XML 32 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS, NET (Tables)
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)September 30, 2016  December 31, 2015
Commercial, Financial and Agricultural$223,278  $179,816
Real Estate – Construction  54,107    46,484
Real Estate – Commercial Mortgage  497,775    499,813
Real Estate – Residential(1)   287,068    290,585
Real Estate – Home Equity  235,433    233,901
Consumer  259,851    241,676
Loans, Net of Unearned Income$1,557,512  $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
September 30, 2016  December 31, 2015
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$362$-$96$-
Real Estate – Construction  121-97-
Real Estate – Commercial Mortgage  4,736-4,191-
Real Estate – Residential  2,254-4,739-
Real Estate – Home Equity  958-1,017-
Consumer  183-165-
Total Nonaccrual Loans$8,614$-$10,305$-
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans
September 30, 2016
Commercial, Financial and Agricultural$59$307$-$366$222,550$223,278
Real Estate – Construction  ----53,98654,107
Real Estate – Commercial Mortgage  1,581148-1,729491,310497,775
Real Estate – Residential  472448-920283,894287,068
Real Estate – Home Equity  446697-1,143233,332235,433
Consumer  1,231278-1,509258,159259,851
Total Past Due Loans$3,789$1,878$-$5,667$1,543,231$1,557,512
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
September 30, 2016
Beginning Balance$1,048$126$4,389$3,835$2,391$1,888$13,677
Provision for Loan Losses163(3)224(324)(307)247-
Charge-Offs(143)-(5)(96)(51)(479)(774)
Recoveries 199-45139237221841
Net Charge-Offs56-4043186(258)67
Ending Balance$1,267$123$4,653$3,554$2,270$1,877$13,744
Nine Months Ended
September 30, 2016
Beginning Balance$905$101$4,498$4,409$2,473$1,567$13,953
Provision for Loan Losses5592271(1,030)(168)901355
Charge-Offs(484)-(279)(779)(412)(1,356)(3,310)
Recoveries287-3639543777652,746
Net Charge-Offs(197)-84175(35)(591)(564)
Ending Balance$1,267$123$4,653$3,554$2,270$1,877$13,744
Three Months Ended
September 30, 2015
Beginning Balance$917$360$4,275$5,654$2,536$1,494$15,236
Provision for Loan Losses183(64)333(545)273233413
Charge-Offs(365)-26(476)(370)(318)(1,503)
Recoveries 45-8619342225591
Net Charge-Offs(320)-112(283)(328)(93)(912)
Ending Balance$780$296$4,720$4,826$2,481$1,634$14,737
Nine Months Ended
September 30, 2015
Beginning Balance$784$843$5,287$6,520$2,882$1,223$17,539
Provision for Loan Losses708(547)426(870)5068581,081
Charge-Offs(894)-(1,163)(1,265)(1,006)(1,245)(5,573)
Recoveries182-170441997981,690
Net Charge-Offs(712)-(993)(824)(907)(447)(3,883)
Ending Balance$780$296$4,720$4,826$2,481$1,634$14,737
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
September 30, 2016
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$132$-$2,124$1,669$276$7$4,208
Loans Collectively
Evaluated for Impairment1,1351232,5291,8851,9941,8709,536
Ending Balance$1,267$123$4,653$3,554$2,270$1,877$13,744
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
September 30, 2015
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$81$-$2,001$2,004$365$4$4,455
Loans Collectively
Evaluated for Impairment6992962,7192,8222,1161,63010,282
Ending Balance$780$296$4,720$4,826$2,481$1,634$14,737
Schedule of allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
September 30, 2016
Individually Evaluated for
Impairment$949$-$20,794$16,457$2,776$186$41,162
Collectively Evaluated for
Impairment222,32954,107476,981270,611232,657259,6651,516,350
Total$223,278$54,107$497,775$287,068$235,433$259,851$1,557,512
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
September 30, 2015
Individually Evaluated for
Impairment$813$468$24,170$18,079$2,702$161$46,393
Collectively Evaluated for
Impairment168,77549,007467,564272,705229,552241,1871,428,790
Total$169,588$49,475$491,734$290,784$232,254$241,348$1,475,183
Schedule of loans individually evaluated for impairment by class of loans
UnpaidRecorded Recorded
Principal Investment Investment Related
(Dollars in Thousands)BalanceWith No AllowanceWith AllowanceAllowance
September 30, 2016
Commercial, Financial and Agricultural$949$217$732$132
Real Estate – Construction----
Real Estate – Commercial Mortgage20,7944,45216,3422,124
Real Estate – Residential16,4571,86314,5941,669
Real Estate – Home Equity2,7761,3141,462276
Consumer186541327
Total$41,162$7,900$33,262$4,208
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 September 30,Nine Months Ended September 30,
  2016  2015  20162015
AverageTotalAverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncomeInvestment Income InvestmentIncome
Commercial, Financial and
Agricultural$871$12$942$12  $847$37$1,044$34
Real Estate – Construction  --  389-    24-  395-
Real Estate – Commercial Mortgage20,69220326,95925020,75765829,343821
Real Estate – Residential  17,091197  18,499215    17,743602  19,239626
Real Estate – Home Equity  2,82429  2,83120    3,00184  2,96564
Consumer  1962  1662    2157  1866
Total$41,674$443$49,786$499  $42,587$1,388$53,172$1,551
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
September 30, 2016
Special Mention$4,185$24,893$196$29,274
Substandard  1,607  41,080  541  43,228
Doubtful  -  -  -  -
Total Criticized Loans$5,792$65,973$737$72,502
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
September 30, 2016December 31, 2015
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$792$42$897$-
Real Estate – Construction--  --
Real Estate – Commercial Mortgage16,2591,253  16,6211,070
Real Estate – Residential15,140507  14,9791,582
Real Estate – Home Equity2,672-  2,914-
Consumer183-  22335
Total TDRs$35,046$1,802$ 35,634$2,687
Schedule of loans classified as TDRs
  Three Months Ended September 30,  Nine Months Ended September 30,
20162016
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage---  1    332    332
Real Estate Residential---  6    589    590
Real Estate – Home Equity11717  5    205    206
Consumer---  -    -    -
Total TDRs1$17 $17  12  $1,126  $1,128
  Three Months Ended September 30,  Nine Months Ended September 30,
20152015
Pre-Post-Pre-Post-
NumberModifiedModified  Number  Modified  Modified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage---  2    515    515
Real Estate Residential14949  6    717    690
Real Estate – Home Equity15050  1    50    49
Consumer---  -    -    -
Total TDRs2$99 $99  9  $1,282  $1,254
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended September 30,  Nine Months Ended September 30,
20162016
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  -    -
Real Estate Residential--  1    98
Real Estate – Home Equity--  1    3
Consumer--  1    35
Total TDRs-$-  3  $136
Schedule of loans modified as TDRs information
  Three Months Ended September 30,  Nine Months Ended September 30,
20162016
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization1$17  2  $107
Interest rate adjustment--  -    -
Extended amortization and interest rate adjustment--  10    1,021
Total TDRs1$17  12  $1,128

  Three Months Ended September 30,  Nine Months Ended September 30,
20152015
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization1$49  2  $167
Interest rate adjustment--  1    156
Extended amortization and interest rate adjustment150  6    931
Total TDRs2$99  9  $1,254