XML 32 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS, NET (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)September 30, 2017  December 31, 2016
Commercial, Financial and Agricultural$215,963  $216,404
Real Estate – Construction  67,813    58,443
Real Estate – Commercial Mortgage  527,331    503,978
Real Estate – Residential(1)   315,583    281,509
Real Estate – Home Equity  228,499    236,512
Consumer  275,149    264,443
Loans, Net of Unearned Income$1,630,338  $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
September 30, 2017  December 31, 2016
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$41$-$468$-
Real Estate – Construction  362-311-
Real Estate – Commercial Mortgage  2,425-3,410-
Real Estate – Residential  2,350-2,330-
Real Estate – Home Equity  1,108-1,774-
Consumer  272-240-
Total Nonaccrual Loans$6,558$-$8,533$-
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans(1)
September 30, 2017
Commercial, Financial and Agricultural$249$584$-$833$215,089$215,963
Real Estate – Construction  -5-567,44667,813
Real Estate – Commercial Mortgage  1,277168-1,445523,461527,331
Real Estate – Residential  374754-1,128312,105315,583
Real Estate – Home Equity  4551-456226,935228,499
Consumer  1,266554-1,820273,057275,149
Total Past Due Loans$3,621$2,066$-$5,687$1,618,093$1,630,338
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
(1) Total Loans include nonaccrual loans
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, 2017
Beginning Balance$1,095$114$3,825$3,384$2,524$2,300$13,242
Provision for Loan Losses208(26)286(32)(103)157490
Charge-Offs(276)-(94)(125)(50)(455)(1,000)
Recoveries 7950696084265607
Net Charge-Offs(197)50(25)(65)34(190)(393)
Ending Balance$1,106$138$4,086$3,287$2,455$2,267$13,339
Nine Months Ended
September 30, 2017
Beginning Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
Provision for Loan Losses401(80)264(348)1481,0041,389
Charge-Offs(693)-(643)(285)(142)(1,616)(3,379)
Recoveries200501504751528711,898
Net Charge-Offs(493)50(493)19010(745)(1,481)
Ending Balance$1,106$138$4,086$3,287$2,455$2,267$13,339
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
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
September 30, 2017
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$88$24$1,846$1,196$454$3$3,611
Loans Collectively
Evaluated for Impairment1,0181142,2402,0912,0012,2649,728
Ending Balance$1,106$138$4,086$3,287$2,455$2,267$13,339
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
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
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, 2017
Individually Evaluated for
Impairment$847$363$20,716$13,258$2,915$132$38,231
Collectively Evaluated for
Impairment215,11667,450506,615302,325225,584275,0171,592,107
Total$215,963$67,813$527,331$315,583$228,499$275,149$1,630,338
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
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
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, 2017
Commercial, Financial and Agricultural$847$122$725$88
Real Estate – Construction3632986524
Real Estate – Commercial Mortgage20,7162,14118,5751,846
Real Estate – Residential13,2581,96211,2961,196
Real Estate – Home Equity2,9159022,013454
Consumer13258743
Total$38,231$5,483$32,748$3,611
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 September 30,Nine Months Ended September 30,
  2017  2016  20172016
AverageTotalAverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncomeInvestment Income InvestmentIncome
Commercial, Financial and
Agricultural$963$12$871$12  $1,051$35$847$37
Real Estate – Construction  363-  --    3342  24-
Real Estate – Commercial Mortgage21,10921920,69220322,28366220,757658
Real Estate – Residential  14,068162  17,091197    14,608516  17,743602
Real Estate – Home Equity  3,11428  2,82429    3,28081  3,00184
Consumer  1362  1962    1486  2157
Total$39,753$423$41,674$443  $41,704$1,302$42,587$1,388
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
September 30, 2017
Special Mention$9,277$16,105$317$25,699
Substandard  1,322  34,367  856  36,545
Doubtful  -  -  -  -
Total Criticized Loans$10,599$50,472$1,173$62,244
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
September 30, 2017December 31, 2016
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$826$21$772$40
Real Estate – Construction-65  --
Real Estate – Commercial Mortgage18,4601,061  20,6731,259
Real Estate – Residential11,494991  13,969444
Real Estate – Home Equity2,515187  2,647-
Consumer132-  172-
Total TDRs$33,427$2,325$ 38,233$1,743
Schedule of loans classified as TDRs
  Three Months Ended September 30,  Nine Months Ended September 30,
20172017
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural1$32$22  1  $32  $22
Real Estate – Construction---  1    64    65
Real Estate Commercial Mortgage116070  1    160    70
Real Estate Residential1101102  2    316    283
Real Estate – Home Equity3149147  4    205    203
Consumer---  -    -    -
Total TDRs6$442 $341  9  $777  $643
  Three Months Ended September 30,  Nine Months Ended September 30,
20162016
Pre-Post-Pre-Post-
NumberModifiedModified  Number  Modified  Modified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
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  $1,128
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended September 30,  Nine Months Ended September 30,
20172017
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  -    -
Real Estate Residential--  -    -
Real Estate – Home Equity--  -    -
Consumer--  -    -
Total TDRs-$-  -  $-

  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,
20172017
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization1$70  1  $70
Interest rate adjustment--  3    302
Extended amortization and interest rate adjustment4249  4    249
Other122  1    22
Total TDRs6$341  9  $643

  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