XML 41 R25.htm IDEA: XBRL DOCUMENT v3.20.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Schedule of Loans

March 31, 2020

December 31, 2019

Business

Business

Activities

Acquired

Activities 

Acquired

(in thousands)

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

49,157

$

2,422

$

51,579

$

31,387

$

2,903

$

34,290

Other commercial real estate

 

680,578

 

216,021

 

896,599

 

666,051

 

230,320

 

896,371

Total commercial real estate

 

729,735

 

218,443

 

948,178

 

697,438

 

233,223

 

930,661

Commercial and industrial:

 

  

 

  

 

 

  

 

  

 

Commercial

 

288,082

 

52,713

 

340,795

 

239,692

 

59,072

 

298,764

Agricultural

 

18,597

 

200

 

18,797

 

20,018

 

206

 

20,224

Tax exempt

 

55,694

 

11,071

 

66,765

 

66,860

 

37,443

 

104,303

Total commercial and industrial

 

362,373

 

63,984

 

426,357

 

326,570

 

96,721

 

423,291

Total commercial loans

 

1,092,108

 

282,427

 

1,374,535

 

1,024,008

 

329,944

 

1,353,952

Residential real estate:

 

  

 

  

 

 

  

 

  

 

Residential mortgages

 

742,710

 

389,618

 

1,132,328

 

740,687

 

411,170

 

1,151,857

Total residential real estate

 

742,710

 

389,618

 

1,132,328

 

740,687

 

411,170

 

1,151,857

Consumer:

 

  

 

  

 

 

  

 

  

 

Home equity

 

64,514

 

53,030

 

117,544

 

59,368

 

63,033

 

122,401

Other consumer

 

9,226

 

1,350

 

10,576

 

11,167

 

1,715

 

12,882

Total consumer

 

73,740

 

54,380

 

128,120

 

70,535

 

64,748

 

135,283

Total loans

$

1,908,558

$

726,425

$

2,634,983

$

1,835,230

$

805,862

$

2,641,092

Schedule of Activity in the Accretable Yield for the Acquired Loan Portfolio that Falls Under the Review of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer

Three Months Ended March 31, 

(in thousands)

    

2020

    

2019

Balance at beginning of period

$

7,367

$

3,509

Reclassification from nonaccretable difference for loans with improved cash flows

 

 

2,031

Accretion

 

(528)

 

(1,063)

Balance at end of period

$

6,839

$

4,477

Summary of Past Due Loans

Business Activities Loans

90 Days or

Past Due >

    

30-59 Days

    

60-89 Days

    

 Greater 

    

Total Past

    

    

    

90 days and

(in thousands)

Past Due

Past Due

Past Due

Due

Current

Total Loans

Accruing

March 31, 2020

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

142

$

$

276

$

418

$

48,739

$

49,157

$

Other commercial real estate

 

1,521

 

533

 

1,010

 

3,064

 

677,514

 

680,578

 

Total commercial real estate

 

1,663

 

533

 

1,286

 

3,482

 

726,253

 

729,735

 

Commercial and industrial:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial

 

1,108

 

1,515

 

1,251

 

3,874

 

284,208

 

288,082

 

381

Agricultural

 

38

 

 

169

 

207

 

18,390

 

18,597

 

51

Tax exempt

 

 

 

 

 

55,694

 

55,694

 

Total commercial and industrial

 

1,146

 

1,515

 

1,420

 

4,081

 

358,292

 

362,373

 

432

Total commercial loans

 

2,809

 

2,048

 

2,706

 

7,563

 

1,084,545

 

1,092,108

 

432

Residential real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgages

 

8,824

 

69

 

1,207

 

10,100

 

732,610

 

742,710

 

293

Total residential real estate

 

8,824

 

69

 

1,207

 

10,100

 

732,610

 

742,710

 

293

Consumer:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Home equity

 

471

 

20

 

412

 

903

 

63,611

 

64,514

 

221

Other consumer

 

19

 

5

 

2

 

26

 

9,200

 

9,226

 

Total consumer

 

490

 

25

 

414

 

929

 

72,811

 

73,740

 

221

Total loans

$

12,123

$

2,142

$

4,327

$

18,592

$

1,889,966

$

1,908,558

$

946

Acquired Loans

    

    

    

90 Days or 

    

    

Acquired

    

    

Past Due >

30-59 Days

60-89 Days

Greater

Total Past

Credit

90 days and

(in thousands)

Past Due

Past Due

 Past Due

Due

 

Impaired

Total Loans

 

Accruing

March 31, 2020

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

$

$

$

$

245

$

2,422

$

Other commercial real estate

 

1,843

 

256

 

1,024

 

3,123

 

7,275

 

216,021

 

737

Total commercial real estate

 

1,843

 

256

 

1,024

 

3,123

 

7,520

 

218,443

 

737

Commercial and industrial:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial

 

97

 

 

 

97

 

1,752

 

52,713

 

Agricultural

 

 

 

 

 

200

 

200

 

Tax exempt

 

 

 

 

 

 

11,071

 

Total commercial and industrial

 

97

 

 

 

97

 

1,952

 

63,984

 

Total commercial loans

 

1,940

 

256

 

1,024

 

3,220

 

9,472

 

282,427

 

737

Residential real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgages

 

5,043

 

99

 

834

 

5,976

 

4,856

 

389,618

 

401

Total residential real estate

 

5,043

 

99

 

834

 

5,976

 

4,856

 

389,618

 

401

Consumer:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Home equity

 

626

 

 

199

 

825

 

789

 

53,030

 

43

Other consumer

 

1

 

 

 

1

 

58

 

1,350

 

Total consumer

 

627

 

 

199

 

826

 

847

 

54,380

 

43

Total loans

$

7,610

$

355

$

2,057

$

10,022

$

15,175

$

726,425

$

1,181

Business Activities Loans

90 Days or

Past Due >

    

30-59 Days

    

60-89 Days

    

 Greater 

    

Total Past

    

    

    

90 days and

(in thousands)

Past Due

Past Due

Past Due

Due

Current

Total Loans

Accruing

December 31, 2019

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

205

$

53

$

$

258

$

31,129

$

31,387

$

Other commercial real estate

 

40

 

1,534

 

1,810

 

3,384

 

662,667

 

666,051

 

Total commercial real estate

 

245

 

1,587

 

1,810

 

3,642

 

693,796

 

697,438

 

Commercial and industrial:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial

 

452

 

50

 

894

 

1,396

 

238,296

 

239,692

 

Agricultural

 

62

 

34

 

96

 

192

 

19,826

 

20,018

 

Tax exempt

 

 

 

 

 

66,860

 

66,860

 

Total commercial and industrial

 

514

 

84

 

990

 

1,588

 

324,982

 

326,570

 

Total commercial loans

 

759

 

1,671

 

2,800

 

5,230

 

1,018,778

 

1,024,008

 

Residential real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgages

 

7,293

 

1,243

 

668

 

9,204

 

731,483

 

740,687

 

Total residential real estate

 

7,293

 

1,243

 

668

 

9,204

 

731,483

 

740,687

 

Consumer:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Home equity

 

597

 

43

 

429

 

1,069

 

58,299

 

59,368

 

50

Other consumer

 

36

 

12

 

 

48

 

11,119

 

11,167

 

Total consumer

 

633

 

55

 

429

 

1,117

 

69,418

 

70,535

 

50

Total loans

$

8,685

$

2,969

$

3,897

$

15,551

$

1,819,679

$

1,835,230

$

50

Acquired Loans

    

    

    

90 Days or

    

    

Acquired

    

    

Past Due >

30-59 Days

60-89 Days

 Greater

Total Past

Credit

90 days and

(in thousands)

Past Due

Past Due

 Past Due

Due

Impaired

Total Loans

Accruing

December 31, 2019

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

$

12

$

$

12

$

384

$

2,903

$

Other commercial real estate

 

2,029

 

245

 

231

 

2,505

 

8,289

 

230,320

 

Total commercial real estate

 

2,029

 

257

 

231

 

2,517

 

8,673

 

233,223

 

Commercial and industrial:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial

 

440

 

335

 

140

 

915

 

2,723

 

59,072

 

Agricultural

 

 

 

 

 

173

 

206

 

Tax exempt

 

 

 

 

 

36

 

37,443

 

Total commercial and industrial

 

440

 

335

 

140

 

915

 

2,932

 

96,721

 

Total commercial loans

 

2,469

 

592

 

371

 

3,432

 

11,605

 

329,944

 

Residential real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgages

 

3,185

 

864

 

1,015

 

5,064

 

5,591

 

411,170

 

Total residential real estate

 

3,185

 

864

 

1,015

 

5,064

 

5,591

 

411,170

 

Consumer:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Home equity

 

208

 

548

 

217

 

973

 

1,291

 

63,033

 

217

Other consumer

 

2

 

9

 

 

11

 

66

 

1,715

 

Total consumer

 

210

 

557

 

217

 

984

 

1,357

 

64,748

 

217

Total loans

$

5,864

$

2,013

$

1,603

$

9,480

$

18,553

$

805,862

$

217

Summary of Information Pertaining to Non-Accrual Loans

March 31, 2020

December 31, 2019

    

Business

    

    

    

Business

    

    

Activities  

Acquired

Activities

Acquired

(in thousands)

 

Loans

 

Loans

Total

 

  Loans

 

Loans

Total

Commercial real estate:

 

  

 

  

 

  

 

  

 

  

 

  

Construction and land development

$

276

$

$

276

$

258

$

$

258

Other commercial real estate

 

1,664

 

287

 

1,951

 

2,888

 

343

 

3,231

Total commercial real estate

 

1,940

 

287

 

2,227

 

3,146

 

343

 

3,489

Commercial and industrial:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial

 

1,282

 

89

 

1,371

 

932

 

626

 

1,558

Agricultural

 

625

 

 

625

 

278

 

 

278

Tax exempt

 

 

 

 

 

 

Total commercial and industrial

 

1,907

 

89

 

1,996

 

1,210

 

626

 

1,836

Total commercial loans

 

3,847

 

376

 

4,223

 

4,356

 

969

 

5,325

Residential real estate:

 

  

 

  

 

  

 

  

 

  

 

  

Residential mortgages

 

4,077

 

1,012

 

5,089

 

3,362

 

1,973

 

5,335

Total residential real estate

 

4,077

 

1,012

 

5,089

 

3,362

 

1,973

 

5,335

Consumer:

 

  

 

  

 

  

 

  

 

  

 

  

Home equity

 

440

 

284

 

724

 

615

 

254

 

869

Other consumer

 

20

 

 

20

 

21

 

 

21

Total consumer

 

460

 

284

 

744

 

636

 

254

 

890

Total loans

$

8,384

$

1,672

$

10,056

$

8,354

$

3,196

$

11,550

Schedule of Loans Evaluated for Impairment

Business Activities Loans

Commercial

Commercial

Residential

(in thousands)

    

real estate

    

 and industrial

    

real estate

    

Consumer

    

Total

March 31, 2020

 

  

 

  

 

  

 

  

 

  

Balance at end of period

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

2,638

$

1,733

$

3,586

$

13

$

7,970

Collectively evaluated

 

727,097

 

360,640

 

739,124

 

73,727

 

1,900,588

Total

$

729,735

$

362,373

$

742,710

$

73,740

$

1,908,558

Acquired Loans

    

Commercial

    

Commercial

    

Residential

    

    

(in thousands)

real estate

 and industrial

real estate

Consumer

Total

March 31, 2020

 

  

 

  

 

  

 

  

 

  

Balance at end of period

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

70

$

$

296

$

$

366

Purchased credit impaired

 

7,520

 

1,952

 

4,856

 

847

 

15,175

Collectively evaluated

 

210,853

 

62,032

 

384,466

 

53,533

 

710,884

Total

$

218,443

$

63,984

$

389,618

$

54,380

$

726,425

Business Activities Loans

    

Commercial

    

Commercial

    

Residential

    

    

(in thousands)

real estate

 and industrial

real estate

Consumer

Total

December 31, 2019

 

  

 

  

 

  

 

  

 

  

Balance at end of period

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

3,964

$

1,353

$

2,620

$

13

$

7,950

Collectively evaluated

 

693,474

 

325,217

 

738,067

 

70,522

 

1,827,280

Total

$

697,438

$

326,570

$

740,687

$

70,535

$

1,835,230

Acquired Loans

    

Commercial

    

Commercial 

    

Residential

    

    

(in thousands)

real estate

and industrial

real estate

Consumer

Total

December 31, 2019

 

  

 

  

 

  

 

  

 

  

Balance at end of period

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

258

$

385

$

1,032

$

$

1,675

Purchased credit impaired

 

8,673

 

2,932

 

5,591

 

1,357

 

18,553

Collectively evaluated

 

224,292

 

93,404

 

404,547

 

63,391

 

785,634

Total

$

233,223

$

96,721

$

411,170

$

64,748

$

805,862

Summary of Impaired Loans

Business Activities Loans

March 31, 2020

    

Recorded 

    

Unpaid Principal

    

Related 

(in thousands)

 Investment

 

Balance

 Allowance

With no related allowance:

 

  

 

  

 

  

Construction and land development

$

$

$

Other commercial real estate

 

1,341

 

2,060

 

Commercial

 

1,075

 

1,242

 

Agricultural

 

67

 

68

 

Tax exempt loans

 

 

 

Residential real estate

 

2,603

 

2,794

 

Home equity

 

 

 

Other consumer

 

 

 

With an allowance recorded:

 

  

 

  

 

  

Construction and land development

265

266

213

Other commercial real estate

1,032

1,082

462

Commercial

230

236

47

Agricultural

361

361

91

Tax exempt loans

Residential real estate

983

1,111

126

Home equity

13

13

Other consumer

Total

  

  

  

Commercial real estate

2,638

3,408

675

Commercial and industrial

 

1,733

 

1,907

 

138

Residential real estate

 

3,586

 

3,905

 

126

Consumer

 

13

 

13

 

Total impaired loans

$

7,970

$

9,233

$

939

Acquired Loans

March 31, 2020

    

Recorded 

    

Unpaid Principal

    

Related

(in thousands)

 Investment

 

Balance

  Allowance

With no related allowance:

 

  

 

  

 

  

Construction and land development

$

$

$

Other commercial real estate

 

 

 

Commercial

 

 

 

Agricultural

 

 

 

Tax exempt loans

 

 

 

Residential real estate

 

134

 

308

 

Home equity

 

 

 

Other consumer

 

 

 

With an allowance recorded:

 

  

 

  

 

  

Construction and land development

Other commercial real estate

70

71

13

Commercial

Agricultural

Tax exempt loans

Residential real estate

162

185

14

Home equity

Other consumer

Total

  

  

  

Commercial real estate

70

71

13

Commercial and industrial

 

 

 

Residential real estate

 

296

 

493

 

14

Consumer

 

 

 

Total impaired loans

$

366

$

564

$

27

Business Activities Loans

December 31, 2019

    

Recorded 

    

Unpaid Principal

    

Related  

(in thousands)

 

 Investment

 

Balance

 

Allowance

With no related allowance:

 

  

 

  

 

  

Construction and land development

$

$

$

Other commercial real estate

 

1,911

 

1,957

 

Commercial

 

710

 

773

 

Agricultural

 

361

 

261

 

Tax exempt loans

 

 

 

Residential real estate

 

2,067

 

2,227

 

Home equity

 

 

 

Other consumer

 

 

 

With an allowance recorded:

 

  

 

  

 

  

Construction and land development

258

258

205

Other commercial real estate

1,795

1,940

1,026

Commercial

282

289

164

Agricultural

Tax exempt loans

Residential real estate

553

590

57

Home equity

13

13

Other consumer

Total

  

  

  

Commercial real estate

3,964

4,155

1,231

Commercial and industrial

 

1,353

 

1,423

164

Residential real estate

 

2,620

 

2,817

 

57

Consumer

 

13

 

13

 

Total impaired loans

$

7,950

$

8,408

$

1,452

Acquired Loans

December 31, 2019

    

Recorded  

    

Unpaid Principal

    

Related  

(in thousands)

 

Investment

 

Balance

 

Allowance

With no related allowance:

 

  

 

  

 

  

Construction and land development

$

$

$

Other commercial real estate

 

90

 

90

 

Commercial

 

385

 

481

 

Agricultural

 

 

 

Tax exempt

 

 

 

Residential mortgages

 

678

 

938

 

Home equity

 

 

 

Other consumer

 

 

 

With an allowance recorded:

 

  

 

  

 

  

Construction and land development

Other commercial real estate

168

168

12

Commercial

Agricultural

Tax exempt

Residential mortgages

354

376

49

Home equity

Other consumer

Total

  

  

  

Commercial real estate

258

258

12

Commercial and industrial

 

385

 

481

 

Residential real estate

 

1,032

 

1,314

 

49

Consumer

 

 

 

Total impaired loans

$

1,675

$

2,053

$

61

Summary of the Average Recorded Investment and Interest Income Recognized on Impaired Loans

Business Activities Loans

Three Months Ended March 31, 2020

Three Months Ended March 31, 2019

    

Average Recorded

    

Interest

    

Average Recorded

    

Interest

(in thousands)

 

Investment

 

Income Recognized

 

Investment

 

Income Recognized

With no related allowance:

 

  

 

  

 

  

 

  

Construction and land development

$

$

$

$

Other commercial real estate

 

1,728

 

3

 

7,773

 

26

Commercial

 

1,071

 

1

 

527

 

2

Agricultural

 

 

 

 

Tax exempt loans

 

 

 

 

Residential real estate

 

2,589

 

17

 

1,965

 

15

Home equity

 

 

 

 

Other consumer

 

 

 

 

With an allowance recorded:

 

  

 

  

 

  

 

  

Construction and land development

261

1

5

Other commercial real estate

1,021

1,203

Commercial

233

890

Agricultural

Tax exempt loans

Residential real estate

979

2

652

2

Home equity

12

13

Other consumer

Total

  

  

  

  

Commercial real estate

3,010

4

8,981

26

Commercial and industrial

 

1,304

1

1,417

 

2

Residential real estate

 

3,568

 

19

2,617

 

17

Consumer

 

12

 

13

 

Total impaired loans

$

7,894

$

24

$

13,028

$

45

Acquired Loans

Three Months Ended March 31, 2020

Three Months Ended March 31, 2019

    

Average Recorded

    

Interest

    

Average Recorded

    

Interest

(in thousands)

 

Investment

 

Income Recognized

 

Investment

 

Income Recognized

With no related allowance:

 

  

 

  

 

  

 

  

Construction and land development

$

$

$

$

Other commercial real estate

 

 

 

90

 

Commercial

 

 

 

479

 

Agricultural

 

 

 

 

Tax exempt loans

 

 

 

 

Residential real estate

 

195

 

 

436

 

Home equity

 

 

 

 

Other consumer

 

 

 

 

With an allowance recorded:

 

  

 

  

 

  

 

  

Construction and land development

Other commercial real estate

70

36

Commercial

Agricultural

Tax exempt loans

Residential real estate

163

367

Home equity

Other consumer

Total

  

  

  

  

Commercial real estate

70

126

Commercial and industrial

 

 

479

Residential real estate

 

358

 

803

 

Consumer

 

 

 

 

Total impaired loans

$

428

$

$

1,408

$

Schedule of Recorded Investment and Number of Modifications for TDRs Identified During the Period

Three Months Ended March 31, 2020

Pre-Modification 

Post-Modification 

Number of 

Outstanding Recorded

Outstanding Recorded

(in thousands)

    

Modifications

    

 Investment

    

 Investment

Troubled Debt Restructurings

 

  

 

  

 

  

Other commercial real estate

 

1

$

54

$

259

Other commercial

 

3

 

41

 

208

Home equity

1

26

25

Other consumer

1

9

9

Total

 

6

$

130

$

501

Three Months Ended March 31, 2019

Pre-Modification 

Post-Modification 

Number of 

Outstanding Recorded

Outstanding Recorded

(in thousands)

    

Modifications

    

 Investment

    

 Investment

Troubled Debt Restructurings

 

  

 

  

 

  

Other commercial real estate

 

3

$

113

$

113

Other commercial

 

2

 

31

 

31

Residential mortgages

 

6

 

530

 

527

Total

 

11

$

674

$

671

Three Months Ended March 31, 

2020

2019

    

    

Post-Modification

    

    

Post-Modification

Outstanding

outstanding

Number of

Recorded

Number of

Recorded

(in thousands, except modifications)

    

Modifications

     

Investment

    

Modifications

     

Investment

Troubled Debt Restructurings

Interest rate and maturity concession

 

$

2

$

12

Interest rate, forbearance and maturity concession

 

4

 

467

 

Amortization and maturity concession

 

 

5

 

314

Amortization concession

 

 

1

 

156

Amortization, interest rate and maturity concession

1

77

Forbearance and interest only payments

1

25

2

112

Maturity concession

 

1

 

9

 

Total

 

6

$

501

11

$

671