XML 34 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 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 September 30, 2018 and December 31, 2017.

(Dollars in thousands)
September 30, 2018
 
December 31, 2017
Commercial real estate:
 
 
 
Owner occupied
$
119,056

 
$
116,811

Non-owner occupied
249,529

 
244,491

Multi-family
75,314

 
53,634

Non-owner occupied residential
84,598

 
77,980

Acquisition and development:
 
 
 
1-4 family residential construction
10,217

 
11,730

Commercial and land development
33,735

 
19,251

Commercial and industrial
127,011

 
115,663

Municipal
39,429

 
42,065

Residential mortgage:
 
 
 
First lien
167,178

 
162,509

Home equity - term
10,513

 
11,784

Home equity - lines of credit
135,578

 
132,192

Installment and other loans
32,783

 
21,902

 
$
1,084,941

 
$
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 September 30, 2018 and December 31, 2017.

(Dollars in thousands)
Pass
 
Special Mention
 
Non-Impaired Substandard
 
Impaired - Substandard
 
Doubtful
 
Total
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
114,871

 
$
1,962

 
$
275

 
$
1,948

 
$
0

 
$
119,056

Non-owner occupied
239,429

 
5,700

 
4,400

 
0

 
0

 
249,529

Multi-family
68,981

 
5,468

 
726

 
139

 
0

 
75,314

Non-owner occupied residential
82,381

 
744

 
1,144

 
329

 
0

 
84,598

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
10,016

 
0

 
0

 
201

 
0

 
10,217

Commercial and land development
33,120

 
25

 
590

 
0

 
0

 
33,735

Commercial and industrial
124,819

 
1,883

 
0

 
309

 
0

 
127,011

Municipal
39,429

 
0

 
0

 
0

 
0

 
39,429

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
164,247

 
0

 
0

 
2,931

 
0

 
167,178

Home equity - term
10,495

 
0

 
0

 
18

 
0

 
10,513

Home equity - lines of credit
134,716

 
77

 
59

 
726

 
0

 
135,578

Installment and other loans
32,783

 
0

 
0

 
0

 
0

 
32,783

 
$
1,055,287

 
$
15,859

 
$
7,194

 
$
6,601

 
$
0

 
$
1,084,941

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 September 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)
September 30, 2018
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner occupied
$
0

 
$
0

 
$
0

 
$
1,948

 
$
2,602

Multi-family
0

 
0

 
0

 
139

 
340

Non-owner occupied residential
0

 
0

 
0

 
329

 
642

Acquisition and development:
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
0

 
201

 
201

Commercial and industrial
0

 
0

 
0

 
309

 
474

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
853

 
853

 
39

 
2,078

 
3,497

Home equity - term
0

 
0

 
0

 
18

 
24

Home equity - lines of credit
0

 
0

 
0

 
726

 
994

 
$
853

 
$
853

 
$
39

 
$
5,748

 
$
8,774

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 nine months ended September 30, 2018 and 2017.
 
2018
 
2017
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Three Months Ended September 30,
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
$
1,569

 
$
1

 
$
882

 
$
0

Multi-family
144

 
0

 
178

 
0

Non-owner occupied residential
336

 
0

 
409

 
0

Acquisition and development:
 
 
 
 
 
 
 
1-4 family residential construction
201

 
0

 
123

 
0

Commercial and industrial
316

 
0

 
378

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
2,900

 
15

 
3,812

 
23

Home equity – term
18

 
0

 
34

 
0

Home equity - lines of credit
692

 
0

 
469

 
0

Installment and other loans
1

 
0

 
15

 
0

 
$
6,177

 
$
16

 
$
6,300

 
$
23

Nine Months Ended September 30,
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
$
1,372

 
$
2

 
$
984

 
$
5

Non-owner occupied
2,395

 
0

 
184

 
0

Multi-family
152

 
0

 
186

 
0

Non-owner occupied residential
355

 
0

 
427

 
0

Acquisition and development:
 
 
 
 
 
 
 
1-4 family residential construction
235

 
0

 
41

 
0

Commercial and industrial
330

 
0

 
431

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
3,312

 
44

 
4,118

 
44

Home equity - term
20

 
0

 
69

 
0

Home equity - lines of credit
621

 
1

 
498

 
1

Installment and other loans
6

 
0

 
9

 
0

 
$
8,798

 
$
47

 
$
6,947

 
$
50

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

 
September 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

 
$
39

 
1

 
$
52

Residential mortgage:
 
 
 
 
 
 
 
First lien
11

 
1,079

 
11

 
1,102

Home equity - lines of credit
1

 
25

 
1

 
29

 
13

 
1,143

 
13

 
1,183

Nonaccruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
1

 
40

 
1

 
57

Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
673

 
8

 
715

Installment and other loans
0

 
0

 
1

 
3

 
9

 
713

 
10

 
775

 
22

 
$
1,856

 
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 for the nine months ended September 30, 2018 and 2017.
 
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
Nine Months Ended September 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 September 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
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
117,147

 
$
0

 
$
0

 
$
0

 
$
0

 
$
1,909

 
$
119,056

Non-owner occupied
249,529

 
0

 
0

 
0

 
0

 
0

 
249,529

Multi-family
75,175

 
0

 
0

 
0

 
0

 
139

 
75,314

Non-owner occupied residential
84,099

 
170

 
0

 
0

 
170

 
329

 
84,598

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
10,016

 
0

 
0

 
0

 
0

 
201

 
10,217

Commercial and land development
33,690

 
45

 
0

 
0

 
45

 
0

 
33,735

Commercial and industrial
126,602

 
100

 
0

 
0

 
100

 
309

 
127,011

Municipal
39,429

 
0

 
0

 
0

 
0

 
0

 
39,429

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
164,763

 
403

 
160

 
0

 
563

 
1,852

 
167,178

Home equity - term
10,483

 
12

 
0

 
0

 
12

 
18

 
10,513

Home equity - lines of credit
134,166

 
451

 
260

 
0

 
711

 
701

 
135,578

Installment and other loans
32,703

 
74

 
6

 
0

 
80

 
0

 
32,783

 
$
1,077,802

 
$
1,255

 
$
426

 
$
0

 
$
1,681

 
$
5,458

 
$
1,084,941

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 nine months ended September 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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,680

 
$
720

 
$
1,598

 
$
80

 
$
9,078

 
$
3,544

 
$
230

 
$
3,774

 
$
585

 
$
13,437

Provision for loan losses
194

 
19

 
(38
)
 
(1
)
 
174

 
(45
)
 
146

 
101

 
(75
)
 
200

Charge-offs
(17
)
 
0

 
0

 
0

 
(17
)
 
(62
)
 
(80
)
 
(142
)
 
0

 
(159
)
Recoveries
200

 
0

 
1

 
0

 
201

 
102

 
31

 
133

 
0

 
334

Balance, end of period
$
7,057

 
$
739

 
$
1,561

 
$
79

 
$
9,436

 
$
3,539

 
$
327

 
$
3,866

 
$
510

 
$
13,812

September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,777

 
$
579

 
$
1,291

 
$
117

 
$
8,764

 
$
3,386

 
$
131

 
$
3,517

 
$
470

 
$
12,751

Provision for loan losses
(102
)
 
(90
)
 
191

 
(12
)
 
(13
)
 
(12
)
 
74

 
62

 
51

 
100

Charge-offs
0

 
0

 
(30
)
 
0

 
(30
)
 
(54
)
 
(51
)
 
(105
)
 
0

 
(135
)
Recoveries
0

 
1

 
1

 
0

 
2

 
41

 
12

 
53

 
0

 
55

Balance, end of period
$
6,675

 
$
490

 
$
1,453

 
$
105

 
$
8,723

 
$
3,361

 
$
166

 
$
3,527

 
$
521

 
$
12,771

Nine Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
September 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
(217
)
 
319

 
114

 
(5
)
 
211

 
157

 
197

 
354

 
35

 
600

Charge-offs
(17
)
 
0

 
0

 
0

 
(17
)
 
(148
)
 
(198
)
 
(346
)
 
0

 
(363
)
Recoveries
528

 
3

 
1

 
0

 
532

 
130

 
117

 
247

 
0

 
779

Balance, end of period
$
7,057

 
$
739

 
$
1,561

 
$
79

 
$
9,436

 
$
3,539

 
$
327

 
$
3,866

 
$
510

 
$
13,812

September 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
(840
)
 
(93
)
 
458

 
51

 
(424
)
 
429

 
88

 
517

 
107

 
200

Charge-offs
(45
)
 
0

 
(85
)
 
0

 
(130
)
 
(105
)
 
(107
)
 
(212
)
 
0

 
(342
)
Recoveries
30

 
3

 
6

 
0

 
39

 
58

 
41

 
99

 
0

 
138

Balance, end of period
$
6,675

 
$
490

 
$
1,453

 
$
105

 
$
8,723

 
$
3,361

 
$
166

 
$
3,527

 
$
521

 
$
12,771

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 September 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
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,416

 
$
201

 
$
309

 
$
0

 
$
2,926

 
$
3,675

 
$
0

 
$
3,675

 
$
0

 
$
6,601

Collectively evaluated for impairment
526,081

 
43,751

 
126,702

 
39,429

 
735,963

 
309,594

 
32,783

 
342,377

 
0

 
1,078,340

 
$
528,497

 
$
43,952

 
$
127,011

 
$
39,429

 
$
738,889

 
$
313,269

 
$
32,783

 
$
346,052

 
$
0

 
$
1,084,941

ALL allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
39

 
$
0

 
$
39

 
$
0

 
$
39

Collectively evaluated for impairment
7,057

 
739

 
1,561

 
79

 
9,436

 
3,500

 
327

 
3,827

 
510

 
13,773

 
$
7,057

 
$
739

 
$
1,561

 
$
79

 
$
9,436

 
$
3,539

 
$
327

 
$
3,866

 
$
510

 
$
13,812

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