XML 33 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS, NET (Tables)
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)June 30, 2016  December 31, 2015
Commercial, Financial and Agricultural$207,105  $179,816
Real Estate – Construction  46,930    46,484
Real Estate – Commercial Mortgage  485,329    499,813
Real Estate – Residential(1)   291,192    290,585
Real Estate – Home Equity  235,394    233,901
Consumer  254,524    241,676
Loans, Net of Unearned Income$1,520,474  $1,492,275
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
June 30, 2016  December 31, 2015
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$163$-$96$-
Real Estate – Construction  123-97-
Real Estate – Commercial Mortgage  4,308-4,191-
Real Estate – Residential  2,701-4,739-
Real Estate – Home Equity  864-1,017-
Consumer  55-165-
Total Nonaccrual Loans$8,214$-$10,305$-
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans
June 30, 2016
Commercial, Financial and Agricultural$99$197$-$296$206,646$207,105
Real Estate – Construction  ----46,80746,930
Real Estate – Commercial Mortgage  679161-840480,181485,329
Real Estate – Residential  565438-1,003287,488291,192
Real Estate – Home Equity  42446-470234,060235,394
Consumer  997266-1,263253,206254,524
Total Past Due Loans$2,764$1,108$-$3,872$1,508,388$1,520,474
December 31, 2015
Commercial, Financial and Agricultural$153$18$-$171$179,549$179,816
Real Estate – Construction  690--69045,69746,484
Real Estate – Commercial Mortgage  7541,229-1,983493,639499,813
Real Estate – Residential  567347-914284,932290,585
Real Estate – Home Equity  78797-884232,000233,901
Consumer  735398-1,133240,378241,676
Total Past Due Loans$3,686$2,089$-$5,775$1,476,195$1,492,275
Schedule of activity in the allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
Three Months Ended
June 30, 2016
Beginning Balance$883$101$4,349$4,137$2,435$1,708$13,613
Provision for Loan Losses42025(197)(676)21310(97)
Charge-Offs(304)--(205)(146)(438)(1,093)
Recoveries 49-237579813081,254
Net Charge-Offs(255)-237374(65)(130)161
Ending Balance$1,048$126$4,389$3,835$2,391$1,888$13,677
Six Months Ended
June 30, 2016
Beginning Balance$905$101$4,498$4,409$2,473$1,567$13,953
Provision for Loan Losses39625(153)(706)139654355
Charge-Offs(341)-(274)(683)(361)(877)(2,536)
Recoveries88-3188151405441,905
Net Charge-Offs(253)-44132(221)(333)(631)
Ending Balance$1,048$126$4,389$3,835$2,391$1,888$13,677
Three Months Ended
June 30, 2015
Beginning Balance$903$574$4,501$6,195$2,547$1,370$16,090
Provision for Loan Losses171(214)5(257)410260375
Charge-Offs(239)-(285)(484)(454)(351)(1,813)
Recoveries 82-5420033215584
Net Charge-Offs(157)-(231)(284)(421)(136)(1,229)
Ending Balance$917$360$4,275$5,654$2,536$1,494$15,236
Six Months Ended
June 30, 2015
Beginning Balance$784$843$5,287$6,520$2,882$1,223$17,539
Provision for Loan Losses525(483)93(325)233625668
Charge-Offs(529)-(1,189)(789)(636)(927)(4,070)
Recoveries137-84248575731,099
Net Charge-Offs(392)-(1,105)(541)(579)(354)(2,971)
Ending Balance$917$360$4,275$5,654$2,536$1,494$15,236
Schedule of allowance for loan losses by portfolio class and disaggregated on the basis of the impairment methodology
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
June 30, 2016
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$69$-$1,953$1,868$318$9$4,217
Loans Collectively
Evaluated for Impairment9791262,4361,9672,0731,8799,460
Ending Balance$1,048$126$4,389$3,835$2,391$1,888$13,677
December 31, 2015
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$77$-$2,049$2,118$384$18$4,646
Loans Collectively
Evaluated for Impairment8281012,4492,2912,0891,5499,307
Ending Balance$905$101$4,498$4,409$2,473$1,567$13,953
June 30, 2015
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$288$-$2,070$1,980$453$12$4,803
Loans Collectively
Evaluated for Impairment6293602,2053,6742,0831,48210,433
Ending Balance$917$360$4,275$5,654$2,536$1,494$15,236
Schedule of allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
June 30, 2016
Individually Evaluated for
Impairment$793$-$20,589$17,725$2,872$206$42,185
Collectively Evaluated for
Impairment206,31246,930464,740273,467232,522254,3181,478,289
Total$207,105$46,930$485,329$291,192$235,394$254,524$1,520,474
December 31, 2015
Individually Evaluated for
Impairment$834$97$20,847$18,569$3,144$261$43,752
Collectively Evaluated for
Impairment178,98246,387478,966272,016230,757241,4151,448,523
Total$179,816$46,484$499,813$290,585$233,901$241,676$1,492,275
June 30, 2015
Individually Evaluated for
Impairment$1,072$311$29,746$18,918$2,960$171$53,178
Collectively Evaluated for
Impairment150,04443,905481,216277,463227,428241,0311,421,087
Total$151,116$44,216$510,962$296,381$230,388$241,202$1,474,265
Schedule of loans individually evaluated for impairment by class of loans
UnpaidRecorded Recorded
Principal Investment Investment Related
(Dollars in Thousands)BalanceWith No AllowanceWith AllowanceAllowance
June 30, 2016
Commercial, Financial and Agricultural$793$268$525$69
Real Estate – Construction----
Real Estate – Commercial Mortgage20,5894,06416,5251,953
Real Estate – Residential17,7252,76914,9561,868
Real Estate – Home Equity2,8728312,041318
Consumer206451619
Total$42,185$7,977$34,208$4,217
December 31, 2015
Commercial, Financial and Agricultural$834$279$555$77
Real Estate – Construction9797--
Real Estate – Commercial Mortgage20,8473,26517,5822,049
Real Estate – Residential18,5692,94115,6282,118
Real Estate – Home Equity3,1441,1012,043384
Consumer2617918218
Total$43,752$7,762$35,990$4,646
Schedule of Average recorded investment and interest income recognized by class of impaired loans
Three Months Ended June 30,Six Months Ended June 30,
  2016  2015  20162015
AverageTotalAverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncomeInvestment Income InvestmentIncome
Commercial, Financial and
Agricultural$802$12$1,162$11  $813$25$1,121$22
Real Estate – Construction  --  356-    32-  371-
Real Estate – Commercial Mortgage20,69421630,48031020,74545531,067571
Real Estate – Residential  17,973196  19,379214    18,172405  19,626411
Real Estate – Home Equity  3,04229  3,04223    3,07656  3,05343
Consumer  2062  1832    2244  1944
Total$42,717$455$54,602$560  $43,062$945$55,432$1,051
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
June 30, 2016
Special Mention$3,023$29,868$71$32,962
Substandard  1,553  42,952  553  45,058
Doubtful  -  -  -  -
Total Criticized Loans$4,576$72,820$624$78,020
December 31, 2015
Special Mention$5,938$27,838$69$33,845
Substandard  1,307  51,425  819  53,551
Doubtful  -  -  -  -
Total Criticized Loans$7,245$79,263$888$87,396
Schedule of troubled debt restructurings loans
June 30, 2016December 31, 2015
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$857$-$897$-
Real Estate – Construction--  --
Real Estate – Commercial Mortgage16,4441,328  16,6211,070
Real Estate – Residential15,297685  14,9791,582
Real Estate – Home Equity2,734-  2,914-
Consumer194-  22335
Total TDRs$35,526$2,013$ 35,634$2,687
Schedule of loans classified as TDRs
  Three Months Ended June 30,  Six Months Ended June 30,
20162016
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage---  1    332    332
Real Estate Residential19090  6    589    590
Real Estate – Home Equity---  4    188    189
Consumer---  -    -    -
Total TDRs1$90 $90  11  $1,109  $1,111
  Three Months Ended June 30,  Six Months Ended June 30,
20152015
Pre-Post-Pre-Post-
NumberModifiedModified  Number  Modified  Modified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage15858  2    515    515
Real Estate Residential1204204  5    668    641
Real Estate – Home Equity---  -    -    -
Consumer---  -    -    -
Total TDRs2$262 $262  7  $1,183  $1,156
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended June 30,  Six Months Ended June 30,
20162016
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  -    -
Real Estate Residential198  1    98
Real Estate – Home Equity--  1    3
Consumer--  1    35
Total TDRs1$98  3  $136
Schedule of loans modified as TDRs information
  Three Months Ended June 30,  Six Months Ended June 30,
20162016
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization1$90  1  $90
Interest rate adjustment--  -    -
Extended amortization and interest rate adjustment--  10    1,021
Total TDRs1$90  11  $1,111

  Three Months Ended June 30,  Six Months Ended June 30,
20152015
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization-$-  1  $118
Interest rate adjustment--  1    156
Extended amortization and interest rate adjustment2262  5    882
Total TDRs2$262  7  $1,156