XML 32 R20.htm IDEA: XBRL DOCUMENT v3.19.1
LOANS, NET (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)March 31, 2019  December 31, 2018
Commercial, Financial and Agricultural$238,942  $233,689
Real Estate – Construction  87,123    89,527
Real Estate – Commercial Mortgage  615,129    602,061
Real Estate – Residential(1)   349,004    342,215
Real Estate – Home Equity  209,194    210,111
Consumer(2)   297,713    296,622
Loans, Net of Unearned Income$1,797,105  $1,774,225
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
March 31, 2019  December 31, 2018
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$223$-$267$-
Real Estate – Construction  323-722-
Real Estate – Commercial Mortgage  1,976-2,860-
Real Estate – Residential  1,341-2,119-
Real Estate – Home Equity  1,033-584-
Consumer  151-320-
Total Nonaccrual Loans$5,047$-$6,872$-
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans(1)
March 31, 2019
Commercial, Financial and Agricultural$509$128$-$637$238,082$238,942
Real Estate – Construction  59--5986,74187,123
Real Estate – Commercial Mortgage  1,235340-1,575611,578615,129
Real Estate – Residential  560100-660347,003349,004
Real Estate – Home Equity  41548-463207,698209,194
Consumer  1,065223-1,288296,274297,713
Total Past Due Loans$3,843$839$-$4,682$1,787,376$1,797,105
December 31, 2018
Commercial, Financial and Agricultural$104$58$-$162$233,260$233,689
Real Estate – Construction  489--48988,31689,527
Real Estate – Commercial Mortgage  124--124599,077602,061
Real Estate – Residential  745627-1,372338,724342,215
Real Estate – Home Equity  512124-636208,891210,111
Consumer  1,661313-1,974294,328296,622
Total Past Due Loans$3,635$1,122$-$4,757$1,762,596$1,774,225
(1) Total Loans include nonaccrual loans of $5.0 million and $6.9 million at March 31, 2019 and December 31, 2018, respectively.
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, 2019
Beginning Balance$1,434$280$4,181$3,400$2,301$2,614$14,210
Provision for Loan Losses217101(103)6(20)566767
Charge-Offs(95)-(155)(264)(52)(795)(1,361)
Recoveries 74-704432284504
Net Charge-Offs(21)-(85)(220)(20)(511)(857)
Ending Balance$1,630$381$3,993$3,186$2,261$2,669$14,120
Three Months Ended
March 31, 2018
Beginning Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
Provision for Loan Losses(44)128(126)180(90)697745
Charge-Offs(182)(7)(290)(107)(158)(695)(1,439)
Recoveries 16611238461210645
Net Charge-Offs(16)(6)(167)(23)(97)(485)(794)
Ending Balance$1,131$244$4,053$3,363$2,319$2,148$13,258
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, 2019
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$186$152$827$625$310$2$2,102
Loans Collectively
Evaluated for Impairment1,4442293,1662,5611,9512,66712,018
Ending Balance$1,630$381$3,993$3,186$2,261$2,669$14,120
December 31, 2018
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$118$52$1,026$919$289$1$2,405
Loans Collectively
Evaluated for Impairment1,3162283,1552,4812,0122,61311,805
Ending Balance$1,434$280$4,181$3,400$2,301$2,614$14,210
March 31, 2018
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$182$114$1,779$1,412$389$1$3,877
Loans Collectively
Evaluated for Impairment9491302,2741,9511,9302,1479,381
Ending Balance$1,131$244$4,053$3,363$2,319$2,148$13,258
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, 2019
Individually Evaluated for
Impairment$787$382$11,908$8,930$2,630$84$24,721
Collectively Evaluated for
Impairment238,15586,741603,221340,074206,564297,6291,772,384
Total$238,942$87,123$615,129$349,004$209,194$297,713$1,797,105
December 31, 2018
Individually Evaluated for
Impairment$873$781$12,650$10,593$2,210$88$27,195
Collectively Evaluated for
Impairment232,81688,746589,411331,622207,901296,5341,747,030
Total$233,689$89,527$602,061$342,215$210,111$296,622$1,774,225
March 31, 2018
Individually Evaluated for
Impairment$1,283$671$18,445$13,204$3,198$109$36,910
Collectively Evaluated for
Impairment197,49279,565532,864308,834220,796285,4341,624,985
Total$198,775$80,236$551,309$322,038$223,994$285,543$1,661,895
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, 2019
Commercial, Financial and Agricultural$787$96$691$186
Real Estate – Construction38259323152
Real Estate – Commercial Mortgage11,9082,4539,455827
Real Estate – Residential8,9302,4026,528625
Real Estate – Home Equity2,6301,0571,573310
Consumer8447372
Total$24,721$6,114$18,607$2,102
December 31, 2018
Commercial, Financial and Agricultural$873$101$772$118
Real Estate – Construction78145932252
Real Estate – Commercial Mortgage12,6502,38410,2661,026
Real Estate – Residential10,5931,4829,111919
Real Estate – Home Equity2,2108551,355289
Consumer8849391
Total$27,195$5,330$21,865$2,405
Schedule of Average recorded investment and interest income recognized by class of impaired loans
Three Months Ended March 31,
  2019  2018
AverageTotalAverageTotal
Recorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncome
Commercial, Financial and Agricultural$830$11$1,330$29
Real Estate – Construction  582-  5171
Real Estate – Commercial Mortgage12,27912318,862175
Real Estate – Residential  9,761127  13,038148
Real Estate – Home Equity  2,42026  3,26526
Consumer  862  1112
Total$25,958$289$37,123$381
Schedule of risk category of loans by segment
Commercial,
Financial,Total
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
March 31, 2019
Pass$237,133$1,222,160$297,255$1,756,548
Special Mention1,10917,1785118,338
Substandard  700  21,112  407  22,219
Doubtful  -  -  -  -
Total Loans$238,942$1,260,450$297,713$1,797,105
December 31, 2018
Pass$232,417$1,211,451$295,888$1,739,756
Special Mention47911,0485411,581
Substandard  793  21,415  680  22,888
Doubtful  -  -  -  -
Total Loans$233,689$1,243,914$296,622$1,774,225
Schedule of troubled debt restructurings loans
March 31, 2019December 31, 2018
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$695$-$873$-
Real Estate – Construction59-  59-
Real Estate – Commercial Mortgage9,652674  9,9101,239
Real Estate – Residential8,371535  9,2341,222
Real Estate – Home Equity1,930178  1,920179
Consumer84-  88-
Total TDRs$20,791$1,387$ 22,084$2,640
Schedule of loans classified as TDRs
  Three Months Ended March 31,  Three Months Ended March 31,
20192018
Post-Post-
NumberModified  NumberModified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment
Commercial, Financial and Agricultural-$-  1  $230
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage--  1    228
Real Estate Residential174  -    -
Real Estate – Home Equity131  -    -
Consumer--  -    -
Total TDRs2 $105  2  $458
Schedule of loans modified as TDRs information
  Three Months Ended March 31,  Three Months Ended March 31,
20192018
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestmentContractsInvestment(1)
Extended amortization-$-  1  $228
Interest rate adjustment--  -    -
Extended amortization and interest rate adjustment2105  -    -
Principal Moratorium--  1    230
Other--  -    -
Total TDRs2$105  2  $458