XML 123 R38.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2019
Summary of Loans Held for Investment

Loans held for investment outstanding at December 31, 2019 and December 31, 2018 are summarized as follows:

 

(Dollars in thousands)

 

December 31,

2019

 

 

December 31,
2018

Commercial and industrial

 

$

77,282

 

 

 

$

49,076

 

Agricultural

 

 

446

 

 

 

 

216

 

Real estate – construction, commercial

 

 

38,039

 

 

 

 

14,666

 

Real estate – construction, residential

 

 

26,778

 

 

 

 

15,102

 

Real estate – mortgage, commercial

 

 

251,824

 

 

 

 

150,513

 

Real estate – mortgage, residential

 

 

208,494

 

 

 

 

149,856

 

Real estate – mortgage, farmland

 

 

5,507

 

 

 

 

4,179

 

Consumer installment loans

 

 

39,202

 

 

 

 

31,979

 

Gross loans

 

 

647,572

 

 

 

 

415,587

 

Less: Unearned income

 

 

(738

)

 

 

 

(719

)

Total

 

$

646,834

 

 

 

$

414,868

 

Summary of Acquired Loans Included in Consolidated Statement of Condition The outstanding principal balance and related carrying amount of these acquired loans included in the consolidated statement of condition as of December 31, 2019 is as follows:

 

(Dollars in thousands)

 

December 31,

2019

 

Purchased credit impaired acquired VCB loans evaluated individually for future credit losses

 

 

 

 

    Outstanding principal balance

 

$

1,504

 

    Carrying amount

 

 

1,315

 

 

 

 

 

 

Other acquired VCB loans

 

 

 

 

    Outstanding principal balance

 

 

172,279

 

    Carrying amount

 

 

170,151

 

 

 

 

 

 

Total acquired VCB loans

 

 

 

 

    Outstanding principal balance

 

 

173,783

 

    Carrying amount

 

 

171,466

 

Summary of Financing Receivable, Past Due

The following table presents the aging of the recorded investment of past due loans as of December 31, 2019 and December 31, 2018: 

 

 

 

December 31, 2019

 

(Dollars in thousands)

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater than

90 Days Past Due

& Accruing

 

 

Nonaccrual

 

 

Total Past Due &

Nonaccrual

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

1,652

 

 

$

 

 

$

 

 

$

441

 

 

$

2,093

 

 

$

75,189

 

 

$

77,282

 

Real estate – construction, commercial

 

 

820

 

 

 

 

 

 

 

929

 

 

 

1,749

 

 

 

36,290

 

 

 

38,039

 

Real estate – construction, residential

 

 

241

 

 

 

 

 

 

 

 

 

241

 

 

 

26,537

 

 

 

26,778

 

Real estate – mortgage, commercial

 

 

3,194

 

 

 

 

 

 

 

1,931

 

 

 

5,125

 

 

 

246,699

 

 

 

251,824

 

Real estate – mortgage, residential

 

 

319

 

 

 

217

 

 

 

369

 

 

 

713

 

 

 

1,618

 

 

 

206,876

 

 

 

208,494

 

Agricultural & Farmland

 

 

 

 

 

 

 

 

 

 

 

 

5,953

 

 

 

5,953

 

Consumer installment loans

 

 

894

 

 

 

408

 

 

 

 

 

776

 

 

 

2,078

 

 

 

37,124

 

 

 

39,202

 

Less: Unearned income

 

 

 

 

 

 

 

 

 

 

 

 

(738

)

 

 

(738

)

 

 

$

7,120

 

 

$

625

 

 

$

369

 

 

$

4,790

 

 

$

12,904

 

 

$

633,930

 

 

$

646,834

 

 

 

 

December 31, 2018

 

(Dollars in thousands)

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater than

90 Days Past Due

& Accruing

 

 

Nonaccrual

 

 

Total Past Due &

Nonaccrual

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

280

 

 

$

29

 

 

$

 

 

$

312

 

 

$

621

 

 

$

48,455

 

 

$

49,076

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

979

 

 

 

979

 

 

 

13,687

 

 

 

14,666

 

Real estate – construction, residential

 

 

 

 

 

 

231

 

 

 

 

 

231

 

 

 

14,871

 

 

 

15,102

 

Real estate – mortgage, commercial

 

 

218

 

 

 

441

 

 

 

430

 

 

 

2,441

 

 

 

3,530

 

 

 

146,983

 

 

 

150,513

 

Real estate – mortgage, residential

 

 

760

 

 

 

7

 

 

 

1,079

 

 

 

1,441

 

 

 

3,287

 

 

 

146,569

 

 

 

149,856

 

Agricultural & Farmland

 

 

123

 

 

 

 

 

309

 

 

 

 

 

432

 

 

 

3,963

 

 

 

4,395

 

Consumer installment loans

 

 

1,017

 

 

 

408

 

 

 

4

 

 

 

357

 

 

 

1,786

 

 

 

30,193

 

 

 

31,979

 

Less: Unearned income

 

 

 

 

 

 

 

 

 

 

 

 

(719

)

 

 

(719

)

 

 

$

2,398

 

 

$

885

 

 

$

2,053

 

 

$

5,530

 

 

$

10,866

 

 

$

404,002

 

 

$

414,868

 

Summary of Allowance for Loans Losses

A summary of changes in the allowance for loans losses for December 31, 2019 and December 31, 2018 is as follows:

 

(Dollars in thousands)

 

December 31, 2019

 

 

December 31,

2018

 

Allowance, beginning of period

  

$

3,580

  

 

$

2,802

  

Charge-Offs

  

 

 

 

 

 

 

 

Commercial and industrial

  

$

(43

)

 

$

(5

)

Real estate, mortgage

  

 

(4

)

 

 

(13

)

Consumer and other loans

  

 

(914

)

 

 

(545

)

 

 

 

 

 

 

 

 

 

Total charge-offs

  

 

(961

)

 

 

(563

)

Recoveries

  

 

 

 

 

 

 

 

Real estate, mortgage

  

 

6

 

 

 

12

  

Consumer and other loans

  

 

205

  

 

 

104

  

 

 

 

 

 

 

 

 

 

Total recoveries

  

 

211

 

 

 

116

 

Net charge-offs (recoveries)

  

 

(750

)

 

 

(447

)

Provision for loan losses

  

 

1,742

  

 

 

1,225

 

Allowance, end of period

  

$

4,572

  

 

$

3,580

  

Summary of Primary Segments of ALLL, Loans Individually and Collectively Evaluated for Impairment

The following tables summarize the primary segments of the ALLL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of December 31, 2019 and 2018.

 

 

 

December 31, 2019

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate-

Construction

Commercial

 

 

Real Estate-

Construction

Residential

 

 

Real Estate-

Mortgage

Commercial

 

 

Real Estate-

Mortgage

Residential

 

 

Agricultural

&

Farmland

 

 

Consumer

Installment

Loans

 

 

Total

 

ALLL Balance

   December 31, 2018

 

$

572

 

 

$

112

 

 

$

56

 

 

 

1,180

 

 

$

434

 

 

$

13

 

 

$

1,213

 

 

$

3,580

 

Charge-offs

 

 

(43

)

 

 

 

 

 

 

(3

)

 

 

(1

)

 

 

 

 

(914

)

 

 

(961

)

Recoveries

 

 

 

 

 

 

 

 

 

 

6

 

 

 

 

 

205

 

 

 

211

 

Provision

 

 

312

 

 

 

108

 

 

 

4

 

 

 

427

 

 

 

71

 

 

(4

)

 

824

 

 

 

1,742

 

ALLL Balance

   December 31, 2019

 

$

841

 

 

$

220

 

 

$

60

 

 

$

1,604

 

 

$

509

 

 

$

9

 

 

$

1,329

 

 

$

4,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

   for impairment

 

 

143

 

 

 

 

 

 

 

98

 

 

 

 

 

 

 

 

 

241

 

Collectively evaluated

   for impairment

 

$

698

 

 

$

220

 

 

$

60

 

 

$

1,506

 

 

$

509

 

 

$

9

 

 

$

1,330

 

 

$

4,331

 

 

 

December 31, 2018

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate-

Construction

Commercial

 

 

Real Estate-

Construction

Residential

 

 

Real Estate-

Mortgage

Commercial

 

 

Real Estate-

Mortgage

Residential

 

 

Agricultural

&

Farmland

 

 

Consumer

Installment

Loans

 

 

Total

 

ALLL Balance

   December 31, 2017

 

$

494

 

 

$

93

 

 

$

36

 

 

 

809

 

 

$

405

 

 

$

13

 

 

$

952

 

 

$

2,802

 

Charge-offs

 

 

(5

)

 

 

 

 

 

 

 

 

 

(13

)

 

 

 

 

(545

)

 

 

(563

)

Recoveries

 

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

104

 

 

 

116

 

Provision

 

 

83

 

 

 

19

 

 

 

20

 

 

 

359

 

 

 

42

 

 

 

 

702

 

 

 

1,225

 

ALLL Balance

   December 31, 2018

 

$

572

 

 

$

112

 

 

$

56

 

 

$

1,180

 

 

$

434

 

 

$

13

 

 

$

1,213

 

 

$

3,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

   for impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated

   for impairment

 

$

572

 

 

$

112

 

 

$

56

 

 

$

1,180

 

 

$

434

 

 

$

13

 

 

$

1,213

 

 

$

3,580

 

 

Summary of Loan Portfolio Individually and Collectively Evaluated for Impairment

A summary of the loan portfolio individually and collectively evaluated for impairment (in thousands) for December 31, 2019 and December 31, 2018 is as follows:

 

(Dollars in thousands)

  

Individually Evaluated for Impairment

 

  

Collectively

Evaluated for

Impairment

 

Total

December 31,  2019

  

 

 

 

  

 

 

 

 

 

Commercial and industrial

  

$

280

  

  

$

77,002

 

$

77,282

Agricultural

  

 

 

  

 

446

 

 

446

Real Estate – construction, commercial

  

 

  

  

 

38,039

 

 

38,039

Real Estate – construction, residential

  

 

  

  

 

26,778

 

 

26,778

Real Estate – mortgage, commercial

  

 

733

 

  

 

251,091

 

 

251,824

Real Estate – mortgage, residential

  

 

395

  

  

 

208,099

 

 

208,494

Real Estate – mortgage, farmland

 

 

  

  

 

5,507

 

 

5,507

Consumer installment loans

  

 

  

  

 

39,202

 

 

39,202

Gross loans

  

 

1,408

  

  

 

646,164

 

 

647,572

Less:  Unearned income

 

 

 

 

 

(738)

 

 

(738)

                        Total

 

$

1,408

 

 

$

645,426

 

$

646,834

 

(Dollars in thousands)

  

Individually Evaluated for Impairment

 

  

Collectively

Evaluated for

Impairment

 

Total

December 31, 2018

  

 

 

 

  

 

 

 

 

 

Commercial and industrial

  

$

  

  

$

49,076

 

$

49,076

Agricultural

  

 

 

  

 

216

 

 

216

Real Estate – construction, commercial

  

 

  

  

 

14,666

 

 

14,666

Real Estate – construction, residential

  

 

  

  

 

15,102

 

 

15,102

Real Estate – mortgage, commercial

  

 

1,258

 

  

 

149,255

 

 

150,513

Real Estate – mortgage residential

  

 

688

  

  

 

149,168

 

 

149,856

Real Estate – mortgage, farmland

 

 

  

  

 

4,179

 

 

4,179

Consumer installment loans

  

 

  

  

 

31,979

 

 

31,979

Gross loans

  

 

1,946

  

  

 

413,641

 

 

415,587

Less:  Unearned income

 

 

 

 

 

(719)

 

 

(719)

                        Total

 

$

1,946

 

 

$

412,922

 

$

414,868

Summary of Impaired Financing Receivables

The following table presents information related to impaired loans, by portfolio segment, at the dates presented.

 

 

 

December 31, 2019

 

(Dollars in thousands)

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

$

395

 

 

$

395

 

 

$

 

 

$

527

 

 

$

7

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

280

 

 

 

280

 

 

 

143

 

 

 

286

 

 

 

2

 

 

Real estate – mortgage, commercial

 

 

733

 

 

 

733

 

 

 

98

 

 

 

734

 

 

 

5

 

 

 

 

$

1,408

 

 

$

1,408

 

 

$

241

 

 

$

1,547

 

 

$

14

 

 

 

 

 

December 31, 2018

 

(Dollars in thousands)

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

$

1,946

 

 

$

1,946

 

 

$

 

 

$

2,067

 

 

$

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,946

 

 

$

1,946

 

 

$

 

 

$

2,067

 

 

$

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Purchased Loans The following table presents the recorded investment in the segments of the River Bancorp, Inc. purchased loans as of December 31, 2019 and December 31, 2018:

 

(Dollars in thousands)

 

 

December 31, 2019

 

 

December 31, 2018

Real Estate

  

 

 

 

 

 

   Construction loans and all land development and other land loans

  

$

1,397

 

$

1,522

   Secured by farmland

  

 

 

 

                  319

   Revolving, open-end loans secured by 1-4 family residential

   properties and extended under lines of credit

  

 

2,709

 

 

3,376

   Secured by first liens

  

 

6,971

 

 

10,448

   Secured by junior liens

  

 

394

 

 

505

   Secured by multifamily (5 or more) residential properties

  

 

63

 

 

250

   Loans secured by owner-occupied, nonfarm nonresidential

   properties

 

 

4,459

 

 

7,344

   Loans secured by other nonfarm nonresidential properties

  

 

2,322

 

 

6,239

Commercial and Industrial

  

 

1,272

 

 

4,457

Other revolving credit plans

 

 

26

 

 

89

Automobile loans

 

 

10

 

 

30

Other consumer loans

 

 

63

 

 

93

                        Total

 

$

19,686

 

$

34,672

Summary of Accounts Notes Loans and Financing Receivable

The following table shows the Company’s loan portfolio broken down by internal loan grade as of December 31, 2019 and December 31, 2018:

 

 

 

December 31, 2019

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special

Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

$

1,509

 

 

$

924

 

 

$

35,012

 

 

$

37,298

 

 

$

568

 

 

$

1,488

 

 

$

483

 

 

$

77,282

 

Agricultural

 

 

 

118

 

 

168

 

 

160

 

 

 

 

 

 

 

 

446

 

Real Estate – construction, commercial

 

 

 

 

1,454

 

 

 

24,667

 

 

 

10,850

 

 

102

 

 

 

 

966

 

 

 

38,039

 

Real Estate – construction, residential

 

 

 

139

 

 

 

9,355

 

 

 

14,331

 

 

 

2,953

 

 

 

 

 

 

 

26,778

 

Real Estate – mortgage, commercial

 

 

 

 

4,971

 

 

 

118,488

 

 

 

114,598

 

 

 

9,273

 

 

 

1,935

 

 

 

2,559

 

 

 

251,824

 

Real Estate – mortgage residential

 

 

 

 

4,611

 

 

 

100,665

 

 

 

98,116

 

 

 

3,470

 

 

130

 

 

 

1,502

 

 

 

208,494

 

Real Estate – mortgage, farmland

 

 

1,467

 

 

134

 

 

 

1,736

 

 

 

2,170

 

 

 

 

 

 

 

 

 

5,507

 

Consumer installment loans

 

293

 

 

72

 

 

 

17,872

 

 

20,067

 

 

116

 

 

 

 

782

 

 

 

39,202

 

Gross loans

 

 

3,269

 

 

 

12,423

 

 

 

307,963

 

 

 

297,590

 

 

 

16,482

 

 

 

3,553

 

 

 

6,292

 

 

 

647,572

 

Less:  Unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

738

 

                        Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

646,834

 

 

 

 

December 31, 2018

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special

Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

 

 

 

 

$

2,660

 

 

$

21,009

 

 

$

24,254

 

 

$

797

 

 

$

 

 

$

312

 

 

$

49,076

 

Agricultural

 

9

 

 

99

 

 

105

 

 

3

 

 

 

 

 

 

 

 

216

 

Real Estate – construction, commercial

 

 

 

485

 

 

 

7,118

 

 

 

5,937

 

 

106

 

 

 

 

 

1,020

 

 

 

14,666

 

Real Estate – construction, residential

 

 

 

 

 

 

4,305

 

 

 

5,059

 

 

 

5,738

 

 

 

 

 

 

 

15,102

 

Real Estate – mortgage, commercial

 

 

 

 

1,920

 

 

 

82,097

 

 

 

53,487

 

 

 

8,470

 

 

 

1,668

 

 

 

2,871

 

 

 

150,513

 

Real Estate – mortgage residential

 

 

 

 

3,647

 

 

 

76,496

 

 

 

63,397

 

 

 

3,805

 

 

522

 

 

 

1,989

 

 

 

149,856

 

Real Estate – mortgage, farmland

 

 

1,700

 

 

100

 

 

 

1,340

 

 

730

 

 

 

 

 

 

309

 

 

 

4,179

 

Consumer installment loans

 

213

 

 

29

 

 

 

16,174

 

 

 

15,081

 

 

123

 

 

 

 

359

 

 

 

31,979

 

Gross loans

 

 

1,966

 

 

 

8,940

 

 

 

208,644

 

 

 

167,948

 

 

 

19,039

 

 

 

2,190

 

 

 

6,860

 

 

 

415,587

 

Less:  Unearned income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

719

 

                        Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

414,868

 

Virginia Community Bankshares, Inc [Member]  
Summary of Changes in Accretable Yield on Purchased Credit Impaired Loans

The following table presents changes for the year ended December 31, 2019 in the accretable yield on the VCB purchased credit impaired loans for which the Company applies ASC 310-30:

 

(Dollars in thousands)

 

December 31,

2019

 

 

 

 

 

 

    Balance at January 1, 2019

 

$

 

    Accretable yield at acquisition date

 

 

190

 

    Accretion

 

 

(3

)

    Other changes, net

 

 

1

 

    Balance at December 31, 2019

 

$

188