XML 48 R38.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Related Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2017
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, 2017 and December 31, 2016:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

12,713 

$

2,380 

$

290 

$

3,959 

$

$

19,342 

   Collectively evaluated for impairment

$

270,861 

$

109,298 

$

73,401 

$

399,239 

$

23,814 

$

876,613 

Total loans

$

283,574 

$

111,678 

$

73,691 

$

403,198 

$

23,814 

$

895,955 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

17,210 

$

2,525 

$

290 

$

3,975 

$

$

24,000 

   Collectively evaluated for impairment

$

280,749 

$

101,757 

$

72,056 

$

389,441 

$

23,923 

$

867,926 

Total loans

$

297,959 

$

104,282 

$

72,346 

$

393,416 

$

23,923 

$

891,926 



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, 2017 and December 31, 2016:



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

June 30, 2017

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

134,768 

$

9,050 

$

9,204 

$

153,022 

     All other CRE

 

115,692 

 

3,779 

 

11,081 

 

130,552 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

16,309 

 

 

 

16,309 

     All other A&D

 

94,128 

 

59 

 

1,182 

 

95,369 

  Commercial and industrial

 

72,190 

 

42 

 

1,459 

 

73,691 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

320,448 

 

 

7,261 

 

327,709 

     Residential mortgage - home equity

 

73,713 

 

 

1,776 

 

75,489 

  Consumer

 

23,703 

 

 

111 

 

23,814 

        Total

$

850,951 

$

12,930 

$

32,074 

$

895,955 



 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

137,181 

$

10,620 

$

9,357 

$

157,158 

     All other CRE

 

125,720 

 

3,121 

 

11,960 

 

140,801 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,845 

 

 

 

15,845 

     All other A&D

 

87,135 

 

65 

 

1,237 

 

88,437 

  Commercial and industrial

 

70,613 

 

593 

 

1,140 

 

72,346 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

308,734 

 

113 

 

7,618 

 

316,465 

     Residential mortgage - home equity

 

75,710 

 

 

1,241 

 

76,951 

  Consumer

 

23,794 

 

 

129 

 

23,923 

        Total

$

844,732 

$

14,512 

$

32,682 

$

891,926 



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, 2017 and December 31, 2016:



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

146,350 

$

1,601 

$

71 

$

$

1,672 

$

5,000 

$

153,022 

     All other CRE

 

127,764 

 

 

 

 

 

2,788 

 

130,552 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

16,309 

 

 

 

 

 

 

16,309 

     All other A&D

 

95,173 

 

 

65 

 

91 

 

156 

 

40 

 

95,369 

  Commercial and industrial

 

73,682 

 

 

 

 

 

 

73,691 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

323,351 

 

271 

 

2,104 

 

581 

 

2,956 

 

1,402 

 

327,709 

     Residential mortgage - home equity

 

74,167 

 

429 

 

135 

 

516 

 

1,080 

 

242 

 

75,489 

  Consumer

 

23,634 

 

104 

 

56 

 

20 

 

180 

 

 

23,814 

        Total

$

880,430 

$

2,405 

$

2,432 

$

1,216 

$

6,053 

$

9,472 

$

895,955 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

150,595 

$

182 

$

$

$

182 

$

6,381 

$

157,158 

     All other CRE

 

134,931 

 

40 

 

 

 

40 

 

5,830 

 

140,801 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,845 

 

 

 

 

 

 

15,845 

     All other A&D

 

88,353 

 

 

39 

 

 

39 

 

45 

 

88,437 

  Commercial and industrial

 

72,324 

 

 

 

11 

 

22 

 

 

72,346 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

310,721 

 

517 

 

3,376 

 

312 

 

4,205 

 

1,539 

 

316,465 

     Residential mortgage - home equity

 

75,558 

 

974 

 

198 

 

70 

 

1,242 

 

151 

 

76,951 

  Consumer

 

23,662 

 

186 

 

48 

 

27 

 

261 

 

 

23,923 

        Total

$

871,989 

$

1,908 

$

3,663 

$

420 

$

5,991 

$

13,946 

$

891,926 



Primary Segments of the Allowance for Loan Loss

The following table summarizes the primary segments of the ALL at June 30, 2017 and December 31, 2016, 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, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

187 

$

36 

$

$

86 

$

$

$

309 

   Collectively evaluated for impairment

$

3,462 

$

1,164 

$

836 

$

3,459 

$

192 

$

500 

$

9,613 

Total ALL

$

3,649 

$

1,200 

$

836 

$

3,545 

$

192 

$

500 

$

9,922 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

177 

$

40 

$

$

43 

$

$

$

260 

   Collectively evaluated for impairment

$

3,736 

$

831 

$

858 

$

3,545 

$

188 

$

500 

$

9,658 

Total ALL

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 



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, 2017 and December 31, 2016:



 

 

 

 

 

 

 

 

 

 



 

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, 2017

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

129 

$

20 

$

5,249 

$

5,378 

$

10,531 

     All other CRE

 

432 

 

167 

 

6,903 

 

7,335 

 

7,948 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

582 

 

582 

 

582 

     All other A&D

 

242 

 

36 

 

1,556 

 

1,798 

 

2,072 

  Commercial and industrial

 

 

 

290 

 

290 

 

2,504 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

769 

 

81 

 

2,948 

 

3,717 

 

4,028 

     Residential mortgage – home equity

 

68 

 

 

174 

 

242 

 

242 

  Consumer

 

 

 

 

 

        Total impaired loans

$

1,640 

$

309 

$

17,702 

$

19,342 

$

27,907 



 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

131 

$

23 

$

6,635 

$

6,766 

$

9,372 

     All other CRE

 

432 

 

154 

 

10,012 

 

10,444 

 

11,057 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

582 

 

582 

 

628 

     All other A&D

 

245 

 

40 

 

1,698 

 

1,943 

 

2,213 

  Commercial and industrial

 

 

 

290 

 

290 

 

2,504 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

61 

 

43 

 

3,763 

 

3,824 

 

4,249 

     Residential mortgage – home equity

 

 

 

151 

 

151 

 

168 

  Consumer

 

 

 

 

 

        Total impaired loans

$

869 

$

260 

$

23,131 

$

24,000 

$

30,191 



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, 2017 and 2016:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2017

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 

Charge-offs

 

(2,745)

 

(18)

 

(33)

 

(236)

 

(143)

 

 

(3,175)

Recoveries

 

63 

 

188 

 

1,651 

 

253 

 

116 

 

 

2,271 

Provision

 

2,418 

 

159 

 

(1,640)

 

(60)

 

31 

 

 

908 

ALL balance at June 30, 2017

$

3,649 

$

1,200 

$

836 

$

3,545 

$

192 

$

500 

$

9,922 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at April 1, 2017

$

5,567 

$

883 

$

936 

$

3,502 

$

195 

$

500 

$

11,583 

Charge-offs

 

(2,316)

 

 

 

(88)

 

(59)

 

 

(2,463)

Recoveries

 

58 

 

177 

 

196 

 

33 

 

39 

 

 

503 

Provision

 

340 

 

140 

 

(296)

 

98 

 

17 

 

 

299 

ALL balance at June 30, 2017

$

3,649 

$

1,200 

$

836 

$

3,545 

$

192 

$

500 

$

9,922 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



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

The following table presents 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, 2017

June 30, 2016

(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

$

6,037 

$

12 

$

$

4,513 

$

47 

$

     All other CRE

 

8,658 

 

105 

 

 

12,692 

 

80 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

582 

 

12 

 

 

661 

 

15 

 

     All other A&D

 

1,860 

 

45 

 

 

3,257 

 

48 

 

  Commercial and industrial

 

290 

 

 

 

1,106 

 

19 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

3,918 

 

66 

 

 

4,695 

 

78 

 

     Residential mortgage – home equity

 

230 

 

 

 

324 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

21,575 

$

246 

$

$

27,248 

$

287 

$







 

 

 

 

 

 

 

 

 

 

 

 



Three months ended

Three months ended



June 30, 2017

June 30, 2016

(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

$

5,672 

$

$

$

5,916 

$

41 

$

     All other CRE

 

7,766 

 

52 

 

 

12,568 

 

43 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

582 

 

 

 

641 

 

 

     All other A&D

 

1,818 

 

22 

 

 

2,988 

 

24 

 

  Commercial and industrial

 

290 

 

 

 

1,121 

 

10 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

3,860 

 

33 

 

 

4,885 

 

39 

 

     Residential mortgage – home equity

 

269 

 

 

 

348 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

20,257 

$

122 

$

$

28,467 

$

164 

$



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, 2017

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

244 

 

  Commercial and industrial

 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

259 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

503 

$











 

 

 

 

 

 

 

 

 



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, 2017

 

 

 

 

 

 

 

 

 

  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

 

 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

$



During the six months ended June 30, 2017, there were no new TDRs, but two existing TDRs that had reached their original modification maturity were re-modified.  These re-modifications did not impact the ALL.  During the six months ended June 30, 2017, there were no payment defaults.





During the three months ended June 30, 2017, there were no new TDRs.  In addition, no existing TDR that had reached its original modification maturity was re-modified.  During the three months ended June 30, 2017, 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, 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 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, 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 

$

$