XML 32 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS, NET (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)September 30, 2018  December 31, 2017
Commercial, Financial and Agricultural$239,044  $218,166
Real Estate – Construction  87,672    77,966
Real Estate – Commercial Mortgage  596,391    535,707
Real Estate – Residential(1)   342,063    311,906
Real Estate – Home Equity  212,942    229,513
Consumer(2)   295,642    280,234
Loans, Net of Unearned Income$1,773,754  $1,653,492
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
September 30, 2018  December 31, 2017
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$338$-$629$-
Real Estate – Construction  1,098-297-
Real Estate – Commercial Mortgage  2,3161262,370-
Real Estate – Residential  2,140-1,938-
Real Estate – Home Equity  902-1,748-
Consumer  73-17736
Total Nonaccrual Loans$6,867$126$7,159$36
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, 2018
Commercial, Financial and Agricultural$71$65$-$136$238,570$239,044
Real Estate – Construction  ----86,57487,672
Real Estate – Commercial Mortgage  280176126582593,493596,391
Real Estate – Residential  613727-1,340338,583342,063
Real Estate – Home Equity  35476-430211,610212,942
Consumer  1,059263-1,322294,247295,642
Total Past Due Loans$2,377$1,307$126$3,810$1,763,077$1,773,754
December 31, 2017
Commercial, Financial and Agricultural$87$55$-$142$217,395$218,166
Real Estate – Construction  811--81176,85877,966
Real Estate – Commercial Mortgage  437195-632532,705535,707
Real Estate – Residential  701446-1,147308,821311,906
Real Estate – Home Equity  802-82227,683229,513
Consumer  1,316413361,765278,292280,234
Total Past Due Loans$3,432$1,111$36$4,579$1,641,754$1,653,492
(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, 2018
Beginning Balance$1,214$283$4,432$3,146$2,294$2,194$13,563
Provision for Loan Losses38886(30)50120290904
Charge-Offs(268)-(25)(106)(112)(463)(974)
Recoveries 78-22210747272726
Net Charge-Offs(190)-1971(65)(191)(248)
Ending Balance$1,412$369$4,599$3,197$2,349$2,293$14,219
Nine Months Ended
September 30, 2018
Beginning Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
Provision for Loan Losses4812532081231401,2592,464
Charge-Offs(591)(7)(315)(669)(427)(1,667)(3,676)
Recoveries33113605371307652,124
Net Charge-Offs(260)(6)45(132)(297)(902)(1,552)
Ending Balance$1,412$369$4,599$3,197$2,349$2,293$14,219
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
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, 2018
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$185$181$1,719$954$357$1$3,397
Loans Collectively
Evaluated for Impairment1,2271882,8802,2431,9922,29210,822
Ending Balance$1,412$369$4,599$3,197$2,349$2,293$14,219
December 31, 2017
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$215$1$2,165$1,220$515$1$4,117
Loans Collectively
Evaluated for Impairment9761212,1811,9861,9911,9359,190
Ending Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
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
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, 2018
Individually Evaluated for
Impairment$987$1,159$18,572$11,369$2,241$90$34,418
Collectively Evaluated for
Impairment238,05786,513577,819330,694210,701295,5521,739,336
Total$239,044$87,672$596,391$342,063$212,942$295,642$1,773,754
December 31, 2017
Individually Evaluated for
Impairment$1,378$361$19,280$12,871$3,332$113$37,335
Collectively Evaluated for
Impairment216,78877,605516,427299,035226,181280,1211,616,157
Total$218,166$77,966$535,707$311,906$229,513$280,234$1,653,492
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
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, 2018
Commercial, Financial and Agricultural$987$105$882$185
Real Estate – Construction1,159611,098181
Real Estate – Commercial Mortgage18,5722,07116,5011,719
Real Estate – Residential11,3691,9149,455954
Real Estate – Home Equity2,2417191,522357
Consumer9051391
Total$34,418$4,921$29,497$3,397
December 31, 2017
Commercial, Financial and Agricultural$1,378$118$1,260$215
Real Estate – Construction361297641
Real Estate – Commercial Mortgage19,2801,76317,5172,165
Real Estate – Residential12,8711,51611,3551,220
Real Estate – Home Equity3,3321,1572,175515
Consumer11345681
Total$37,335$4,896$32,439$4,117
Schedule of Average recorded investment and interest income recognized by class of impaired loans
Three Months Ended September 30,Nine Months Ended September 30,
  2018  2017  20182017
AverageTotalAverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncomeInvestment Income InvestmentIncome
Commercial, Financial and
Agricultural$1,040$19$963$12  $1,185$69$1,051$35
Real Estate – Construction  9152  363-    7163  3342
Real Estate – Commercial Mortgage18,47016721,10921918,66651122,283662
Real Estate – Residential  11,393133  14,068162    12,215417  14,608516
Real Estate – Home Equity  2,41523  3,11428    2,84074  3,28081
Consumer  922  1362    1026  1486
Total$34,325$346$39,753$423  $35,724$1,080$41,704$1,302
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
September 30, 2018
Special Mention$357$12,674$56$13,087
Substandard  594  26,058  386  27,038
Doubtful  -  -  -  -
Total Criticized Loans$951$38,732$442$40,125
December 31, 2017
Special Mention$7,879$13,324$65$21,268
Substandard  1,057  29,291  654  31,002
Doubtful  -  -  -  -
Total Criticized Loans$8,936$42,615$719$52,270
Schedule of troubled debt restructurings loans
September 30, 2018December 31, 2017
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$650$219$822$-
Real Estate – Construction61-  64-
Real Estate – Commercial Mortgage15,8471,226  17,0581,636
Real Estate – Residential9,9801,120  11,666503
Real Estate – Home Equity2,03397  2,441186
Consumer90-  113-
Total TDRs$28,661$2,662$ 32,164$2,325
Schedule of loans classified as TDRs
  Three Months Ended September 30,  Nine Months Ended September 30,
20182018
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  1  $498  $230
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage---  1    227    228
Real Estate Residential17276  2    105    108
Real Estate – Home Equity---  1    27    27
Consumer---  -    -    -
Total TDRs1$72 $76  5  $857  $593
  Three Months Ended September 30,  Nine Months Ended September 30,
20172017
Pre-Post-Pre-Post-
NumberModifiedModified  Number  Modified  Modified
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  $643
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended September 30,  Nine Months Ended September 30,
20182018
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  1    64
Real Estate Residential--  -    -
Real Estate – Home Equity--  -    -
Consumer--  -    -
Total TDRs-$-  1  $64

  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--  -    - 
Schedule of loans modified as TDRs information
  Three Months Ended September 30,  Nine Months Ended September 30,
20182018
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization1$76  2  $303
Interest rate adjustment--  1    33
Extended amortization and interest rate adjustment--  1    27
Principal moratorium--  1    230
Total TDRs1$76  5  $593

  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