XML 37 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the nine months ended September 30, 2017 and 2016 and the year ended December 31, 2016 were as follows:
 
 
Nine Months Ended
 
Year Ended
 
Nine Months Ended
 
September 30,
 
December 31,
 
September 30,
 
2017
 
2016
 
2016
 
 
 
(in thousands)
 
 
Balance, beginning
$
4,505

 
$
4,959

 
$
4,959

(Recovery of) provision for loan losses
(759
)
 
(188
)
 
(46
)
Recoveries added to the allowance
908

 
341

 
217

Loan losses charged to the allowance
(210
)
 
(607
)
 
(472
)
Balance, ending
$
4,444

 
$
4,505

 
$
4,658

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

 
$

 
$

 
$

 
$
35,925

 
$
35,925

 
$

 
$
217

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 
127,603

 
127,603

 

 

Non-owner occupied
229

 

 

 
229

 
109,887

 
110,116

 

 
408

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
2,527

 
2,527

 

 

Commercial

 

 
19

 
19

 
34,124

 
34,143

 
19

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
28

 
3

 

 
31

 
11,571

 
11,602

 

 
3

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
24

 

 
46

 
70

 
32,203

 
32,273

 

 
103

Single family
1,132

 
40

 
4,201

 
5,373

 
186,523

 
191,896

 

 
4,355

Multifamily

 

 

 

 
4,309

 
4,309

 

 

All Other Loans

 

 

 

 
1,766

 
1,766

 

 

Total
$
1,413

 
$
43

 
$
4,266

 
$
5,722

 
$
546,438

 
$
552,160

 
$
19

 
$
5,086

 
 
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 September 30, 2017 and December 31, 2016 were as follows:
 
 
As of and for the Nine Months Ended
 
September 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

 
(50
)
 

 
(58
)
 
(58
)
 
(44
)
 

 
(210
)
Recoveries
522

 
233

 
93

 
28

 
28

 
4

 

 
908

(Recovery of) provision for loan losses
(789
)
 
(253
)
 
77

 
176

 
32

 
46

 
(48
)
 
(759
)
Ending balance
$
183

 
$
1,922

 
$
1,692

 
$
381

 
$
71

 
$
28

 
$
167

 
$
4,444

Ending balance: Individually evaluated for impairment
$

 
$
201

 
$
58

 
$
9

 
$

 
$

 
$

 
$
268

Ending balance: collectively evaluated for impairment
$
183

 
$
1,721

 
$
1,634

 
$
372

 
$
71

 
$
28

 
$
167

 
$
4,176

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
36,670

 
$
228,478

 
$
237,719

 
$
35,925

 
$
11,602

 
$
1,766

 
$

 
$
552,160

Ending balance individually evaluated for impairment
$
323

 
$
8,243

 
$
1,552

 
$
475

 
$
3

 
$

 
$

 
$
10,596

Ending balance collectively evaluated for impairment
$
36,347

 
$
220,235

 
$
236,167

 
$
35,450

 
$
11,599

 
$
1,766

 
$

 
$
541,564

 
 
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 September 30, 2017 and December 31, 2016 were as follows:
 
 
As of and for the Nine Months Ended
 
September 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
$
204

 
$
1

 
$

 
$
16

 
$
9

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
333

 
333

 

 
337

 
11

Non-owner occupied
442

 
408

 

 
415

 
7

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
369

 
324

 

 
334

 
21

Consumer:
 
 
 
 
 
 
 
 
 
Installment
3

 
3

 

 
4

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
234

 
57

 

 
61

 

Single family
6,958

 
6,770

 

 
6,825

 
89

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
8,543

 
$
7,896

 
$

 
$
7,992

 
$
137

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
510

 
$
476

 
$
9

 
$
515

 
$
9

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
811

 
813

 
58

 
819

 
28

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
217

 
46

 
46

 
46

 

Single family
1,448

 
1,384

 
155

 
1,398

 
42

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,986

 
$
2,719

 
$
268

 
$
2,778

 
$
79

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
714

 
$
477

 
$
9

 
$
531

 
$
18

Commercial Real Estate
1,586

 
1,554

 
58

 
1,571

 
46

Construction and Farmland
369

 
324

 

 
334

 
21

Consumer
3

 
3

 

 
4

 

Residential
8,857

 
8,257

 
201

 
8,330

 
131

Other

 

 

 

 

Total
$
11,529

 
$
10,615

 
$
268

 
$
10,770

 
$
216

(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 September 30, 2017 and December 31, 2016 was as follows:
 
As of
 
September 30, 2017
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
32,247

 
$
3,438

 
$
15

 
$
225

 
$

 
$

 
$
35,925

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
114,632

 
9,859

 
2,779

 
333

 

 

 
127,603

Non-owner occupied
79,399

 
21,354

 
8,955

 
408

 

 

 
110,116

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
2,081

 
446

 

 

 

 

 
2,527

Commercial
22,165

 
11,348

 
308

 
322

 

 

 
34,143

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
31,789

 
381

 

 

 
103

 

 
32,273

Single family
179,184

 
5,932

 
401

 
6,238

 
141

 

 
191,896

Multifamily
3,795

 
514

 

 

 

 

 
4,309

All other loans
1,766

 

 

 

 

 

 
1,766

Total
$
467,058

 
$
53,272

 
$
12,458

 
$
7,526

 
$
244

 
$

 
$
540,558

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
11,571

 
$
31

 
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