XML 54 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the years December 31, 2015, 2014 and 2013 were as follows:
 
 
December 31,
 
2015
 
2014
 
2013
 
 
 
(in thousands)
 
 
Balance, beginning
$
5,080

 
$
5,488

 
$
6,577

(Recovery of) provision for loan losses
(227
)
 
350

 

Recoveries added to the allowance
562

 
725

 
233

Loan losses charged to the allowance
(456
)
 
(1,483
)
 
(1,322
)
Balance, ending
$
4,959

 
$
5,080

 
$
5,488

Nonaccrual And Past Due Loans By Class
Nonaccrual and past due loans by class at December 31, 2015 and December 31, 2014 were as follows:
 
 
December 31, 2015
 
(in thousands)
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
90 or More
Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
90 or More
Days Past 
Due Still Accruing
 
Nonaccrual
Loans
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
1

 
$

 
$

 
$
1

 
$
29,365

 
$
29,366

 
$

 
$
475

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
623

 
142

 

 
765

 
108,942

 
109,707

 

 
1,614

Non-owner occupied

 
55

 
746

 
801

 
64,664

 
65,465

 

 
948

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
50

 

 

 
50

 
8,509

 
8,559

 

 

Commercial
356

 
72

 

 
428

 
32,582

 
33,010

 

 
310

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
43

 
3

 

 
46

 
13,484

 
13,530

 

 

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
175

 

 

 
175

 
34,246

 
34,421

 

 
276

Single family
2,123

 
209

 
1,296

 
3,628

 
191,602

 
195,230

 
307

 
1,662

Multifamily

 

 

 

 
3,975

 
3,975

 

 

All Other Loans

 

 

 

 
2,310

 
2,310

 

 

Total
$
3,371

 
$
481

 
$
2,042

 
$
5,894

 
$
489,679

 
$
495,573

 
$
307

 
$
5,285


 
 
December 31, 2014
 
(in thousands)
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
90 or More
Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
90 or More
Past Due 
Still
Accruing
 
Nonaccrual
Loans
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
28

 
$

 
$

 
$
28

 
$
28,104

 
$
28,132

 
$

 
$
2,106

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
2,191

 

 

 
2,191

 
97,516

 
99,707

 

 
2,591

Non-owner occupied
56

 
210

 
808

 
1,074

 
60,518

 
61,592

 

 
1,231

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 
52

 

 
52

 
5,149

 
5,201

 

 

Commercial

 

 
57

 
57

 
31,231

 
31,288

 

 
787

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
50

 
15

 
6

 
71

 
13,803

 
13,874

 
6

 

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
132

 
41

 
185

 
358

 
30,763

 
31,121

 

 
331

Single family
1,243

 
440

 
644

 
2,327

 
191,246

 
193,573

 

 
3,660

Multifamily

 

 

 

 
3,016

 
3,016

 

 

All Other Loans

 

 

 

 
2,316

 
2,316

 

 

Total
$
3,700

 
$
758

 
$
1,700

 
$
6,158

 
$
463,662

 
$
469,820

 
$
6

 
$
10,706

Allowance For Loan Losses By Segment
Allowance for loan losses by segment at December 31, 2015, December 31, 2014 and December 31, 2013 were as follows:
 
 
As of and for the Twelve Months Ended
 
December 31, 2015
 
(in thousands)
 
Construction
and Farmland
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
951

 
$
1,977

 
$
1,347

 
$
464

 
$
103

 
$
42

 
$
196

 
$
5,080

Charge-Offs
(166
)
 
(152
)
 
(47
)
 

 
(66
)
 
(25
)
 

 
(456
)
Recoveries
75

 
142

 
115

 
181

 
33

 
16

 

 
562

Provision (recovery)
(85
)
 
355

 
(147
)
 
(434
)
 
39

 
20

 
25

 
(227
)
Ending balance
$
775

 
$
2,322

 
$
1,268

 
$
211

 
$
109

 
$
53

 
$
221

 
$
4,959

Ending balance: Individually evaluated for impairment
$
10

 
$
423

 
$
141

 
$
2

 
$

 
$

 
$

 
$
576

Ending balance: collectively evaluated for impairment
$
765

 
$
1,899

 
$
1,127

 
$
209

 
$
109

 
$
53

 
$
221

 
$
4,383

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
41,569

 
$
233,626

 
$
175,172

 
$
29,366

 
$
13,530

 
$
2,310

 
$

 
$
495,573

Ending balance individually evaluated for impairment
$
1,392

 
$
7,209

 
$
4,555

 
$
847

 
$

 
$

 
$

 
$
14,003

Ending balance collectively evaluated for impairment
$
40,177

 
$
226,417

 
$
170,617

 
$
28,519

 
$
13,530

 
$
2,310

 
$

 
$
481,570

 
 
As of and for the Twelve Months Ended
 
December 31, 2014
 
(in thousands)
 
Construction
and Farmland
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
1,032

 
$
2,225

 
$
1,337

 
$
555

 
$
102

 
$
82

 
$
155

 
$
5,488

Charge-Offs
(482
)
 
(808
)
 
(83
)
 

 
(86
)
 
(24
)
 

 
(1,483
)
Recoveries
26

 
63

 
381

 
164

 
87

 
4

 

 
725

Provision (recovery)
375

 
497

 
(288
)
 
(255
)
 

 
(20
)
 
41

 
350

Ending balance
$
951

 
$
1,977

 
$
1,347

 
$
464

 
$
103

 
$
42

 
$
196

 
$
5,080

Ending balance: Individually evaluated for impairment
$
93

 
$
303

 
$
203

 
$
44

 
$

 
$

 
$

 
$
643

Ending balance: collectively evaluated for impairment
$
858

 
$
1,674

 
$
1,144

 
$
420

 
$
103

 
$
42

 
$
196

 
$
4,437

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
36,489

 
$
227,710

 
$
161,299

 
$
28,132

 
$
13,874

 
$
2,316

 
$

 
$
469,820

Ending balance individually evaluated for impairment
$
2,665

 
$
6,550

 
$
5,716

 
$
2,106

 
$

 
$

 
$

 
$
17,039

Ending balance collectively evaluated for impairment
$
33,824

 
$
221,160

 
$
155,583

 
$
26,026

 
$
13,874

 
$
2,316

 
$

 
$
452,783



 
As of and for the Twelve Months Ended
 
December 31, 2013
 
(in thousands)
 
Construction
and Farmland
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
1,280

 
$
2,820

 
$
1,182

 
$
880

 
$
107

 
$
122

 
$
186

 
$
6,577

Charge-Offs
(20
)
 
(507
)
 
(289
)
 
(403
)
 
(85
)
 
(18
)
 

 
(1,322
)
Recoveries
5

 
109

 
7

 
47

 
54

 
11

 

 
233

Provision (recovery)
(233
)
 
(197
)
 
437

 
31

 
26

 
(33
)
 
(31
)
 

Ending balance
$
1,032

 
$
2,225

 
$
1,337

 
$
555

 
$
102

 
$
82

 
$
155

 
$
5,488

Ending balance: Individually evaluated for impairment
$
218

 
$
627

 
$
299

 
$
334

 
$

 
$

 
$

 
$
1,478

Ending balance: collectively evaluated for impairment
$
814

 
$
1,598

 
$
1,038

 
$
221

 
$
102

 
$
82

 
$
155

 
$
4,010

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
36,933

 
$
221,483

 
$
148,166

 
$
20,865

 
$
13,785

 
$
3,041

 
$

 
$
444,273

Ending balance individually evaluated for impairment
$
2,674

 
$
4,922

 
$
4,750

 
$
1,347

 
$

 
$
6

 
$

 
$
13,699

Ending balance collectively evaluated for impairment
$
34,259

 
$
216,561

 
$
143,416

 
$
19,518

 
$
13,785

 
$
3,035

 
$

 
$
430,574


Effect On Loan Loss Provision, Changes In Methodology

The following table represents the effect on the loan loss provision for the year ended December 31, 2015 as a result of the change in allowance methodology from that used in prior periods.

(in thousands)
 
Calculated Provision Based on Current Methodology
 
Calculation Provision Based on Prior Methodology
 
Difference
Portfolio Segment:
 
 
 
 
 
 
Construction and Farmland
 
$
(85
)
 
$
(118
)
 
$
33

Residential Real Estate
 
355

 
173

 
182

Commercial Real Estate
 
(147
)
 
(280
)
 
133

Commercial
 
(434
)
 
(457
)
 
23

Consumer
 
39

 
28

 
11

All Other Loans
 
20

 
19

 
1

Total, excluding unallocated
 
$
(252
)
 
$
(635
)
 
$
383

 
 
 
 
 
 
 
Impaired Loans By Class
Impaired loans by class at December 31, 2015 and December 31, 2014 were as follows:
 
 
As of and for the Year Ended
 
December 31, 2015
 
(in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment (1)
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
747

 
$
534

 
$

 
$
749

 
$
18

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
2,146

 
1,964

 

 
1,999

 
19

Non-owner occupied
1,174

 
1,093

 

 
1,108

 
15

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
337

 
310

 

 
325

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
149

 
145

 

 
145

 
5

Single family
4,407

 
4,288

 

 
4,245

 
126

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
8,960

 
$
8,334

 
$

 
$
8,571

 
$
183

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
313

 
$
313

 
$
2

 
$
328

 
$
15

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
207

 
208

 
39

 
210

 
10

Non-owner occupied
1,291

 
1,295

 
102

 
1,311

 
69

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
1,081

 
1,085

 
10

 
1,109

 
48

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
551

 
216

 
86

 
221

 
3

Single family
2,596

 
2,575

 
337

 
2,600

 
76

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
6,039

 
$
5,692

 
$
576

 
$
5,779

 
$
221

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
1,060

 
$
847

 
$
2

 
$
1,077

 
$
33

Commercial Real Estate
4,818

 
4,560

 
141

 
4,628

 
113

Construction and Farmland
1,418

 
1,395

 
10

 
1,434

 
48

Residential
7,703

 
7,224

 
423

 
7,211

 
210

Other

 

 

 

 

Total
$
14,999

 
$
14,026

 
$
576

 
$
14,350

 
$
404


(1) Recorded investment is defined as the summation of the outstanding principal balance, accrued interest, and any partial charge-offs.

 
As of and for the Year Ended
 
December 31, 2014
 
(in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment (1)
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
2,159

 
$
2,013

 
$

 
$
2,256

 
$
19

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
2,824

 
2,473

 

 
2,857

 
48

Non-owner occupied
2,675

 
2,560

 

 
2,796

 
86

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
2,319

 
2,319

 

 
2,362

 
68

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
252

 
78

 

 
252

 

Single family
5,634

 
5,218

 

 
5,719

 
149

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
15,863

 
$
14,661

 
$

 
$
16,242

 
$
370

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
289

 
$
94

 
$
44

 
$
289

 
$

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
689

 
689

 
203

 
704

 
33

Non-owner occupied

 

 

 

 

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
385

 
350

 
93

 
393

 
5

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
403

 
253

 
95

 
403

 
5

Single family
1,007

 
1,008

 
208

 
1,020

 
41

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,773

 
$
2,394

 
$
643

 
$
2,809

 
$
84

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
2,448

 
$
2,107

 
$
44

 
$
2,545

 
$
19

Commercial Real Estate
6,188

 
5,722

 
203

 
6,357

 
167

Construction and Farmland
2,704

 
2,669

 
93

 
2,755

 
73

Residential
7,296

 
6,557

 
303

 
7,394

 
195

Other

 

 

 

 

Total
$
18,636

 
$
17,055

 
$
643

 
$
19,051

 
$
454

Credit Quality Information By Class
Credit quality information by class at December 31, 2015 and December 31, 2014 was as follows:
 
 
As of
 
December 31, 2015
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
25,375

 
$
3,175

 
$
335

 
$
364

 
$
117

 
$

 
$
29,366

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
90,230

 
12,553

 
4,521

 
1,416

 
987

 

 
109,707

Non-owner occupied
42,988

 
21,072

 

 
1,405

 

 

 
65,465

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
8,559

 

 

 

 

 

 
8,559

Commercial
20,391

 
10,886

 
1,395

 
338

 


 

 
33,010

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
30,267

 
3,878

 

 
145

 
131

 

 
34,421

Single family
170,168

 
19,086

 
950

 
4,600

 
426

 

 
195,230

Multifamily
3,975

 

 

 

 

 

 
3,975

All other loans
2,265

 
45

 

 

 

 

 
2,310

Total
$
394,218

 
$
70,695

 
$
7,201

 
$
8,268

 
$
1,661

 
$

 
$
482,043

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
13,484

 
$
46

 
As of
 
December 31, 2014
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
24,579

 
$
1,775

 
$
21

 
$
701

 
$
1,056

 
$

 
$
28,132

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
77,979

 
17,401

 

 
3,189

 
1,138

 

 
99,707

Non-owner occupied
42,630

 
14,779

 
1,402

 
2,733

 
48

 

 
61,592

Construction and Farm land:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
5,112

 
89

 

 

 

 

 
5,201

Commercial
23,192

 
5,184

 
2,083

 
750

 
79

 

 
31,288

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
29,440

 
1,429

 

 
185

 
67

 

 
31,121

Single family
165,932

 
21,011

 

 
6,062

 
568

 

 
193,573

Multifamily
2,144

 
872

 

 

 

 

 
3,016

All other loans
2,316

 

 

 

 

 

 
2,316

Total
$
373,324

 
$
62,540

 
$
3,506

 
$
13,620

 
$
2,956

 
$

 
$
455,946

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
13,803

 
$
71