XML 23 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans, net and allowance for loan losses
3 Months Ended
Mar. 31, 2017
Loans, net and allowance for loan losses  
Loans, net and allowance for loan losses

5. Loans, net and allowance for loan losses:

 

The major classifications of loans outstanding, net of deferred loan origination fees and costs at March 31, 2017 and December 31, 2016 are summarized as follows. Net deferred loan costs were $494 and $579 at March 31, 2017 and December 31, 2016.

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2017

    

 

December 31, 2016

 

Commercial

 

$

431,164

 

$

408,814

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

703,194

 

 

700,144

 

Residential

 

 

286,389

 

 

289,781

 

Consumer

 

 

139,120

 

 

134,226

 

Total

 

$

1,559,867

 

$

1,532,965

 

 

The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2017 and 2016 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

March 31, 2017

    

Commercial

    

Commercial

    

Residential

 

Consumer

 

Unallocated

    

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance January 1, 2017

   

$

3,799

 

$

5,847

 

$

4,707

 

$

1,608

 

$

 

 

$

15,961

 

Charge-offs

   

 

 

 

 

(125)

 

 

(15)

 

 

(171)

 

 

 

 

 

(311)

 

Recoveries

   

 

 7

 

 

33

 

 

22

 

 

57

 

 

 

 

 

119

 

Provisions

   

 

323

 

 

536

 

 

264

 

 

77

 

 

 

 

 

1,200

 

Ending balance

   

$

4,129

 

$

6,291

 

$

4,978

 

$

1,571

 

$

 

 

$

16,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

    

 

 

 

 

 

March 31, 2016

    

Commercial

    

Commercial

    

Residential

 

Consumer

 

Unallocated

    

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance January 1, 2016

   

$

3,042

 

$

4,245

 

$

4,082

 

$

1,583

 

$

23

 

$

12,975

 

Charge-offs

   

 

(3)

 

 

(55)

 

 

 

 

 

(65)

 

 

 

 

 

(123)

 

Recoveries

   

 

 2

 

 

16

 

 

25

 

 

63

 

 

 

 

 

106

 

Provisions

   

 

281

 

 

410

 

 

252

 

 

65

 

 

192

 

 

1,200

 

Ending balance

   

$

3,322

  

$

4,616

 

$

4,359

 

$

1,646

 

$

215

 

$

14,158

 

 

 

 

The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2017 and December 31, 2016 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

 

 

 

March 31, 2017

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

Unallocated

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

4,129

 

$

6,291

  

$

4,978

 

$

1,571

 

$

 

 

$

16,969

  

Ending balance: individually evaluated for impairment

 

 

404

 

 

513

 

 

484

 

 

23

 

 

 

 

 

1,424

  

Ending balance: collectively evaluated for impairment

 

 

3,725

 

 

5,778

 

 

4,494

 

 

1,548

 

 

 

 

 

15,545

  

Ending balance: loans acquired with deteriorated credit quality

 

$

 

 

$

 

  

$

 

 

$

 

 

$

 

 

$

 

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

431,164

 

$

703,194

  

$

286,389

 

$

139,120

 

$

 

 

$

1,559,867

  

Ending balance: individually evaluated for impairment

 

 

2,311

 

 

3,849

 

 

3,359

 

 

207

 

 

 

 

 

9,726

  

Ending balance: collectively evaluated for impairment

 

 

428,476

 

 

698,008

 

 

282,996

 

 

138,913

 

 

 

 

 

1,548,393

  

Ending balance: loans acquired with deteriorated credit quality

 

$

377

 

$

1,337

 

$

34

 

$

 

 

$

 

 

$

1,748

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

 

 

 

December 31, 2016

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

Unallocated

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

3,799

 

$

5,847

  

$

4,707

 

$

1,608

 

$

 

 

$

15,961

  

Ending balance: individually evaluated for impairment

 

 

225

 

 

1,197

 

 

520

 

 

 

 

 

 

 

 

1,942

  

Ending balance: collectively evaluated for impairment

 

 

3,574

 

 

4,650

 

 

4,187

 

 

1,608

 

 

 

 

 

14,019

  

Ending balance: loans acquired with deteriorated credit quality

 

$

 

 

$

 

  

$

 

 

$

 

 

$

 

 

$

 

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

408,814

 

$

700,144

  

$

289,781

 

$

134,226

 

$

 

 

$

1,532,965

  

Ending balance: individually evaluated for impairment

 

 

1,724

 

 

5,820

 

 

3,543

 

 

155

 

 

 

 

 

11,242

  

Ending balance: collectively evaluated for impairment

 

 

406,127

 

 

692,987

 

 

286,201

 

 

134,071

 

 

 

 

 

1,519,386

  

Ending balance: loans acquired with deteriorated credit quality

 

$

963

 

$

1,337

 

$

37

 

$

 

 

$

 

 

$

2,337

  

 

 

The Company segments 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. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows:

 

·

Pass- A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention.

 

·

Special Mention- A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification.

 

·

Substandard- A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.

 

·

Doubtful – A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

·

Loss- A loan classified as Loss is considered uncollectible and of such little value that its continuance as bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

 

The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at March 31, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

March 31, 2017

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

422,506

 

$

4,698

 

$

3,960

 

$

 

 

$

431,164

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

680,231

 

 

10,409

 

 

12,554

 

 

 

 

 

703,194

 

Residential

 

 

279,384

 

 

205

 

 

6,800

 

 

 

 

 

286,389

 

Consumer

 

 

138,853

 

 

 —

 

 

267

 

 

 

 

 

139,120

 

Total

 

$

1,520,974

 

$

15,312

 

$

23,581

 

$

 

 

$

1,559,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

December 31, 2016

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

398,867

 

$

6,222

 

$

3,725

 

$

 

 

$

408,814

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

674,914

 

 

10,392

 

 

14,838

 

 

 

 

 

700,144

 

Residential

 

 

282,737

 

 

233

 

 

6,811

 

 

 

 

 

289,781

 

Consumer

 

 

133,983

 

 

 

 

 

243

 

 

 

 

 

134,226

 

Total

 

$

1,490,501

 

$

16,847

 

$

25,617

 

$

 

 

$

1,532,965

 

 

Information concerning nonaccrual loans by major loan classification at March 31, 2017 and December 31, 2016 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2017

    

 

December 31, 2016

 

Commercial

 

$

1,532

 

$

934

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

4,701

 

 

7,016

 

Residential

 

 

2,821

 

 

3,003

 

Consumer

 

 

207

 

 

155

 

Total

 

$

9,261

 

$

11,108

 

 

The major classifications of loans by past due status are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

March 31, 2017

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

440

 

$

33

 

$

1,532

 

$

2,005

 

$

429,159

 

$

431,164

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,257

 

 

779

 

 

4,809

 

 

6,845

 

 

696,349

 

 

703,194

 

$

108

 

Residential

 

 

2,766

 

 

904

 

 

2,945

 

 

6,615

 

 

279,774

 

 

286,389

 

 

124

 

Consumer

 

 

864

 

 

168

 

 

437

 

 

1,469

 

 

137,651

 

 

139,120

 

 

230

 

Total

 

$

5,327

 

$

1,884

 

$

9,723

 

$

16,934

 

$

1,542,933

 

$

1,559,867

 

$

462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

December 31, 2016

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

249

 

$

75

 

$

934

 

$

1,258

 

$

407,556

 

$

408,814

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,782

 

 

527

 

 

7,016

 

 

12,325

 

 

687,819

 

 

700,144

 

 

 

 

Residential

 

 

2,100

 

 

354

 

 

3,561

 

 

6,015

 

 

283,766

 

 

289,781

 

$

558

 

Consumer

 

 

962

 

 

259

 

 

441

 

 

1,662

 

 

132,564

 

 

134,226

 

 

286

 

Total

 

$

8,093

 

$

1,215

 

$

11,952

 

$

21,260

 

$

1,511,705

 

$

1,532,965

 

$

844

 

 

The following tables summarize information concerning impaired loans as of and for the three months ended March 31, 2017 and March 31, 2016, and as of and for the year ended, December 31, 2016 by major loan classification:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2017

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

765

 

$

1,386

 

 

 

 

$

1,585

 

$

 4

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,715

 

 

4,368

 

 

 

 

 

3,039

 

 

 4

 

Residential

 

 

2,349

 

 

2,533

 

 

 

 

 

2,277

 

 

 4

 

Consumer

 

 

184

 

 

184

 

 

 

 

 

170

 

 

 

 

Total

 

 

7,013

 

 

8,471

 

 

 

 

 

7,071

 

 

12

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,923

 

 

1,923

 

$

404

 

 

1,103

 

 

13

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,471

 

 

1,471

 

 

513

 

 

3,132

 

 

 6

 

Residential

 

 

1,044

 

 

1,044

 

 

484

 

 

1,210

 

 

 4

 

Consumer

 

 

23

 

 

23

 

 

23

 

 

12

 

 

 

 

Total

 

 

4,461

 

 

4,461

 

 

1,424

 

 

5,457

 

 

23

 

Commercial

 

 

2,688

 

 

3,309

 

 

404

 

 

2,688

 

 

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,186

 

 

5,839

 

 

513

 

 

6,171

 

 

10

 

Residential

 

 

3,393

 

 

3,577

 

 

484

 

 

3,487

 

 

 8

 

Consumer

 

 

207

 

 

207

 

 

23

 

 

182

 

 

 

 

Total

 

$

11,474

 

$

12,932

 

$

1,424

 

$

12,528

 

$

35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended  

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2016

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

2,404

 

$

3,213

 

 

 

 

$

1,461

 

$

48

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,364

 

 

3,018

 

 

 

 

 

4,300

 

 

71

 

Residential

 

 

2,205

 

 

2,388

 

 

 

 

 

2,133

 

 

35

 

Consumer

 

 

155

 

 

155

 

 

 

 

 

147

 

 

 

 

Total

 

 

7,128

 

 

8,774

 

 

 

 

 

8,041

 

 

154

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

283

 

 

283

 

$

225

 

 

859

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,793

 

 

4,793

 

 

1,197

 

 

2,366

 

 

 2

 

Residential

 

 

1,375

 

 

1,376

 

 

520

 

 

1,185

 

 

 7

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

Total

 

 

6,451

 

 

6,452

 

 

1,942

 

 

4,460

 

 

 9

 

Commercial

 

 

2,687

 

 

3,496

 

 

225

 

 

2,320

 

 

48

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

7,157

 

 

7,811

 

 

1,197

 

 

6,666

 

 

73

 

Residential

 

 

3,580

 

 

3,764

 

 

520

 

 

3,318

 

 

42

 

Consumer

 

 

155

 

 

155

 

 

 

 

 

197

 

 

 

 

Total

 

$

13,579

 

$

15,226

 

$

1,942

 

$

12,501

 

$

163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2016

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

1,173

 

$

2,383

 

 

 

 

$

1,263

 

$

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,162

 

 

3,832

 

 

 

 

 

2,947

 

 

32

 

Residential

 

 

2,216

 

 

2,399

 

 

 

 

 

2,632

 

 

1

 

Consumer

 

 

89

 

 

89

 

 

 

 

 

60

 

 

 

 

Total

 

 

6,640

 

 

8,703

 

 

 

 

 

6,902

 

 

50

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,141

 

 

1,141

 

$

1,040

 

 

968

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,028

 

 

3,028

 

 

541

 

 

2,836

 

 

 

 

Residential

 

 

992

 

 

992

 

 

533

 

 

1,455

 

 

 2

 

Consumer

 

 

89

 

 

89

 

 

89

 

 

103

 

 

 

 

Total

 

 

5,250

 

 

5,250

 

 

2,203

 

 

5,362

 

 

 2

 

Commercial

 

 

2,314

 

 

3,524

 

 

1,040

 

 

2,231

 

 

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

6,190

 

 

6,860

 

 

541

 

 

5,783

 

 

32

 

Residential

 

 

3,208

 

 

3,391

 

 

533

 

 

4,087

 

 

 3

 

Consumer

 

 

178

 

 

178

 

 

89

 

 

163

 

 

 

 

Total

 

$

11,890

 

$

13,953

 

$

2,203

 

$

12,264

 

$

52

 

 

 Included in the commercial loan and commercial and residential real estate categories are troubled debt restructurings that are classified as impaired. Troubled debt restructurings totaled $2,226 at March 31, 2017, $1,909 at December 31, 2016 and $2,834 at March 31, 2016.

 

Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower’s financial condition and a concession has been granted that the Company would not otherwise consider. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The Company offers a variety of modifications to borrowers that would be considered concessions. The modification categories offered generally fall within the following categories:

 

·

Rate Modification - A modification in which the interest rate is changed to a below market rate.

 

·

Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed.

 

·

Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time.

 

·

Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

 

·

Combination Modification - Any other type of modification, including the use of multiple categories above.

 

There was one loan modified as a troubled debt restructuring for the three months ended March 31, 2017, in the amount of $345.  There was one loan modified as a troubled debt restructuring for the three months ended March 31, 2016, in the amount of $75.  During the three months ended March 31, 2017, there were no payment defaults on restructured loans;   there were two payment defaults on restructured residential real estate loans during the three months ended March 31, 2016 totaling $208.