XML 42 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
6 Months Ended
Jun. 30, 2016
Loans and Leases Receivable Disclosure [Abstract]  
Summary of Loans, Net of Unearned Fees
Loans are summarized as follows:
Dollars in thousands
 
June 30,
2016
 
December 31,
2015
 
June 30,
2015
Commercial
 
$
101,521

 
$
97,201

 
$
97,284

Commercial real estate
 
 

 
 

 
 

Owner-occupied
 
190,534

 
203,555

 
191,743

Non-owner occupied
 
348,099

 
337,294

 
331,056

Construction and development
 
 

 
 

 
 

Land and land development
 
65,702

 
65,500

 
64,435

Construction
 
8,506

 
9,970

 
18,214

Residential real estate
 
 

 
 

 
 

Non-jumbo
 
225,919

 
221,750

 
220,199

Jumbo
 
52,105

 
50,313

 
49,203

Home equity
 
75,904

 
74,300

 
72,504

Mortgage warehouse lines
 
80,282

 

 

Consumer
 
19,520

 
19,251

 
18,683

Other
 
10,008

 
11,669

 
12,423

Total loans, net of unearned fees
 
1,178,100

 
1,090,803

 
1,075,744

Less allowance for loan losses
 
11,377

 
11,472

 
11,272

Loans, net
 
$
1,166,723

 
$
1,079,331

 
$
1,064,472

Schedule of Contractual Aging of Recorded Investment In Past Due Loans By Class
The following table presents the contractual aging of the recorded investment in past due loans by class as of June 30, 2016 and 2015 and December 31, 2015.
 
At June 30, 2016
 
Past Due
 
 
 
> 90 days and Accruing
Dollars in thousands
30-59 days
 
60-89 days
 
> 90 days
 
Total
 
Current
 
Commercial
$
318

 
$
107

 
$
211

 
$
636

 
$
100,885

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied
157

 

 
1,278

 
1,435

 
189,099

 

Non-owner occupied
180

 
14

 

 
194

 
347,905

 

Construction and development
 

 
 

 
 

 
 

 
 

 
 

Land and land development
45

 
475

 
4,748

 
5,268

 
60,434

 

Construction

 

 

 

 
8,506

 

Residential mortgage
 

 
 

 
 

 
 

 
 

 
 

Non-jumbo
3,978

 
950

 
2,466

 
7,394

 
218,525

 

Jumbo

 

 

 

 
52,105

 

Home equity

 
77

 
447

 
524

 
75,380

 

Mortgage warehouse lines

 

 

 

 
80,282

 

Consumer
145

 
52

 
84

 
281

 
19,239

 

Other

 

 

 

 
10,008

 

Total
$
4,823

 
$
1,675

 
$
9,234

 
$
15,732

 
$
1,162,368

 
$

 
 
At December 31, 2015
 
Past Due
 
 
 
> 90 days and Accruing
Dollars in thousands
30-59 days
 
60-89 days
 
> 90 days
 
Total
 
Current
 
Commercial
$
345

 
$
26

 
$
632

 
$
1,003

 
$
96,198

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied
158

 
386

 
437

 
981

 
202,574

 

Non-owner occupied
1

 

 
856

 
857

 
336,437

 

Construction and development
 
 
 

 
 

 
 

 
 

 
 

Land and land development
1,182

 
194

 
4,547

 
5,923

 
59,577

 

Construction

 

 

 

 
9,970

 

Residential mortgage
 

 
 

 
 

 
 

 
 

 
 

Non-jumbo
2,276

 
2,647

 
1,591

 
6,514

 
215,236

 

Jumbo

 

 

 

 
50,313

 

Home equity
374

 
172

 
100

 
646

 
73,654

 

Consumer
155

 
41

 
92

 
288

 
18,963

 
9

Other

 

 

 

 
11,669

 

Total
$
4,491

 
$
3,466

 
$
8,255

 
$
16,212

 
$
1,074,591

 
$
9


 
At June 30, 2015
 
Past Due
 
 
 
> 90 days and Accruing
Dollars in thousands
30-59 days
 
60-89 days
 
> 90 days
 
Total
 
Current
 
Commercial
$
344

 
$

 
$
661

 
$
1,005

 
$
96,279

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied
118

 

 
630

 
748

 
190,995

 

Non-owner occupied
320

 
5,629

 
309

 
6,258

 
324,798

 

Construction and development
 

 
 

 
 

 
 

 
 

 
 

Land and land development

 
21

 
5,228

 
5,249

 
59,186

 

Construction

 

 

 

 
18,214

 

Residential mortgage
 

 
 

 
 

 
 

 
 

 
 

Non-jumbo
2,263

 
1,335

 
2,137

 
5,735

 
214,464

 

Jumbo

 
1,111

 
724

 
1,835

 
47,368

 

Home equity
171

 
195

 
37

 
403

 
72,101

 

Consumer
204

 
27

 
42

 
273

 
18,410

 
8

Other

 

 

 

 
12,423

 

Total
$
3,420

 
$
8,318

 
$
9,768

 
$
21,506

 
$
1,054,238

 
$
8

Schedule of Financing Receivables, Non Accrual Status
The following table presents the nonaccrual loans included in the net balance of loans at June 30, 2016, December 31, 2015 and June 30, 2015.
 
 
June 30,
 
December 31,
Dollars in thousands
 
2016
 
2015
 
2015
Commercial
 
$
399

 
$
1,065

 
$
853

Commercial real estate
 
 

 
 

 
 

Owner-occupied
 
1,278

 
880

 
437

Non-owner occupied
 
4,495

 
1,541

 
5,518

Construction and development
 
 

 
 

 
 

Land & land development
 
5,400

 
5,627

 
5,623

Construction
 

 

 

Residential mortgage
 
 

 
 

 
 

Non-jumbo
 
2,937

 
3,501

 
2,987

Jumbo
 

 
724

 

Home equity
 
594

 
208

 
258

Mortgage warehouse lines
 

 

 

Consumer
 
91

 
37

 
83

Total
 
$
15,194

 
$
13,583

 
$
15,759

Schedule of Method Used to Measure Impairment of Impaired Loans
The table below sets forth information about our impaired loans.

Method Used to Measure Impairment of Impaired Loans
 
 
Dollars in thousands
 
 
 
 
 
 
 
 
June 30,
 
December 31,
 
Method used to measure impairment
Loan Category
2016
 
2015
 
2015
 
Commercial
$
655

 
$
41

 
$
41

 
Fair value of collateral
 
162

 
302

 
201

 
Discounted cash flow
Commercial real estate
 

 
 

 
 
 
 
Owner-occupied
1,103

 
5,654

 
783

 
Fair value of collateral
 
7,084

 
9,015

 
7,616

 
Discounted cash flow
Non-owner occupied
4,691

 
1,607

 
5,728

 
Fair value of collateral
 
7,638

 
6,140

 
7,722

 
Discounted cash flow
Construction and development
 
 
 
 
 
 
 
Land & land development
6,373

 
9,002

 
6,597

 
Fair value of collateral
 
2,145

 
2,270

 
2,177

 
Discounted cash flow
Residential mortgage
 

 
 
 
 
 
 
Non-jumbo
1,735

 
1,791

 
1,753

 
Fair value of collateral
 
4,477

 
4,475

 
4,378

 
Discounted cash flow
Jumbo
3,711

 
5,655

 
3,869

 
Fair value of collateral
 
864

 
880

 
871

 
Discounted cash flow
Home equity
186

 
186

 
186

 
Fair value of collateral
 
523

 
523

 
523

 
Discounted cash flow
Consumer
1

 

 

 
Fair value of collateral
 
52

 
75

 
68

 
Discounted cash flow
Total
$
41,400

 
$
47,616

 
$
42,513

 
 
Impaired Financing Receivables
The following tables present loans individually evaluated for impairment at June 30, 2016, December 31, 2015 and June 30, 2015.
 
June 30, 2016
Dollars in thousands
Recorded
Investment
 
Unpaid
Principal Balance
 
Related
Allowance
 
Average
Impaired
Balance
 
Interest Income
Recognized
while impaired
 
 
 
 
 
 
 
 
 
 
Without a related allowance
 
 
 
 
 
 
 
 
 
Commercial
$
798

 
$
798

 
$

 
$
199

 
$
9

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
5,305

 
5,305

 

 
5,375

 
208

Non-owner occupied
10,469

 
10,470

 

 
10,912

 
297

Construction and development
 

 
 

 
 

 
 

 
 

Land & land development
7,364

 
7,365

 

 
7,408

 
162

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
3,866

 
3,880

 

 
3,780

 
169

Jumbo
3,713

 
3,711

 

 
3,725

 
177

Home equity
709

 
709

 

 
709

 
21

Mortgage warehouse lines

 

 

 

 

Consumer
53

 
53

 

 
57

 
5

Total without a related allowance
$
32,277

 
$
32,291

 
$

 
$
32,165

 
$
1,048

 
 
 
 
 
 
 
 
 
 
With a related allowance
 

 
 

 
 

 
 

 
 

Commercial
$
19

 
$
19

 
$
19

 
$

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
2,882

 
2,882

 
13

 
2,906

 
112

Non-owner occupied
1,859

 
1,859

 
144

 
1,850

 
72

Construction and development
 

 
 

 
 

 
 

 
 

Land & land development
1,153

 
1,153

 
141

 
1,152

 

Construction

 

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
Non-jumbo
2,331

 
2,332

 
179

 
2,335

 
112

Jumbo
864

 
864

 
28

 
866

 
43

Home equity

 

 

 

 

Mortgage warehouse lines

 

 

 

 

Consumer

 

 

 

 

Total with a related allowance
$
9,108

 
$
9,109

 
$
524

 
$
9,109

 
$
339

 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

Commercial
$
29,849

 
$
29,851

 
$
317

 
$
29,802

 
$
860

Residential real estate
11,483

 
11,496

 
207

 
11,415

 
522

Consumer
53

 
53

 

 
57

 
5

Total
$
41,385

 
$
41,400

 
$
524

 
$
41,274

 
$
1,387






 
December 31, 2015
Dollars in thousands
Recorded
Investment
 
Unpaid
Principal Balance
 
Related
Allowance
 
Average
Impaired
Balance
 
Interest Income
Recognized
while impaired
 
 
 
 
 
 
 
 
 
 
Without a related allowance
 
 
 
 
 
 
 
 
 
Commercial
$
242

 
$
242

 
$

 
$
319

 
$
17

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
5,401

 
5,402

 

 
5,438

 
191

Non-owner occupied
10,740

 
10,741

 

 
9,982

 
310

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
7,635

 
7,635

 

 
9,497

 
263

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
3,590

 
3,600

 

 
3,316

 
160

Jumbo
3,871

 
3,869

 

 
4,412

 
181

Home equity
709

 
709

 

 
709

 
32

Consumer
68

 
68

 

 
72

 
6

Total without a related allowance
$
32,256

 
$
32,266

 
$

 
$
33,745

 
$
1,160

 
 
 
 
 
 
 
 
 
 
With a related allowance
 

 
 

 
 

 
 

 
 

Commercial
$

 
$

 
$

 
$

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
2,997

 
2,997

 
45

 
3,003

 
135

Non-owner occupied
2,709

 
2,709

 
386

 
2,728

 
72

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
1,139

 
1,139

 
85

 
1,154

 

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
2,530

 
2,531

 
226

 
2,552

 
114

Jumbo
871

 
871

 
34

 
878

 
43

Home equity

 

 

 

 

Consumer

 

 

 

 

Total with a related allowance
$
10,246

 
$
10,247

 
$
776

 
$
10,315

 
$
364

 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

Commercial
$
30,863

 
$
30,865

 
$
516

 
$
32,121

 
$
988

Residential real estate
11,571

 
11,580

 
260

 
11,867

 
530

Consumer
68

 
68

 

 
72

 
6

Total
$
42,502

 
$
42,513

 
$
776

 
$
44,060

 
$
1,524





 
 
June 30, 2015
Dollars in thousands
Recorded
Investment
 
Unpaid
Principal Balance
 
Related
Allowance
 
Average
Impaired
Balance
 
Interest Income
Recognized
while impaired
 
 
 
 
 
 
 
 
 
 
Without a related allowance
 
 
 
 
 
 
 
 
 
Commercial
$
343

 
$
343

 
$

 
$
362

 
$
42

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
10,101

 
10,100

 

 
8,156

 
598

Non-owner occupied
6,938

 
6,940

 

 
6,333

 
566

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
11,139

 
11,139

 

 
11,916

 
672

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
3,307

 
3,316

 

 
3,345

 
318

Jumbo
4,933

 
4,931

 

 
7,472

 
474

Home equity
710

 
709

 

 
709

 
61

Consumer
74

 
75

 

 
77

 
14

Total without a related allowance
$
37,545

 
$
37,553

 
$

 
$
38,370

 
$
2,745

 
 
 
 
 
 
 
 
 
 
With a related allowance
 

 
 

 
 

 
 

 
 

Commercial
$

 
$

 
$

 
$

 
$

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
4,569

 
4,569

 
232

 
4,577

 
378

Non-owner occupied
806

 
807

 
64

 
799

 
55

Construction and development
 
 
 

 
 

 
 

 
 

Land & land development
133

 
133

 
133

 
534

 
63

Construction

 

 

 

 

Residential real estate
 

 
 

 
 

 
 

 
 

Non-jumbo
2,948

 
2,950

 
331

 
2,959

 
239

Jumbo
1,600

 
1,604

 
71

 
1,600

 
89

Home equity

 

 

 

 

Consumer

 

 

 

 

Total with a related allowance
$
10,056

 
$
10,063

 
$
831

 
$
10,469

 
$
824

 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

Commercial
$
34,029

 
$
34,031

 
$
429

 
$
32,677

 
$
2,374

Residential real estate
13,498

 
13,510

 
402

 
16,085

 
1,181

Consumer
74

 
75

 

 
77

 
14

Total
$
47,601

 
$
47,616

 
$
831

 
$
48,839

 
$
3,569

Troubled Debt Restructurings on Financing Receivables [Table Text Block]
 
For the Three Months Ended 
 June 30, 2016
 
For the Six Months Ended 
 June 30, 2016
Dollars in thousands
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
 
Number of
Modifications
 
Pre-modification
Recorded
Investment
 
Post-modification
Recorded
Investment
Commercial

 
$

 
$

 

 
$

 
$

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Construction and development
 
 
 
 
 
 
 
 
 
 
 
Land & land development

 

 

 

 

 

Construction

 

 

 

 

 

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Non-jumbo
2

 
145

 
145

 
3

 
395

 
395

Jumbo

 

 

 

 

 

Home equity

 

 

 

 

 

Mortgage warehouse lines

 

 

 

 

 

Consumer
1

 
2

 
2

 
1

 
2

 
2

Total
3

 
$
147

 
$
147

 
4

 
$
397

 
$
397


Schedule of Defaults During Stated Period of Trouble Debt Restructurings
For purposes of these tables, a default is considered as either the loan was past due 30 days or more at any time during the period, or the loan was fully or partially charged off during the period. 
 
For the Three Months Ended 
 June 30, 2016
 
For the Six Months Ended 
 June 30, 2016
Dollars in thousands
Number
of
Defaults
 
Recorded
Investment
at Default Date
 
Number
of
Defaults
 
Recorded
Investment
at Default Date
Commercial

 
$

 

 
$

Commercial real estate


 


 


 


Owner-occupied

 

 

 

Non-owner occupied

 

 

 

Construction and development

 


 


 


Land & land development
1

 
1,182

 
1

 
1,182

Construction

 

 

 

Residential real estate


 


 


 


Non-jumbo
2

 
145

 
2

 
145

Jumbo

 

 

 

Home equity

 

 

 

Mortgage warehouse lines

 

 

 

Consumer
1

 
2

 
1

 
2

Total
4

 
$
1,329

 
4

 
$
1,329

Schedule of the Activity Regarding TDRs by Loan Type
The following table details the activity regarding TDRs by loan type for the three months and six months ended June 30, 2016, and the related allowance on TDRs.
For the Three Months Ended June 30, 2016
 
Construction & Land Development
 
 
 
Commercial Real Estate
 
Residential Real Estate
 
 
 
 
 
 
 
 
Dollars in thousands
Land &
Land
Develop-
ment
 
Construc-
tion
 
Commer-
cial
 
Owner
Occupied
 
Non-
Owner
Occupied
 
Non-
jumbo
 
Jumbo
 
Home
Equity
 
Mortgage Warehouse Lines
 
Con-
sumer
 
Other
 
Total
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance April 1, 2016
$
3,997

 
$

 
$
200

 
$
9,282

 
$
6,014

 
$
5,664

 
$
4,607

 
$
523

 
$

 
$
62

 
$

 
$
30,349

Additions

 

 

 

 

 
145

 

 

 

 
1

 

 
146

Charge-offs

 

 

 
(127
)
 

 

 

 

 

 

 

 
(127
)
Net (paydowns) advances
(41
)
 

 
(2
)
 
(37
)
 
(13
)
 
(352
)
 
(32
)
 

 

 
(9
)
 

 
(486
)
Transfer into foreclosed properties

 

 

 

 

 

 

 

 

 

 

 

Refinance out of TDR status

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2016
$
3,956

 
$

 
$
198

 
$
9,118

 
$
6,001

 
$
5,457

 
$
4,575

 
$
523

 
$

 
$
54

 
$

 
$
29,882

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to troubled debt restructurings
$

 
$

 
$

 
$
149

 
$
7

 
$
179

 
$
28

 
$

 
$

 
$

 
$

 
$
363


For the Six Months Ended June 30, 2016
 
Construction & Land Development
 
 
 
Commercial Real Estate
 
Residential Real Estate
 
 
 
 
 
 
 
 
Dollars in thousands
Land &
Land
Develop-
ment
 
Construc-
tion
 
Commer-
cial
 
Owner
Occupied
 
Non-
Owner
Occupied
 
Non-
jumbo
 
Jumbo
 
Home
Equity
 
Mortgage Warehouse Lines
 
Con-
sumer
 
Other
 
Total
Troubled debt restructurings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance January 1, 2016
$
4,188

 
$

 
$
242

 
$
9,314

 
$
6,059

 
$
5,496

 
$
4,634

 
$
523

 
$

 
$
68

 
$

 
$
30,524

Additions

 

 

 

 

 
395

 

 

 

 
1

 

 
396

Charge-offs

 

 

 
(127
)
 

 
(52
)
 

 

 

 

 

 
(179
)
Net (paydowns) advances
(232
)
 

 
(44
)
 
(69
)
 
(58
)
 
(382
)
 
(59
)
 

 

 
(15
)
 

 
(859
)
Transfer into foreclosed properties

 

 

 

 

 

 

 

 

 

 

 

Refinance out of TDR status

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2016
$
3,956

 
$

 
$
198

 
$
9,118

 
$
6,001

 
$
5,457

 
$
4,575

 
$
523

 
$

 
$
54

 
$

 
$
29,882

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to troubled debt restructurings
$

 
$

 
$

 
$
149

 
$
7

 
$
179

 
$
28

 
$

 
$

 
$

 
$

 
$
363


Financing Receivable Credit Quality Indicators
The following table presents the recorded investment in construction and development, commercial, and commercial real estate loans which are generally evaluated based upon the internal risk ratings defined above.
Loan Risk Profile by Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and Development
 
 
 
 
 
Commercial Real Estate
 
 
 
 
Land and Land Development
 
Construction
 
Commercial
 
Owner Occupied
 
Non-Owner Occupied
 
Mortgage Warehouse Lines
Dollars in thousands
6/30/2016
 
12/31/2015
 
6/30/2016
 
12/31/2015
 
6/30/2016
 
12/31/2015
 
6/30/2016
 
12/31/2015
 
6/30/2016
 
12/31/2015
 
6/30/2016
12/31/2015
Pass
$
57,398

 
$
57,155

 
$
8,506

 
$
9,970

 
$
99,462

 
$
95,174

 
$
188,201

 
$
202,226

 
$
342,383

 
$
329,861

 
$
80,282

$

OLEM (Special Mention)
1,611

 
1,598

 

 

 
1,162

 
1,295

 
726

 
546

 
914

 
1,602

 


Substandard
6,693

 
6,747

 

 

 
897

 
732

 
1,607

 
783

 
4,802

 
5,831

 


Doubtful

 

 

 

 

 

 

 

 

 

 


Loss

 

 

 

 

 

 

 

 

 

 


Total
$
65,702

 
$
65,500

 
$
8,506

 
$
9,970

 
$
101,521

 
$
97,201

 
$
190,534

 
$
203,555

 
$
348,099

 
$
337,294

 
$
80,282

$

Schedule of Recorded Investment Evaluated Based on Aging Status of Loans and Payment Activity
The following table presents the recorded investment in consumer, residential real estate, and home equity loans, which are generally evaluated based on the aging status of the loans, which was previously presented, and payment activity.
 
Performing
 
Nonperforming
Dollars in thousands
6/30/2016
 
12/31/2015
 
6/30/2015
 
6/30/2016
 
12/31/2015
 
6/30/2015
Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Non-jumbo
$
222,982

 
$
218,763

 
$
216,698

 
$
2,937

 
$
2,987

 
$
3,501

Jumbo
52,105

 
50,313

 
48,479

 

 

 
724

Home Equity
75,310

 
74,042

 
72,296

 
594

 
258

 
208

Consumer
19,418

 
19,149

 
18,637

 
102

 
102

 
46

Other
10,008

 
11,669

 
12,423

 

 

 

Total
$
379,823

 
$
373,936

 
$
368,533

 
$
3,633

 
$
3,347

 
$
4,479