XML 21 R10.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 3 - Loans and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2017
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
3.
Loans and Allowance for Loan Losses
 
The Company’s loan and allowance for loan loss policies are as follows:
 
Loans are stated at unpaid principal balances, less net deferred loan fees and the allowance for loan losses. The Company grants real estate mortgage, commercial business and consumer loans. A substantial portion of the loan portfolio is represented by mortgage loans to customers in the Louisville, Kentucky metropolitan statistical area (MSA). The ability of the Company’s customers to honor their loan agreements is dependent upon the real estate and general economic conditions in this area.
 
Loan origination and commitment fees, as well as certain direct costs of underwriting and closing loans, are deferred and amortized as a yield adjustment to interest income over the lives of the related loans using the interest method. Amortization of net deferred loan fees is discontinued when a loan is placed on nonaccrual status.
 
The recognition of income on a loan is discontinued and previously accrued interest is reversed, when interest or principal payments become
ninety
(90)
days past due unless, in the opinion of management, the outstanding interest remains collectible. Past due status is determined based on contractual terms. Generally, by applying the cash receipts method, interest income is subsequently recognized only as received until the loan is returned to accrual status. The cash receipts method is used when the likelihood of further loss on the loan is remote. Otherwise, the Company applies the cost recovery method and applies all payments as a reduction of the unpaid principal balance until the loan qualifies for return to accrual status. Interest income on impaired loans is recognized using the cost recovery method, unless the likelihood of further loss on the loan is remote.
 
A loan is restored to accrual status when all principal and interest payments are brought current and the borrower has demonstrated the ability to make future payments of principal and interest as scheduled, which generally requires that the borrower demonstrate a period of performance of at least
six
consecutive months.
 
For portfolio segments other than consumer loans, the Company’s practice is to charge-off any loan or portion of a loan when the loan is determined by management to be uncollectible due to the borrower’s failure to meet repayment terms, the borrower’s deteriorating or deteriorated financial condition, the depreciation of the underlying collateral, the loan’s classification as a loss by regulatory examiners, or for other reasons. A partial charge-off is recorded on a loan when the uncollectibility of a portion of the loan has been confirmed, such as when a loan is discharged in bankruptcy, the collateral is liquidated, a loan is restructured at a reduced principal balance, or other identifiable events that lead management to determine the full principal balance of the loan will not be repaid. A specific reserve is recognized as a component of the allowance for estimated losses on loans individually evaluated for impairment. Partial charge-offs on nonperforming and impaired loans are included in the Company’s historical loss experience used to estimate the general component of the allowance for loan losses as discussed below. Specific reserves are not considered charge-offs in management’s analysis of the allowance for loan losses because they are estimates and the outcome of the loan relationship is undetermined. At
March
31,
2017,
the Company had
six
loans on which partial charge-offs of
$200,000
had been recorded.
 
Consumer loans not secured by real estate are typically charged off at
90
days past due, or earlier if deemed uncollectible, unless the loans are in the process of collection. Overdrafts are charged off after
45
days past due. Charge-offs are typically recorded on loans secured by real estate when the property is foreclosed upon.
 
The allowance for loan losses reflects management’s judgment of probable loan losses inherent in the loan portfolio at the balance sheet date. Additions to the allowance for loan losses are made by the provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
 
The Company uses a disciplined process and methodology to evaluate the allowance for loan losses on at least a quarterly basis that is based upon management’s periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that
may
affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
 
The allowance consists of specific and general components. The specific component relates to loans that are individually evaluated for impairment or loans otherwise classified as doubtful, substandard, or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.
 
The general component covers non-classified loans and classified loans that are found, upon individual evaluation, to not be impaired. Such loans are pooled by segment and losses are modeled using annualized historical loss experience adjusted for qualitative factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent
twenty
calendar quarters unless the historical loss experience is not considered indicative of the level of risk in the remaining balance of a particular portfolio segment, in which case an adjustment is determined by management. The Company’s historical loss experience is then adjusted by an overall loss factor weighting adjustment based on a qualitative analysis prepared by management and reviewed on a quarterly basis. The overall loss factor considers changes in underwriting standards, economic conditions, changes and trends in past due and classified loans and other internal and external factors.
 
Management also applies additional loss factor multiples to loans classified as watch, special mention and substandard that are not individually evaluated for impairment. The loss factor multiples for classified loans are based on management’s assessment of historical trends regarding losses experienced on classified loans in prior periods. See below for additional discussion of the overall loss factor and loss factor multiples for classified loans as of
March
31,
2017
and
December
31,
2016.
 
Management exercises significant judgment in evaluating the relevant historical loss experience and the qualitative factors. Management also monitors the differences between estimated and actual incurred loan losses for loans considered impaired in order to evaluate the effectiveness of the estimation process and make any changes in the methodology as necessary.
 
Management utilizes the following portfolio segments in its analysis of the allowance for loan losses: residential real estate, land, construction, commercial real estate, commercial business, home equity and
second
mortgage, and other consumer loans. Additional discussion of the portfolio segments and the risks associated with each segment can be found in the Company’s Annual Report on Form
10
-K for the year ended
December
31,
2016.
 
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
 
Values for collateral dependent loans are generally based on appraisals obtained from independent licensed real estate appraisers, with adjustments applied for estimated costs to sell the property, costs to complete unfinished or repair damaged property and other factors. New appraisals are generally obtained for all significant properties when a loan is identified as impaired, and a property is considered significant if the value of the property is estimated to exceed
$200,000.
Subsequent appraisals are obtained as needed or if management believes there has been a significant change in the market value of the property. In instances where it is not deemed necessary to obtain a new appraisal, management bases its impairment and allowance for loan loss analysis on the original appraisal with adjustments for current conditions based on management’s assessment of market factors and management’s inspection of the property.
 
At
March
31,
2017
and
December
31,
2016,
the recorded investments in loans secured by residential real estate properties for which formal foreclosure proceedings are in process was
$738,000
and
$793,000,
respectively.
 
Loans at
March
31,
2017
and
December
31,
2016
consisted of the following:
 
(In thousands)   March 31,
2017
  December 31,
2016
         
Real estate mortgage loans:                
Residential   $
136,714
    $
137,842
 
Land    
16,252
     
13,895
 
Residential construction    
30,207
     
29,561
 
Commercial real estate    
92,825
     
96,462
 
Commercial real estate contruction    
8,626
     
8,921
 
Commercial business loans    
26,097
     
24,056
 
Consumer loans:                
Home equity and second mortgage loans    
44,456
     
42,908
 
Automobile loans    
34,657
     
34,279
 
Loans secured by savings accounts    
1,853
     
1,879
 
Unsecured loans    
3,661
     
3,912
 
Other consumer loans    
8,446
     
9,025
 
Gross loans    
403,794
     
402,740
 
Less undisbursed portion of loans in process    
(16,187
)    
(19,037
)
                 
Principal loan balance    
387,607
     
383,703
 
                 
Deferred loan origination fees, net    
895
     
837
 
Allowance for loan losses    
(3,418
)    
(3,386
)
                 
Loans, net   $
385,084
    $
381,154
 
 
The following table provides the components of the Company’s recorded investment in loans at
March
31,
2017:
 
 
 
Residential
Real Estate
 
Land
 
Construction
 
Commercial
Real Estate
 
Commercial
Business
 
Home Equity &
2nd Mtg
 
Other
Consumer
 
Total
 
 
(In thousands)
Recorded Investment in Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal loan balance
 
$
136,714
 
 
$
16,252
 
 
$
22,646
 
 
$
92,825
 
 
$
26,097
 
 
$
44,456
 
 
$
48,617
 
 
$
387,607
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accrued interest receivable
 
 
437
 
 
 
37
 
 
 
56
 
 
 
230
 
 
 
69
 
 
 
137
 
 
 
184
 
 
 
1,150
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net deferred loan origination fees and costs
 
 
83
 
 
 
16
 
 
 
1
 
 
 
(33
)
 
 
3
 
 
 
825
 
 
 
0
 
 
 
895
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
$
137,234
 
 
$
16,305
 
 
$
22,703
 
 
$
93,022
 
 
$
26,169
 
 
$
45,418
 
 
$
48,801
 
 
$
389,652
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded Investment in Loans as Evaluated for Impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
2,236
 
 
$
0
 
 
$
0
 
 
$
1,082
 
 
$
123
 
 
$
242
 
 
$
27
 
 
$
3,710
 
Collectively evaluated for impairment
 
 
134,604
 
 
 
16,305
 
 
 
22,703
 
 
 
91,738
 
 
 
26,046
 
 
 
45,176
 
 
 
48,774
 
 
 
385,346
 
Acquired with deteriorated credit quality
 
 
394
 
 
 
0
 
 
 
0
 
 
 
202
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
596
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
 
$
137,234
 
 
$
16,305
 
 
$
22,703
 
 
$
93,022
 
 
$
26,169
 
 
$
45,418
 
 
$
48,801
 
 
$
389,652
 
 
The following table provides the components of the Company’s recorded investment in loans at
December
31,
2016:
 
 
 
Residential
Real Estate
 
Land
 
Construction
 
Commercial
Real Estate
 
Commercial
Business
 
Home Equity &
2nd Mtg
 
Other
Consumer
 
Total
 
 
(In thousands)
Recorded Investment in Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal loan balance
 
$
137,842
 
 
$
13,895
 
 
$
19,445
 
 
$
96,462
 
 
$
24,056
 
 
$
42,908
 
 
$
49,095
 
 
$
383,703
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accrued interest receivable
 
 
455
 
 
 
42
 
 
 
44
 
 
 
249
 
 
 
67
 
 
 
141
 
 
 
226
 
 
 
1,224
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net deferred loan origination fees and costs
 
 
80
 
 
 
14
 
 
 
0
 
 
 
(42
)
 
 
3
 
 
 
782
 
 
 
0
 
 
 
837
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
$
138,377
 
 
$
13,951
 
 
$
19,489
 
 
$
96,669
 
 
$
24,126
 
 
$
43,831
 
 
$
49,321
 
 
$
385,764
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded Investment in Loans as Evaluated for Impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
2,083
 
 
$
0
 
 
$
0
 
 
$
1,217
 
 
$
143
 
 
$
244
 
 
$
20
 
 
$
3,707
 
Collectively evaluated for impairment
 
 
135,904
 
 
 
13,951
 
 
 
19,489
 
 
 
95,212
 
 
 
23,983
 
 
 
43,587
 
 
 
49,301
 
 
 
381,427
 
Acquired with deteriorated credit quality
 
 
390
 
 
 
0
 
 
 
0
 
 
 
240
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
630
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
 
$
138,377
 
 
$
13,951
 
 
$
19,489
 
 
$
96,669
 
 
$
24,126
 
 
$
43,831
 
 
$
49,321
 
 
$
385,764
 
 
An analysis of the allowance for loan losses as of
March
31,
2017
is as follows:
 
 
 
Residential
Real Estate
 
Land
 
Construction
 
Commercial
Real Estate
 
Commercial
Business
 
Home Equity &
2nd Mtg
 
Other
Consumer
 
Total
 
 
(In thousands)
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
19
 
 
$
0
 
 
$
0
 
 
$
0
 
 
$
40
 
 
$
13
 
 
$
2
 
 
$
74
 
Collectively evaluated for impairment
 
 
252
 
 
 
109
 
 
 
223
 
 
 
1,585
 
 
 
204
 
 
 
685
 
 
 
286
 
 
 
3,344
 
Acquired with deteriorated credit quality
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
 
$
271
 
 
$
109
 
 
$
223
 
 
$
1,585
 
 
$
244
 
 
$
698
 
 
$
288
 
 
$
3,418
 
 
An analysis of the allowance for loan losses as of
December
31,
2016
is as follows:
 
    Residential
Real Estate
  Land   Construction   Commercial
Real Estate
  Commercial
Business
  Home Equity &
2nd Mtg
  Other
Consumer
  Total
    (In thousands)
Ending allowance balance attributable to loans:
 
     
 
     
 
     
 
     
 
     
 
 
                                                                 
Individually evaluated for impairment   $
23
    $
0
    $
0
    $
0
    $
43
    $
13
    $
6
    $
85
 
Collectively evaluated for impairment    
357
     
56
     
80
     
1,670
     
155
     
670
     
313
     
3,301
 
Acquired with deteriorated credit quality    
0
     
0
     
0
     
0
     
0
     
0
     
0
     
0
 
                                                                 
Ending balance   $
380
    $
56
    $
80
    $
1,670
    $
198
    $
683
    $
319
    $
3,386
 
 
An analysis of the changes in the allowance for loan losses for the
three
months ended
March
31,
2017
is as follows:
 
    Residential
Real Estate
  Land   Construction   Commercial
Real Estate
  Commercial
Business
  Home Equity  &
2nd Mtg
  Other
Consumer
  Total
    (In thousands)
Allowance for loan losses:                                                                
                                                                 
Beginning balance   $
380
    $
56
    $
80
    $
1,670
    $
198
    $
683
    $
319
    $
3,386
 
Provisions for loan losses    
(85
)    
53
     
143
     
(128
)    
85
     
14
     
129
     
211
 
Charge-offs    
(40
)    
0
     
0
     
(1
)    
(43
)    
0
     
(204
)    
(288
)
Recoveries    
16
     
0
     
0
     
44
     
4
     
1
     
44
     
109
 
                                                                 
Ending balance   $
271
    $
109
    $
223
    $
1,585
    $
244
    $
698
    $
288
    $
3,418
 
 
An analysis of the changes in the allowance for loan losses for the
three
months ended
March
31,
2016
is as follows:
 
    Residential
Real Estate
  Land   Construction   Commercial
Real Estate
  Commercial
Business
  Home Equity &
2nd Mtg
  Other
Consumer
  Total
    (In thousands)
Allowance for loan losses:                                                                
                                                                 
Beginning balance   $
527
    $
157
    $
47
    $
1,541
    $
261
    $
626
    $
256
    $
3,415
 
Provisions for loan losses    
(29
)    
(64
)    
(2
)    
(63
)    
10
     
126
     
97
     
75
 
Charge-offs    
(40
)    
(9
)    
0
     
(14
)    
0
     
(35
)    
(125
)    
(223
)
Recoveries    
12
     
0
     
0
     
4
     
2
     
4
     
30
     
52
 
                                                                 
Ending balance   $
470
    $
84
    $
45
    $
1,468
    $
273
    $
721
    $
258
    $
3,319
 
 
At
March
31,
2017
and
December
31,
2016,
management applied specific qualitative factor adjustments to various portfolio segments as they determined that the historical loss experience was not indicative of the level of risk in the remaining balance of those portfolio segments. These adjustments increased the loss factors by
0.33%
to
20%
for certain loan groups, and increased the estimated allowance for loan losses related to those portfolio segments by approximately
$2.2
million at
March
31,
2017
and
$1.8
million at
December
31,
2016.
These changes were made to reflect management’s estimates of inherent losses in these portfolio segments at
March
31,
2017
and
December
31,
2016.
 
At
March
31,
2017
and
December
31,
2016,
for each loan portfolio segment, management applied an overall qualitative factor of
1.18
to the Company’s historical loss factors. The overall qualitative factor is derived from management’s analysis of changes and trends in the following qualitative factors: underwriting standards, economic conditions, past due loans and other internal and external factors. Each of the
four
factors above was assigned an equal weight to arrive at an average for the overall qualitative factor of
1.18
at
March
31,
2017
and
December
31,
2016.
The effect of the overall qualitative factor was to increase the estimated allowance for loan losses by
$518,000
and
$501,000
at
March
31,
2017
and
December
31,
2016,
respectively. Additional discussion of the overall qualitative factor can be found in the Company’s Annual Report on Form
10
-K for the year ended
December
31,
2016.
There were no changes in management’s assessment of the overall qualitative factor components from
December
31,
2016
to
March
31,
2017.
 
Management also adjusts the historical loss factors for loans classified as watch, special mention and substandard that are not individually evaluated for impairment. The adjustments consider the increased likelihood of loss on classified loans based on the Company’s separate historical experience for classified loans. The effect of the adjustments for classified loans was to increase the estimated allowance for loan losses by
$589,000
and
$559,000
at
March
31,
2017
and
December
31,
2016,
respectively. During the period from
December
31,
2016
to
March
31,
2017,
management adjusted these factors due to changes in the historical experience for classified loans.
 
The following table summarizes the Company’s impaired loans as of
March
31,
2017
and for the
three
months ended
March
31,
2017
and
2016.
The Company did not recognize any interest income on impaired loans using the cash receipts method of accounting for the
three
month periods ended
March
31,
2017
and
2016.
 
 
 
At March 31, 2017
 
Three Months Ended March 31, 2017
 
Three Months Ended March 31, 2016
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
 
(In thousands)
Loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
2,148
 
 
$
2,351
 
 
$
0
 
 
$
2,010
 
 
$
8
 
 
$
1,845
 
 
$
6
 
Land
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
12
 
 
 
0
 
Construction
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
Commercial real estate
 
 
1,082
 
 
 
1,379
 
 
 
0
 
 
 
1,150
 
 
 
3
 
 
 
3,259
 
 
 
19
 
Commercial business
 
 
73
 
 
 
80
 
 
 
0
 
 
 
74
 
 
 
0
 
 
 
65
 
 
 
0
 
Home equity/2nd mortgage
 
 
229
 
 
 
235
 
 
 
0
 
 
 
230
 
 
 
0
 
 
 
56
 
 
 
0
 
Other consumer
 
 
11
 
 
 
11
 
 
 
0
 
 
 
6
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,543
 
 
 
4,056
 
 
 
0
 
 
 
3,470
 
 
 
11
 
 
 
5,237
 
 
 
25
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
88
 
 
 
92
 
 
 
19
 
 
 
150
 
 
 
0
 
 
 
134
 
 
 
0
 
Land
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
Construction
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
Commercial real estate
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
233
 
 
 
0
 
Commercial business
 
 
50
 
 
 
50
 
 
 
40
 
 
 
59
 
 
 
0
 
 
 
100
 
 
 
0
 
Home equity/2nd mortgage
 
 
13
 
 
 
14
 
 
 
13
 
 
 
13
 
 
 
0
 
 
 
47
 
 
 
0
 
Other consumer
 
 
16
 
 
 
16
 
 
 
2
 
 
 
18
 
 
 
0
 
 
 
24
 
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
167
 
 
 
172
 
 
 
74
 
 
 
240
 
 
 
0
 
 
 
538
 
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
2,236
 
 
 
2,443
 
 
 
19
 
 
 
2,160
 
 
 
8
 
 
 
1,979
 
 
 
6
 
Land
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
12
 
 
 
0
 
Construction
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
 
 
0
 
Commercial real estate
 
 
1,082
 
 
 
1,379
 
 
 
0
 
 
 
1,150
 
 
 
3
 
 
 
3,492
 
 
 
19
 
Commercial business
 
 
123
 
 
 
130
 
 
 
40
 
 
 
133
 
 
 
0
 
 
 
165
 
 
 
0
 
Home equity/2nd mortgage
 
 
242
 
 
 
249
 
 
 
13
 
 
 
243
 
 
 
0
 
 
 
103
 
 
 
0
 
Other consumer
 
 
27
 
 
 
27
 
 
 
2
 
 
 
24
 
 
 
0
 
 
 
24
 
 
 
0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
3,710
 
 
$
4,228
 
 
$
74
 
 
$
3,710
 
 
$
11
 
 
$
5,775
 
 
$
25
 
 
The following table summarizes the Company’s impaired loans as of
December
31,
2016:
 
    Recorded
Investment
  Unpaid
Principal
Balance
  Related
Allowance
    (In thousands)
Loans with no related allowance recorded:                        
Residential   $
1,871
    $
2,223
    $
0
 
Land    
0
     
0
     
0
 
Construction    
0
     
0
     
0
 
Commercial real estate    
1,217
     
1,540
     
0
 
Commercial business    
75
     
81
     
0
 
Home equity/2nd mortgage    
231
     
237
     
0
 
Other consumer    
0
     
0
     
0
 
                         
     
3,394
     
4,081
     
0
 
                         
Loans with an allowance recorded:                        
Residential    
212
     
217
     
23
 
Land    
0
     
0
     
0
 
Construction    
0
     
0
     
0
 
Commercial real estate    
0
     
0
     
0
 
Commercial business    
68
     
68
     
43
 
Home equity/2nd mortgage    
13
     
14
     
13
 
Other consumer    
20
     
20
     
6
 
                         
     
313
     
319
     
85
 
                         
Total:                        
Residential    
2,083
     
2,440
     
23
 
Land    
0
     
0
     
0
 
Construction    
0
     
0
     
0
 
Commercial real estate    
1,217
     
1,540
     
0
 
Commercial business    
143
     
149
     
43
 
Home equity/2nd mortgage    
244
     
251
     
13
 
Other consumer    
20
     
20
     
6
 
                         
    $
3,707
    $
4,400
    $
85
 
 
Nonperforming loans consists of nonaccrual loans and loans over
90
days past due and still accruing interest. The following table presents the recorded investment in nonperforming loans at
March
31,
2017
and
December
31,
2016:
 
    March 31, 2017   December 31, 2016
    Nonaccrual
Loans
  Loans 90+ Days
Past Due
Still Accruing
  Total
Nonperforming
Loans
  Nonaccrual
Loans
  Loans 90+ Days
Past Due
Still Accruing
  Total
Nonperforming
Loans
    (In thousands)
                         
Residential   $
1,789
    $
132
    $
1,921
    $
1,634
    $
55
    $
1,689
 
Land    
0
     
0
     
0
     
0
     
0
     
0
 
Construction    
0
     
0
     
0
     
0
     
0
     
0
 
Commercial real estate    
903
     
0
     
903
     
924
     
0
     
924
 
Commercial business    
123
     
0
     
123
     
142
     
0
     
142
 
Home equity/2nd mortgage    
225
     
0
     
225
     
226
     
0
     
226
 
Other consumer    
27
     
11
     
38
     
20
     
23
     
43
 
                                                 
 Total   $
3,067
    $
143
    $
3,210
    $
2,946
    $
78
    $
3,024
 
 
The following table presents the aging of the recorded investment in loans at
March
31,
2017:
 
    30-59 Days
Past Due
  60-89 Days
Past Due
  90 Days or More
Past Due
  Total
Past Due
  Current   Credit
Purchased
Impaired Loans
  Total
Loans
    (In thousands)
                             
Residential   $
3,176
    $
563
    $
843
    $
4,582
    $
132,258
    $
394
    $
137,234
 
Land    
75
     
0
     
0
     
75
     
16,230
     
0
     
16,305
 
Construction    
0
     
0
     
0
     
0
     
22,703
     
0
     
22,703
 
Commercial real estate    
420
     
0
     
27
     
447
     
92,373
     
202
     
93,022
 
Commercial business    
70
     
0
     
65
     
135
     
26,034
     
0
     
26,169
 
Home equity/2nd mortgage    
145
     
60
     
114
     
319
     
45,099
     
0
     
45,418
 
Other consumer    
199
     
24
     
37
     
260
     
48,541
     
0
     
48,801
 
                                                         
Total   $
4,085
    $
647
    $
1,086
    $
5,818
    $
383,238
    $
596
    $
389,652
 
 
The following table presents the aging of the recorded investment in loans at
December
31,
2016:
 
    30-59 Days
Past Due
  60-89 Days
Past Due
  90 Days or More
Past Due
  Total
Past Due
  Current   Purchased
Credit
Impaired Loans
  Total
Loans
    (In thousands)
                             
Residential   $
2,444
    $
707
    $
1,021
    $
4,172
    $
133,815
    $
390
    $
138,377
 
Land    
0
     
52
     
0
     
52
     
13,899
     
0
     
13,951
 
Construction    
0
     
0
     
0
     
0
     
19,489
     
0
     
19,489
 
Commercial real estate    
0
     
0
     
27
     
27
     
96,402
     
240
     
96,669
 
Commercial business    
155
     
0
     
83
     
238
     
23,888
     
0
     
24,126
 
Home equity/2nd mortgage    
352
     
0
     
13
     
365
     
43,466
     
0
     
43,831
 
Other consumer    
319
     
66
     
43
     
428
     
48,893
     
0
     
49,321
 
                                                         
Total   $
3,270
    $
825
    $
1,187
    $
5,282
    $
379,852
    $
630
    $
385,764
 
 
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, public information, historical payment experience, credit documentation, and current economic trends, among other factors. The Company classifies loans based on credit risk at least quarterly. The Company uses the following regulatory 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.
 
Loss:
Loans classified as loss are considered uncollectible and of such little value that their continuance on the institution’s books as an asset is not warranted.
 
Loans not meeting the criteria above that are analyzed individually as part of the described process are considered to be pass rated loans.
 
The following table presents the recorded investment in loans by risk category as of the date indicated:
 
    Residential
Real Estate
  Land   Construction   Commercial
Real Estate
  Commercial
Business
  Home Equity &
2nd Mtg
  Other
Consumer
  Total
    (In thousands)
March 31, 2017
                               
Pass   $
133,720
    $
16,150
    $
22,703
    $
84,487
    $
25,320
    $
45,190
    $
48,758
    $
376,328
 
Special Mention    
394
     
85
     
0
     
1,843
     
648
     
0
     
16
     
2,986
 
Substandard    
1,038
     
70
     
0
     
5,709
     
78
     
3
     
0
     
6,898
 
Doubtful    
2,082
     
0
     
0
     
983
     
123
     
225
     
27
     
3,440
 
Loss    
0
     
0
     
0
     
0
     
0
     
0
     
0
     
0
 
                                                                 
Total   $
137,234
    $
16,305
    $
22,703
    $
93,022
    $
26,169
    $
45,418
    $
48,801
    $
389,652
 
                                                                 
December 31, 2016                                                                
Pass   $
135,328
    $
13,795
    $
19,489
    $
87,782
    $
23,246
    $
43,601
    $
49,256
    $
372,497
 
Special Mention    
403
     
86
     
0
     
1,892
     
661
     
0
     
45
     
3,087
 
Substandard    
721
     
70
     
0
     
5,991
     
77
     
4
     
0
     
6,863
 
Doubtful    
1,925
     
0
     
0
     
1,004
     
142
     
226
     
20
     
3,317
 
Loss    
0
     
0
     
0
     
0
     
0
     
0
     
0
     
0
 
                                                                 
Total   $
138,377
    $
13,951
    $
19,489
    $
96,669
    $
24,126
    $
43,831
    $
49,321
    $
385,764
 
 
Troubled Debt Restructurings
 
The following table summarizes the Company’s troubled debt restructurings (TDRs) by accrual status as of
March
31,
2017
and
December
31,
2016:
 
    March 31, 2017   December 31, 2016
    Accruing   Nonaccrual   Total   Related Allowance
for Loan Losses
  Accruing   Nonaccrual   Total   Related Allowance
for Loan Losses
    (In thousands)
Troubled debt restructurings:
 
     
 
     
 
     
 
     
 
     
 
 
Residential real estate   $
333
    $
199
    $
532
    $
0
    $
433
    $
229
    $
662
    $
0
 
Commercial real estate    
178
     
165
     
343
     
0
     
291
     
168
     
459
     
0
 
Home equity and 2nd mortgage    
17
     
0
     
17
     
0
     
18
     
0
     
18
     
0
 
                                                                 
Total   $
528
    $
364
    $
892
    $
0
    $
742
    $
397
    $
1,139
    $
0
 
 
At
March
31,
2017
and
December
31,
2016,
there were no commitments to lend additional funds to debtors whose loan terms have been modified in a TDR.
 
There were no TDRs that were restructured during the
three
months ended
March
31,
2017
or
2016.
 
There were no principal charge-offs recorded as a result of TDRs and there was no specific allowance for loan losses related to TDRs modified during the
three
months ended
March
31,
2017
or
2016.
 
There were no TDRs modified within the previous
12
months for which there was a subsequent payment default (defined as the loan becoming more than
90
days past due, being moved to nonaccrual status, or the collateral being foreclosed upon) during the
three
months ended
March
31,
2017
and
2016.
In the event that a TDR subsequently defaults, the Company evaluates the restructuring for possible impairment. As a result, the related allowance for loan losses
may
be increased or charge-offs
may
be taken to reduce the carrying amount of the loan.
 
Purchased Credit Impaired (PCI) Loans
 
Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses. Such loans are accounted for individually or aggregated into pools of loans based on common risk characteristics such as credit score, loan type and date of origination. In determining the estimated fair value of purchased loans or pools, management considers a number of factors including the remaining life, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, and net present value of cash flows expected to be received, among others. Purchased loans that have evidence of credit deterioration since origination for which it is deemed probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments are accounted for in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC)
310
-
30.
The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference. The difference between the expected cash flows and the fair value at acquisition is recorded as interest income over the remaining life of the loan or pool of loans and is referred to as the accretable yield. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent increases in expected cash flows will result in a reversal of the provision for loan losses to the extent of prior charges and then an adjustment to accretable yield, which is recognized as future interest income.
 
The following table presents the carrying amount of PCI loans accounted for under ASC
310
-
30
at
March
31,
2017
and
December
31,
2016:
 
(In thousands)   March 31
,

2017
  December 31
,

2016
         
Residential real estate   $
392
    $
390
 
Commercial real estate    
204
     
240
 
Carrying amount    
596
     
630
 
 
The outstanding balance of PCI loans accounted for under ASC
310
-
30,
including contractual principal, interest, fees and penalties was
$711,000
and
$754,000
at
March
31,
2017
and
December
31,
2016,
respectively.
 
There was no allowance for loan losses related to PCI loans at
March
31,
2017
or
December
31,
2016.
There were no provisions for loan loss related to PCI loans for the
three
-month period ended
March
31,
2017.
Provisions for loan losses of
$6,000
related to PCI loans were recognized for the
three
-month period ended
March
31,
2016.
There were no reductions of the allowance for loan losses on PCI loans for the
three
-month periods ended
March
31,
2017
and
2016.
 
Accretable yield, or income expected to be collected, is as follows for the
three
-month periods ended
March
31,
2017
and
2016:
 
(In thousands)   2017   2016
         
Balance at beginning of period   $
252
    $
319
 
New loans purchased    
-
     
-
 
Accretion to income    
(14
)    
(25
)
Disposals and other adjustments    
-
     
(53
)
Reclassification (to) from nonaccretable difference    
6
     
(96
)
                 
Balance at end of period   $
244
    $
145