XML 34 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale, Broken Out by Classes
The following table presents the loan portfolio by segment and class, excluding residential LHFS, at June 30, 2018 and December 31, 2017.

(Dollars in thousands)
June 30, 2018
 
December 31, 2017
Commercial real estate:
 
 
 
Owner occupied
$
119,507

 
$
116,811

Non-owner occupied
244,058

 
244,491

Multi-family
58,575

 
53,634

Non-owner occupied residential
84,009

 
77,980

Acquisition and development:
 
 
 
1-4 family residential construction
8,801

 
11,730

Commercial and land development
38,773

 
19,251

Commercial and industrial
130,280

 
115,663

Municipal
39,753

 
42,065

Residential mortgage:
 
 
 
First lien
167,499

 
162,509

Home equity - term
11,313

 
11,784

Home equity - lines of credit
132,528

 
132,192

Installment and other loans
28,787

 
21,902

 
$
1,063,883

 
$
1,010,012

Bank's Ratings Based on its Internal Risk Rating System
The following table summarizes the Company’s loan portfolio ratings based on its internal risk rating system at June 30, 2018 and December 31, 2017.

(Dollars in thousands)
Pass
 
Special Mention
 
Non-Impaired Substandard
 
Impaired - Substandard
 
Doubtful
 
Total
June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
115,202

 
$
1,978

 
$
1,139

 
$
1,188

 
$
0

 
$
119,507

Non-owner occupied
239,622

 
0

 
4,436

 
0

 
0

 
244,058

Multi-family
52,263

 
5,429

 
735

 
148

 
0

 
58,575

Non-owner occupied residential
81,864

 
638

 
1,162

 
345

 
0

 
84,009

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
8,600

 
0

 
0

 
201

 
0

 
8,801

Commercial and land development
38,149

 
28

 
596

 
0

 
0

 
38,773

Commercial and industrial
128,011

 
1,946

 
0

 
323

 
0

 
130,280

Municipal
39,753

 
0

 
0

 
0

 
0

 
39,753

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
164,256

 
0

 
0

 
3,243

 
0

 
167,499

Home equity - term
11,294

 
0

 
0

 
19

 
0

 
11,313

Home equity - lines of credit
131,705

 
78

 
59

 
686

 
0

 
132,528

Installment and other loans
28,786

 
0

 
0

 
1

 
0

 
28,787

 
$
1,039,505

 
$
10,097

 
$
8,127

 
$
6,154

 
$
0

 
$
1,063,883

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
113,240

 
$
413

 
$
1,921

 
$
1,237

 
$
0

 
$
116,811

Non-owner occupied
235,919

 
0

 
4,507

 
4,065

 
0

 
244,491

Multi-family
48,603

 
4,113

 
753

 
165

 
0

 
53,634

Non-owner occupied residential
76,373

 
142

 
1,084

 
381

 
0

 
77,980

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
11,238

 
0

 
0

 
492

 
0

 
11,730

Commercial and land development
18,635

 
5

 
611

 
0

 
0

 
19,251

Commercial and industrial
113,162

 
2,151

 
0

 
350

 
0

 
115,663

Municipal
42,065

 
0

 
0

 
0

 
0

 
42,065

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
158,673

 
0

 
0

 
3,836

 
0

 
162,509

Home equity - term
11,762

 
0

 
0

 
22

 
0

 
11,784

Home equity - lines of credit
131,585

 
80

 
60

 
467

 
0

 
132,192

Installment and other loans
21,891

 
0

 
0

 
11

 
0

 
21,902

 
$
983,146

 
$
6,904

 
$
8,936

 
$
11,026

 
$
0

 
$
1,010,012

Impaired Loans by Class
The following table summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at June 30, 2018 and December 31, 2017. 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 any 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, 2018
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner occupied
$
0

 
$
0

 
$
0

 
$
1,188

 
$
2,484

Multi-family
0

 
0

 
0

 
148

 
344

Non-owner occupied residential
0

 
0

 
0

 
345

 
650

Acquisition and development:
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
0

 
201

 
201

Commercial and industrial
0

 
0

 
0

 
323

 
481

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
816

 
816

 
39

 
2,427

 
4,001

Home equity - term
0

 
0

 
0

 
19

 
24

Home equity - lines of credit
0

 
0

 
0

 
686

 
930

Installment and other loans
0

 
0

 
0

 
1

 
33

 
$
816

 
$
816

 
$
39

 
$
5,338

 
$
9,148

December 31, 2017
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner occupied
$
0

 
$
0

 
$
0

 
$
1,237

 
$
2,479

Non-owner occupied
0

 
0

 
0

 
4,065

 
4,856

Multi-family
0

 
0

 
0

 
165

 
352

Non-owner occupied residential
0

 
0

 
0

 
381

 
669

Acquisition and development:
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
0

 
492

 
492

Commercial and industrial
0

 
0

 
0

 
350

 
495

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
872

 
872

 
42

 
2,964

 
3,706

Home equity - term
0

 
0

 
0

 
22

 
27

Home equity - lines of credit
0

 
0

 
0

 
467

 
628

Installment and other loans
9

 
9

 
9

 
2

 
33

 
$
881

 
$
881

 
$
51

 
$
10,145

 
$
13,737

Average Recorded Investment in Impaired Loans and Related Interest Income
The following table summarize the average recorded investment in impaired loans and related recognized interest income for the three and six months ended June 30, 2018 and 2017.
 
2018
 
2017
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Three Months Ended June 30,
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
1,233

 
$
0

 
$
979

 
$
5

Non-owner occupied
2,960

 
0

 
0

 
0

Multi-family
153

 
0

 
186

 
0

Non-owner occupied residential
356

 
0

 
427

 
0

Acquisition and development:
 
 
 
 
 
 
 
1-4 family residential construction
201

 
0

 
0

 
0

Commercial and industrial
330

 
0

 
404

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
3,310

 
14

 
4,192

 
21

Home equity – term
20

 
0

 
78

 
0

Home equity - lines of credit
667

 
1

 
503

 
1

Installment and other loans
5

 
0

 
6

 
0

 
$
9,235

 
$
15

 
$
6,775

 
$
27

Six Months Ended June 30,
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
$
1,233

 
$
1

 
$
1,036

 
$
5

Non-owner occupied
3,421

 
0

 
276

 
0

Multi-family
157

 
0

 
191

 
0

Non-owner occupied residential
364

 
0

 
437

 
0

Acquisition and development:
 
 
 
 
 
 
 
1-4 family residential construction
250

 
0

 
0

 
0

Commercial and industrial
336

 
0

 
458

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
3,538

 
29

 
4,272

 
29

Home equity - term
20

 
0

 
87

 
0

Home equity - lines of credit
589

 
1

 
513

 
1

Installment and other loans
8

 
0

 
6

 
0

 
$
9,916

 
$
31

 
$
7,276

 
$
35

Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at June 30, 2018 and December 31, 2017.

 
June 30, 2018
 
December 31, 2017
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Accruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
1

 
$
44

 
1

 
$
52

Residential mortgage:
 
 
 
 
 
 
 
First lien
11

 
1,086

 
11

 
1,102

Home equity - lines of credit
1

 
26

 
1

 
29

 
13

 
1,156

 
13

 
1,183

Nonaccruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
1

 
42

 
1

 
57

Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
687

 
8

 
715

Installment and other loans
1

 
1

 
1

 
3

 
10

 
730

 
10

 
775

 
23

 
$
1,886

 
23

 
$
1,958

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.
 
2018
 
2017
(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,
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
0

 
$
0

 
$
0

 
1

 
$
56

 
$
56

Six Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
0

 
$
0

 
$
0

 
2

 
$
119

 
$
119

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 at June 30, 2018 and December 31, 2017.
 
 
 
Days Past Due
 
 
 
 
 
 
(Dollars in thousands)
Current
 
30-59
 
60-89
 
90+
(still accruing)
 
Total
Past Due
 
Non-
Accrual
 
Total
Loans
June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
118,363

 
$
0

 
$
0

 
$
0

 
$
0

 
$
1,144

 
$
119,507

Non-owner occupied
244,058

 
0

 
0

 
0

 
0

 
0

 
244,058

Multi-family
58,427

 
0

 
0

 
0

 
0

 
148

 
58,575

Non-owner occupied residential
83,523

 
141

 
0

 
0

 
141

 
345

 
84,009

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
8,600

 
0

 
0

 
0

 
0

 
201

 
8,801

Commercial and land development
38,773

 
0

 
0

 
0

 
0

 
0

 
38,773

Commercial and industrial
129,957

 
0

 
0

 
0

 
0

 
323

 
130,280

Municipal
39,753

 
0

 
0

 
0

 
0

 
0

 
39,753

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
164,330

 
632

 
380

 
0

 
1,012

 
2,157

 
167,499

Home equity - term
11,264

 
30

 
0

 
0

 
30

 
19

 
11,313

Home equity - lines of credit
131,236

 
632

 
0

 
0

 
632

 
660

 
132,528

Installment and other loans
28,744

 
35

 
7

 
0

 
42

 
1

 
28,787

 
$
1,057,028

 
$
1,470

 
$
387

 
$
0

 
$
1,857

 
$
4,998

 
$
1,063,883

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
115,605

 
$
4

 
$
17

 
$
0

 
$
21

 
$
1,185

 
$
116,811

Non-owner occupied
240,426

 
0

 
0

 
0

 
0

 
4,065

 
244,491

Multi-family
53,469

 
0

 
0

 
0

 
0

 
165

 
53,634

Non-owner occupied residential
77,454

 
145

 
0

 
0

 
145

 
381

 
77,980

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
11,238

 
0

 
0

 
0

 
0

 
492

 
11,730

Commercial and land development
19,226

 
25

 
0

 
0

 
25

 
0

 
19,251

Commercial and industrial
115,312

 
1

 
0

 
0

 
1

 
350

 
115,663

Municipal
42,065

 
0

 
0

 
0

 
0

 
0

 
42,065

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
155,387

 
3,333

 
1,055

 
0

 
4,388

 
2,734

 
162,509

Home equity - term
11,753

 
9

 
0

 
0

 
9

 
22

 
11,784

Home equity - lines of credit
131,208

 
474

 
72

 
0

 
546

 
438

 
132,192

Installment and other loans
21,749

 
141

 
1

 
0

 
142

 
11

 
21,902

 
$
994,892

 
$
4,132

 
$
1,145

 
$
0

 
$
5,277

 
$
9,843

 
$
1,010,012

Activity in Allowance for Loan Losses
The following table presents the activity in the ALL for the three and six months ended June 30, 2018 and 2017.
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
Three Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,770

 
$
510

 
$
1,590

 
$
83

 
$
8,953

 
$
3,382

 
$
204

 
$
3,586

 
$
461

 
$
13,000

Provision for loan losses
(418
)
 
208

 
8

 
(3
)
 
(205
)
 
237

 
44

 
281

 
124

 
200

Charge-offs
0

 
0

 
0

 
0

 
0

 
(86
)
 
(47
)
 
(133
)
 
0

 
(133
)
Recoveries
328

 
2

 
0

 
0

 
330

 
11

 
29

 
40

 
0

 
370

Balance, end of period
$
6,680

 
$
720

 
$
1,598

 
$
80

 
$
9,078

 
$
3,544

 
$
230

 
$
3,774

 
$
585

 
$
13,437

June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,963

 
$
513

 
$
1,218

 
$
106

 
$
8,800

 
$
3,229

 
$
127

 
$
3,356

 
$
512

 
$
12,668

Provision for loan losses
(214
)
 
65

 
69

 
11

 
(69
)
 
198

 
13

 
211

 
(42
)
 
100

Charge-offs
0

 
0

 
0

 
0

 
0

 
(51
)
 
(27
)
 
(78
)
 
0

 
(78
)
Recoveries
28

 
1

 
4

 
0

 
33

 
10

 
18

 
28

 
0

 
61

Balance, end of period
$
6,777

 
$
579

 
$
1,291

 
$
117

 
$
8,764

 
$
3,386

 
$
131

 
$
3,517

 
$
470

 
$
12,751

Six Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,763

 
$
417

 
$
1,446

 
$
84

 
$
8,710

 
$
3,400

 
$
211

 
$
3,611

 
$
475

 
$
12,796

Provision for loan losses
(411
)
 
300

 
152

 
(4
)
 
37

 
202

 
51

 
253

 
110

 
400

Charge-offs
0

 
0

 
0

 
0

 
0

 
(86
)
 
(118
)
 
(204
)
 
0

 
(204
)
Recoveries
328

 
3

 
0

 
0

 
331

 
28

 
86

 
114

 
0

 
445

Balance, end of period
$
6,680

 
$
720

 
$
1,598

 
$
80

 
$
9,078

 
$
3,544

 
$
230

 
$
3,774

 
$
585

 
$
13,437

June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
7,530

 
$
580

 
$
1,074

 
$
54

 
$
9,238

 
$
2,979

 
$
144

 
$
3,123

 
$
414

 
$
12,775

Provision for loan losses
(738
)
 
(3
)
 
267

 
63

 
(411
)
 
441

 
14

 
455

 
56

 
100

Charge-offs
(45
)
 
0

 
(55
)
 
0

 
(100
)
 
(51
)
 
(56
)
 
(107
)
 
0

 
(207
)
Recoveries
30

 
2

 
5

 
0

 
37

 
17

 
29

 
46

 
0

 
83

Balance, end of period
$
6,777

 
$
579

 
$
1,291

 
$
117

 
$
8,764

 
$
3,386

 
$
131

 
$
3,517

 
$
470

 
$
12,751

Summary of Ending Loan Balances Individually Evaluated for Impairment Based on Loan Segment
The following table summarizes the ending loan balance individually evaluated for impairment based upon loan segment, as well as the related ALL loss allocation for each at June 30, 2018 and December 31, 2017:
 
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, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,681

 
$
201

 
$
323

 
$
0

 
$
2,205

 
$
3,948

 
$
1

 
$
3,949

 
$
0

 
$
6,154

Collectively evaluated for impairment
504,468

 
47,373

 
129,957

 
39,753

 
721,551

 
307,392

 
28,786

 
336,178

 
0

 
1,057,729

 
$
506,149

 
$
47,574

 
$
130,280

 
$
39,753

 
$
723,756

 
$
311,340

 
$
28,787

 
$
340,127

 
$
0

 
$
1,063,883

ALL allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
39

 
$
0

 
$
39

 
$
0

 
$
39

Collectively evaluated for impairment
6,680

 
720

 
1,598

 
80

 
9,078

 
3,505

 
230

 
3,735

 
585

 
13,398

 
$
6,680

 
$
720

 
$
1,598

 
$
80

 
$
9,078

 
$
3,544

 
$
230

 
$
3,774

 
$
585

 
$
13,437

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,848

 
$
492

 
$
350

 
$
0

 
$
6,690

 
$
4,325

 
$
11

 
$
4,336

 
$
0

 
$
11,026

Collectively evaluated for impairment
487,068

 
30,489

 
115,313

 
42,065

 
674,935

 
302,160

 
21,891

 
324,051

 
0

 
998,986

 
$
492,916

 
$
30,981

 
$
115,663

 
$
42,065

 
$
681,625

 
$
306,485

 
$
21,902

 
$
328,387

 
$
0

 
$
1,010,012

ALL allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
42

 
$
9

 
$
51

 
$
0

 
$
51

Collectively evaluated for impairment
6,763

 
417

 
1,446

 
84

 
8,710

 
3,358

 
202

 
3,560

 
475

 
12,745

 
$
6,763

 
$
417

 
$
1,446

 
$
84

 
$
8,710

 
$
3,400

 
$
211

 
$
3,611

 
$
475

 
$
12,796