XML 62 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Related Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Loans and Related Allowance for Loan Losses [Abstract]  
Primary Segments of the Loan Portfolio

The following table summarizes the primary segments of the loan portfolio as of September 30, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

12,425 

$

7,735 

$

1,882 

$

6,768 

$

$

28,810 

  Collectively evaluated for impairment

$

240,662 

$

89,251 

$

87,476 

$

354,597 

$

24,129 

$

796,115 

Total loans

$

253,087 

$

96,986 

$

89,358 

$

361,365 

$

24,129 

$

824,925 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

11,740 

$

11,703 

$

2,299 

$

7,546 

$

21 

$

33,309 

  Collectively evaluated for impairment

$

256,238 

$

95,547 

$

57,489 

$

343,360 

$

24,297 

$

776,931 

Total loans

$

267,978 

$

107,250 

$

59,788 

$

350,906 

$

24,318 

$

810,240 

 

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

 

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention and Substandard within the internal risk rating system as of September 30, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

September 30, 2014

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

105,951 

$

1,305 

$

25,355 

$

132,611 

    All other CRE

 

91,792 

 

8,755 

 

19,929 

 

120,476 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

12,900 

 

 

1,004 

 

13,904 

    All other A&D

 

68,586 

 

1,398 

 

13,098 

 

83,082 

 Commercial and industrial

 

86,641 

 

886 

 

1,831 

 

89,358 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

272,979 

 

701 

 

12,166 

 

285,846 

    Residential mortgage - home equity

 

73,857 

 

97 

 

1,565 

 

75,519 

 Consumer

 

24,036 

 

 

93 

 

24,129 

       Total

$

736,742 

$

13,142 

$

75,041 

$

824,925 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

103,556 

$

9,243 

$

24,745 

$

137,544 

    All other CRE

 

100,461 

 

8,479 

 

21,494 

 

130,434 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

8,764 

 

 

4,497 

 

13,261 

    All other A&D

 

73,198 

 

1,787 

 

19,004 

 

93,989 

 Commercial and industrial

 

55,768 

 

140 

 

3,880 

 

59,788 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

261,735 

 

752 

 

11,980 

 

274,467 

    Residential mortgage - home equity

 

73,901 

 

628 

 

1,910 

 

76,439 

 Consumer

 

24,143 

 

 

170 

 

24,318 

       Total

$

701,526 

$

21,034 

$

87,680 

$

810,240 

 

Loan Portfolio Summarized by the Past Due Status

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans as of September 30, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Days Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and Accruing

Non-Accrual

Total Loans

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

128,145 

$

306 

$

3,179 

$

187 

$

3,672 

$

794 

$

132,611 

    All other CRE

 

115,367 

 

269 

 

 

 

269 

 

4,840 

 

120,476 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

13,812 

 

 

 

 

 

92 

 

13,904 

    All other A&D

 

78,020 

 

 

419 

 

87 

 

506 

 

4,556 

 

83,082 

 Commercial and industrial

 

89,102 

 

 

22 

 

 

28 

 

228 

 

89,358 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

279,157 

 

569 

 

2,263 

 

957 

 

3,789 

 

2,900 

 

285,846 

    Residential mortgage - home equity

 

74,465 

 

318 

 

138 

 

95 

 

551 

 

503 

 

75,519 

 Consumer

 

23,773 

 

248 

 

79 

 

29 

 

356 

 

 

24,129 

       Total

$

801,841 

$

1,716 

$

6,100 

$

1,355 

$

9,171 

$

13,913 

$

824,925 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

136,462 

$

191 

$

145 

$

65 

$

401 

$

681 

$

137,544 

    All other CRE

 

121,985 

 

1,490 

 

207 

 

 

1,697 

 

6,752 

 

130,434 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

12,018 

 

 

139 

 

 

139 

 

1,104 

 

13,261 

    All other A&D

 

88,071 

 

1,075 

 

33 

 

282 

 

1,390 

 

4,528 

 

93,989 

 Commercial and industrial

 

59,320 

 

87 

 

57 

 

133 

 

277 

 

191 

 

59,788 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

259,239 

 

8,258 

 

2,541 

 

634 

 

11,433 

 

3,795 

 

274,467 

    Residential mortgage - home equity

 

74,917 

 

656 

 

439 

 

96 

 

1,191 

 

331 

 

76,439 

 Consumer

 

23,802 

 

350 

 

128 

 

24 

 

502 

 

14 

 

24,318 

       Total

$

775,814 

$

12,107 

$

3,689 

$

1,234 

$

17,030 

$

17,396 

$

810,240 

 

Primary Segments of the Allowance for Loan Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

$

1,100 

$

$

62 

$

$

1,162 

  Collectively evaluated for impairment

$

2,592 

$

2,610 

$

1,591 

$

3,917 

$

196 

$

10,906 

Total ALL

$

2,592 

$

3,710 

$

1,591 

$

3,979 

$

196 

$

12,068 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

236 

$

1,967 

$

$

80 

$

$

2,283 

  Collectively evaluated for impairment

$

3,816 

$

2,205 

$

766 

$

4,240 

$

284 

$

11,311 

Total ALL

$

4,052 

$

4,172 

$

766 

$

4,320 

$

284 

$

13,594 

 

Impaired Loans and Related Interest Income by Loan Portfolio Class

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans with Specific Allowance

 

Impaired Loans with No Specific Allowance

 

Total Impaired Loans

(in thousands)

 

Recorded Investment

 

Related Allowances

 

Recorded Investment

 

Recorded Investment

 

Unpaid Principal Balance

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

$

4,245 

$

4,245 

$

4,255 

    All other CRE

 

 

 

8,180 

 

8,180 

 

8,308 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

912 

 

130 

 

92 

 

1,004 

 

1,068 

    All other A&D

 

3,162 

 

970 

 

3,569 

 

6,731 

 

12,999 

 Commercial and industrial

 

 

 

1,882 

 

1,882 

 

2,691 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

346 

 

62 

 

5,919 

 

6,265 

 

6,791 

    Residential mortgage – home equity

 

 

 

503 

 

503 

 

563 

 Consumer

 

 

 

 

 

       Total impaired loans

$

4,420 

$

1,162 

$

24,390 

$

28,810 

$

36,675 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

257 

$

59 

$

922 

$

1,179 

$

1,191 

    All other CRE

 

1,080 

 

177 

 

9,481 

 

10,561 

 

10,689 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

2,651 

 

634 

 

 

2,658 

 

2,704 

    All other A&D

 

4,037 

 

1,333 

 

5,008 

 

9,045 

 

13,394 

 Commercial and industrial

 

 

 

2,299 

 

2,299 

 

2,299 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

988 

 

80 

 

5,979 

 

6,967 

 

7,372 

    Residential mortgage – home equity

 

 

 

579 

 

579 

 

579 

 Consumer

 

 

 

21 

 

21 

 

21 

       Total impaired loans

$

9,013 

$

2,283 

$

24,296 

$

33,309 

$

38,249 

 

Allowance for Loan Losses Summarized by Loan Portfolio Segments

Activity in the ALL is presented for the nine- and three-month periods ended September 30, 2014 and September 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

ALL balance at January 1, 2014

$

4,052 

$

4,172 

$

766 

$

4,320 

$

284 

$

13,594 

Charge-offs

 

(85)

 

(2,423)

 

(213)

 

(682)

 

(380)

 

(3,783)

Recoveries

 

11 

 

104 

 

22 

 

183 

 

308 

 

628 

Provision

 

(1,386)

 

1,857 

 

1,016 

 

158 

 

(16)

 

1,629 

ALL balance at September 30, 2014

$

2,592 

$

3,710 

$

1,591 

$

3,979 

$

196 

$

12,068 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2013

$

5,206 

$

5,029 

$

906 

$

4,507 

$

399 

$

16,047 

Charge-offs

 

(233)

 

(276)

 

(1,051)

 

(317)

 

(375)

 

(2,252)

Recoveries

 

1,004 

 

33 

 

68 

 

154 

 

258 

 

1,517 

Provision

 

(1,509)

 

495 

 

815 

 

18 

 

20 

 

(161)

ALL balance at September 30, 2013

$

4,468 

$

5,281 

$

738 

$

4,362 

$

302 

$

15,151 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

ALL balance at July 1, 2014

$

2,839 

$

3,642 

$

1,553 

$

4,178 

$

251 

$

12,463 

Charge-offs

 

(64)

 

(903)

 

(5)

 

(116)

 

(117)

 

(1,205)

Recoveries

 

 

33 

 

15 

 

27 

 

46 

 

122 

Provision

 

(184)

 

938 

 

28 

 

(110)

 

16 

 

688 

ALL balance at September 30, 2014

$

2,592 

$

3,710 

$

1,591 

$

3,979 

$

196 

$

12,068 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at July 1, 2013

$

5,261 

$

4,875 

$

753 

$

4,304 

$

329 

$

15,522 

Charge-offs

 

(49)

 

(14)

 

(47)

 

(61)

 

(100)

 

(271)

Recoveries

 

877 

 

12 

 

17 

 

35 

 

66 

 

1,007 

Provision

 

(1,621)

 

408 

 

15 

 

84 

 

 

(1,107)

ALL balance at September 30, 2013

$

4,468 

$

5,281 

$

738 

$

4,362 

$

302 

$

15,151 

 

Average of Impaired Loans and Related Interest Income by Loan Portfolio Class

 

The following tables present the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

Nine Months Ended

 

September 30, 2014

September 30, 2013

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

1,890 

$

28 

$

$

4,161 

$

33 

$

1,454 

    All other CRE

 

9,497 

 

116 

 

67 

 

10,698 

 

261 

 

46 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

1,690 

 

34 

 

 

3,033 

 

59 

 

    All other A&D

 

8,108 

 

129 

 

 

18,614 

 

394 

 

575 

 Commercial and industrial

 

2,065 

 

70 

 

 

2,844 

 

88 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

6,552 

 

154 

 

55 

 

4,816 

 

56 

 

    Residential mortgage – home equity

 

640 

 

 

 

555 

 

18 

 

 Consumer

 

11 

 

 

 

75 

 

 

       Total

$

30,453 

$

535 

$

128 

$

44,796 

$

909 

$

2,082 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Three Months Ended

 

September 30, 2014

September 30, 2013

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

2,591 

$

17 

$

$

3,048 

$

10 

$

1,454 

    All other CRE

 

8,506 

 

35 

 

23 

 

10,704 

 

83 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

1,016 

 

 

 

3,237 

 

17 

 

    All other A&D

 

7,540 

 

33 

 

 

15,879 

 

125 

 

272 

 Commercial and industrial

 

1,905 

 

21 

 

 

2,257 

 

22 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

6,225 

 

47 

 

 

5,684 

 

23 

 

    Residential mortgage – home equity

 

597 

 

 

 

536 

 

 

 Consumer

 

 

 

 

74 

 

 

       Total

$

28,380 

$

162 

$

29 

$

41,419 

$

286 

$

1,731 

 

Modification of Troubled Debt Restructuring by Class

The following table presents the volume and recorded investment at the time of modification of TDRs by class and type of modification that occurred during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

277 

$

    All other CRE

 

 

 

2,627 

 Acquisition and development

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

 

 

    All other A&D

 

 

 

 Commercial and industrial

 

 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

    Residential mortgage – term

 

90 

 

 

    Residential mortgage – home equity

 

 

 

 Consumer

 

 

 

       Total

$

90 

$

277 

$

2,627 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary Rate

 

Modification of Payment

 

Modification

Extension of Maturity

and Other Terms

 

Number of

Recorded

Number of

Recorded

Number of

Recorded

(in thousands)

Contracts

Investment

Contracts

Investment

Contracts

Investment

Three Months Ended September 30, 2014

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

$

    All other CRE

 

 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

 

 

    All other A&D

 

 

 

 Commercial and industrial

 

 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

    Residential mortgage – term

 

 

 

    Residential mortgage – home equity

 

 

 

 Consumer

 

 

 

       Total

$

$

$