XML 47 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Related Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2016
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 at September 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

20,568 

$

2,541 

$

1,061 

$

5,024 

$

$

29,194 

   Collectively evaluated for impairment

$

272,019 

$

109,050 

$

74,536 

$

393,445 

$

24,245 

$

873,295 

Total loans

$

292,587 

$

111,591 

$

75,597 

$

398,469 

$

24,245 

$

902,489 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

14,646 

$

4,496 

$

1,076 

$

4,590 

$

$

24,808 

   Collectively evaluated for impairment

$

265,859 

$

106,490 

$

72,777 

$

384,149 

$

24,940 

$

854,215 

Total loans

$

280,505 

$

110,986 

$

73,853 

$

388,739 

$

24,940 

$

879,023 



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 at September 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

September 30, 2016

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

138,595 

$

11,315 

$

12,711 

$

162,621 

     All other CRE

 

108,317 

 

9,352 

 

12,297 

 

129,966 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

18,607 

 

 

582 

 

19,189 

     All other A&D

 

88,708 

 

67 

 

3,627 

 

92,402 

  Commercial and industrial

 

73,630 

 

158 

 

1,809 

 

75,597 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

310,243 

 

 

10,779 

 

321,022 

     Residential mortgage - home equity

 

76,279 

 

 

1,168 

 

77,447 

  Consumer

 

24,137 

 

 

108 

 

24,245 

        Total

$

838,516 

$

20,892 

$

43,081 

$

902,489 



 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

140,378 

$

11,574 

$

7,378 

$

159,330 

     All other CRE

 

103,811 

 

1,184 

 

16,180 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,011 

 

 

700 

 

15,711 

     All other A&D

 

89,963 

 

74 

 

5,238 

 

95,275 

  Commercial and industrial

 

69,420 

 

1,212 

 

3,221 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

300,558 

 

167 

 

10,744 

 

311,469 

     Residential mortgage - home equity

 

75,491 

 

 

1,779 

 

77,270 

  Consumer

 

24,881 

 

 

59 

 

24,940 

        Total

$

819,513 

$

14,211 

$

45,299 

$

879,023 



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 at September 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

152,608 

$

326 

$

$

$

326 

$

9,687 

$

162,621 

     All other CRE

 

123,090 

 

1,029 

 

 

 

1,029 

 

5,847 

 

129,966 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

19,189 

 

 

 

 

 

 

19,189 

     All other A&D

 

92,041 

 

35 

 

91 

 

189 

 

315 

 

46 

 

92,402 

  Commercial and industrial

 

75,536 

 

47 

 

 

12 

 

61 

 

 

75,597 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

315,522 

 

359 

 

2,582 

 

233 

 

3,174 

 

2,326 

 

321,022 

     Residential mortgage - home equity

 

76,095 

 

882 

 

232 

 

 

1,114 

 

238 

 

77,447 

  Consumer

 

23,992 

 

116 

 

132 

 

 

253 

 

 

24,245 

        Total

$

878,073 

$

2,794 

$

3,039 

$

439 

$

6,272 

$

18,144 

$

902,489 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

157,217 

$

634 

$

171 

$

$

805 

$

1,308 

$

159,330 

     All other CRE

 

110,022 

 

1,179 

 

 

 

1,179 

 

9,974 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,711 

 

 

 

 

 

 

15,711 

     All other A&D

 

93,284 

 

 

174 

 

 

174 

 

1,817 

 

95,275 

  Commercial and industrial

 

73,619 

 

13 

 

36 

 

 

49 

 

185 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

306,248 

 

227 

 

2,149 

 

907 

 

3,283 

 

1,938 

 

311,469 

     Residential mortgage - home equity

 

76,195 

 

505 

 

203 

 

91 

 

799 

 

276 

 

77,270 

  Consumer

 

24,604 

 

224 

 

85 

 

27 

 

336 

 

 

24,940 

        Total

$

856,900 

$

2,782 

$

2,818 

$

1,025 

$

6,625 

$

15,498 

$

879,023 



Primary Segments of the Allowance for Loan Loss

The following table summarizes the primary segments of the ALL at September 30, 2016 and December 31, 2015, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment: 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

1,886 

$

159 

$

$

143 

$

$

$

2,188 

   Collectively evaluated for impairment

$

3,638 

$

1,107 

$

890 

$

3,522 

$

199 

$

500 

$

9,856 

Total ALL

$

5,524 

$

1,266 

$

890 

$

3,665 

$

199 

$

500 

$

12,044 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

144 

$

867 

$

16 

$

130 

$

$

$

1,157 

   Collectively evaluated for impairment

$

2,436 

$

3,262 

$

706 

$

3,655 

$

206 

$

500 

$

10,765 

Total ALL

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 



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 at September 30, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 



 

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, 2016

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

9,440 

$

1,780 

$

635 

$

10,075 

$

10,200 

     All other CRE

 

449 

 

221 

 

10,044 

 

10,493 

 

11,106 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

582 

 

117 

 

 

582 

 

628 

     All other A&D

 

248 

 

42 

 

1,711 

 

1,959 

 

2,200 

  Commercial and industrial

 

 

 

1,061 

 

1,061 

 

1,870 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

408 

 

28 

 

4,378 

 

4,786 

 

5,135 

     Residential mortgage – home equity

 

 

 

238 

 

238 

 

277 

  Consumer

 

 

 

 

 

        Total impaired loans

$

11,127 

$

2,188 

$

18,067 

$

29,194 

$

31,416 



 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

676 

$

144 

$

1,031 

$

1,707 

$

1,842 

     All other CRE

 

 

 

12,939 

 

12,939 

 

13,302 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

700 

 

178 

 

 

700 

 

746 

     All other A&D

 

1,979 

 

689 

 

1,817 

 

3,796 

 

8,362 

  Commercial and industrial

 

16 

 

16 

 

1,060 

 

1,076 

 

3,343 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

440 

 

112 

 

3,874 

 

4,314 

 

4,808 

     Residential mortgage – home equity

 

57 

 

18 

 

219 

 

276 

 

297 

  Consumer

 

 

 

 

 

        Total impaired loans

$

3,868 

$

1,157 

$

20,940 

$

24,808 

$

32,700 



Allowance for Loan Losses Summarized by Loan Portfolio Segments

The following tables present the activity in the ALL for the nine- and three-month periods ended September 30, 2016 and 2015:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2016

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 

Charge-offs

 

(2,632)

 

(78)

 

(518)

 

(516)

 

(237)

 

 

(3,981)

Recoveries

 

85 

 

1,278 

 

45 

 

373 

 

114 

 

 

1,895 

Provision

 

5,491 

 

(4,063)

 

641 

 

23 

 

116 

 

 

2,208 

ALL balance at September 30, 2016

$

5,524 

$

1,266 

$

890 

$

3,665 

$

199 

$

500 

$

12,044 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2015

$

2,424 

$

3,912 

$

1,680 

$

3,862 

$

187 

$

$

12,065 

Charge-offs

 

(295)

 

(256)

 

 

(200)

 

(247)

 

 

(998)

Recoveries

 

66 

 

100 

 

24 

 

162 

 

166 

 

 

518 

Provision

 

386 

 

732 

 

(970)

 

(132)

 

110 

 

500 

 

626 

ALL balance at September 30, 2015

$

2,581 

$

4,488 

$

734 

$

3,692 

$

216 

$

500 

$

12,211 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at July 1, 2016

$

4,405 

$

3,118 

$

737 

$

3,723 

$

195 

$

500 

$

12,678 

Charge-offs

 

(623)

 

 

(259)

 

(300)

 

(97)

 

 

(1,279)

Recoveries

 

(8)

 

(4)

 

 

319 

 

37 

 

 

351 

Provision

 

1,750 

 

(1,848)

 

405 

 

(77)

 

64 

 

 

294 

ALL balance at September 30, 2016

$

5,524 

$

1,266 

$

890 

$

3,665 

$

199 

$

500 

$

12,044 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at July 1, 2015

$

2,566 

$

3,806 

$

1,007 

$

3,707 

$

223 

$

500 

$

11,809 

Charge-offs

 

(8)

 

 

 

(164)

 

(73)

 

 

(245)

Recoveries

 

 

59 

 

 

29 

 

54 

 

 

147 

Provision

 

22 

 

623 

 

(277)

 

120 

 

12 

 

 

500 

ALL balance at September 30, 2015

$

2,581 

$

4,488 

$

734 

$

3,692 

$

216 

$

500 

$

12,211 



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, 2016

September 30, 2015

(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

$

5,903 

$

125 

$

$

4,314 

$

117 

$

     All other CRE

 

12,142 

 

135 

 

 

7,626 

 

89 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

641 

 

21 

 

 

745 

 

26 

 

     All other A&D

 

2,933 

 

72 

 

 

5,311 

 

94 

 

  Commercial and industrial

 

1,095 

 

32 

 

 

1,471 

 

60 

 

18 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

4,718 

 

121 

 

 

4,245 

 

124 

 

     Residential mortgage – home equity

 

302 

 

 

 

349 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

27,734 

$

506 

$

12 

$

24,068 

$

510 

$

32 







 

 

 

 

 

 

 

 

 

 

 

 



Three months ended

Three months ended



September 30, 2016

September 30, 2015

(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

$

10,210 

$

78 

$

$

4,607 

$

39 

$

     All other CRE

 

11,191 

 

55 

 

 

7,935 

 

34 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

582 

 

 

 

701 

 

 

     All other A&D

 

1,997 

 

24 

 

 

5,091 

 

31 

 

  Commercial and industrial

 

1,119 

 

13 

 

 

1,253 

 

13 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

4,916 

 

43 

 

 

4,400 

 

42 

 

     Residential mortgage – home equity

 

307 

 

 

 

321 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

30,322 

$

219 

$

$

24,308 

$

167 

$



Modification of Troubled Debt Restructuring by Class



The following tables present 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, 2016

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

203 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

582 

 

     All other A&D

 

 

1,664 

 

  Commercial and industrial

 

 

482 

 

486 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

54 

 

61 

 

72 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

54 

$

2,992 

$

558 









 

 

 

 

 

 

 

 

 



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

Three months ended September 30, 2016

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

582 

 

     All other A&D

 

 

1,664 

 

  Commercial and industrial

 

 

482 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

61 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

2,789 

$



During the nine months ended September 30, 2016, there were four new TDRs.  In addition, three existing TDRs which had reached their original modification maturity were re-modified.  A $3,341 reduction of the ALL resulted from a change to the impairment evaluation of four loans, from being evaluated collectively to being evaluated individually.  During the nine months ended September 30, 2016, there were no payment defaults.





During the three months ended September 30, 2016, there was one new TDR. A $468 reduction of the ALL resulted from a change to the impairment evaluation of the loan, from being evaluated collectively to being evaluated individually. During the three months ended September 30, 2016, there were no payment defaults.





 

 

 

 

 

 

 

 

 



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, 2015

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

3,097 

$

136 

     All other CRE

 

 

237 

 

3,847 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

700 

     All other A&D

 

 

372 

 

1,746 

  Commercial and industrial

 

 

930 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

156 

 

599 

 

116 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

156 

$

5,235 

$

6,545 























 

 

 

 

 

 

 

 

 



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, 2015

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

700 

     All other A&D

 

 

 

1,746 

  Commercial and industrial

 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

156 

 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

156 

$

$

2,446