XML 31 R20.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2019
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
     
March 31, 2019December 31, 2018
(dollars in thousands)Amount% of TotalAmount% of Total
Commercial
Owner occupied RE     $     386,256     22.3%     $     367,018     21.9%
Non-owner occupied RE423,95324.4%404,29624.1%
Construction80,5614.7%84,4115.0%
Business281,50216.2%272,98016.3%
Total commercial loans1,172,27267.6%1,128,70567.3%
Consumer
Real estate330,53819.1%320,94319.1%
Home equity167,1469.6%165,9379.9%
Construction39,8382.3%37,9252.3%
Other24,1701.4%23,8221.4%
Total consumer loans561,69232.4%548,62732.7%
Total gross loans, net of deferred fees1,733,964100.0%1,677,332100.0%
Less—allowance for loan losses(16,051)(15,762)
Total loans, net$1,717,913$1,661,570
Summary of loan maturity distribution by type and related interest rate
   
March 31, 2019
After one
One yearbut withinAfter five
(dollars in thousands)or lessfive yearsyearsTotal
Commercial
Owner occupied RE     $     21,648     165,318     199,290     386,256
Non-owner occupied RE41,795244,292137,866423,953
Construction18,52635,79826,23780,561
Business80,049141,04860,405281,502
Total commercial loans162,018586,456423,7981,172,272
Consumer
Real estate24,75473,030232,754330,538
Home equity8,12726,423132,596167,146
Construction15,12287723,83939,838
Other7,47312,1214,57624,170
Total consumer loans55,476112,451393,765561,692
Total gross loans, net of deferred fees$217,494698,907817,5631,733,964
Loans maturing after one year with:
Fixed interest rates$     1,155,862
Floating interest rates360,608
 
December 31, 2018
After one
One yearbut withinAfter five
(dollars in thousands)or lessfive yearsyearsTotal
Commercial
Owner occupied RE     $     20,839     165,436     180,743     367,018
Non-owner occupied RE43,000227,454133,842404,296
Construction22,94133,04528,42584,411
Business80,672128,91163,397272,980
Total commercial loans167,452554,846406,4071,128,705
Consumer
Real estate29,30170,467221,175320,943
Home equity8,86724,618132,452165,937
Construction16,0061,64620,27337,925
Other7,68111,2534,88823,822
Total consumer61,855107,984378,788548,627
Total gross loan, net of deferred fees$229,307662,830785,1951,677,332
Loans maturing after one year with :
Fixed interest rates$     1,100,854
Floating interest rates347,171
Summary of nonperforming assets, including nonaccruing TDRs
 
(dollars in thousands)     March 31, 2019     December 31, 2018
Commercial
Owner occupied RE$        --
Non-owner occupied RE403210
Construction--
Business7281
Consumer
Real estate1,8401,980
Home equity1,2491,006
Construction--
Other-12
Nonaccruing troubled debt restructurings2,4852,541
Total nonaccrual loans, including nonaccruing TDRs6,0495,830
Other real estate owned--
Total nonperforming assets$6,0495,830
Nonperforming assets as a percentage of:
Total assets0.30%0.31%
Gross loans0.35%0.35%
Total loans over 90 days past due982458
Loans over 90 days past due and still accruing--
Accruing troubled debt restructurings$6,8396,742
Summary of key information for impaired loans
 
     March 31, 2019
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)     Balance     loans     loan losses     loan losses
Commercial
Owner occupied RE$     2,8162,75144975
Non-owner occupied RE2,9772,9531,773546
Construction----
Business3,2422,6151,998946
Total commercial9,0358,3194,2201,567
Consumer
Real estate2,7552,7481,264414
Home equity1,7041,66526895
Construction----
Other15615615618
Total consumer4,6154,5691,688527
Total$13,65012,888           5,908          2,094
 
     December 31, 2018
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)Balanceloansloan lossesloan losses
Commercial
Owner occupied RE$2,8272,76245175
Non-owner occupied RE3,3212,8072,204558
Construction----
Business3,7452,5202,005895
Total commercial9,8938,0894,6601,528
Consumer
Real estate2,9932,8921,398456
Home equity1,9351,421--
Construction----
Other17017017030
Total consumer5,0984,4831,568486
Total$14,99112,5726,2282,014
Summary of average recorded investment and interest income recognized on impaired loans
 
Three months endedThree months endedYear ended
March 31, 2019March 31, 2018December 31, 2018
  Average Recognized Average Recognized Average Recognized
recordedinterestrecordedinterestrecordedinterest
(dollars in thousands)     investment     income     investment     income     investment     income
Commercial
Owner occupied RE$     2,757302,231172,784142
Non-owner occupied RE2,977493,758502,860174
Construction------
Business2,567401,886212,883162
Total commercial8,3011197,875888,527478
Consumer
Real estate2,761252,814412,930151
Home equity1,677302,203281,45399
Construction------
Other157116811745
Total consumer4,595565,185704,557255
Total$12,89617513,06015813,084733
Summary of allowance for loan losses by commercial and consumer portfolio segments
 
Three months ended March 31, 2019
CommercialConsumer
Owner Non-owner
occupiedoccupiedRealHome
(dollars in thousands)   RE   RE   Construction   Business   Estate   equity   Construction   Other   Total
Balance, beginning of period$     2,7263,811              6153,6163,0811,348275   29015,762
Provision for loan losses5774(43)171(56)61729300
Loan charge-offs-------(41)(41)
Loan recoveries-1-9161-330
Net loan charge-offs-1-9161-(38)(11)
Balance, end of period$2,7833,8865723,7963,0411,41028228116,051
Net charge-offs to average loans (annualized)0.00%
Allowance for loan losses to gross loans0.93%
Allowance for loan losses to nonperforming loans265.35%

 
Three months ended March 31, 2018
CommercialConsumer
Owner Non-owner
occupiedoccupiedRealHome
(dollars in thousands)   RE   RE   Construction   Business   Estate   equity   Construction   Other   Total
Balance, beginning of period$2,5343,230325      3,8483,4951,60021028115,523
Provision for loan losses14613590(294)(105)4514631500
Loan charge-offs---(119)-(140)-(34)(293)
Loan recoveries-1-1181--2122
Net loan charge-offs-1-(1)1(140)-   (32)(171)
Balance, end of period$     2,6803,3664153,5533,3911,91125628015,852
Net charge-offs to average loans (annualized)0.05%
Allowance for loan losses to gross loans1.09%
Allowance for loan losses to nonperforming loans217.92%
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
 
March 31, 2019
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated$1,5675272,0948,3194,56912,888
Collectively evaluated9,4704,48713,9571,163,953557,1231,721,076
Total$11,0375,01416,0511,172,272561,6921,733,964
 
December 31, 2018
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)CommercialConsumerTotalCommercialConsumerTotal
Individually evaluated$     1,5284862,0148,0894,48312,572
Collectively evaluated9,2404,50813,7481,120,616544,1441,664,760
Total$10,7684,99415,7621,128,705548,6271,677,332
Commercial [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category
   
March 31, 2019
OwnerNon-owner
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Pass     $     382,553     415,897     80,494     275,450     1,154,394
Special mention1,4954,261671,9677,790
Substandard2,2083,795-4,08510,088
Doubtful-----
$386,256423,95380,561281,5021,172,272
 
December 31, 2018
OwnerNon-owner
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Pass$363,621400,26684,411266,8981,115,196
Special mention296118-2,9713,385
Substandard3,1013,912-3,11110,124
Doubtful-----
$367,018404,29684,411272,9801,128,705
Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status
   
March 31, 2019
OwnerNon-owner
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Current     $     386,146     423,953     80,561     281,430     1,172,090
30-59 days past due110---110
60-89 days past due-----
Greater than 90 Days---7272
$386,256423,95380,561281,5021,172,272
 
December 31, 2018
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
Current$367,018404,17984,411272,8641,128,472
30-59 days past due-117-36153
60-89 days past due-----
Greater than 90 Days---8080
$367,018404,29684,411272,9801,128,705
Consumer [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category
   
March 31, 2019
(dollars in thousands)Real estateHome equityConstructionOtherTotal
Pass     $     324,421     163,989     39,838     24,007     552,255
Special mention2,428415-1272,970
Substandard3,6892,742-366,467
Doubtful-----
$330,538167,14639,83824,170561,692
 
December 31, 2018
(dollars in thousands)Real estateHome equityConstructionOtherTotal
Pass$314,586162,62637,92523,586538,723
Special mention1,792864-1392,795
Substandard4,5652,447-977,109
Doubtful-----
$320,943165,93737,92523,822548,627
Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status
March 31, 2019
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Current$     328,378166,63239,83824,140558,988
30-59 days past due656246-30932
60-89 days past due862---862
Greater than 90 Days642268--910
$330,538167,14639,83824,170561,692
 
December 31, 2018
(dollars in thousands)Real estateHome equityConstructionOtherTotal
Current$317,267165,72737,92523,603544,522
30-59 days past due2,55530-1062,691
60-89 days past due923--1131,036
Greater than 90 Days198180--378
$320,943165,93737,92523,822548,627