XML 37 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Leases (Tables)
3 Months Ended
Mar. 31, 2020
Loans and Leases [Abstract]  
Loan Classifications



 

 

 

 

 



 

 

(dollars in thousands)

March 31, 2020

 

December 31, 2019

Commercial and industrial

$

118,140 

 

$

122,594 

Commercial real estate:

 

 

 

 

 

Non-owner occupied

 

95,630 

 

 

99,801 

Owner occupied

 

125,976 

 

 

130,558 

Construction

 

3,196 

 

 

4,654 

Consumer:

 

 

 

 

 

Home equity installment

 

35,456 

 

 

36,631 

Home equity line of credit

 

46,850 

 

 

47,282 

Auto loans

 

102,213 

 

 

105,870 

Direct finance leases

 

17,356 

 

 

16,355 

Other

 

7,025 

 

 

5,634 

Residential:

 

 

 

 

 

Real estate

 

175,453 

 

 

167,164 

Construction

 

18,767 

 

 

17,770 

Total

 

746,062 

 

 

754,313 

Less:

 

 

 

 

 

Allowance for loan losses

 

(10,017)

 

 

(9,747)

Unearned lease revenue

 

(938)

 

 

(903)

Loans and leases, net

$

735,107 

 

$

743,663 



Non-Accrual Loans, Segregated by Class



 

 

 

 

 



 

(dollars in thousands)

March 31, 2020

 

December 31, 2019

Commercial and industrial

$

310 

 

$

336 

Commercial real estate:

 

 

 

 

 

Non-owner occupied

 

419 

 

 

510 

Owner occupied

 

1,465 

 

 

1,447 

Consumer:

 

 

 

 

 

Home equity installment

 

62 

 

 

65 

Home equity line of credit

 

340 

 

 

294 

Auto loans

 

92 

 

 

16 

Residential:

 

 

 

 

 

Real estate

 

966 

 

 

1,006 

Total

$

3,654 

 

$

3,674 



Past Due Loans





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded



 

 

 

 

 

 

Past due

 

 

 

 

 

 

 

 

 

investment past



30 - 59 Days

 

60 - 89 Days

 

90 days

 

Total

 

 

 

 

Total

 

due ≥ 90 days

March 31, 2020

past due

 

past due

 

 or more (1)

 

past due

 

Current

 

loans (3)

 

and accruing



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,590 

 

$

1,009 

 

$

310 

 

$

2,909 

 

$

115,231 

 

$

118,140 

 

$

 -

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

1,137 

 

 

380 

 

 

419 

 

 

1,936 

 

 

93,694 

 

 

95,630 

 

 

 -

Owner occupied

 

783 

 

 

360 

 

 

1,465 

 

 

2,608 

 

 

123,368 

 

 

125,976 

 

 

 -

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

3,196 

 

 

3,196 

 

 

 -

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

63 

 

 

28 

 

 

62 

 

 

153 

 

 

35,303 

 

 

35,456 

 

 

 -

Home equity line of credit

 

362 

 

 

13 

 

 

340 

 

 

715 

 

 

46,135 

 

 

46,850 

 

 

 -

Auto loans

 

888 

 

 

23 

 

 

92 

 

 

1,003 

 

 

101,210 

 

 

102,213 

 

 

 -

Direct finance leases

 

294 

 

 

 -

 

 

 -

 

 

294 

 

 

16,124 

 

 

16,418 

(2)

 

 -

Other

 

25 

 

 

 

 

 -

 

 

28 

 

 

6,997 

 

 

7,025 

 

 

 -

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 -

 

 

1,350 

 

 

966 

 

 

2,316 

 

 

173,137 

 

 

175,453 

 

 

 -

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18,767 

 

 

18,767 

 

 

 -

Total

$

5,142 

 

$

3,166 

 

$

3,654 

 

$

11,962 

 

$

733,162 

 

$

745,124 

 

$

 -

(1) Includes non-accrual loans.  (2) Net of unearned lease revenue of $0.9 million. (3) Includes net deferred loan costs of $3.0 million.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded



 

 

 

 

 

 

Past due

 

 

 

 

 

 

 

 

 

investment past



30 - 59 Days

 

60 - 89 Days

 

90 days

 

Total

 

 

 

 

Total

 

due ≥ 90 days

December 31, 2019

past due

 

past due

 

 or more (1)

 

past due

 

Current

 

loans (3)

 

and accruing



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

33 

 

$

171 

 

$

336 

 

$

540 

 

$

122,054 

 

$

122,594 

 

$

 -

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

 -

 

 

70 

 

 

510 

 

 

580 

 

 

99,221 

 

 

99,801 

 

 

 -

Owner occupied

 

180 

 

 

89 

 

 

1,447 

 

 

1,716 

 

 

128,842 

 

 

130,558 

 

 

 -

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4,654 

 

 

4,654 

 

 

 -

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

 -

 

 

 

 

65 

 

 

70 

 

 

36,561 

 

 

36,631 

 

 

 -

Home equity line of credit

 

49 

 

 

 -

 

 

294 

 

 

343 

 

 

46,939 

 

 

47,282 

 

 

 -

Auto loans

 

316 

 

 

46 

 

 

16 

 

 

378 

 

 

105,492 

 

 

105,870 

 

 

 -

Direct finance leases

 

59 

 

 

79 

 

 

 -

 

 

138 

 

 

15,314 

 

 

15,452 

(2)

 

 -

Other

 

15 

 

 

 

 

 -

 

 

16 

 

 

5,618 

 

 

5,634 

 

 

 -

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

29 

 

 

224 

 

 

1,006 

 

 

1,259 

 

 

165,905 

 

 

167,164 

 

 

 -

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

17,770 

 

 

17,770 

 

 

 -

Total

$

681 

 

$

685 

 

$

3,674 

 

$

5,040 

 

$

748,370 

 

$

753,410 

 

$

 -

(1) Includes non-accrual loans.  (2) Net of unearned lease revenue of $0.9 million. (3) Includes net deferred loan costs of $3.0 million.

Impaired Loans

Impaired loans, segregated by class, as of the period indicated are detailed below:



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Recorded

 

Recorded

 

 

 

 

 

 



Unpaid

 

investment

 

investment

 

Total

 

 

 



principal

 

with

 

with no

 

recorded

 

Related

(dollars in thousands)

balance

 

allowance

 

allowance

 

investment

 

allowance

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

310 

 

$

310 

 

$

 -

 

$

310 

 

$

195 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

1,098 

 

 

203 

 

 

628 

 

 

831 

 

 

118 

Owner occupied

 

2,352 

 

 

1,121 

 

 

920 

 

 

2,041 

 

 

194 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

104 

 

 

39 

 

 

23 

 

 

62 

 

 

Home equity line of credit

 

407 

 

 

135 

 

 

205 

 

 

340 

 

 

74 

Auto loans

 

108 

 

 

 -

 

 

92 

 

 

92 

 

 

 -

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Real estate

 

1,044 

 

 

627 

 

 

339 

 

 

966 

 

 

137 

Total

$

5,423 

 

$

2,435 

 

$

2,207 

 

$

4,642 

 

$

719 





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Recorded

 

Recorded

 

 

 

 

 

 



Unpaid

 

investment

 

investment

 

Total

 

 

 



principal

 

with

 

with no

 

recorded

 

Related

(dollars in thousands)

balance

 

allowance

 

allowance

 

investment

 

allowance

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

336 

 

$

336 

 

$

 -

 

$

336 

 

$

221 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

1,047 

 

 

333 

 

 

591 

 

 

924 

 

 

232 

Owner occupied

 

2,336 

 

 

1,052 

 

 

972 

 

 

2,024 

 

 

194 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

106 

 

 

 -

 

 

65 

 

 

65 

 

 

 -

Home equity line of credit

 

362 

 

 

88 

 

 

206 

 

 

294 

 

 

87 

Auto loans

 

32 

 

 

 -

 

 

16 

 

 

16 

 

 

 -

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Real estate

 

1,053 

 

 

678 

 

 

328 

 

 

1,006 

 

 

174 

Total

$

5,272 

 

$

2,487 

 

$

2,178 

 

$

4,665 

 

$

908 



The following table presents the average recorded investments in impaired loans and related amount of interest income recognized during the periods indicated below.  The average balances are calculated based on the quarter-end balances of impaired loans.  Payments received from non-accruing impaired loans are first applied against the outstanding principal balance, then to the recovery of any charged-off amounts.  Any excess is treated as a recovery of interest income.  Payments received from accruing impaired loans are applied to principal and interest, as contractually agreed upon.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 



March 31, 2020

 

March 31, 2019



 

 

 

 

 

 

Cash basis

 

 

 

 

 

 

 

Cash basis



Average

 

Interest

 

interest

 

Average

 

Interest

 

interest



recorded

 

income

 

income

 

recorded

 

income

 

income

(dollars in thousands)

investment

 

recognized

 

recognized

 

investment

 

recognized

 

recognized



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

252 

 

$

 -

 

$

 -

 

$

178 

 

$

 

$

 -

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

884 

 

 

 

 

 -

 

 

1,701 

 

 

 

 

 -

Owner occupied

 

2,327 

 

 

 

 

 -

 

 

2,589 

 

 

10 

 

 

 -

Construction

 

 -

 

 

 -

 

 

 -

 

 

75 

 

 

 -

 

 

 -

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

49 

 

 

 -

 

 

 -

 

 

381 

 

 

 -

 

 

 -

Home equity line of credit

 

245 

 

 

 -

 

 

 -

 

 

42 

 

 

 -

 

 

 -

Auto Loans

 

52 

 

 

 -

 

 

 -

 

 

35 

 

 

 -

 

 

 -

Other

 

 -

 

 

 -

 

 

 -

 

 

 

 

 -

 

 

 -

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

1,102 

 

 

 -

 

 

 -

 

 

1,347 

 

 

 

 

 -

Total

$

4,911 

 

$

12 

 

$

 -

 

$

6,352 

 

$

28 

 

$

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Credit Quality Indicator Loan Categories

Commercial credit exposure

Credit risk profile by creditworthiness category





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 



March 31, 2020

(dollars in thousands)

Pass

 

Special mention

 

Substandard

 

Doubtful

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

110,927 

 

$

1,820 

 

$

5,393 

 

$

 -

 

$

118,140 

Commercial real estate - non-owner occupied

 

88,576 

 

 

1,090 

 

 

5,964 

 

 

 -

 

 

95,630 

Commercial real estate - owner occupied

 

117,458 

 

 

1,890 

 

 

6,628 

 

 

 -

 

 

125,976 

Commercial real estate - construction

 

2,389 

 

 

56 

 

 

751 

 

 

 -

 

 

3,196 

Total commercial

$

319,350 

 

$

4,856 

 

$

18,736 

 

$

 -

 

$

342,942 



Consumer & Mortgage lending credit exposure

Credit risk profile based on payment activity





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

March 31, 2020

(dollars in thousands)

 

 

 

 

Performing

 

Non-performing

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

 

 

 

 

 

$

35,394 

 

$

62 

 

$

35,456 

Home equity line of credit

 

 

 

 

 

 

 

46,510 

 

 

340 

 

 

46,850 

Auto loans

 

 

 

 

 

 

 

102,121 

 

 

92 

 

 

102,213 

Direct finance leases (1)

 

 

 

 

 

 

 

16,418 

 

 

 -

 

 

16,418 

Other

 

 

 

 

 

 

 

7,025 

 

 

 -

 

 

7,025 

Total consumer

 

 

 

 

 

 

 

207,468 

 

 

494 

 

 

207,962 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

174,487 

 

 

966 

 

 

175,453 

Construction

 

 

 

 

 

 

 

18,767 

 

 

 -

 

 

18,767 

Total residential

 

 

 

 

 

 

 

193,254 

 

 

966 

 

 

194,220 

Total consumer & residential

 

 

 

 

 

 

$

400,722 

 

$

1,460 

 

$

402,182 

(1)Net of unearned lease revenue of $0.9 million.



Commercial credit exposure

Credit risk profile by creditworthiness category







 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2019

(dollars in thousands)

Pass

 

Special mention

 

Substandard

 

Doubtful

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

115,585 

 

$

2,061 

 

$

4,948 

 

$

 -

 

$

122,594 

Commercial real estate - non-owner occupied

 

92,016 

 

 

1,360 

 

 

6,425 

 

 

 -

 

 

99,801 

Commercial real estate - owner occupied

 

121,887 

 

 

2,065 

 

 

6,606 

 

 

 -

 

 

130,558 

Commercial real estate - construction

 

3,687 

 

 

17 

 

 

950 

 

 

 -

 

 

4,654 

Total commercial

$

333,175 

 

$

5,503 

 

$

18,929 

 

$

 -

 

$

357,607 



Consumer & Mortgage lending credit exposure

Credit risk profile based on payment activity







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

December 31, 2019

(dollars in thousands)

 

 

 

 

 

 

Performing

 

Non-performing

 

Total



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity installment

 

 

 

 

 

 

$

36,566 

 

$

65 

 

$

36,631 

Home equity line of credit

 

 

 

 

 

 

 

46,988 

 

 

294 

 

 

47,282 

Auto loans

 

 

 

 

 

 

 

105,854 

 

 

16 

 

 

105,870 

Direct finance leases (2)

 

 

 

 

 

 

 

15,452 

 

 

 -

 

 

15,452 

Other

 

 

 

 

 

 

 

5,634 

 

 

 -

 

 

5,634 

Total consumer

 

 

 

 

 

 

 

210,494 

 

 

375 

 

 

210,869 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

166,158 

 

 

1,006 

 

 

167,164 

Construction

 

 

 

 

 

 

 

17,770 

 

 

 -

 

 

17,770 

Total residential

 

 

 

 

 

 

 

183,928 

 

 

1,006 

 

 

184,934 

Total consumer & residential

 

 

 

 

 

 

$

394,422 

 

$

1,381 

 

$

395,803 

(2)Net of unearned lease revenue of $0.9 million.

Schedule of Change in Allowance for Loan Losses and the Recorded Investment in Loans







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Commercial &

 

Commercial

 

 

 

 

Residential

 

 

 

 

 

 

(dollars in thousands)

industrial

 

real estate

 

Consumer

 

real estate

 

Unallocated

 

Total

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,484 

 

$

3,933 

 

$

2,013 

 

$

2,278 

 

$

39 

 

$

9,747 

Charge-offs

 

(64)

 

 

(163)

 

 

(43)

 

 

(31)

 

 

 -

 

 

(301)

Recoveries

 

12 

 

 

 

 

64 

 

 

193 

 

 

 -

 

 

271 

Provision

 

121 

 

 

171 

 

 

60 

 

 

(47)

 

 

(5)

 

 

300 

Ending balance

$

1,553 

 

$

3,943 

 

$

2,094 

 

$

2,393 

 

$

34 

 

$

10,017 

Ending balance: individually evaluated for impairment

$

195 

 

$

312 

 

$

75 

 

$

137 

 

$

 -

 

$

719 

Ending balance: collectively evaluated for impairment

$

1,358 

 

$

3,631 

 

$

2,019 

 

$

2,256 

 

$

34 

 

$

9,298 

Loans Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance (2)

$

118,140 

 

$

224,802 

 

$

207,962 

(1)

$

194,220 

 

$

 -

 

$

745,124 

Ending balance: individually evaluated for impairment

$

310 

 

$

2,872 

 

$

494 

 

$

966 

 

$

 -

 

$

4,642 

Ending balance: collectively evaluated for impairment

$

117,830 

 

$

221,930 

 

$

207,468 

 

$

193,254 

 

$

 -

 

$

740,482 

(1) Net of unearned lease revenue of $0.9 million.  (2) Includes $3.0 million of net deferred loan costs.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the year ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Commercial &

 

Commercial

 

 

 

Residential

 

 

 

 

 

 

(dollars in thousands)

industrial

 

real estate

 

Consumer

 

real estate

 

Unallocated

 

Total

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,432 

 

$

3,901 

 

$

2,548 

 

$

1,844 

 

$

22 

 

$

9,747 

Charge-offs

 

(184)

 

 

(597)

 

 

(398)

 

 

(330)

 

 

 -

 

 

(1,509)

Recoveries

 

32 

 

 

317 

 

 

67 

 

 

 

 

 -

 

 

424 

Provision

 

204 

 

 

312 

 

 

(204)

 

 

756 

 

 

17 

 

 

1,085 

Ending balance

$

1,484 

 

$

3,933 

 

$

2,013 

 

$

2,278 

 

$

39 

 

$

9,747 

Ending balance: individually evaluated for impairment

$

221 

 

$

426 

 

$

87 

 

$

174 

 

$

 -

 

$

908 

Ending balance: collectively evaluated for impairment

$

1,263 

 

$

3,507 

 

$

1,926 

 

$

2,104 

 

$

39 

 

$

8,839 

Loans Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance (2)

$

122,594 

 

$

235,013 

 

$

210,869 

(1)

$

184,934 

 

$

 -

 

$

753,410 

Ending balance: individually evaluated for impairment

$

336 

 

$

2,948 

 

$

375 

 

$

1,006 

 

$

 -

 

$

4,665 

Ending balance: collectively evaluated for impairment

$

122,258 

 

$

232,065 

 

$

210,494 

 

$

183,928 

 

$

 -

 

$

748,745 

(1) Net of unearned lease revenue of $0.9 million.  (2) Includes $3.0 million of net deferred loan costs.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Commercial &

 

Commercial

 

 

 

 

Residential

 

 

 

 

 

 

(dollars in thousands)

industrial

 

real estate

 

Consumer

 

real estate

 

Unallocated

 

Total

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,432 

 

$

3,901 

 

$

2,548 

 

$

1,844 

 

$

22 

 

$

9,747 

Charge-offs

 

(28)

 

 

(361)

 

 

(89)

 

 

(35)

 

 

 -

 

 

(513)

Recoveries

 

 

 

 

 

25 

 

 

 -

 

 

 -

 

 

33 

Provision

 

(3)

 

 

485 

 

 

(354)

 

 

101 

 

 

26 

 

 

255 

Ending balance

$

1,407 

 

$

4,027 

 

$

2,130 

 

$

1,910 

 

$

48 

 

$

9,522 



Undiscounted Cash Flows to be Received on Annual Basis for Direct Finance Leases



 

 



 

 

(dollars in thousands)

Amount



 

 

2020

$

5,344 

2021

 

6,005 

2022

 

3,720 

2023

 

2,039 

2024

 

248 

Total future minimum lease payments receivable

 

17,356 

Less: Unearned income

 

(938)

Undiscounted cash flows to be received

$

16,418