XML 22 R12.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans, net and allowance for loan losses
3 Months Ended
Mar. 31, 2016
Loans, net and allowance for loan losses  
Loans, net and allowance for loan losses

5. Loans, net and allowance for loan losses:

 

The major classifications of loans outstanding, net of deferred loan origination fees and costs at March 31, 2016 and December 31, 2015 are summarized as follows. Net deferred loan costs were $757 and $690 at March 31, 2016 and December 31, 2015.

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2016

    

 

December 31, 2015

 

Commercial

 

$

395,407

 

$

365,767

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

598,875

 

 

567,277

 

Residential

 

 

301,686

 

 

306,218

 

Consumer

 

 

113,723

 

 

101,603

 

Total

 

$

1,409,691

 

$

1,340,865

 

 

The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2016 and 2015 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

March 31, 2016

    

Commercial

    

Commercial

    

Residential

    

Consumer

    

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

   

$

3,042

 

$

4,245

 

$

4,082

 

$

1,583

 

$

23

 

$

12,975

 

Charge-offs

   

 

(3)

 

 

(55)

 

 

 

 

 

(65)

 

 

 

 

 

(123)

 

Recoveries

   

 

 2

 

 

16

 

 

25

 

 

63

 

 

 

 

 

106

 

Provisions

   

 

281

 

 

410

 

 

252

 

 

65

 

 

192

 

 

1,200

 

Ending balance

   

$

3,322

 

$

4,616

 

$

4,359

 

$

1,646

 

$

215

 

$

14,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

    

 

 

 

 

 

 

 

 

March 31, 2015

    

Commercial

    

Commercial

    

Residential

    

Consumer

    

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

   

$

2,321

 

$

3,037

 

$

3,690

 

$

1,290

 

$

 

 

$

10,338

 

Charge-offs

   

 

(37)

 

 

(49)

 

 

(199)

 

 

(80)

 

 

 

 

 

(365)

 

Recoveries

   

 

61

 

 

1

 

 

5

 

 

13

 

 

 

 

 

80

 

Provisions

   

 

75

 

 

98

 

 

413

 

 

164

 

 

 

 

 

750

 

Ending balance

   

$

2,420

 

$

3,087

 

$

3,909

 

$

1,387

 

$

 

 

$

10,803

 

 

 

 

The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2016 and December 31, 2015 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

 

 

 

March 31, 2016

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

Unallocated

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

3,322

 

$

4,616

  

$

4,359

 

$

1,646

 

$

215

 

$

14,158

  

Ending balance: individually evaluated for impairment

 

 

1,040

 

 

434

 

 

533

 

 

89

 

 

 

 

 

2,096

  

Ending balance: collectively evaluated for impairment

 

 

2,282

 

 

4,075

 

 

3,826

 

 

1,557

 

 

215

 

 

11,955

  

Ending balance: loans acquired with deteriorated credit quality

 

$

 

 

$

107

  

$

 

 

$

 

 

$

 

 

$

107

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

395,407

 

$

598,875

  

$

301,686

 

$

113,723

 

$

 

 

$

1,409,691

  

Ending balance: individually evaluated for impairment

 

 

1,399

 

 

4,827

 

 

3,162

 

 

178

 

 

 

 

 

9,566

  

Ending balance: collectively evaluated for impairment

 

 

393,093

 

 

592,685

 

 

298,478

 

 

113,545

 

 

 

 

 

1,397,801

  

Ending balance: loans acquired with deteriorated credit quality

 

$

915

 

$

1,363

 

$

46

 

$

 

 

$

 

 

$

2,324

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Real estate

 

 

 

 

 

 

 

 

 

 

December 31, 2015

    

Commercial

    

Commercial

    

   Residential

    

Consumer

    

Unallocated

    

   Total

 

Allowance for loan losses:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

3,042

 

$

4,245

  

$

4,082

 

$

1,583

 

$

23 

 

$

12,975

  

Ending balance: individually evaluated for impairment

 

 

759

 

 

126

  

 

1,138

 

 

117

 

 

 

 

 

2,140

  

Ending balance: collectively evaluated for impairment

 

 

2,283

 

 

4,012

  

 

2,944

 

 

1,466

 

 

23 

 

 

10,728

  

Ending balance: loans acquired with deteriorated credit quality

 

$

 

 

$

107

  

$

 

 

$

 

 

$

 

 

$

107

  

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

365,767

 

$

567,277

  

$

306,218

 

$

101,603

 

$

 

 

$

1,340,865

  

Ending balance: individually evaluated for impairment

 

 

1,196

 

 

4,006

  

 

4,917

 

 

148

 

 

 

 

 

10,267

  

Ending balance: collectively evaluated for impairment

 

 

363,620

 

 

561,903

  

 

301,252

 

 

101,455

 

 

 

 

 

1,328,230

  

Ending balance: loans acquired with deteriorated credit quality

 

$

951

 

$

1,368

  

$

49

 

$

 

 

$

 

 

$

2,368

  

 

 

The Company segments loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows:

 

·

Pass- A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention.

 

·

Special Mention- A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification.

 

·

Substandard- A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.

 

·

Doubtful – A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

·

Loss- A loan classified as Loss is considered uncollectible and of such little value that its continuance as bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

 

The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at March 31, 2016 and December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

March 31, 2016

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

388,364

 

$

3,564

 

$

3,479

 

$

 

 

$

395,407

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

559,346

 

 

20,401

 

 

19,128

 

 

 

 

 

598,875

 

Residential

 

 

293,467

 

 

1,775

 

 

6,444

 

 

 

 

 

301,686

 

Consumer

 

 

113,577

 

 

 

 

 

146

 

 

 

 

 

113,723

 

Total

 

$

1,354,754

 

$

25,740

 

$

29,197

 

$

 

 

$

1,409,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

December 31, 2015

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

357,894

 

$

3,566

 

$

4,307

 

$

 

 

$

365,767

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

538,130

 

 

10,150

 

 

18,997

 

 

 

 

 

567,277

 

Residential

 

 

296,587

 

 

983

 

 

8,648

 

 

 

 

 

306,218

 

Consumer

 

 

101,486

 

 

 

 

 

117

 

 

 

 

 

101,603

 

Total

 

$

1,294,097

 

$

14,699

 

$

32,069

 

$

 

 

$

1,340,865

 

 

Information concerning nonaccrual loans by major loan classification at March 31, 2016 and December 31, 2015 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

    

 

March 31, 2016

    

 

December 31, 2015

 

Commercial

 

$

1,813

 

$

1,632

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

4,683

 

 

3,859

 

Residential

 

 

2,977

 

 

4,732

 

Consumer

 

 

178

 

 

148

 

Total

 

$

9,651

 

$

10,371

 

 

The major classifications of loans by past due status are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

March 31, 2016

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

383

 

$

56

 

$

1,813

 

$

2,252

 

$

393,155

 

$

395,407

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,837

 

 

381

 

 

4,683

 

 

7,901

 

 

590,974

 

 

598,875

 

 

 

 

Residential

 

 

5,472

 

 

191

 

 

3,680

 

 

9,343

 

 

292,343

 

 

301,686

 

$

703

 

Consumer

 

 

921

 

 

234

 

 

452

 

 

1,607

 

 

112,116

 

 

113,723

 

 

274

 

Total

 

$

9,613

 

$

862

 

$

10,628

 

$

21,103

 

$

1,388,588

 

$

1,409,691

 

$

977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

December 31, 2015

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

126

 

$

 

 

$

1,632

 

$

1,758

 

$

364,009

 

$

365,767

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,364

 

 

165

 

 

3,859

 

 

5,388

 

 

561,889

 

 

567,277

 

 

 

 

Residential

 

 

3,891

 

 

1,067

 

 

5,257

 

 

10,215

 

 

296,003

 

 

306,218

 

$

525

 

Consumer

 

 

705

 

 

353

 

 

386

 

 

1,444

 

 

100,159

 

 

101,603

 

 

238

 

Total

 

$

6,086

 

$

1,585

 

$

11,134

 

$

18,805

 

$

1,322,060

 

$

1,340,865

 

$

763

 

 

The following tables summarize information concerning impaired loans as of and for the three months ended March 31, 2016 and March 31, 2015, and as of and for the year ended, December 31, 2015 by major loan classification:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2016

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

1,173

 

$

2,383

 

 

 

 

$

1,263

 

$

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,162

 

 

3,832

 

 

 

 

 

2,947

 

 

32

 

Residential

 

 

2,216

 

 

2,399

 

 

 

 

 

2,632

 

 

1

 

Consumer

 

 

89

 

 

89

 

 

 

 

 

60

 

 

 

 

Total

 

 

6,640

 

 

8,703

 

 

 

 

 

6,902

 

 

50

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,141

 

 

1,141

 

$

1,040

 

 

968

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,028

 

 

3,028

 

 

541

 

 

2,836

 

 

 

 

Residential

 

 

992

 

 

992

 

 

533

 

 

1,455

 

 

2

 

Consumer

 

 

89

 

 

89

 

 

89

 

 

103

 

 

 

 

Total

 

 

5,250

 

 

5,250

 

 

2,203

 

 

5,362

 

 

2

 

Commercial

 

 

2,314

 

 

3,524

 

 

1,040

 

 

2,231

 

 

17

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

6,190

 

 

6,860

 

 

541

 

 

5,783

 

 

32

 

Residential

 

 

3,208

 

 

3,391

 

 

533

 

 

4,087

 

 

3

 

Consumer

 

 

178

 

 

178

 

 

89

 

 

163

 

 

 

 

Total

 

$

11,890

 

$

13,953

 

$

2,203

 

$

12,264

 

$

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended  

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2015

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

1,352

 

$

2,720

 

 

 

 

$

1,848

 

$

87

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,731

 

 

3,408

 

 

 

 

 

2,394

 

 

95

 

Residential

 

 

3,048

 

 

3,231

 

 

 

 

 

2,664

 

 

4

 

Consumer

 

 

31

 

 

31

 

 

 

 

 

17

 

 

 

 

Total

 

 

7,162

 

 

9,390

 

 

 

 

 

6,923

 

 

186

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

795

 

 

795

 

$

759

 

 

1,680

 

 

40

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,643

 

 

2,643

 

 

233

 

 

4,155

 

 

86

 

Residential

 

 

1,918

 

 

1,918

 

 

1,138

 

 

1,776

 

 

30

 

Consumer

 

 

117

 

 

117

 

 

117

 

 

126

 

 

 

 

Total

 

 

5,473

 

 

5,473

 

 

2,247

 

 

7,737

 

 

156

 

Commercial

 

 

2,147

 

 

3,515

 

 

759

 

 

3,528

 

 

127

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,374

 

 

6,051

 

 

233

 

 

6,549

 

 

181

 

Residential

 

 

4,966

 

 

5,149

 

 

1,138

 

 

4,440

 

 

34

 

Consumer

 

 

148

 

 

148

 

 

117

 

 

143

 

 

 

 

Total

 

$

12,635

 

$

14,863

 

$

2,247

 

$

14,660

 

$

342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

March 31, 2015

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

2,319

 

$

3,900

 

 

 

 

$

2,349

 

$

20

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,198

 

 

2,936

 

 

 

 

 

2,565

 

 

19

 

Residential

 

 

2,272

 

 

2,456

 

 

 

 

 

2,472

 

 

1

 

Consumer

 

 

11

 

 

11

 

 

 

 

 

47

 

 

 

 

Total

 

 

6,800

 

 

9,303

 

 

 

 

 

7,433

 

 

40

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,625

 

 

1,625

 

$

1,466

 

 

1,597

 

$

14

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,939

 

 

3,939

 

 

732

 

 

3,732

 

 

17

 

Residential

 

 

1,639

 

 

1,639

 

 

843

 

 

1,513

 

 

10

 

Consumer

 

 

90

 

 

90

 

 

90

 

 

67

 

 

 

 

Total

 

 

7,293

 

 

7,293

 

 

3,131

 

 

6,909

 

 

41

 

Commercial

 

 

3,944

 

 

5,525

 

 

1,466

 

 

3,946

 

 

34

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

6,137

 

 

6,875

 

 

732

 

 

6,297

 

 

36

 

Residential

 

 

3,911

 

 

4,095

 

 

843

 

 

3,985

 

 

11

 

Consumer

 

 

101

 

 

101

 

 

90

 

 

114

 

 

 

 

Total

 

$

14,093

 

$

16,596

 

$

3,131

 

$

14,342

 

$

81

 

 

 Included in the commercial loan and commercial and residential real estate categories are troubled debt restructurings that are classified as impaired. Troubled debt restructurings totaled $2,834 at March 31, 2016, $2,861 at December 31, 2015 and $2,967 at March 31, 2015.

 

Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower’s financial condition and a concession has been granted that the Company would not otherwise consider. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The Company offers a variety of modifications to borrowers that would be considered concessions. The modification categories offered generally fall within the following categories:

 

·

Rate Modification - A modification in which the interest rate is changed to a below market rate.

 

·

Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed.

 

·

Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time.

 

·

Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

 

·

Combination Modification - Any other type of modification, including the use of multiple categories above.

 

There was one loan modified as a troubled debt restructuring for the three months ended March 31, 2016, in the amount of $75.  There were four loans modified as troubled debt restructurings for the three months ended March 31, 2015, in the amount of $384.  During the three months ended March 31, 2016, there were two payment defaults on restructured residential real estate loans totaling $208; there were no payment defaults during the three months ended March 31, 2015.