XML 37 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance For Loan Losses (Tables)
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the three months ended March 31, 2017 and 2016 and the year ended December 31, 2016 were as follows:
 
 
Three Months Ended
 
Year Ended
 
Three Months Ended
 
March 31,
 
December 31,
 
March 31,
 
2017
 
2016
 
2016
 
 
 
(in thousands)
 
 
Balance, beginning
$
4,505

 
$
4,959

 
$
4,959

(Recovery of) provision for loan losses
(527
)
 
(188
)
 
79

Recoveries added to the allowance
502

 
341

 
38

Loan losses charged to the allowance
(62
)
 
(607
)
 
(73
)
Balance, ending
$
4,418

 
$
4,505

 
$
5,003

Nonaccrual And Past Due Loans By Class
Nonaccrual and past due loans by class at March 31, 2017 and December 31, 2016 were as follows:
 
 
March 31, 2017
 
(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
$
55

 
$

 
$

 
$
55

 
$
33,227

 
$
33,282

 
$

 
$
258

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
202

 

 

 
202

 
115,493

 
115,695

 

 
423

Non-owner occupied
198

 

 
183

 
381

 
94,337

 
94,718

 

 
370

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
2,711

 
2,711

 

 

Commercial

 

 

 

 
31,183

 
31,183

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
44

 
7

 

 
51

 
11,785

 
11,836

 

 
9

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
33

 

 

 
33

 
31,577

 
31,610

 

 
111

Single family
1,271

 
155

 
4,295

 
5,721

 
187,110

 
192,831

 

 
5,163

Multifamily

 

 

 

 
3,498

 
3,498

 

 

All Other Loans

 

 

 

 
1,994

 
1,994

 

 

Total
$
1,803

 
$
162

 
$
4,478

 
$
6,443

 
$
512,915

 
$
519,358

 
$

 
$
6,334

 
 
December 31, 2016
 
(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
$
69

 
$
49

 
$

 
$
118

 
$
30,223

 
$
30,341

 
$

 
$
278

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
150

 
384

 

 
534

 
114,820

 
115,354

 

 
431

Non-owner occupied

 
54

 
135

 
189

 
92,982

 
93,171

 

 
1,066

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
50

 

 

 
50

 
4,627

 
4,677

 

 

Commercial
499

 

 

 
499

 
26,615

 
27,114

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
23

 
2

 
11

 
36

 
12,641

 
12,677

 
8

 
8

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
66

 

 

 
66

 
31,240

 
31,306

 

 
132

Single family
444

 
51

 
166

 
661

 
195,999

 
196,660

 

 
5,076

Multifamily

 

 

 

 
3,566

 
3,566

 

 

All Other Loans

 

 

 

 
2,076

 
2,076

 

 

Total
$
1,301

 
$
540

 
$
312

 
$
2,153

 
$
514,789

 
$
516,942

 
$
8

 
$
6,991

Allowance For Loan Losses By Segment
Allowance for loan losses by segment at March 31, 2017 and December 31, 2016 were as follows:
 
 
As of and for the Three Months Ended
 
March 31, 2017
 
(in thousands)
 
Construction
and Farmland
 
Residential
 
Commercial
Real Estate
 
Commercial - Non Real Estate
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
450

 
$
1,992

 
$
1,522

 
$
235

 
$
69

 
$
22

 
$
215

 
$
4,505

Charge-Offs

 

 

 
(41
)
 
(17
)
 
(4
)
 

 
(62
)
Recoveries
482

 
6

 
1

 
1

 
11

 
1

 

 
502

(Recovery of) provision for loan losses
(519
)
 
(80
)
 
2

 
72

 
1

 
1

 
(4
)
 
(527
)
Ending balance
$
413

 
$
1,918

 
$
1,525

 
$
267

 
$
64

 
$
20

 
$
211

 
$
4,418

Ending balance: Individually evaluated for impairment
$

 
$
252

 
$
100

 
$
14

 
$

 
$

 
$

 
$
366

Ending balance: collectively evaluated for impairment
$
413

 
$
1,666

 
$
1,425

 
$
253

 
$
64

 
$
20

 
$
211

 
$
4,052

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
33,894

 
$
227,939

 
$
210,413

 
$
33,282

 
$
11,836

 
$
1,994

 
$

 
$
519,358

Ending balance individually evaluated for impairment
$
338

 
$
8,993

 
$
2,152

 
$
536

 
$
9

 
$

 
$

 
$
12,028

Ending balance collectively evaluated for impairment
$
33,556

 
$
218,946

 
$
208,261

 
$
32,746

 
$
11,827

 
$
1,994

 
$

 
$
507,330

 
 
As of and for the Twelve Months Ended
 
December 31, 2016
 
(in thousands)
 
Construction
and Farmland
 
Residential
 
Commercial
Real Estate
 
Commercial - Non Real Estate
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
775

 
$
2,322

 
$
1,268

 
$
211

 
$
109

 
$
53

 
$
221

 
$
4,959

Charge-Offs

 
(535
)
 

 

 
(30
)
 
(42
)
 

 
(607
)
Recoveries
144

 
124

 
8

 
11

 
49

 
5

 

 
341

(Recovery of) provision for loan losses
(469
)
 
81

 
246

 
13

 
(59
)
 
6

 
(6
)
 
(188
)
Ending balance
$
450

 
$
1,992

 
$
1,522

 
$
235

 
$
69

 
$
22

 
$
215

 
$
4,505

Ending balance: Individually evaluated for impairment
$

 
$
268

 
$
102

 
$
15

 
$

 
$

 
$

 
$
385

Ending balance: collectively evaluated for impairment
$
450

 
$
1,724

 
$
1,420

 
$
220

 
$
69

 
$
22

 
$
215

 
$
4,120

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
31,791

 
$
231,532

 
$
208,525

 
$
30,341

 
$
12,677

 
$
2,076

 
$

 
$
516,942

Ending balance individually evaluated for impairment
$
1,320

 
$
8,608

 
$
2,864

 
$
581

 
$
7

 
$

 
$

 
$
13,380

Ending balance collectively evaluated for impairment
$
30,471

 
$
222,924

 
$
205,661

 
$
29,760

 
$
12,670

 
$
2,076

 
$

 
$
503,562


Impaired Loans By Class
Impaired loans by class as of and for the periods ended March 31, 2017 and December 31, 2016 were as follows:
 
 
As of and for the Three Months Ended
 
March 31, 2017
 
(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
$
278

 
$
261

 
$

 
$
279

 
$
4

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
867

 
761

 

 
762

 
4

Non-owner occupied
511

 
371

 

 
371

 

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
338

 
339

 

 
343

 
7

Consumer:
 
 
 
 
 
 
 
 
 
Installment
10

 
9

 

 
10

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines

 

 

 

 

Single family
7,720

 
7,491

 

 
7,510

 
29

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
9,724

 
$
9,232

 
$

 
$
9,275

 
$
44

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
275

 
$
275

 
$
14

 
$
280

 
$
3

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
202

 
203

 
37

 
203

 
1

Non-owner occupied
819

 
822

 
63

 
824

 
9

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
456

 
111

 
52

 
113

 


Single family
1,446

 
1,401

 
200

 
1,406

 
15

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
3,198

 
$
2,812

 
$
366

 
$
2,826

 
$
28

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
553

 
$
536

 
$
14

 
$
559

 
$
7

Commercial Real Estate
2,399

 
2,157

 
100

 
2,160

 
14

Construction and Farmland
338

 
339

 

 
343

 
7

Consumer
10

 
9

 

 
10

 

Residential
9,622

 
9,003

 
252

 
9,029

 
44

Other

 

 

 

 

Total
$
12,922

 
$
12,044

 
$
366

 
$
12,101

 
$
72

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


 
As of and for the Twelve Months End
 
December 31, 2016
 
(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
$
311

 
$
299

 
$

 
$
356

 
$
21

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
869

 
772

 

 
778

 
15

Non-owner occupied
1,298

 
1,066

 

 
1,137

 
13

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
1,320

 
1,324

 

 
1,358

 
75

Consumer:
 
 
 
 
 
 
 
 
 
Installment
8

 
8

 

 
9

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
17

 
17

 

 
18

 

Single family
7,072

 
6,849

 

 
6,930

 
170

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
10,895

 
$
10,335

 
$

 
$
10,586

 
$
294

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
283

 
$
283

 
$
15

 
$
298

 
$
14

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
203

 
203

 
37

 
205

 
10

Non-owner occupied
824

 
826

 
65

 
834

 
37

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
458

 
115

 
56

 
120

 

Single family
1,678

 
1,638

 
212

 
1,676

 
60

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
3,446

 
$
3,065

 
$
385

 
$
3,133

 
$
121

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
594

 
$
582

 
$
15

 
$
654

 
$
35

Commercial Real Estate
3,194

 
2,867

 
102

 
2,954

 
75

Construction and Farmland
1,320

 
1,324

 

 
1,358

 
75

Consumer
8

 
8

 

 
9

 

Residential
9,225

 
8,619

 
268

 
8,744

 
230

Other

 

 

 

 

Total
$
14,341

 
$
13,400

 
$
385

 
$
13,719

 
$
415

Credit Quality Information By Class
Credit quality information by class at March 31, 2017 and December 31, 2016 was as follows:
 
As of
 
March 31, 2017
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
28,711

 
$
4,257

 
$

 
$
314

 
$

 
$

 
$
33,282

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
99,193

 
15,741

 

 
338

 
423

 

 
115,695

Non-owner occupied
60,216

 
33,699

 

 
803

 

 

 
94,718

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
2,661

 
50

 

 

 

 

 
2,711

Commercial
21,397

 
9,448

 

 
338

 

 

 
31,183

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
31,115

 
384

 

 

 
111

 

 
31,610

Single family
177,646

 
7,547

 
538

 
6,953

 
147

 

 
192,831

Multifamily
3,498

 

 

 

 

 

 
3,498

All other loans
1,994

 

 

 

 

 

 
1,994

Total
$
426,431

 
$
71,126

 
$
538

 
$
8,746

 
$
681

 
$

 
$
507,522

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
11,785

 
$
51

 
As of
 
December 31, 2016
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
25,951

 
$
3,858

 
$
170

 
$
362

 
$

 
$

 
$
30,341

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
99,365

 
13,050

 
1,766

 
742

 
431

 

 
115,354

Non-owner occupied
60,259

 
30,515

 
891

 
1,506

 

 

 
93,171

Construction and Farm land:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
4,627

 
50

 

 

 

 

 
4,677

Commercial
21,105

 
5,349

 
314

 
346

 

 

 
27,114

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
30,791

 
382

 

 
17

 
116

 

 
31,306

Single family
182,404

 
6,850

 
724

 
6,533

 
149

 

 
196,660

Multifamily
3,032

 
534

 

 

 

 

 
3,566

All other loans
2,076

 

 

 

 

 

 
2,076

Total
$
429,610

 
$
60,588

 
$
3,865

 
$
9,506

 
$
696

 
$

 
$
504,265

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
12,641

 
$
36