XML 37 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance For Loan Losses (Tables)
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the six months ended June 30, 2017 and 2016 and the year ended December 31, 2016 were as follows:
 
 
Six Months Ended
 
Year Ended
 
Six Months Ended
 
June 30,
 
December 31,
 
June 30,
 
2017
 
2016
 
2016
 
 
 
(in thousands)
 
 
Balance, beginning
$
4,505

 
$
4,959

 
$
4,959

(Recovery of) provision for loan losses
(757
)
 
(188
)
 
79

Recoveries added to the allowance
799

 
341

 
90

Loan losses charged to the allowance
(140
)
 
(607
)
 
(155
)
Balance, ending
$
4,407

 
$
4,505

 
$
4,973

Nonaccrual And Past Due Loans By Class
Nonaccrual and past due loans by class at June 30, 2017 and December 31, 2016 were as follows:
 
 
June 30, 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
$

 
$

 
$

 
$

 
$
35,678

 
$
35,678

 
$

 
$
237

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
415

 

 

 
415

 
125,014

 
125,429

 

 
415

Non-owner occupied
49

 

 

 
49

 
112,968

 
113,017

 

 
183

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
3,519

 
3,519

 

 

Commercial

 

 

 

 
32,259

 
32,259

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
28

 
2

 
6

 
36

 
12,507

 
12,543

 

 
16

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
67

 

 

 
67

 
32,409

 
32,476

 

 
108

Single family
699

 
197

 
4,283

 
5,179

 
187,896

 
193,075

 

 
4,642

Multifamily

 

 

 

 
4,367

 
4,367

 

 

All Other Loans

 

 

 

 
1,816

 
1,816

 

 

Total
$
1,258

 
$
199

 
$
4,289

 
$
5,746

 
$
548,433

 
$
554,179

 
$

 
$
5,601

 
 
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 June 30, 2017 and December 31, 2016 were as follows:
 
 
As of and For the Six Months Ended
 
June 30, 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

 
(33
)
 

 
(58
)
 
(24
)
 
(25
)
 

 
(140
)
Recoveries
504

 
163

 
93

 
14

 
23

 
2

 

 
799

(Recovery of) provision for loan losses
(547
)
 
(296
)
 
(33
)
 
93

 
(3
)
 
23

 
6

 
(757
)
Ending balance
$
407

 
$
1,826

 
$
1,582

 
$
284

 
$
65

 
$
22

 
$
221

 
$
4,407

Ending balance: Individually evaluated for impairment
$

 
$
205

 
$
64

 
$
2

 
$

 
$

 
$

 
$
271

Ending balance: collectively evaluated for impairment
$
407

 
$
1,621

 
$
1,518

 
$
282

 
$
65

 
$
22

 
$
221

 
$
4,136

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
35,778

 
$
229,918

 
$
238,446

 
$
35,678

 
$
12,543

 
$
1,816

 
$

 
$
554,179

Ending balance individually evaluated for impairment
$
331

 
$
8,571

 
$
1,748

 
$
504

 
$
16

 
$

 
$

 
$
11,170

Ending balance collectively evaluated for impairment
$
35,447

 
$
221,347

 
$
236,698

 
$
35,174

 
$
12,527

 
$
1,816

 
$

 
$
543,009

 
 
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 June 30, 2017 and December 31, 2016 were as follows:
 
 
As of and for the Six Months Ended
 
June 30, 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
$
258

 
$
237

 
$

 
$
266

 
$
7

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
865

 
750

 

 
753

 
7

Non-owner occupied
215

 
184

 

 
185

 

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
331

 
331

 

 
338

 
14

Consumer:
 
 
 
 
 
 
 
 
 
Installment
17

 
16

 

 
17

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
236

 
60

 

 
62

 

Single family
7,273

 
7,083

 

 
7,172

 
60

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
9,195

 
$
8,661

 
$

 
$
8,793

 
$
88

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
267

 
$
267

 
$
2

 
$
276

 
$
6

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
815

 
817

 
64

 
821

 
18

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
218

 
48

 
48

 
48

 

Single family
1,400

 
1,392

 
157

 
1,401

 
31

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,700

 
$
2,524

 
$
271

 
$
2,546

 
$
55

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
525

 
$
504

 
$
2

 
$
542

 
$
13

Commercial Real Estate
1,895

 
1,751

 
64

 
1,759

 
25

Construction and Farmland
331

 
331

 

 
338

 
14

Consumer
17

 
16

 

 
17

 

Residential
9,127

 
8,583

 
205

 
8,683

 
91

Other

 

 

 

 

Total
$
11,895

 
$
11,185

 
$
271

 
$
11,339

 
$
143

(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 June 30, 2017 and December 31, 2016 was as follows:
 
As of
 
June 30, 2017
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
31,883

 
$
3,435

 
$
113

 
$
247

 
$

 
$

 
$
35,678

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
109,982

 
13,675

 
1,022

 
335

 
415

 

 
125,429

Non-owner occupied
81,629

 
29,556

 
1,416

 
416

 

 

 
113,017

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
3,430

 
89

 

 

 

 

 
3,519

Commercial
21,976

 
9,952

 

 
331

 

 

 
32,259

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
31,917

 
451

 

 

 
108

 

 
32,476

Single family
179,100

 
6,757

 
525

 
6,549

 
144

 

 
193,075

Multifamily
4,367

 

 

 

 

 

 
4,367

All other loans
1,816

 

 

 

 

 

 
1,816

Total
$
466,100

 
$
63,915

 
$
3,076

 
$
7,878

 
$
667

 
$

 
$
541,636

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
12,507

 
$
36

 
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