XML 47 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Related Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2016
Loans and Related Allowance for Loan Losses [Abstract]  
Primary Segments of the Loan Portfolio

The following table summarizes the primary segments of the loan portfolio at June 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

22,234 

$

2,617 

$

1,176 

$

5,421 

$

$

31,448 

   Collectively evaluated for impairment

$

281,607 

$

116,845 

$

74,542 

$

390,155 

$

24,655 

$

887,804 

Total loans

$

303,841 

$

119,462 

$

75,718 

$

395,576 

$

24,655 

$

919,252 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

14,646 

$

4,496 

$

1,076 

$

4,590 

$

$

24,808 

   Collectively evaluated for impairment

$

265,859 

$

106,490 

$

72,777 

$

384,149 

$

24,940 

$

854,215 

Total loans

$

280,505 

$

110,986 

$

73,853 

$

388,739 

$

24,940 

$

879,023 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention and Substandard within the internal risk rating system at June 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

June 30, 2016

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

149,843 

$

11,401 

$

15,190 

$

176,434 

     All other CRE

 

103,473 

 

9,441 

 

14,493 

 

127,407 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

19,238 

 

 

582 

 

19,820 

     All other A&D

 

96,206 

 

70 

 

3,366 

 

99,642 

  Commercial and industrial

 

73,627 

 

206 

 

1,885 

 

75,718 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

307,202 

 

64 

 

11,094 

 

318,360 

     Residential mortgage - home equity

 

75,355 

 

 

1,861 

 

77,216 

  Consumer

 

24,524 

 

 

131 

 

24,655 

        Total

$

849,468 

$

21,182 

$

48,602 

$

919,252 



 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

140,378 

$

11,574 

$

7,378 

$

159,330 

     All other CRE

 

103,811 

 

1,184 

 

16,180 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,011 

 

 

700 

 

15,711 

     All other A&D

 

89,963 

 

74 

 

5,238 

 

95,275 

  Commercial and industrial

 

69,420 

 

1,212 

 

3,221 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

300,558 

 

167 

 

10,744 

 

311,469 

     Residential mortgage - home equity

 

75,491 

 

 

1,779 

 

77,270 

  Consumer

 

24,881 

 

 

59 

 

24,940 

        Total

$

819,513 

$

14,211 

$

45,299 

$

879,023 



Loan Portfolio Summarized by the Past Due Status



The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at June 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Days Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and Accruing

Non-Accrual

Total Loans

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

174,849 

$

559 

$

$

$

559 

$

1,026 

$

176,434 

     All other CRE

 

120,120 

 

74 

 

 

 

74 

 

7,213 

 

127,407 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

19,820 

 

 

 

 

 

 

19,820 

     All other A&D

 

99,538 

 

 

 

12 

 

12 

 

92 

 

99,642 

  Commercial and industrial

 

75,683 

 

20 

 

15 

 

 

35 

 

 

75,718 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

313,171 

 

668 

 

1,209 

 

700 

 

2,577 

 

2,612 

 

318,360 

     Residential mortgage - home equity

 

76,035 

 

680 

 

20 

 

106 

 

806 

 

375 

 

77,216 

  Consumer

 

24,383 

 

186 

 

55 

 

31 

 

272 

 

 

24,655 

        Total

$

903,599 

$

2,187 

$

1,299 

$

849 

$

4,335 

$

11,318 

$

919,252 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

157,217 

$

634 

$

171 

$

$

805 

$

1,308 

$

159,330 

     All other CRE

 

110,022 

 

1,179 

 

 

 

1,179 

 

9,974 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,711 

 

 

 

 

 

 

15,711 

     All other A&D

 

93,284 

 

 

174 

 

 

174 

 

1,817 

 

95,275 

  Commercial and industrial

 

73,619 

 

13 

 

36 

 

 

49 

 

185 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

306,248 

 

227 

 

2,149 

 

907 

 

3,283 

 

1,938 

 

311,469 

     Residential mortgage - home equity

 

76,195 

 

505 

 

203 

 

91 

 

799 

 

276 

 

77,270 

  Consumer

 

24,604 

 

224 

 

85 

 

27 

 

336 

 

 

24,940 

        Total

$

856,900 

$

2,782 

$

2,818 

$

1,025 

$

6,625 

$

15,498 

$

879,023 



Primary Segments of the Allowance for Loan Loss

The following table summarizes the primary segments of the ALL at June 30, 2016 and December 31, 2015, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment: 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

1,666 

$

770 

$

$

164 

$

$

$

2,600 

   Collectively evaluated for impairment

$

2,739 

$

2,348 

$

737 

$

3,559 

$

195 

$

500 

$

10,078 

Total ALL

$

4,405 

$

3,118 

$

737 

$

3,723 

$

195 

$

500 

$

12,678 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

144 

$

867 

$

16 

$

130 

$

$

$

1,157 

   Collectively evaluated for impairment

$

2,436 

$

3,262 

$

706 

$

3,655 

$

206 

$

500 

$

10,765 

Total ALL

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 



Impaired Loans and Related Interest Income by Loan Portfolio Class





The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary at June 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 



 

Impaired Loans with Specific Allowance

 

Impaired Loans with No Specific Allowance

 

Total Impaired Loans

(in thousands)

 

Recorded Investment

 

Related Allowances

 

Recorded Investment

 

Recorded Investment

 

Unpaid Principal Balance

June 30, 2016

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

9,600 

$

1,781 

$

745 

$

10,345 

$

10,691 

     All other CRE

 

 

 

11,889 

 

11,889 

 

12,218 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

582 

 

117 

 

 

582 

 

628 

     All other A&D

 

1,943 

 

653 

 

92 

 

2,035 

 

2,326 

  Commercial and industrial

 

 

 

1,176 

 

1,176 

 

3,390 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

351 

 

32 

 

4,695 

 

5,046 

 

5,475 

     Residential mortgage – home equity

 

56 

 

17 

 

319 

 

375 

 

396 

  Consumer

 

 

 

 

 

        Total impaired loans

$

12,532 

$

2,600 

$

18,916 

$

31,448 

$

35,130 



 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

676 

$

144 

$

1,031 

$

1,707 

$

1,842 

     All other CRE

 

 

 

12,939 

 

12,939 

 

13,302 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

700 

 

178 

 

 

700 

 

746 

     All other A&D

 

1,979 

 

689 

 

1,817 

 

3,796 

 

8,362 

  Commercial and industrial

 

16 

 

16 

 

1,060 

 

1,076 

 

3,343 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

440 

 

112 

 

3,874 

 

4,314 

 

4,808 

     Residential mortgage – home equity

 

57 

 

18 

 

219 

 

276 

 

297 

  Consumer

 

 

 

 

 

        Total impaired loans

$

3,868 

$

1,157 

$

20,940 

$

24,808 

$

32,700 



Allowance for Loan Losses Summarized by Loan Portfolio Segments

The following tables present the activity in the ALL for the six- and three-month periods ended June 30, 2016 and 2015:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2016

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 

Charge-offs

 

(2,009)

 

(78)

 

(259)

 

(216)

 

(140)

 

 

(2,702)

Recoveries

 

93 

 

1,282 

 

38 

 

54 

 

77 

 

 

1,544 

Provision

 

3,741 

 

(2,215)

 

236 

 

100 

 

52 

 

 

1,914 

ALL balance at June 30, 2016

$

4,405 

$

3,118 

$

737 

$

3,723 

$

195 

$

500 

$

12,678 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2015

$

2,424 

$

3,912 

$

1,680 

$

3,862 

$

187 

$

$

12,065 

Charge-offs

 

(287)

 

(256)

 

 

(36)

 

(174)

 

 

(753)

Recoveries

 

65 

 

41 

 

20 

 

133 

 

112 

 

 

371 

Provision

 

364 

 

109 

 

(693)

 

(252)

 

98 

 

500 

 

126 

ALL balance at June 30, 2015

$

2,566 

$

3,806 

$

1,007 

$

3,707 

$

223 

$

500 

$

11,809 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at April 1, 2016

$

3,300 

$

3,747 

$

758 

$

3,759 

$

192 

$

500 

$

12,256 

Charge-offs

 

(1,798)

 

(78)

 

(206)

 

(126)

 

(56)

 

 

(2,264)

Recoveries

 

93 

 

1,182 

 

 

22 

 

35 

 

 

1,340 

Provision

 

2,810 

 

(1,733)

 

177 

 

68 

 

24 

 

 

1,346 

ALL balance at June 30, 2016

$

4,405 

$

3,118 

$

737 

$

3,723 

$

195 

$

500 

$

12,678 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at April 1, 2015

$

2,576 

$

3,692 

$

1,477 

$

3,790 

$

216 

$

$

11,751 

Charge-offs

 

 

(25)

 

 

(73)

 

(78)

 

 

(176)

Recoveries

 

62 

 

26 

 

13 

 

28 

 

53 

 

 

182 

Provision

 

(72)

 

113 

 

(483)

 

(38)

 

32 

 

500 

 

52 

ALL balance at June 30, 2015

$

2,566 

$

3,806 

$

1,007 

$

3,707 

$

223 

$

500 

$

11,809 



Average of Impaired Loans and Related Interest Income by Loan Portfolio Class

The following tables present the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:







 

 

 

 

 

 

 

 

 

 

 

 



Six months ended

Six months ended



June 30, 2016

June 30, 2015

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

4,513 

$

47 

$

$

4,224 

$

78 

$

     All other CRE

 

12,692 

 

80 

 

 

7,533 

 

55 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

661 

 

15 

 

 

760 

 

18 

 

     All other A&D

 

3,257 

 

48 

 

 

5,417 

 

63 

 

  Commercial and industrial

 

1,106 

 

19 

 

 

1,617 

 

47 

 

18 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

4,695 

 

78 

 

 

4,146 

 

82 

 

     Residential mortgage – home equity

 

324 

 

 

 

373 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

27,248 

$

287 

$

$

24,077 

$

343 

$

30 







 

 

 

 

 

 

 

 

 

 

 

 



Three months ended

Three months ended



June 30, 2016

June 30, 2015

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

5,916 

$

41 

$

$

4,088 

$

38 

$

     All other CRE

 

12,568 

 

43 

 

 

7,574 

 

28 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

641 

 

 

 

746 

 

 

     All other A&D

 

2,988 

 

24 

 

 

5,245 

 

31 

 

  Commercial and industrial

 

1,121 

 

10 

 

 

1,495 

 

24 

 

18 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

4,885 

 

39 

 

 

4,181 

 

42 

 

     Residential mortgage – home equity

 

348 

 

 

 

388 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

28,467 

$

164 

$

$

23,724 

$

172 

$

29 



Modification of Troubled Debt Restructuring by Class



The following tables present the volume and recorded investment at the time of modification of TDRs by class and type of modification that occurred during the periods indicated:







 

 

 

 

 

 

 

 

 



Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Six months ended June 30, 2016

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

203 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

 

  Commercial and industrial

 

 

 

486 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

54 

 

 

72 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

54 

$

203 

$

558 









 

 

 

 

 

 

 

 

 



Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Three months ended June 30, 2016

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

 

  Commercial and industrial

 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

54 

 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

54 

$

$



During the six months ended June 30, 2016, there were three new TDRs.  In addition, one existing TDR which had reached its original modification maturity was re-modified.  A $2,873 reduction of the ALL resulted from a change to the impairment evaluation of three loans, from being evaluated collectively to being evaluated individually.  During the six months ended June 30, 2016, there were no payment defaults.





During the three months ended June 30, 2016, there was one new TDR. A $486 reduction of the ALL resulted from a change to the impairment evaluation of the loan, from being evaluated collectively to being evaluated individually. During the three months ended June 30, 2016, there were no payment defaults.





 

 

 

 

 

 

 

 

 



Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

 

Recorded Investment

Number of Contracts

Recorded Investment

Six Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

3,097 

$

136 

     All other CRE

 

 

237 

 

3,847 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

372 

 

  Commercial and industrial

 

 

930 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

599 

 

116 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

5,235 

$

4,099 























 

 

 

 

 

 

 

 

 



Temporary Rate

 

Modification of Payment



Modification

Extension of Maturity

and Other Terms



Number of

Recorded

Number of

Recorded

Number of

Recorded

(in thousands)

Contracts

Investment

Contracts

Investment

Contracts

Investment

Three Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

237 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

 

  Commercial and industrial

 

 

930 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

1,167 

$