Loans | 3 Months Ended |
Mar. 31, 2014 |
Receivables [Abstract] | ' |
Loans | ' |
Loans |
|
Loans were comprised of the following classifications at March 31, 2014 and December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | December 31, | | | | | | | | | | | | | | | | | | | | | | | | |
2014 | 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 344,045 | | | $ | 350,955 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 589,193 | | | 582,066 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | 174,651 | | | 192,880 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Retail: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Home Equity Loans | | 81,228 | | | 81,504 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Consumer Loans | | 46,796 | | | 49,124 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Residential Mortgage Loans | | 131,271 | | | 128,683 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | 1,367,184 | | | 1,385,212 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Less: Unearned Income | | (2,679 | ) | | (2,830 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses | | (15,484 | ) | | (14,584 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, Net | | $ | 1,349,021 | | | $ | 1,367,798 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
The following table presents the activity in the allowance for loan losses by portfolio class for the three months ending March 31, 2014 and 2013: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Commercial and Industrial | | Commercial Real Estate Loans | | Agricultural Loans | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | Unallocated | | Total |
Loans and Leases |
Beginning Balance | | $ | 3,983 | | | $ | 8,335 | | | $ | 946 | | | $ | 239 | | | $ | 188 | | | $ | 281 | | | $ | 612 | | | $ | 14,584 | |
|
Provision for Loan Losses | | 1,322 | | | (1,057 | ) | | (16 | ) | | — | | | 48 | | | 7 | | | 46 | | | 350 | |
|
Recoveries | | 69 | | | 703 | | | — | | | — | | | 47 | | | 4 | | | — | | | 823 | |
|
Loans Charged-off | | — | | | (111 | ) | | — | | | (30 | ) | | (97 | ) | | (35 | ) | | — | | | (273 | ) |
|
Ending Balance | | $ | 5,374 | | | $ | 7,870 | | | $ | 930 | | | $ | 209 | | | $ | 186 | | | $ | 257 | | | $ | 658 | | | $ | 15,484 | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-13 | | Commercial and Industrial | | Commercial Real Estate Loans | | Agricultural Loans | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | Unallocated | | Total |
Loans and Leases |
Beginning Balance | | $ | 4,555 | | | $ | 8,931 | | | $ | 989 | | | $ | 141 | | | $ | 214 | | | $ | 186 | | | $ | 504 | | | $ | 15,520 | |
|
Provision for Loan Losses | | 195 | | | 6 | | | (223 | ) | | 41 | | | (7 | ) | | 113 | | | 225 | | | 350 | |
|
Recoveries | | 3 | | | 51 | | | — | | | — | | | 55 | | | 2 | | | — | | | 111 | |
|
Loans Charged-off | | — | | | (109 | ) | | — | | | (64 | ) | | (73 | ) | | (1 | ) | | — | | | (247 | ) |
|
Ending Balance | | $ | 4,753 | | | $ | 8,879 | | | $ | 766 | | | $ | 118 | | | $ | 189 | | | $ | 300 | | | $ | 729 | | | $ | 15,734 | |
|
|
In determining the adequacy of the allowance for loan loss, general allocations are made for other pools of loans, including non-classified loans, homogeneous portfolios of consumer and residential real estate loans, and loans within certain industry categories believed to present unique risk of loss. General allocations of the allowance are primarily made based on a three-year historical average for loan losses for these portfolios, judgmentally adjusted for current economic factors and portfolio trends. |
|
Loan impairment is reported when full repayment under the terms of the loan is not expected. This methodology is used for all loans, including loans acquired with deteriorated credit quality. For purchased loans, the assessment is made at the time of acquisition as well as over the life of loan. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate, or at the fair value of collateral if repayment is expected solely from the collateral. Commercial and industrial loans, commercial real estate loans, and agricultural loans are evaluated individually for impairment. Smaller balance homogeneous loans are evaluated for impairment in total. Such loans include real estate loans secured by one-to-four family residences and loans to individuals for household, family and other personal expenditures. Individually evaluated loans on non-accrual are generally considered impaired. Impaired loans, or portions thereof, are charged off when deemed uncollectible. |
|
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio class and based on impairment method as of March 31, 2014 and December 31, 2013: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Total | | Commercial and Industrial | | Commercial Real Estate Loans | | Agricultural Loans | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | Unallocated |
Loans and Leases |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending Allowance Balance Attributable to Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually Evaluated for Impairment | | $ | 3,995 | | | $ | 1,536 | | | $ | 2,459 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Collectively Evaluated for Impairment | | 11,482 | | | 3,838 | | | 5,404 | | | 930 | | | 209 | | | 186 | | | 257 | | | 658 | |
|
Acquired with Deteriorated Credit Quality | | 7 | | | — | | | 7 | | | — | | | — | | | — | | | — | | | — | |
|
Total Ending Allowance Balance | | $ | 15,484 | | | $ | 5,374 | | | $ | 7,870 | | | $ | 930 | | | $ | 209 | | | $ | 186 | | | $ | 257 | | | $ | 658 | |
|
| | | | | | | | | | | | | | | | |
|
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans Individually Evaluated for Impairment | | $ | 11,406 | | | $ | 6,380 | | | $ | 5,026 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Loans Collectively Evaluated for Impairment | | 1,347,214 | | | 336,856 | | | 575,305 | | | 176,860 | | | 81,527 | | | 46,798 | | | 129,868 | | | — | |
|
Loans Acquired with Deteriorated Credit Quality | | 13,869 | | | 1,636 | | | 10,337 | | | — | | | — | | | 130 | | | 1,766 | | | — | |
|
Total Ending Loans Balance(1) | | $ | 1,372,489 | | | $ | 344,872 | | | $ | 590,668 | | | $ | 176,860 | | | $ | 81,527 | | | $ | 46,928 | | | $ | 131,634 | | | $ | — | |
|
|
(1)Total recorded investment in loans includes $5,305 in accrued interest. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Total | | Commercial and Industrial | | Commercial Real Estate Loans | | Agricultural Loans | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | Unallocated |
Loans and Leases |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending Allowance Balance Attributable to Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually Evaluated for Impairment | | $ | 3,095 | | | $ | 45 | | | $ | 3,050 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Collectively Evaluated for Impairment | | 11,481 | | | 3,938 | | | 5,277 | | | 946 | | | 239 | | | 188 | | | 281 | | | 612 | |
|
Acquired with Deteriorated Credit Quality | | 8 | | | — | | | 8 | | | — | | | — | | | — | | | — | | | — | |
|
Total Ending Allowance Balance | | $ | 14,584 | | | $ | 3,983 | | | $ | 8,335 | | | $ | 946 | | | $ | 239 | | | $ | 188 | | | $ | 281 | | | $ | 612 | |
|
| | | | | | | | | | | | | | | | |
|
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans Individually Evaluated for Impairment | | $ | 8,458 | | | $ | 2,114 | | | $ | 6,344 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
|
Loans Collectively Evaluated for Impairment | | 1,367,591 | | | 347,808 | | | 566,389 | | | 195,171 | | | 81,812 | | | 49,131 | | | 127,280 | | | — | |
|
Loans Acquired with Deteriorated Credit Quality | | 14,753 | | | 1,981 | | | 10,871 | | | — | | | — | | | 134 | | | 1,767 | | | — | |
|
Total Ending Loans Balance(1) | | $ | 1,390,802 | | | $ | 351,903 | | | $ | 583,604 | | | $ | 195,171 | | | $ | 81,812 | | | $ | 49,265 | | | $ | 129,047 | | | $ | — | |
|
|
(1)Total recorded investment in loans includes $5,590 in accrued interest. |
|
The following table presents loans individually evaluated for impairment by class of loans as of March 31, 2014 and December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Unpaid Principal Balance(1) | | Recorded Investment | | Allowance for Loan Losses Allocated | | | | | | | | | | | | | | | | | | | | |
With No Related Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 2,095 | | | $ | 2,025 | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 2,342 | | | 1,800 | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 4,437 | | | 3,825 | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With An Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | 4,348 | | | 4,357 | | | 1,536 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 3,946 | | | 3,790 | | | 2,466 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 8,294 | | | 8,147 | | | 4,002 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 12,731 | | | $ | 11,972 | | | $ | 4,002 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above) | | $ | 982 | | | $ | 559 | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above) | | $ | 32 | | | $ | 7 | | | $ | 7 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
(1) Unpaid Principal Balance is the remaining contractual payments inclusive of partial charge-offs. |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Unpaid Principal Balance(1) | | Recorded Investment | | Allowance for Loan Losses Allocated | | | | | | | | | | | | | | | | | | | | |
With No Related Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 2,163 | | | $ | 2,072 | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 4,710 | | | 2,383 | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 6,873 | | | 4,455 | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With An Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | 45 | | | 45 | | | 45 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 4,428 | | | 4,417 | | | 3,058 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 4,473 | | | 4,462 | | | 3,103 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 11,346 | | | $ | 8,917 | | | $ | 3,103 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above) | | $ | 987 | | | $ | 451 | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above) | | $ | 33 | | | $ | 8 | | | $ | 8 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
(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 for the three month period ended March 31, 2014 and 2013: |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Average Recorded Investment | | Interest Income Recognized | | Cash Basis Recognized | | | | | | | | | | | | | | | | | | | | |
With No Related Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 2,135 | | | $ | 30 | | | $ | 33 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 2,433 | | | 3 | | | 2 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 4,568 | | | 33 | | | 35 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With An Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | 4,371 | | | 1 | | | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 4,243 | | | 4 | | | 4 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 8,614 | | | 5 | | | 5 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 13,182 | | | $ | 38 | | | $ | 40 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above) | | $ | 1,244 | | | $ | 2 | | | $ | 2 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above) | | $ | 33 | | | $ | — | | | $ | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-13 | | Average Recorded Investment | | Interest Income Recognized | | Cash Basis Recognized | | | | | | | | | | | | | | | | | | | | |
With No Related Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 110 | | | $ | — | | | $ | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 2,170 | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | 2,422 | | | 48 | | | 16 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 4,702 | | | 48 | | | 17 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With An Allowance Recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | 2,533 | | | 1 | | | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 5,809 | | | 6 | | | 5 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Subtotal | | 8,342 | | | 7 | | | 6 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 13,044 | | | $ | 55 | | | $ | 23 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above) | | $ | 57 | | | $ | — | | | $ | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above) | | $ | 112 | | | $ | 1 | | | $ | 1 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
All classes of loans, including loans acquired with deteriorated credit quality, are generally placed on non-accrual status when scheduled principal or interest payments are past due for 90 days or more or when the borrower’s ability to repay becomes doubtful. For purchased loans, the determination is made at the time of acquisition as well as over the life of the loan. Uncollected accrued interest for each class of loans is reversed against income at the time a loan is placed on non-accrual. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. All classes of loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Loans are typically charged-off at 180 days past due, or earlier if deemed uncollectible. Exceptions to the non-accrual and charge-off policies are made when the loan is well secured and in the process of collection. |
|
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 March 31, 2014 and December 31, 2013: |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Non-Accrual | | Loans Past Due 90 Days | | | | | | | | | | | | | | | | |
or More & Still Accruing | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 | | 2014 | | 2013 | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 4,331 | | | $ | 31 | | | $ | 16 | | | $ | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 5,348 | | | 6,658 | | | — | | | 8 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Agricultural Loans | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Home Equity Loans | | 139 | | | 114 | | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Consumer Loans | | 318 | | | 236 | | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Residential Mortgage Loans | | 1,640 | | | 1,339 | | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total | | $ | 11,776 | | | $ | 8,378 | | | $ | 16 | | | $ | 8 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality (Included in the Total Above) | | $ | 1,562 | | | $ | 1,705 | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
The following table presents the aging of the recorded investment in past due loans by class of loans as of March 31, 2014 and December 31, 2013: |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Total | | 30-59 Days Past Due | | 60-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Loans Not Past Due | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 344,872 | | | $ | 93 | | | $ | 111 | | | $ | 64 | | | $ | 268 | | | $ | 344,604 | | | | | | | | | |
| | | | | | | |
Commercial Real Estate Loans | | 590,668 | | | 619 | | | 347 | | | 1,331 | | | 2,297 | | | 588,371 | | | | | | | | | |
| | | | | | | |
Agricultural Loans | | 176,860 | | | 73 | | | 5 | | | — | | | 78 | | | 176,782 | | | | | | | | | |
| | | | | | | |
Home Equity Loans | | 81,527 | | | 269 | | | 132 | | | 138 | | | 539 | | | 80,988 | | | | | | | | | |
| | | | | | | |
Consumer Loans | | 46,928 | | | 103 | | | 36 | | | 190 | | | 329 | | | 46,599 | | | | | | | | | |
| | | | | | | |
Residential Mortgage Loans | | 131,634 | | | 1,631 | | | 37 | | | 1,423 | | | 3,091 | | | 128,543 | | | | | | | | | |
| | | | | | | |
Total(1) | | $ | 1,372,489 | | | $ | 2,788 | | | $ | 668 | | | $ | 3,146 | | | $ | 6,602 | | | $ | 1,365,887 | | | | | | | | | |
| | | | | | | |
Loans Acquired With Deteriorated Credit Quality (Included in the Total Above) | | $ | 13,869 | | | $ | — | | | $ | — | | | $ | 996 | | | $ | 996 | | | $ | 12,873 | | | | | | | | | |
| | | | | | | |
|
(1)Total recorded investment in loans includes $5,305 in accrued interest. |
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Total | | 30-59 Days Past Due | | 60-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Loans Not Past Due | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 351,903 | | | $ | 256 | | | $ | 78 | | | $ | — | | | $ | 334 | | | $ | 351,569 | | | | | | | | | |
| | | | | | | |
Commercial Real Estate Loans | | 583,604 | | | 613 | | | 62 | | | 2,234 | | | 2,909 | | | 580,695 | | | | | | | | | |
| | | | | | | |
Agricultural Loans | | 195,171 | | | 62 | | | — | | | — | | | 62 | | | 195,109 | | | | | | | | | |
| | | | | | | |
Home Equity Loans | | 81,812 | | | 303 | | | 33 | | | 114 | | | 450 | | | 81,362 | | | | | | | | | |
| | | | | | | |
Consumer Loans | | 49,265 | | | 149 | | | 66 | | | 102 | | | 317 | | | 48,948 | | | | | | | | | |
| | | | | | | |
Residential Mortgage Loans | | 129,047 | | | 2,206 | | | 192 | | | 1,115 | | | 3,513 | | | 125,534 | | | | | | | | | |
| | | | | | | |
Total(1) | | $ | 1,390,802 | | | $ | 3,589 | | | $ | 431 | | | $ | 3,565 | | | $ | 7,585 | | | $ | 1,383,217 | | | | | | | | | |
| | | | | | | |
Loans Acquired With Deteriorated Credit Quality (Included in the Total Above) | | $ | 14,753 | | | $ | 148 | | | $ | — | | | $ | 1,103 | | | $ | 1,251 | | | $ | 13,502 | | | | | | | | | |
| | | | | | | |
|
(1)Total recorded investment in loans includes $5,590 in accrued interest. |
|
Troubled Debt Restructurings: |
|
In certain instances, the Company may choose to restructure the contractual terms of loans. A troubled debt restructuring occurs when the Bank grants a concession to the borrower that it would not otherwise consider due to a borrower’s financial difficulty. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without modification. This evaluation is performed under the Company’s internal underwriting policy. The Company uses the same methodology for loans acquired with deteriorated credit quality as for all other loans when determining whether the loan is a troubled debt restructuring. |
|
During the three months ended March 31, 2014, there was one loan modified as troubled debt restructuring. The modification of the terms of this loan included a permanent reduction of the recorded investment in the loan. During the three months ended March 31, 2013, there were no loans modified as troubled debt restructurings. There were no troubled debt restructurings for the three months ended March 31, 2014 and the year ended December 31, 2013 for loans acquired with deteriorated credit quality at the time of acquisition. |
|
|
|
|
|
The following table presents the recorded investment of troubled debt restructurings by class of loans as of March 31, 2014 and December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Total | | Performing | | Non-Accrual(1) | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 2,045 | | | $ | 2,040 | | | $ | 5 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 3,783 | | | 236 | | | 3,547 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,828 | | | $ | 2,276 | | | $ | 3,552 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Total | | Performing | | Non-Accrual(1) | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 2,092 | | | $ | 2,086 | | | $ | 6 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 4,325 | | | 364 | | | 3,961 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 6,417 | | | $ | 2,450 | | | $ | 3,967 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
(1)The non-accrual troubled debt restructurings are included in the Non-Accrual Loan table presented on previous page. |
|
The Company had not committed to lending any additional amounts as of March 31, 2014 to customers with outstanding loans that are classified as troubled debt restructurings. The Company has committed to lending an additional amount of $40 as of December 31, 2013 to customers with outstanding loans that are classified as troubled debt restructurings. |
|
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ending March 31, 2014 and 2013: |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Number of Loans | | Pre-Modification Outstanding Recorded Investment | | Post-Modification Outstanding Recorded Investment | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 1 | | | 197 | | | 197 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | 1 | | | $ | 197 | | | $ | 197 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
The troubled debt restructurings described above increased the allowance for loan losses by $0 and resulted in charge-offs of $0 during the three months ending March 31, 2014. |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-13 | | Number of Loans | | Pre-Modification Outstanding Recorded Investment | | Post-Modification Outstanding Recorded Investment | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
The troubled debt restructurings described above increased the allowance for loan losses by $0 and resulted in charge-offs of $0 during the three months ending March 31, 2013. |
|
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 three months ending March 31, 2014 and 2013: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings That Subsequently Defaulted: | | Number of Loans | | Recorded Investment | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
The troubled debt restructurings that subsequently defaulted described above resulted in no change to the allowance for loan losses and no charge-offs during the three months ending March 31, 2014. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings That Subsequently Defaulted: | | Number of Loans | | Recorded Investment | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
The troubled debt restructurings that subsequently defaulted described above resulted in no change to the allowance for loan losses and no charge-offs during the three months ending March 31, 2013. |
|
A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms. |
|
Credit Quality Indicators: |
|
The Company 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 Company classifies loans as to credit risk by individually analyzing loans. This analysis includes commercial and industrial loans, commercial real estate loans, and agricultural loans with an outstanding balance greater than $100. This analysis is typically performed on at least an annual basis. The Company 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 paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. |
|
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. |
|
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows: |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Pass | | Special Mention | | Substandard | | Doubtful | | Total | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 310,939 | | | $ | 18,311 | | | $ | 15,622 | | | $ | — | | | $ | 344,872 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Commercial Real Estate Loans | | 548,452 | | | 20,895 | | | 21,321 | | | — | | | 590,668 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Agricultural Loans | | 172,856 | | | 3,799 | | | 205 | | | — | | | 176,860 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total | | $ | 1,032,247 | | | $ | 43,005 | | | $ | 37,148 | | | $ | — | | | $ | 1,112,400 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality (Included in the Total Above) | | $ | 3,085 | | | $ | 659 | | | $ | 8,229 | | | $ | — | | | $ | 11,973 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Pass | | Special Mention | | Substandard | | Doubtful | | Total | | | | | | | | | | | | |
Commercial and Industrial Loans and Leases | | $ | 324,685 | | | $ | 15,485 | | | $ | 11,733 | | | $ | — | | | $ | 351,903 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Commercial Real Estate Loans | | 539,533 | | | 20,168 | | | 23,903 | | | — | | | 583,604 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Agricultural Loans | | 192,609 | | | 2,357 | | | 205 | | | — | | | 195,171 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total | | $ | 1,056,827 | | | $ | 38,010 | | | $ | 35,841 | | | $ | — | | | $ | 1,130,678 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality (Included in the Total Above) | | $ | 3,121 | | | $ | 661 | | | $ | 9,070 | | | $ | — | | | $ | 12,852 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. For home equity, consumer and residential mortgage loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in home equity, consumer and residential mortgage loans based on payment activity as of March 31, 2014 and December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Mar-14 | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 81,388 | | | $ | 46,610 | | | $ | 129,994 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Nonperforming | | 139 | | | 318 | | | 1,640 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 81,527 | | | $ | 46,928 | | | $ | 131,634 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality | | $ | — | | | $ | 130 | | | $ | 1,766 | | | | | | | | | | | | | | | | | | | | | |
(Included in the Total Above) | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | Home Equity Loans | | Consumer Loans | | Residential Mortgage Loans | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 81,698 | | | $ | 49,029 | | | $ | 127,708 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Nonperforming | | 114 | | | 236 | | | 1,339 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total | | $ | 81,812 | | | $ | 49,265 | | | $ | 129,047 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Loans Acquired With Deteriorated Credit Quality | | $ | — | | | $ | 134 | | | $ | 1,767 | | | | | | | | | | | | | | | | | | | | | |
(Included in the Total Above) | | | | | | | | | | | | | | | | | | | | |
|
The Company has purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The recorded investment of those loans is as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 31-Mar-14 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans | | $ | 1,636 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 10,337 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home Equity Loans | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Loans | | 130 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Mortgage Loans | | 1,766 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 13,869 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Carrying Amount, Net of Allowance | | $ | 13,862 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 31-Dec-13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and Industrial Loans | | $ | 1,981 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate Loans | | 10,871 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home Equity Loans | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Loans | | 134 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Mortgage Loans | | 1,767 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 14,753 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Carrying Amount, Net of Allowance | | $ | 14,745 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accretable yield, or income expected to be collected, is as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1 | | $ | 2,790 | | | $ | 170 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
New Loans Purchased | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Accretion of Income | | (92 | ) | | (212 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassifications from Non-accretable Difference | | — | | | 250 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Charge-off of Accretable Yield | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31 | | $ | 2,698 | | | $ | 208 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
For those purchased loans disclosed above, the Company did not increase the allowance for loan losses during the three months ended March 31, 2014. For those purchased loans disclosed above, the Company decreased the allowance for loan losses by $8 during the three months ended March 31, 2013. No allowances for loan losses were reversed during the same period. |