XML 33 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS, NET (Tables)
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)March 31, 2017  December 31, 2016
Commercial, Financial and Agricultural$214,595  $216,404
Real Estate – Construction  59,938    58,443
Real Estate – Commercial Mortgage  503,868    503,978
Real Estate – Residential(1)   304,992    281,509
Real Estate – Home Equity  231,300    236,512
Consumer  270,266    264,443
Loans, Net of Unearned Income$1,584,959  $1,561,289
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
March 31, 2017  December 31, 2016
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$538$-$468$-
Real Estate – Construction  363-311-
Real Estate – Commercial Mortgage  3,970-3,410-
Real Estate – Residential  1,724-2,330-
Real Estate – Home Equity  1,587-1,774-
Consumer  116-240-
Total Nonaccrual Loans$8,298$-$8,533$-
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans
March 31, 2017
Commercial, Financial and Agricultural$205$32$-$237$213,820$214,595
Real Estate – Construction  ----59,57559,938
Real Estate – Commercial Mortgage  69177-246499,652503,868
Real Estate – Residential  1,09467-1,161302,107304,992
Real Estate – Home Equity  26315-278229,435231,300
Consumer  1,123218-1,341268,809270,266
Total Past Due Loans$2,754$509$-$3,263$1,573,398$1,584,959
December 31, 2016
Commercial, Financial and Agricultural$209$48$-$257$215,679$216,404
Real Estate – Construction  949282-1,23156,90158,443
Real Estate – Commercial Mortgage  8351-836499,732503,978
Real Estate – Residential  1,199490-1,689277,490281,509
Real Estate – Home Equity  57751-628234,110236,512
Consumer  1,516281-1,797262,406264,443
Total Past Due Loans$5,285$1,153$-$6,438$1,546,318$1,561,289
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
March 31, 2017
Beginning Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
Provision for Loan Losses(36)(68)(187)(166)288479310
Charge-Offs(93)-(71)(116)(92)(624)(996)
Recoveries 81-2321329244590
Net Charge-Offs(12)-(48)97(63)(380)(406)
Ending Balance$1,150$100$4,080$3,376$2,522$2,107$13,335
Three Months Ended
March 31, 2016
Beginning Balance$905$101$4,498$4,409$2,473$1,567$13,953
Provision for Loan Losses(24)-44(30)118344452
Charge-Offs(37)-(274)(478)(215)(439)(1,443)
Recoveries 39-8123659236651
Net Charge-Offs2-(193)(242)(156)(203)(792)
Ending Balance$883$101$4,349$4,137$2,435$1,708$13,613
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 ThousandsAgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
March 31, 2017
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$94$2$2,027$1,486$445$4$4,058
Loans Collectively
Evaluated for Impairment1,056982,0531,8902,0772,1039,277
Ending Balance$1,150$100$4,080$3,376$2,522$2,107$13,335
December 31, 2016
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$80$-$2,038$1,561$335$6$4,020
Loans Collectively
Evaluated for Impairment1,1181682,2771,8841,9622,0029,411
Ending Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
March 31, 2016
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$72$-$1,936$1,954$389$4$4,355
Loans Collectively
Evaluated for Impairment8111012,4132,1832,0461,7049,258
Ending Balance$883$101$4,349$4,137$2,435$1,708$13,613
Schedule of allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
March 31, 2017
Individually Evaluated for
Impairment$1,238$362$23,061$14,699$3,514$145$43,019
Collectively Evaluated for
Impairment213,35759,576480,807290,293227,786270,1211,541,940
Total$214,595$59,938$503,868$304,992$231,300$270,266$1,584,959
December 31, 2016
Individually Evaluated for
Impairment$1,042$247$23,855$15,596$3,375$174$44,289
Collectively Evaluated for
Impairment215,36258,196480,123265,913233,137264,2691,517,000
Total$216,404$58,443$503,978$281,509$236,512$264,443$1,561,289
March 31, 2016
Individually Evaluated for
Impairment$812$-$20,798$18,221$3,211$206$43,248
Collectively Evaluated for
Impairment182,86942,537482,461277,849230,917246,9541,463,587
Total$183,681$42,537$503,259$296,070$234,128$247,160$1,506,835
Schedule of loans individually evaluated for impairment by class of loans
UnpaidRecorded Recorded
Principal Investment Investment Related
(Dollars in Thousands)BalanceWith No AllowanceWith AllowanceAllowance
March 31, 2017
Commercial, Financial and Agricultural$1,238$355$883$94
Real Estate – Construction362298642
Real Estate – Commercial Mortgage23,0618,18914,8722,027
Real Estate – Residential14,6992,60912,0901,486
Real Estate – Home Equity3,5141,5491,965445
Consumer14554914
Total$43,019$13,054$29,965$4,058
December 31, 2016
Commercial, Financial and Agricultural$1,042$565$477$80
Real Estate – Construction247-247-
Real Estate – Commercial Mortgage23,8558,95414,9012,038
Real Estate – Residential15,5962,50913,0871,561
Real Estate – Home Equity3,3751,8711,504335
Consumer174651096
Total$44,289$13,964$30,325$4,020
Schedule of Average recorded investment and interest income recognized by class of impaired loans
Three Months Ended March 31,
  2017  2016
AverageTotalAverageTotal
Recorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncome
Commercial, Financial and Agricultural$1,140$12$823$13
Real Estate – Construction  305-  49-
Real Estate – Commercial Mortgage23,45822320,822239
Real Estate – Residential  15,147180  18,395209
Real Estate – Home Equity  3,44527  3,17827
Consumer  1592  2342
Total$43,654$444$43,501$490
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
March 31, 2017
Special Mention$4,189$18,940$187$23,316
Substandard  1,393  39,224  361  40,978
Doubtful  -  -  -  -
Total Criticized Loans$5,582$58,164$548$64,294
December 31, 2016
Special Mention$3,300$23,183$216$26,699
Substandard  1,158  39,800  549  41,507
Doubtful  -  -  -  -
Total Criticized Loans$4,458$62,983$765$68,206
Schedule of troubled debt restructurings loans
March 31, 2017December 31, 2016
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$870$-$772$40
Real Estate – Construction-65  --
Real Estate – Commercial Mortgage19,2961,948  20,6731,259
Real Estate – Residential13,648420  13,969444
Real Estate – Home Equity2,59778  2,647-
Consumer144-  172-
Total TDRs$36,555$2,511$ 38,233$1,743
Schedule of loans classified as TDRs
  Three Months Ended March 31,  Three Months Ended March 31,
20172016
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction16465  -    -    -
Real Estate Commercial Mortgage---  1    332    332
Real Estate Residential---  5    499    500
Real Estate – Home Equity15655  4    188    189
Consumer---  -    -    -
Total TDRs2$120 $120  10  $1,019  $1,021
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended March 31,  Three Months Ended March 31,
20172016
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestmentContractsInvestment
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  -    -
Real Estate Residential--  -    -
Real Estate – Home Equity--  1    3
Consumer--  1    35
Total TDRs-$-  2  $38
Schedule of loans modified as TDRs information
  Three Months Ended March 31,  Three Months Ended March 31,
20172016
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization-$-  -  $-
Interest rate adjustment2120  -    -
Extended amortization and interest rate adjustment--  10    1,021
Other--  -    -
Total TDRs2$120  10  $1,021