XML 32 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2016
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 class, as of June 30, 2016 and December 31, 2015 was as follows:
(Dollars in thousands)
June 30, 2016
 
December 31, 2015
Commercial real estate:
 
 
 
Owner-occupied
$
106,649

 
$
103,578

Non-owner occupied
190,558

 
145,401

Multi-family
38,957

 
35,109

Non-owner occupied residential
56,100

 
54,175

Acquisition and development:
 
 
 
1-4 family residential construction
6,714

 
9,364

Commercial and land development
24,748

 
41,339

Commercial and industrial
82,616

 
73,625

Municipal
61,568

 
57,511

Residential mortgage:
 
 
 
First lien
129,577

 
126,022

Home equity - term
16,216

 
17,337

Home equity - lines of credit
110,908

 
110,731

Installment and other loans
7,322

 
7,521

 
$
831,933

 
$
781,713

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 June 30, 2016 and December 31, 2015:

(Dollars in thousands)
Pass
 
Special Mention
 
Non-Impaired Substandard
 
Impaired - Substandard
 
Doubtful
 
Total
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
101,005

 
$
1,719

 
$
2,098

 
$
1,827

 
$
0

 
$
106,649

Non-owner occupied
167,320

 
16,031

 
152

 
7,055

 
0

 
190,558

Multi-family
36,190

 
1,298

 
1,253

 
216

 
0

 
38,957

Non-owner occupied residential
53,132

 
1,224

 
1,184

 
560

 
0

 
56,100

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
6,432

 
0

 
282

 
0

 
0

 
6,714

Commercial and land development
23,986

 
107

 
653

 
2

 
0

 
24,748

Commercial and industrial
81,480

 
627

 
35

 
347

 
127

 
82,616

Municipal
61,568

 
0

 
0

 
0

 
0

 
61,568

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
125,155

 
0

 
0

 
4,391

 
31

 
129,577

Home equity - term
16,120

 
0

 
0

 
96

 
0

 
16,216

Home equity - lines of credit
110,271

 
248

 
52

 
337

 
0

 
110,908

Installment and other loans
7,312

 
0

 
0

 
10

 
0

 
7,322

 
$
789,971

 
$
21,254

 
$
5,709

 
$
14,841

 
$
158

 
$
831,933

December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
96,715

 
$
1,124

 
$
3,630

 
$
2,109

 
$
0

 
$
103,578

Non-owner occupied
125,043

 
12,394

 
108

 
7,856

 
0

 
145,401

Multi-family
31,957

 
1,779

 
1,140

 
233

 
0

 
35,109

Non-owner occupied residential
50,601

 
1,305

 
1,374

 
895

 
0

 
54,175

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
9,364

 
0

 
0

 
0

 
0

 
9,364

Commercial and land development
40,181

 
219

 
934

 
5

 
0

 
41,339

Commercial and industrial
70,967

 
1,380

 
544

 
734

 
0

 
73,625

Municipal
57,511

 
0

 
0

 
0

 
0

 
57,511

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
121,214

 
0

 
0

 
4,808

 
0

 
126,022

Home equity - term
17,234

 
0

 
0

 
103

 
0

 
17,337

Home equity - lines of credit
109,731

 
230

 
180

 
590

 
0

 
110,731

Installment and other loans
7,504

 
0

 
0

 
17

 
0

 
7,521

 
$
738,022

 
$
18,431

 
$
7,910

 
$
17,350

 
$
0

 
$
781,713

Impaired Loans by Class
The following table 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 June 30, 2016 and December 31, 2015. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related 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)
June 30, 2016
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
0

 
$
0

 
$
0

 
$
1,827

 
$
3,158

Non-owner occupied
0

 
0

 
0

 
7,055

 
7,929

Multi-family
0

 
0

 
0

 
216

 
376

Non-owner occupied residential
0

 
0

 
0

 
560

 
798

Acquisition and development:
 
 
 
 
 
 
 
 
 
Commercial and land development
0

 
0

 
0

 
2

 
17

Commercial and industrial
127

 
127

 
126

 
347

 
395

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
751

 
758

 
106

 
3,671

 
4,456

Home equity - term
0

 
0

 
0

 
96

 
105

Home equity - lines of credit
0

 
0

 
0

 
337

 
434

Installment and other loans
2

 
3

 
2

 
8

 
35

 
$
880

 
$
888

 
$
234

 
$
14,119

 
$
17,703

December 31, 2015
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
0

 
$
0

 
$
0

 
$
2,109

 
$
3,344

Non-owner occupied
0

 
0

 
0

 
7,856

 
8,600

Multi-family
0

 
0

 
0

 
233

 
385

Non-owner occupied residential
0

 
0

 
0

 
895

 
1,211

Acquisition and development:
 
 
 
 
 
 
 
 
 
Commercial and land development
0

 
0

 
0

 
5

 
19

Commercial and industrial
0

 
0

 
0

 
734

 
780

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
1,952

 
1,984

 
271

 
2,856

 
3,369

Home equity - term
0

 
0

 
0

 
103

 
110

Home equity - lines of credit
22

 
23

 
10

 
568

 
688

Installment and other loans
8

 
9

 
8

 
9

 
35

 
$
1,982

 
$
2,016

 
$
289

 
$
15,368

 
$
18,541

Average Recorded Investment in Impaired Loans and Related Interest Income
The following tables summarize the average recorded investment in impaired loans and related interest income recognized on loans deemed impaired, generally on a cash basis, for the three and six months ended June 30, 2016 and 2015:
 
Three Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
1,954

 
$
0

 
$
2,793

 
$
0

Non-owner occupied
7,251

 
0

 
1,403

 
0

Multi-family
221

 
0

 
537

 
0

Non-owner occupied residential
699

 
0

 
919

 
0

Acquisition and development:
 
 
 
 
 
 
 
Commercial and land development
3

 
0

 
313

 
3

Commercial and industrial
514

 
0

 
978

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
4,618

 
8

 
4,856

 
9

Home equity - term
98

 
0

 
164

 
0

Home equity - lines of credit
499

 
0

 
587

 
0

Installment and other loans
14

 
0

 
22

 
0

 
$
15,871

 
$
8

 
$
12,572

 
$
12


 
 
Six Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
2,012

 
$
0

 
$
2,941

 
$
0

Non-owner occupied
7,511

 
0

 
1,515

 
0

Multi-family
225

 
0

 
502

 
0

Non-owner occupied residential
787

 
0

 
1,132

 
0

Acquisition and development:
 
 
 
 
 
 
 
Commercial and land development
4

 
0

 
354

 
5

Commercial and industrial
619

 
0

 
1,583

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
4,697

 
17

 
5,037

 
18

Home equity - term
100

 
0

 
124

 
0

Home equity - lines of credit
544

 
0

 
546

 
0

Installment and other loans
16

 
0

 
24

 
0

 
$
16,515

 
$
17

 
$
13,758

 
$
23

Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment as of June 30, 2016 and December 31, 2015.
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Accruing:
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
$
907

 
8

 
$
793

 
8

 
907

 
8

 
793

Nonaccruing:
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
First lien
12

 
1,106

 
12

 
1,153

Installment and other loans
1

 
8

 
1

 
10

 
13

 
1,114

 
13

 
1,163

 
21

 
$
2,021

 
21

 
$
1,956

Number of Loans Modified and Their Pre-Modification and Post-Modification Investment Balances
The following table presents the number of loans modified, and their pre-modification and post-modification investment balances for the three and six months ended June 30, 2016 and 2015:
 
2016
 
2015
(Dollars in thousands)
Number of
Contracts
 
Pre-
Modification
Recorded
Investment
 
Post
Modification
Recorded
Investment
 
Number of
Contracts
 
Pre-
Modification
Recorded
Investment
 
Post
Modification
Recorded
Investment
Three Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
0

 
$
0

 
$
0

 
0

 
$
0

 
$
0

Installment and other loans
0

 
0

 
0

 
0

 
0

 
0

 
0

 
$
0

 
$
0

 
0

 
$
0

 
$
0

Six Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
1

 
$
257

 
$
257

 
1

 
$
59

 
$
59

Installment and other loans
0

 
0

 
0

 
0

 
0

 
0

 
1

 
$
257

 
$
257

 
1

 
$
59

 
$
59

Restructured Loans Included in Nonaccrual Status Modified as Troubled Debt Restructurings Within the Previous 12 Months and for which There was Payment Default
The following table presents restructured loans, included in nonaccrual loans, that were modified as TDRs within the previous 12 months and for which there was a payment default during the three and six months ended June 30, 2016 and 2015:
 
2016
 
2015
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Three Months Ended June 30,
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
First lien
0

 
$
0

 
3

 
$
249

 
0

 
$
0

 
3

 
$
249

Six Months Ended June 30,
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
First lien
0

 
$
0

 
4

 
$
308

 
0

 
$
0

 
4

 
$
308

Loan Portfolio Summarized by Aging Categories of Performing Loans and Nonaccrual Loans
The following table presents the classes of the loan portfolio summarized by aging categories of performing loans and nonaccrual loans as of June 30, 2016 and December 31, 2015:
 
 
 
Days Past Due
 
 
 
 
 
 
(Dollars in thousands)
Current
 
30-59
 
60-89
 
90+
(still accruing)
 
Total
Past Due
 
Non-
Accrual
 
Total
Loans
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
104,822

 
$
0

 
$
0

 
$
0

 
$
0

 
$
1,827

 
$
106,649

Non-owner occupied
183,503

 
0

 
0

 
0

 
0

 
7,055

 
190,558

Multi-family
38,741

 
0

 
0

 
0

 
0

 
216

 
38,957

Non-owner occupied residential
55,501

 
39

 
0

 
0

 
39

 
560

 
56,100

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
6,432

 
0

 
282

 
0

 
282

 
0

 
6,714

Commercial and land development
24,746

 
0

 
0

 
0

 
0

 
2

 
24,748

Commercial and industrial
82,142

 
0

 
0

 
0

 
0

 
474

 
82,616

Municipal
61,568

 
0

 
0

 
0

 
0

 
0

 
61,568

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
125,561

 
468

 
33

 
0

 
501

 
3,515

 
129,577

Home equity - term
16,112

 
8

 
0

 
0

 
8

 
96

 
16,216

Home equity - lines of credit
110,363

 
203

 
5

 
0

 
208

 
337

 
110,908

Installment and other loans
7,299

 
13

 
0

 
0

 
13

 
10

 
7,322

 
$
816,790

 
$
731

 
$
320

 
$
0

 
$
1,051

 
$
14,092

 
$
831,933

December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
101,395

 
$
74

 
$
0

 
$
0

 
$
74

 
$
2,109

 
$
103,578

Non-owner occupied
137,545

 
0

 
0

 
0

 
0

 
7,856

 
145,401

Multi-family
34,876

 
0

 
0

 
0

 
0

 
233

 
35,109

Non-owner occupied residential
53,280

 
0

 
0

 
0

 
0

 
895

 
54,175

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
9,364

 
0

 
0

 
0

 
0

 
0

 
9,364

Commercial and land development
41,236

 
0

 
98

 
0

 
98

 
5

 
41,339

Commercial and industrial
72,846

 
24

 
21

 
0

 
45

 
734

 
73,625

Municipal
57,511

 
0

 
0

 
0

 
0

 
0

 
57,511

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
120,119

 
1,844

 
44

 
0

 
1,888

 
4,015

 
126,022

Home equity - term
17,200

 
34

 
0

 
0

 
34

 
103

 
17,337

Home equity - lines of credit
109,740

 
286

 
91

 
24

 
401

 
590

 
110,731

Installment and other loans
7,488

 
16

 
0

 
0

 
16

 
17

 
7,521

 
$
762,600

 
$
2,278

 
$
254

 
$
24

 
$
2,556

 
$
16,557

 
$
781,713

Activity in Allowance for Loan Losses

Activity in the allowance for loan losses for the three months ended June 30, 2016 and 2015 was 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
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
7,996

 
$
739

 
$
1,030

 
$
62

 
$
9,827

 
$
2,677

 
$
179

 
$
2,856

 
$
664

 
$
13,347

Provision for loan losses
(12
)
 
(152
)
 
112

 
(1
)
 
(53
)
 
66

 
26

 
92

 
(39
)
 
0

Charge-offs
(26
)
 
0

 
0

 
0

 
(26
)
 
(80
)
 
(48
)
 
(128
)
 
0

 
(154
)
Recoveries
175

 
0

 
6

 
0

 
181

 
43

 
23

 
66

 
0

 
247

Balance, end of period
$
8,133

 
$
587

 
$
1,148

 
$
61

 
$
9,929

 
$
2,706

 
$
180

 
$
2,886

 
$
625

 
$
13,440

June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
9,346

 
$
588

 
$
665

 
$
121

 
$
10,720

 
$
2,567

 
$
116

 
$
2,683

 
$
1,058

 
$
14,461

Provision for loan losses
(750
)
 
132

 
188

 
(2
)
 
(432
)
 
479

 
74

 
553

 
(121
)
 
0

Charge-offs
(475
)
 
0

 
(24
)
 
0

 
(499
)
 
(151
)
 
(9
)
 
(160
)
 
0

 
(659
)
Recoveries
11

 
0

 
15

 
0

 
26

 
23

 
1

 
24

 
0

 
50

Balance, end of period
$
8,132

 
$
720

 
$
844

 
$
119

 
$
9,815

 
$
2,918

 
$
182

 
$
3,100

 
$
937

 
$
13,852


Activity in the allowance for loan losses for the six months ended June 30, 2016 and 2015 was 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
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
7,883

 
$
850

 
$
1,012

 
$
58

 
$
9,803

 
$
2,870

 
$
121

 
$
2,991

 
$
774

 
$
13,568

Provision for loan losses
21

 
(263
)
 
149

 
3

 
(90
)
 
111

 
128

 
239

 
(149
)
 
0

Charge-offs
(26
)
 
0

 
(21
)
 
0

 
(47
)
 
(324
)
 
(112
)
 
(436
)
 
0

 
(483
)
Recoveries
255

 
0

 
8

 
0

 
263

 
49

 
43

 
92

 
0

 
355

Balance, end of period
$
8,133

 
$
587

 
$
1,148

 
$
61

 
$
9,929

 
$
2,706

 
$
180

 
$
2,886

 
$
625

 
$
13,440

June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
9,462

 
$
697

 
$
806

 
$
183

 
$
11,148

 
$
2,262

 
$
119

 
$
2,381

 
$
1,218

 
$
14,747

Provision for loan losses
(813
)
 
45

 
51

 
(64
)
 
(781
)
 
973

 
89

 
1,062

 
(281
)
 
0

Charge-offs
(541
)
 
(22
)
 
(50
)
 
0

 
(613
)
 
(352
)
 
(29
)
 
(381
)
 
0

 
(994
)
Recoveries
24

 
0

 
37

 
0

 
61

 
35

 
3

 
38

 
0

 
99

Balance, end of period
$
8,132

 
$
720

 
$
844

 
$
119

 
$
9,815

 
$
2,918

 
$
182

 
$
3,100

 
$
937

 
$
13,852

Summary of Ending Loan Balances Individually Evaluated for Impairment Based on Loan Segment
The following table summarizes the ending loan balances individually evaluated for impairment based upon loan segment, as well as the related allowance for loan losses allocation for each at June 30, 2016 and December 31, 2015:
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
9,658

 
$
2

 
$
474

 
$
0

 
$
10,134

 
$
4,855

 
$
10

 
$
4,865

 
$
0

 
$
14,999

Collectively evaluated for impairment
382,606

 
31,460

 
82,142

 
61,568

 
557,776

 
251,846

 
7,312

 
259,158

 
0

 
816,934

 
$
392,264

 
$
31,462

 
$
82,616

 
$
61,568

 
$
567,910

 
$
256,701

 
$
7,322

 
$
264,023

 
$
0

 
$
831,933

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
126

 
$
0

 
$
126

 
$
106

 
$
2

 
$
108

 
$
0

 
$
234

Collectively evaluated for impairment
8,133

 
587

 
1,022

 
61

 
9,803

 
2,600

 
178

 
2,778

 
625

 
13,206

 
$
8,133

 
$
587

 
$
1,148

 
$
61

 
$
9,929

 
$
2,706

 
$
180

 
$
2,886

 
$
625

 
$
13,440

December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
11,093

 
$
5

 
$
734

 
$
0

 
$
11,832

 
$
5,501

 
$
17

 
$
5,518

 
$
0

 
$
17,350

Collectively evaluated for impairment
327,170

 
50,698

 
72,891

 
57,511

 
508,270

 
248,589

 
7,504

 
256,093

 
0

 
764,363

 
$
338,263

 
$
50,703

 
$
73,625

 
$
57,511

 
$
520,102

 
$
254,090

 
$
7,521

 
$
261,611

 
$
0

 
$
781,713

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
281

 
$
8

 
$
289

 
$
0

 
$
289

Collectively evaluated for impairment
7,883

 
850

 
1,012

 
58

 
9,803

 
2,589

 
113

 
2,702

 
774

 
13,279

 
$
7,883

 
$
850

 
$
1,012

 
$
58

 
$
9,803

 
$
2,870

 
$
121

 
$
2,991

 
$
774

 
$
13,568