

 

 
1,122

Residential
 
 

 
 

 
 
 
 

 First Liens
 
581

 
3,327

 
531

 
3,393

 Home Equity
 
41

 

 

 
75

 Junior Liens
 
53

 
55

 

 
86

 Multifamily
 

 

 

 

 All Other Residential
 

 

 

 
64

Consumer
 
 

 
 

 
 
 
 

 Motor Vehicle
 
177

 
1

 

 
125

 All Other Consumer
 

 
268

 
349

 
380

TOTAL
 
$
852

 
$
3,652

 
$
1,024

 
$
10,974



There were $13 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, 2019 and there were $19 thousand at December 31, 2018. There were $68 thousand of covered loans included in non-accrual loans at March 31, 2019 and there were $91 thousand at December 31, 2018. There were no covered loans at March 31, 2019 or December 31, 2018 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, 2019
 
 
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
 
$
1,470

 
$
295

 
$
390

 
$
2,155

 
$
539,042

 
$
541,197

 Farmland
 
7

 
210

 
2,067

 
2,284

 
102,046

 
104,330

 Non Farm, Non Residential
 
243

 

 
56

 
299

 
187,202

 
187,501

 Agriculture
 
933

 

 
346

 
1,279

 
136,067

 
137,346

 All Other Commercial
 
154

 
3

 

 
157

 
217,239

 
217,396

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
4,243

 
418

 
972

 
5,633

 
227,340

 
232,973

 Home Equity
 
98

 
32

 
66

 
196

 
38,896

 
39,092

 Junior Liens
 
260

 
6

 
17

 
283

 
49,540

 
49,823

 Multifamily
 
52

 

 

 
52

 
123,242

 
123,294

 All Other Residential
 
105

 

 

 
105

 
8,475

 
8,580

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 
3,239

 
464

 
216

 
3,919

 
319,025

 
322,944

 All Other Consumer
 
109

 
16

 
7

 
132

 
26,597

 
26,729

TOTAL
 
$
10,913

 
$
1,444

 
$
4,137

 
$
16,494

 
$
1,974,711

 
$
1,991,205

 
 
 
December 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
 
$
1,017

 
$
420

 
$
345

 
$
1,782

 
$
518,239

 
$
520,021

 Farmland
 
515

 
8

 
2,136

 
2,659

 
104,981

 
107,640

 Non Farm, Non Residential
 

 

 
57

 
57

 
188,706

 
188,763

 Agriculture
 
41

 

 
347

 
388

 
148,345

 
148,733

 All Other Commercial
 
30

 
3

 

 
33

 
208,633

 
208,666

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
3,365

 
429

 
1,473

 
5,267

 
231,684

 
236,951

 Home Equity
 
155

 
8

 
110

 
273

 
39,378

 
39,651

 Junior Liens
 
132

 
225

 
63

 
420

 
49,111

 
49,531

 Multifamily
 

 

 

 

 
109,609

 
109,609

 All Other Residential
 

 
9

 
15

 
24

 
9,146

 
9,170

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 
4,766

 
609

 
177

 
5,552

 
309,238

 
314,790

 All Other Consumer
 
208

 
7

 
12

 
227

 
27,456

 
27,683

TOTAL
 
$
10,229

 
$
1,718

 
$
4,735

 
$
16,682

 
$
1,944,526

 
$
1,961,208


During the three months ended March 31, 2019 and 2018, the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDRs.
 
 
 
 
2019
 
 
(Dollar amounts in thousands)
 
Commercial
 
Residential
 
Consumer
 
Total
January 1,
 
$
145

 
$
4,043

 
$
618

 
$
4,806

    Added
 

 
122

 
71

 
193

    Charged Off
 

 
(16
)
 
(16
)
 
(32
)
    Payments
 
(9
)
 
(130
)
 
(54
)
 
(193
)
March 31,
 
$
136

 
$
4,019

 
$
619

 
$
4,774

 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
 
 
 
 
 
 
 
 


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 2019 or 2018 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, 2019 and 2018 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, 2019 and 2018. The Corporation has not committed to lend additional amounts as of March 31, 2019 and 2018 to customers with outstanding loans that are classified as troubled debt restructurings. None of the charge-offs during the three months ended March 31, 2019 and 2018 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, 2019 and December 31, 2018, and based on the most recent analysis performed, the risk category of loans by class of loans are as follows:
 
 
March 31, 2019
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$
487,407

 
$
17,636

 
$
24,885

 
$

 
$
9,299

 
$
539,227

 Farmland
 
88,245

 
6,552

 
8,028

 

 
14

 
102,839

 Non Farm, Non Residential
 
167,773

 
6,813

 
12,311

 

 
133

 
187,030

 Agriculture
 
110,152

 
4,012

 
20,141

 

 
532

 
134,837

 All Other Commercial
 
207,573

 
41

 
6,593

 

 
2,207

 
216,414

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
44,755

 
1,019

 
2,780

 

 
183,592

 
232,146

 Home Equity
 
764

 

 
104

 

 
38,147

 
39,015

 Junior Liens
 
1,973

 
73

 
157

 
76

 
47,423

 
49,702

 Multifamily
 
122,945

 

 

 

 
26

 
122,971

 All Other Residential
 

 

 
15

 

 
8,535

 
8,550

Consumer
 
 

 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 
619

 

 
320,980

 
321,599

 All Other Consumer
 

 

 
34

 

 
26,560

 
26,594

TOTAL
 
$
1,231,587

 
$
36,146

 
$
75,667

 
$
76

 
$
637,448

 
$
1,980,924

 
 
December 31, 2018
(Dollar amounts in thousands)
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Not Rated
 
Total
Commercial
 
 

 
 

 
 

 
 

 
 

 
 

 Commercial & Industrial
 
$
472,008

 
$
20,600

 
$
18,374

 
$

 
$
7,428

 
$
518,410

 Farmland
 
90,367

 
7,587

 
7,783

 

 
19

 
105,756

 Non Farm, Non Residential
 
170,757

 
5,442

 
10,439

 

 
1,695

 
188,333

 Agriculture
 
118,952

 
10,010

 
16,637

 

 
457

 
146,056

 All Other Commercial
 
198,302

 
43

 
6,777

 

 
2,675

 
207,797

Residential
 
 

 
 

 
 

 
 

 
 

 
 

 First Liens
 
43,915

 
1,043

 
3,504

 

 
187,685

 
236,147

 Home Equity
 
963

 

 
148

 

 
38,471

 
39,582

 Junior Liens
 
1,983

 
74

 
224

 
76

 
47,060

 
49,417

 Multifamily
 
109,361

 

 

 

 
17

 
109,378

 All Other Residential
 

 

 
15

 

 
9,131

 
9,146

Consumer
 


 
 

 
 

 
 

 
 

 
 

 Motor Vehicle
 

 

 
627

 

 
312,863

 
313,490

 All Other Consumer
 

 

 
34

 

 
27,517

 
27,551

TOTAL
 
$
1,206,608

 
$
44,799

 
$
64,562

 
$
76

 
$
635,018

 
$
1,951,063