XML 60 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale, Broken Out by Classes
The loan portfolio, excluding residential loans held for sale, broken out by classes as of December 31 was as follows:
 
(Dollars in thousands)
2014
 
2013
Commercial real estate:
 
 
 
Owner-occupied
$
100,859

 
$
111,290

Non-owner occupied
144,301

 
135,953

Multi-family
27,531

 
22,882

Non-owner occupied residential
49,315

 
55,272

Acquisition and development:
 
 
 
1-4 family residential construction
5,924

 
3,338

Commercial and land development
24,237

 
19,440

Commercial and industrial
48,995

 
33,446

Municipal
61,191

 
60,996

Residential mortgage:
 
 
 
First lien
126,491

 
124,728

Home equity – term
20,845

 
20,131

Home equity – lines of credit
89,366

 
77,377

Installment and other loans
5,891

 
6,184

 
$
704,946

 
$
671,037

Bank's Ratings Based on its Internal Risk Rating System
The following summarizes the Bank’s ratings based on its internal risk rating system as of December 31, 2014 and 2013:
 
(Dollars in thousands)
Pass
 
Special
Mention
 
Non-Impaired
Substandard
 
Impaired -
Substandard
 
Doubtful
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
89,815

 
$
2,686

 
$
5,070

 
$
3,288

 
$
0

 
$
100,859

Non-owner occupied
120,829

 
20,661

 
1,131

 
1,680

 
0

 
144,301

Multi-family
24,803

 
1,086

 
1,322

 
320

 
0

 
27,531

Non-owner occupied residential
43,020

 
2,968

 
1,827

 
1,500

 
0

 
49,315

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
5,924

 
0

 
0

 
0

 
0

 
5,924

Commercial and land development
22,261

 
233

 
1,333

 
410

 
0

 
24,237

Commercial and industrial
43,794

 
850

 
1,914

 
2,437

 
0

 
48,995

Municipal
61,191

 
0

 
0

 
0

 
0

 
61,191

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
121,160

 
9

 
0

 
5,290

 
32

 
126,491

Home equity – term
20,775

 
0

 
0

 
70

 
0

 
20,845

Home equity – lines of credit
88,164

 
630

 
93

 
479

 
0

 
89,366

Installment and other loans
5,865

 
0

 
0

 
26

 
0

 
5,891

 
$
647,601

 
$
29,123

 
$
12,690

 
$
15,500

 
$
32

 
$
704,946

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
92,063

 
$
3,305

 
$
11,360

 
$
4,107

 
$
455

 
$
111,290

Non-owner occupied
107,113

 
6,904

 
14,819

 
7,117

 
0

 
135,953

Multi-family
20,091

 
2,132

 
337

 
322

 
0

 
22,882

Non-owner occupied residential
42,007

 
4,982

 
3,790

 
4,493

 
0

 
55,272

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
3,292

 
0

 
46

 
0

 
0

 
3,338

Commercial and land development
14,118

 
1,433

 
712

 
3,177

 
0

 
19,440

Commercial and industrial
28,933

 
2,129

 
383

 
1,878

 
123

 
33,446

Municipal
60,996

 
0

 
0

 
0

 
0

 
60,996

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
121,353

 
0

 
0

 
3,327

 
48

 
124,728

Home equity – term
20,024

 
0

 
0

 
94

 
13

 
20,131

Home equity – lines of credit
77,187

 
0

 
9

 
181

 
0

 
77,377

Installment and other loans
6,184

 
0

 
0

 
0

 
0

 
6,184

 
$
593,361

 
$
20,885

 
$
31,456

 
$
24,696

 
$
639

 
$
671,037

Impaired Loans by Class
The following summarizes impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required as of December 31, 2014 and 2013. The recorded investment in loans excludes accrued interest receivable due to insignificance. Allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and the partial charge-off will be recorded when final information is received.
 
 
Impaired Loans with a Specific Allowance
 
Impaired Loans with No Specific Allowance
(Dollars in thousands)
Recorded
Investment
(Book Balance)
 
Unpaid
Principal Balance
(Legal Balance)
 
Related
Allowance
 
Recorded
Investment
(Book Balance)
 
Unpaid
Principal Balance
(Legal Balance)
December 31, 2014
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
0

 
$
0

 
$
0

 
$
3,288

 
$
4,558

Non-owner occupied
0

 
0

 
0

 
1,680

 
3,420

Multi-family
0

 
0

 
0

 
320

 
356

Non-owner occupied residential
198

 
203

 
2

 
1,302

 
1,570

Acquisition and development:
 
 
 
 
 
 
 
 
 
Commercial and land development
0

 
0

 
0

 
410

 
1,077

Commercial and industrial
0

 
0

 
0

 
2,437

 
2,500

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
982

 
982

 
149

 
4,340

 
4,968

Home equity—term
0

 
0

 
0

 
70

 
71

Home equity—lines of credit
24

 
40

 
24

 
455

 
655

Installment and other loans
13

 
13

 
13

 
13

 
36

 
$
1,217

 
$
1,238

 
$
188

 
$
14,315

 
$
19,211

December 31, 2013
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
615

 
$
1,099

 
$
552

 
$
3,947

 
$
4,575

Non-owner occupied
0

 
0

 
0

 
7,117

 
7,670

Multi-family
0

 
0

 
0

 
322

 
415

Non-owner occupied residential
0

 
0

 
0

 
4,493

 
4,836

Acquisition and development:
 
 
 
 
 
 
 
 
 
Commercial and land development
0

 
0

 
0

 
3,177

 
3,812

Commercial and industrial
0

 
0

 
0

 
2,001

 
2,143

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
48

 
48

 
48

 
3,327

 
3,619

Home equity—term
13

 
13

 
13

 
94

 
96

Home equity—lines of credit
0

 
0

 
0

 
181

 
183

 
$
676

 
$
1,160

 
$
613

 
$
24,659

 
$
27,349

Average Recorded Investment in Impaired Loans and Related Interest Income
The following summarizes the average recorded investment in impaired loans and related interest income recognized on loans deemed impaired for the year ended December 31, 2014, 2013 and 2012:
 
 
2014
 
2013
 
2012
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
3,740

 
$
20

 
$
3,528

 
$
147

 
$
8,374

 
$
20

Non-owner occupied
6,711

 
143

 
4,307

 
145

 
14,372

 
69

Multi-family
274

 
2

 
135

 
16

 
3,940

 
0

Non-owner occupied residential
2,095

 
13

 
4,799

 
77

 
20,284

 
61

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
481

 
0

 
1,542

 
26

Commercial and land development
1,250

 
34

 
3,009

 
49

 
12,652

 
252

Commercial and industrial
1,700

 
5

 
1,780

 
45

 
2,691

 
43

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
4,226

 
53

 
2,697

 
140

 
2,700

 
61

Home equity – term
85

 
0

 
59

 
8

 
156

 
2

Home equity – lines of credit
111

 
3

 
305

 
6

 
467

 
15

Installment and other loans
9

 
1

 
1

 
0

 
8

 
0

 
$
20,201

 
$
274

 
$
21,101

 
$
633

 
$
67,186

 
$
549

Troubled Debt Restructurings
The following table presents impaired loans that are troubled debt restructurings, with the recorded investment as of December 31, 2014 and December 31, 2013.
 
 
2014
 
2013
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Accruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
0

 
$
0

 
1

 
$
200

Non-owner occupied
0

 
0

 
2

 
4,268

Acquisition and development:
 
 
 
 
 
 
 
Commercial and land development
1

 
287

 
2

 
1,071

Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
813

 
1

 
449

Total accruing
9

 
1,100

 
6

 
5,988

Nonaccruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
0

 
0

 
1

 
71

Non-owner occupied
0

 
0

 
1

 
694

Non-owner occupied residential
0

 
0

 
1

 
193

Commercial and industrial
0

 
0

 
2

 
310

Residential mortgage:
 
 
 
 
 
 
 
First lien
13

 
1,715

 
1

 
279

Consumer
1

 
13

 
0

 
0

 
14

 
1,728

 
6

 
1,547

 
23

 
$
2,828

 
12

 
$
7,535

Restructured Loans Included in Nonaccrual Status Were Modified as Troubled Debt Restructurings within Previous 12 Months and for Which There was Payment Default
The following table presents restructured loans, included in nonaccrual status, that were modified as troubled debt restructurings within the previous 12 months and for which there was a payment default subsequent to the modification for the years ended December 31, 2014, 2013, and 2012.
 
 
2014
 
2013
 
2012
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
0

 
$
0

 
0

 
$
0

 
1

 
$
7

Non-owner occupied
1

 
3,495

 
0

 
0

 
4

 
1,209

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
Commercial and land development
1

 
544

 
0

 
0

 
0

 
0

Commercial and industrial
0

 
0

 
1

 
199

 
0

 
0

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
2

 
177

 
0

 
0

 
0

 
0

 
4

 
$
4,216

 
1

 
$
199

 
5

 
$
1,216

Number of Loans Modified and Their Pre-modification and Post-modification Investment Balances
The following presents the number of loans modified, and their pre-modification and post-modification investment balances for the twelve months ended December 31, 2014, 2013, and 2012:
 
(Dollars in thousands)
Number of
Contracts
 
Pre-
Modification
Investment
Balance
 
Post-
Modification
Investment
Balance
December 31, 2014
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
First lien
19

 
$
1,876

 
$
1,810

Installment and other loans
1

 
36

 
14

 
20

 
$
1,912

 
$
1,824

December 31, 2013
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
Owner-occupied
4

 
$
421

 
$
421

Non-owner occupied
2

 
3,457

 
3,457

Acquisition and development:
 
 
 
 
 
Commercial and land development
2

 
1,081

 
1,081

Commercial
1

 
217

 
199

 
9

 
$
5,176

 
$
5,158

December 31, 2012
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
First lien
1

 
$
300

 
$
300

Home equity – lines of credit
1

 
36

 
36

 
2

 
$
336

 
$
336

Loan Portfolio Summarized by Aging Categories of Performing Loans and Nonaccrual Loans
The following table presents the classes of loan portfolio summarized by aging categories of performing loans and nonaccrual loans as of December 31, 2014 and 2013:
 
 
 
 
Days Past Due
 
 
 
 
 
 
Current
 
30-59
 
60-89
 
90+
(still accruing)
 
Total
Past Due
 
Non-
Accrual
 
Total
Loans
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
97,571

 
$
0

 
$
0

 
$
0

 
$
0

 
$
3,288

 
$
100,859

Non-owner occupied
142,621

 
0

 
0

 
0

 
0

 
1,680

 
144,301

Multi-family
27,211

 
0

 
0

 
0

 
0

 
320

 
27,531

Non-owner occupied residential
47,706

 
109

 
0

 
0

 
109

 
1,500

 
49,315

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
5,924

 
0

 
0

 
0

 
0

 
0

 
5,924

Commercial and land development
24,114

 
0

 
0

 
0

 
0

 
123

 
24,237

Commercial and industrial
46,558

 
0

 
0

 
0

 
0

 
2,437

 
48,995

Municipal
61,191

 
0

 
0

 
0

 
0

 
0

 
61,191

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
120,806

 
776

 
400

 
0

 
1,176

 
4,509

 
126,491

Home equity – term
20,640

 
135

 
0

 
0

 
135

 
70

 
20,845

Home equity – lines of credit
88,745

 
142

 
0

 
0

 
142

 
479

 
89,366

Installment and other loans
5,815

 
41

 
9

 
0

 
50

 
26

 
5,891

 
$
688,902

 
$
1,203

 
$
409

 
$
0

 
$
1,612

 
$
14,432

 
$
704,946

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
106,078

 
$
742

 
$
108

 
$
0

 
$
850

 
$
4,362

 
$
111,290

Non-owner occupied
132,913

 
191

 
0

 
0

 
191

 
2,849

 
135,953

Multi-family
22,560

 
0

 
0

 
0

 
0

 
322

 
22,882

Non-owner occupied residential
50,554

 
225

 
0

 
0

 
225

 
4,493

 
55,272

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
3,338

 
0

 
0

 
0

 
0

 
0

 
3,338

Commercial and land development
17,289

 
45

 
0

 
0

 
45

 
2,106

 
19,440

Commercial and industrial
31,111

 
334

 
0

 
0

 
334

 
2,001

 
33,446

Municipal
60,996

 
0

 
0

 
0

 
0

 
0

 
60,996

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
119,845

 
1,380

 
577

 
0

 
1,957

 
2,926

 
124,728

Home equity – term
19,966

 
56

 
2

 
0

 
58

 
107

 
20,131

Home equity – lines of credit
76,982

 
214

 
0

 
0

 
214

 
181

 
77,377

Installment and other loans
6,095

 
77

 
12

 
0

 
89

 
0

 
6,184

 
$
647,727

 
$
3,264

 
$
699

 
$
0

 
$
3,963

 
$
19,347

 
$
671,037

Activity in Allowance for Loan Losses
Activity in the allowance for loan losses for the years ended December 31, 2014, 2013 and 2012 is as follows:
 
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
13,215

 
$
670

 
$
864

 
$
244

 
$
14,993

 
$
3,780

 
$
124

 
$
3,904

 
$
2,068

 
$
20,965

Provision for loan losses
(1,674
)
 
92

 
(554
)
 
(61
)
 
(2,197
)
 
(960
)
 
107

 
(853
)
 
(850
)
 
(3,900
)
Charge-offs
(2,637
)
 
(70
)
 
(270
)
 
0

 
(2,977
)
 
(587
)
 
(177
)
 
(764
)
 
0

 
(3,741
)
Recoveries
558

 
5

 
766

 
0

 
1,329

 
29

 
65

 
94

 
0

 
1,423

Balance, end of year
$
9,462

 
$
697

 
$
806

 
$
183

 
$
11,148

 
$
2,262

 
$
119

 
$
2,381

 
$
1,218

 
$
14,747

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
13,719

 
$
3,502

 
$
1,635

 
$
223

 
$
19,079

 
$
2,275

 
$
85

 
$
2,360

 
$
1,727

 
$
23,166

Provision for loan losses
4,109

 
(6,087
)
 
(3,478
)
 
21

 
(5,435
)
 
1,845

 
99

 
1,944

 
341

 
(3,150
)
Charge-offs
(4,767
)
 
(193
)
 
(132
)
 
0

 
(5,092
)
 
(491
)
 
(144
)
 
(635
)
 
0

 
(5,727
)
Recoveries
154

 
3,448

 
2,839

 
0

 
6,441

 
151

 
84

 
235

 
0

 
6,676

Balance, end of year
$
13,215

 
$
670

 
$
864

 
$
244

 
$
14,993

 
$
3,780

 
$
124

 
$
3,904

 
$
2,068

 
$
20,965

December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
29,559

 
$
9,708

 
$
1,085

 
$
789

 
$
41,141

 
$
933

 
$
75

 
$
1,008

 
$
1,566

 
$
43,715

Provision for loan losses
34,681

 
9,408

 
1,879

 
(566
)
 
45,402

 
2,602

 
135

 
2,737

 
161

 
48,300

Charge-offs
(53,492
)
 
(17,721
)
 
(1,624
)
 
0

 
(72,837
)
 
(1,279
)
 
(143
)
 
(1,422
)
 
0

 
(74,259
)
Recoveries
2,971

 
2,107

 
295

 
0

 
5,373

 
19

 
18

 
37

 
0

 
5,410

Balance, end of year
$
13,719

 
$
3,502

 
$
1,635

 
$
223

 
$
19,079

 
$
2,275

 
$
85

 
$
2,360

 
$
1,727

 
$
23,166

Summary of Allowance for Loan Loss Allocation
The following summarizes the ending loan balance individually evaluated for impairment based upon loan segment, as well as the related allowance for loan loss allocation for each at December 31, 2014 and 2013:
 
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
6,788

 
$
410

 
$
2,437

 
$
0

 
$
9,635

 
$
5,871

 
$
26

 
$
5,897

 
$
0

 
$
15,532

Collectively evaluated for impairment
315,218

 
29,751

 
46,558

 
61,191

 
452,718

 
230,831

 
5,865

 
236,696

 
0

 
689,414

 
$
322,006

 
$
30,161

 
$
48,995

 
$
61,191

 
$
462,353

 
$
236,702

 
$
5,891

 
$
242,593

 
$
0

 
$
704,946

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2

 
$
0

 
$
0

 
$
0

 
$
2

 
$
173

 
$
13

 
$
186

 
$
0

 
$
188

Collectively evaluated for impairment
9,460

 
697

 
806

 
183

 
11,146

 
2,089

 
106

 
2,195

 
1,218

 
14,559

 
$
9,462

 
$
697

 
$
806

 
$
183

 
$
11,148

 
$
2,262

 
$
119

 
$
2,381

 
$
1,218

 
$
14,747

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
16,494

 
$
3,177

 
$
2,001

 
$
0

 
$
21,672

 
$
3,663

 
$
0

 
$
3,663

 
$
0

 
$
25,335

Collectively evaluated for impairment
308,903

 
19,601

 
31,445

 
60,996

 
420,945

 
218,573

 
6,184

 
224,757

 
0

 
645,702

 
$
325,397

 
$
22,778

 
$
33,446

 
$
60,996

 
$
442,617

 
$
222,236

 
$
6,184

 
$
228,420

 
$
0

 
$
671,037

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
552

 
$
0

 
$
0

 
$
0

 
$
552

 
$
61

 
$
0

 
$
61

 
$
0

 
$
613

Collectively evaluated for impairment
12,663

 
670

 
864

 
244

 
14,441

 
3,719

 
124

 
3,843

 
2,068

 
20,352

 
$
13,215

 
$
670

 
$
864

 
$
244

 
$
14,993

 
$
3,780

 
$
124

 
$
3,904

 
$
2,068

 
$
20,965