XML 38 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Schedule of Activity in the Allowance for Loan Losses
Activity in the allowance for loan losses for the three and six months ended June 30, 2018 and 2017 was as follows:
Business Activities Loans
 
At or for the Three Months Ended June 30, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
5,998

 
$
2,612

 
$
3,304

 
$
500

 
$
12,414

Charged-off loans
 
(156
)
 
(27
)
 

 
(216
)
 
(399
)
Recoveries on charged-off loans
 
46

 
4

 

 
2

 
52

Provision (releases) for loan losses
 
479

 
(80
)
 
150

 
107

 
656

Balance at end of period
 
$
6,367

 
$
2,509

 
$
3,454

 
$
393

 
$
12,723

Individually evaluated for impairment
 
682

 
34

 
80

 

 
796

Collectively evaluated
 
5,685

 
2,475

 
3,374

 
393

 
11,927

Total
 
$
6,367

 
$
2,509

 
$
3,454

 
$
393

 
$
12,723


Business Activities Loans
 
At or for the Six Months Ended June 30, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
6,037

 
$
2,373

 
$
3,357

 
$
386

 
$
12,153

Charged-off loans
 
(156
)
 
(111
)
 

 
(386
)
 
(653
)
Recoveries on charged-off loans
 
61

 
6

 
1

 
4

 
72

Provision (releases) for loan losses
 
425

 
241

 
96

 
389

 
1,151

Balance at end of period
 
$
6,367

 
$
2,509

 
$
3,454

 
$
393

 
$
12,723

Individually evaluated for impairment
 
682

 
34

 
80

 

 
796

Collectively evaluated
 
5,685

 
2,475

 
3,374

 
393

 
11,927

Total
 
$
6,367

 
$
2,509

 
$
3,454

 
$
393

 
$
12,723


Business Activities Loans
 
At or for the Three Months Ended June 30, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
5,307

 
$
2,143

 
$
2,806

 
$
628

 
$
10,884

Charged-off loans
 
(7
)
 
(170
)
 
(13
)
 
(23
)
 
(213
)
Recoveries on charged-off loans
 
1

 
32

 

 
2

 
35

Provision (releases) for loan losses
 
202

 
105

 
326

 
(6
)
 
627

Balance at end of period
 
$
5,503

 
$
2,110

 
$
3,119

 
$
601

 
$
11,333

Individually evaluated for impairment
 
380

 
4

 
10

 

 
394

Collectively evaluated
 
5,123

 
2,106

 
3,109

 
601

 
10,939

Total
 
$
5,503

 
$
2,110

 
$
3,119

 
$
601

 
$
11,333


Business Activities Loans
 
At or for the Six Months Ended June 30, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
5,145

 
$
1,952

 
$
2,721

 
$
601

 
$
10,419

Charged-off loans
 
(112
)
 
(187
)
 
(212
)
 
(46
)
 
(557
)
Recoveries on charged-off loans
 
3

 
32

 
1

 
13

 
49

Provision (releases) for loan losses
 
467

 
313

 
609

 
33

 
1,422

Balance at end of period
 
$
5,503

 
$
2,110

 
$
3,119

 
$
601

 
$
11,333

Individually evaluated for impairment
 
380

 
4

 
10

 

 
394

Collectively evaluated
 
5,123

 
2,106

 
3,109

 
601

 
10,939

Total
 
$
5,503

 
$
2,110

 
$
3,119

 
$
601

 
$
11,333



Acquired Loans
 
At or for the Three Months Ended June 30, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
83

 
$
124

 
$
58

 
$

 
$
265

Charged-off loans
 

 
(37
)
 
(64
)
 
(17
)
 
(118
)
Recoveries on charged-off loans
 
18

 
6

 

 
82

 
106

Provision (releases) for loan losses
 
99

 
(11
)
 
91

 
(65
)
 
114

Balance at end of period
 
$
200

 
$
82

 
$
85

 
$

 
$
367

Individually evaluated for impairment
 

 
77

 

 

 
77

Collectively evaluated
 
200

 
5

 
85

 

 
290

Total
 
$
200

 
$
82

 
$
85

 
$

 
$
367


Acquired Loans
 
At or for the Six Months Ended June 30, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
97

 
$
16

 
$
59

 
$

 
$
172

Charged-off loans
 
(106
)
 
(95
)
 
(64
)
 
(60
)
 
(325
)
Recoveries on charged-off loans
 
18

 
6

 

 
82

 
106

Provision (releases) for loan losses
 
191

 
155

 
90

 
(22
)
 
414

Balance at end of period
 
$
200

 
$
82

 
$
85

 
$

 
$
367

Individually evaluated for impairment
 

 
77

 

 

 
77

Collectively evaluated
 
200

 
5

 
85

 

 
290

Total
 
$
200

 
$
82

 
$
85

 
$

 
$
367

Acquired Loans
 
At or for the Three Months Ended June 30, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$

 
$

 
$

 
$

 
$

Charged-off loans
 

 

 

 

 

Recoveries on charged-off loans
 

 

 

 

 

Provision (releases) for loan losses
 
51

 
24

 
34

 

 
109

Balance at end of period
 
$
51

 
$
24

 
$
34

 
$

 
$
109

Individually evaluated for impairment
 
51

 
24

 
34

 

 
109

Collectively evaluated
 

 

 

 

 

Total
 
$
51

 
$
24

 
$
34

 
$

 
$
109


Acquired Loans
 
At or for the Six Months Ended June 30, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$

 
$

 
$

 
$

 
$

Charged-off loans
 

 

 

 

 

Recoveries on charged-off loans
 

 

 

 

 

Provision (releases) for loan losses
 
51

 
24

 
34

 

 
109

Balance at end of period
 
$
51

 
$
24

 
$
34

 
$

 
$
109

Individually evaluated for impairment
 
51

 
24

 
34

 

 
109

Collectively evaluated
 

 

 

 

 

Total
 
$
51

 
$
24

 
$
34

 
$

 
$
109

Schedule of Loans by Risk Rating
The following tables present the Company’s loans by risk rating at June 30, 2018 and December 31, 2017:

Business Activities Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
 
 
Construction and land development
 
Commercial real estate other
 
Total commercial real estate
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
27,647

 
$
28,180

 
$
517,753

 
$
483,711

 
$
545,400

 
$
511,891

Special mention
 
73

 
73

 
7,139

 
5,706

 
7,212

 
5,779

Substandard
 
2

 
639

 
15,688

 
15,702

 
15,690

 
16,341

Total
 
$
27,722

 
$
28,892

 
$
540,580

 
$
505,119

 
$
568,302

 
$
534,011


Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
Other Commercial
 
Agricultural
 
 Tax exempt loans
 
 Total commercial and industrial
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
Pass
 
$
222,898

 
$
194,147

 
$
24,684

 
$
27,046

 
$
45,243

 
$
42,208

 
$
292,825

 
$
263,401

Special mention
 
1,355

 
1,933

 
68

 
63

 
157

 
157

 
1,580

 
2,153

Substandard
 
1,890

 
1,971

 
532

 
479

 

 

 
2,422

 
2,450

Total
 
$
226,143

 
$
198,051

 
$
25,284

 
$
27,588

 
$
45,400

 
$
42,365

 
$
296,827

 
$
268,004


Residential Real Estate and Consumer Loans
Credit Risk Profile Based on Payment Activity
 
 
Residential real estate
 
Home equity
 
Other consumer
 
Total Residential real estate and consumer
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Performing
 
$
598,904

 
$
588,003

 
$
53,413

 
$
51,246

 
$
8,127

 
$
7,733

 
$
660,444

 
$
646,982

Nonperforming
 
7,224

 
3,408

 
440

 
130

 
88

 
95

 
7,752

 
3,633

Total
 
$
606,128

 
$
591,411

 
$
53,853

 
$
51,376

 
$
8,215

 
$
7,828

 
$
668,196

 
$
650,615


Acquired Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
 
 
Commercial construction and land development
 
Commercial real estate other
 
Total commercial real estate
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
9,289

 
$
16,523

 
$
251,388

 
$
266,477

 
$
260,677

 
$
283,000

Special mention
 

 
235

 
1,596

 
2,440

 
1,596

 
2,675

Substandard
 
253

 
23

 
7,718

 
7,037

 
7,971

 
7,060

Total
 
$
9,542

 
$
16,781

 
$
260,702

 
$
275,954

 
$
270,244

 
$
292,735


Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
Other Commercial
 
Agricultural
 
 Tax exempt loans
 
Total commercial and industrial
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Grade:
 
  

 
 
 
  

 
  

 
  

 
  

 
  

 
  

Pass
 
$
54,605

 
$
60,300

 
$

 
$

 
$
41,213

 
$
43,350

 
$
95,818

 
$
103,650

Special mention
 
5,934

 
5,753

 

 

 

 

 
5,934

 
5,753

Substandard
 
1,714

 
2,016

 

 

 

 

 
1,714

 
2,016

Total
 
$
62,253

 
$
68,069

 
$

 
$

 
$
41,213

 
$
43,350

 
$
103,466

 
$
111,419


Residential Real Estate and Consumer Loans
Credit Risk Profile Based on Payment Activity
 
 
Residential real estate
 
Home equity
 
Other consumer
 
Total Residential real estate and consumer
(in thousands)
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
 
Jun 30, 2018
 
Dec 31, 2017
Performing
 
$
518,067

 
$
562,516

 
$
54,291

 
$
62,000

 
$
1,794

 
$
2,283

 
$
574,152

 
$
626,799

Nonperforming
 
3,700

 
1,755

 
166

 
217

 
13

 
58

 
3,879

 
2,030

Total
 
$
521,767

 
$
564,271

 
$
54,457

 
$
62,217

 
$
1,807

 
$
2,341

 
$
578,031

 
$
628,829


Summary of Information About Total Loans Rated Special Mention or Lower
The following table summarizes information about total classified and criticized loans loans as of June 30, 2018 and December 31, 2017:

 
 
June 30, 2018
 
December 31, 2017
(in thousands)
 
Business
Activities Loans
 
Acquired  Loans
 
Total
 
Business Activities Loans
 
Acquired  Loans
 
Total
Non-accrual
 
$
17,965

 
$
3,981

 
$
21,946

 
$
12,140

 
$
2,156

 
$
14,296

Substandard accruing
 
7,901

 
9,583

 
17,484

 
10,284

 
7,833

 
18,117

Total classified
 
25,866

 
13,564

 
39,430

 
22,424

 
9,989

 
32,413

Special mention
 
8,792

 
7,530

 
16,322

 
7,932

 
8,428

 
16,360

Total Criticized
 
$
34,658

 
$
21,094

 
$
55,752

 
$
30,356

 
$
18,417

 
$
48,773