XML 92 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
Past Due Financing Receivables
The following table shows outstanding loans by class and payment aging as of December 31, 2019 and 2018.
Loan Aging Analysis by Class
(in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Total

December 31, 2019
 
 
 
 
 
 
 
 
30-59 days past due
$
1

$

$
1,001

$

$
279

$

$
7

$
1,288

60-89 days past due




98


95

193

90 days or more past due




167



167

Total past due
1


1,001


544


102

1,648

Current
246,686

308,824

945,316

61,095

115,480

136,657

27,580

1,841,638

Total loans 2
$
246,687

$
308,824

$
946,317

$
61,095

$
116,024

$
136,657

$
27,682

$
1,843,286

Non-accrual loans 1
$

$

$

$

$
168

$

$
58

$
226

December 31, 2018
 

 

 

 

 

 

 

 

30-59 days past due
$
5

$

$
1,004

$

$

$

$
112

$
1,121

60-89 days past due








90 days or more past due








Total past due
5


1,004




112

1,121

Current
230,734

313,277

872,406

76,423

124,696

117,847

27,360

1,762,743

Total loans 2
$
230,739

$
313,277

$
873,410

$
76,423

$
124,696

$
117,847

$
27,472

$
1,763,864

Non-accrual loans 1
$
319

$

$

$

$
313

$

$
65

$
697


1 Includes no purchased credit impaired ("PCI") loans at December 31, 2019 or 2018. Amounts exclude accreting PCI loans of with carrying values totaling $2.0 million at December 31, 2019 and $2.1 million at December 31, 2018, as we have a reasonable expectation about future cash flows to be collected and we continue to recognize accretable yield on these loans in interest income. There were no accruing loans past due more than ninety days at December 31, 2019 or 2018.
2 Amounts include net deferred loan origination costs of $983 thousand and $635 thousand at December 31, 2019 and 2018, respectively. Amounts are also net of unaccreted purchase discounts on non-PCI loans of $589 thousand and $708 thousand at December 31, 2019 and 2018, respectively.
Financing Receivable Credit Quality Indicators
The following table represents an analysis of the carrying amount in loans, net of deferred fees and costs and purchase premiums or discounts, by internally assigned risk grades, including PCI loans, at December 31, 2019 and 2018.
Credit Risk Profile by Internally Assigned Risk Grade
(in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Purchased credit-impaired

Total

December 31, 2019
 
 
 
 
 
 
 
 
Pass
$
209,209

$
263,625

$
944,924

$
61,095

$
114,864

$
136,657

$
27,538

$
2,049

$
1,759,961

Special Mention
37,065

35,016

560


750




73,391

Substandard
409

9,042



339


144


9,934

Total loans
$
246,683

$
307,683

$
945,484

$
61,095

$
115,953

$
136,657

$
27,682

$
2,049

$
1,843,286

December 31, 2018
 

 

 

 

 

 

 

 

Pass
$
219,625

$
299,998

$
870,443

$
73,735

$
122,844

$
117,847

$
27,312

$
2,112

$
1,733,916

Special Mention
9,957

4,106

2,156


1,121




17,340

Substandard
1,126

7,986


2,688

648


160


12,608

Total loans
$
230,708

$
312,090

$
872,599

$
76,423

$
124,613

$
117,847

$
27,472

$
2,112

$
1,763,864


Troubled Debt Restructurings on Financing Receivables
The following table summarizes the carrying amount of TDR loans by loan class as of December 31, 2019 and December 31, 2018.
(in thousands)
As of
Recorded investment in Troubled Debt Restructurings1
December 31, 2019

December 31, 2018

Commercial and industrial
$
1,223

$
1,506

Commercial real estate, owner-occupied
6,998

6,993

Commercial real estate, investor
1,770

1,821

Construction2

2,688

Home equity
251

251

Other residential
452

462

Installment and other consumer
639

685

Total
$
11,333

$
14,406

1 There were no acquired TDR loans as of December 31, 2019 or December 31, 2018. TDR loans on non-accrual status totaled $58 thousand at December 31, 2019 and $65 thousand at December 31, 2018.
2 The construction TDR loan outstanding as of December 31, 2018 paid off during 2019.

The following table presents information for loans modified in a TDR during the presented periods, including the number of modified contracts, the recorded investment in the loans prior to modification, and the recorded investment in the loans at period end after being restructured. The table excludes fully charged-off TDR loans and loans modified in a TDR and subsequently paid-off during the years presented, if applicable.
(dollars in thousands)
Number of Contracts Modified

Pre-Modification Outstanding Recorded Investment

Post-Modification Outstanding Recorded Investment

Post-Modification Outstanding Recorded Investment at Period End

TDRs modified during 2019:
 

 

 

 
Commercial and industrial
1

$
298

$
298

$
150

TDRs modified during 2018:
 

 

 

 
Commercial and industrial
2

$
254

$
245

$
172


Impaired Financing Receivables
The following tables summarize information by class on impaired loans and their related allowances. Total impaired loans include non-accrual loans, accruing TDR loans and accreting PCI loans that have experienced post-acquisition declines in cash flows expected to be collected.
(in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Total

December 31, 2019
 
 
 
 
 
 
 
Recorded investment in impaired loans:
 
 
 
 
 
 
With no specific allowance recorded
$
349

$

$

$

$
167

$
452

$
98

$
1,066

With a specific allowance recorded
874

6,998

1,770


251


541

10,434

Total recorded investment in impaired loans
$
1,223

$
6,998

$
1,770

$

$
418

$
452

$
639

$
11,500

Unpaid principal balance of impaired loans
$
1,209

$
6,992

$
1,764

$

$
417

$
451

$
638

$
11,471

Specific allowance
$
103

$
195

$
41

$

$
5

$

$
53

$
397

Average recorded investment in impaired loans during 2019
$
1,441

$
6,998

$
1,797

$
1,350

$
481

$
457

$
663

$
13,187

Interest income recognized on impaired loans during 2019 1
$
73

$
266

$
79

$
466

$
42

$
22

$
25

$
973

December 31, 2018
 

 

 

 

 

 

 

Recorded investment in impaired loans:
 

 

 

 

 

 

With no specific allowance recorded
$
303

$

$

$
2,688

$
313

$
462

$
111

$
3,877

With a specific allowance recorded
1,522

6,993

1,821


251


574

11,161

Total recorded investment in impaired loans
$
1,825

$
6,993

$
1,821

$
2,688

$
564

$
462

$
685

$
15,038

Unpaid principal balance of impaired loans
$
1,813

$
6,993

$
1,812

$
2,688

$
562

$
461

$
684

$
15,013

Specific allowance
$
466

$
189

$
45

$

$
5

$

$
73

$
778

Average recorded investment in impaired loans during 2018
$
1,980

$
7,000

$
1,904

$
2,803

$
671

$
915

$
704

$
15,977

Interest income recognized on impaired loans during 2018 1
$
239

$
266

$
83

$
156

$
19

$
45

$
29

$
837


1 Interest income recognized on a cash basis of $417 thousand during 2019 was related to a principal payment applied to interest collected but unrecognized on a former non-accrual land development loan and the pay-off of four non-accruals. Interest income recognized on a cash basis of $135 thousand during 2018 was primarily related to the pay-off of non-accrual commercial PCI loans.
Allowance for Credit Losses on Financing Receivables
The following tables disclose activity in the allowance for loan losses ("ALLL") and the recorded investment in loans by class, as well as the related ALLL disaggregated by impairment evaluation method.
Allowance for Loan Losses Rollforward for the Year Ended
(in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Unallocated

Total

Year ended December 31, 2019
 
 
 
 
 
 
 
Beginning balance
$
2,436

$
2,407

$
7,703

$
756

$
915

$
800

$
310

$
494

$
15,821

Provision (reversal)
(49
)
55

768

(118
)
(65
)
173

(23
)
159

900

Charge-offs
(75
)





(3
)

(78
)
Recoveries
22


12






34

Ending balance
$
2,334

$
2,462

$
8,483

$
638

$
850

$
973

$
284

$
653

$
16,677

Year ended December 31, 2018
 
 
 
 
 
 
 
 
 
Beginning balance
$
3,654

$
2,294

$
6,475

$
681

$
1,031

$
536

$
378

$
718

$
15,767

Provision (reversal)
(1,232
)
113

1,228

75

(116
)
264

(108
)
(224
)

Charge-offs
(3
)





(2
)

(5
)
Recoveries
17






42


59

Ending balance
$
2,436

$
2,407

$
7,703

$
756

$
915

$
800

$
310

$
494

$
15,821

Allowance for Loan Losses and Recorded Investment In Loans
(dollars in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Unallocated

Total

December 31, 2019
 
 
 
 
 
 
 
 
 
Ending ALLL related to loans collectively evaluated for impairment
$
2,231

$
2,267

$
8,442

$
638

$
845

$
973

$
231

$
653

$
16,280

Ending ALLL related to loans individually evaluated for impairment
103

195

41


5


53


397

Ending ALLL related to purchased credit-impaired loans









Total ALLL
$
2,334

$
2,462

$
8,483

$
638

$
850

$
973

$
284

$
653

$
16,677

Recorded Investment:
 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment
$
245,460

$
300,685

$
943,714

$
61,095

$
115,535

$
136,205

$
27,043

$

$
1,829,737

Individually evaluated for impairment
1,223

6,998

1,770


418

452

639


11,500

Purchased credit-impaired
4

1,141

833


71




2,049

Total
$
246,687

$
308,824

$
946,317

$
61,095

$
116,024

$
136,657

$
27,682

$

$
1,843,286

Ratio of allowance for loan losses to total loans
0.95
%
0.80
%
0.90
%
1.04
%
0.73
%
0.71
%
1.03
%
NM

0.90
%
Allowance for loan losses to non-accrual loans
NM

NM

NM

NM

506
%
NM

490
%
NM

7,379
%
NM - Not Meaningful
Allowance for Loan Losses and Recorded Investment In Loans
(dollars in thousands)
Commercial and industrial

Commercial real estate, owner-occupied

Commercial real estate, investor

Construction

Home equity

Other residential

Installment and other consumer

Unallocated

Total

December 31, 2018
 
 
 
 
 
 
 
 
 
Ending ALLL related to loans collectively evaluated for impairment
$
1,970

$
2,218

$
7,658

$
756

$
910

$
800

$
237

$
494

$
15,043

Ending ALLL related to loans individually evaluated for impairment
466

189

45


5


73


778

Ending ALLL related to purchased credit-impaired loans









Total ALLL
$
2,436

$
2,407

$
7,703

$
756

$
915

$
800

$
310

$
494

$
15,821

Loans outstanding:
 

 

 

 

 

 

 

Collectively evaluated for impairment
$
228,883

$
305,097

$
870,778

$
73,735

$
124,049

$
117,385

$
26,787

$

$
1,746,714

Individually evaluated for impairment
1,825

6,993

1,821

2,688

564

462

685


15,038

Purchased credit-impaired
31

1,187

811


83




2,112

Total
$
230,739

$
313,277

$
873,410

$
76,423

$
124,696

$
117,847

$
27,472

$

$
1,763,864

Ratio of allowance for loan losses to total loans
1.06
%
0.77
%
0.88
%
0.99
%
0.73
%
0.68
%
1.13
%
NM

0.90
%
Allowance for loan losses to non-accrual loans
764
%
NM

NM

NM

292
%
NM

477
%
NM

2,270
%

NM - Not Meaningful

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table reflects the unpaid principal balance and related carrying value of PCI loans:
PCI Loans
December 31, 2019
December 31, 2018

(in thousands)
Unpaid Principal Balance

Carrying Value

Unpaid Principal Balance

Carrying Value

Commercial and industrial
$
34

$
4

$
89

$
31

Commercial real estate, owner occupied
1,194

1,141

1,247

1,187

Commercial real estate, investor
1,001

833

1,033

811

Home equity
188

71

210

83

Total purchased credit-impaired loans
$
2,417

$
2,049

$
2,579

$
2,112


Accretable Yield Activity
The activities in the accretable yield, or income expected to be earned over the remaining lives of the PCI loans were as follows: 
Accretable Yield
Years ended
(in thousands)
December 31, 2019

December 31, 2018

Balance at beginning of period
$
934

$
1,254

Accretion
(234
)
(320
)
Balance at end of period
$
700

$
934



Schedule of Related Party Transactions
The following table shows changes in net loans to related parties for each of the two years ended December 31, 2019 and 2018:
(in thousands)
2019

2018

Balance at beginning of year
$
10,635

$
11,852

Additions

863

Advances


Repayments
(2,320
)
(2,080
)
Reclassified due to a change in borrower status
18


Balance at end of year
$
8,333

$
10,635