XML 32 R20.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
At March 31, 2016 and December 31, 2015, loans are summarized as follows (in thousands):
 
 
 
March 31, 2016
 
December 31, 2015
 
 
 
PCI Loans
 
All Other
Loans
 
Total
 
PCI
Loans
 
All Other
Loans
 
Total
 
Commercial real estate
 
$
17,106
 
$
354,857
 
$
371,963
 
$
20,050
 
$
349,727
 
$
369,777
 
Consumer real estate
 
 
12,559
 
 
156,859
 
 
169,418
 
 
12,764
 
 
148,930
 
 
161,694
 
Construction and land development
 
 
2,612
 
 
107,976
 
 
110,588
 
 
2,695
 
 
102,783
 
 
105,478
 
Commercial and industrial
 
 
2,013
 
 
80,438
 
 
82,451
 
 
2,768
 
 
82,183
 
 
84,951
 
Consumer and other
 
 
-
 
 
6,520
 
 
6,520
 
 
-
 
 
5,815
 
 
5,815
 
Total loans
 
 
34,290
 
 
706,650
 
 
740,940
 
 
38,277
 
 
689,438
 
 
727,715
 
Less: Allowance for loan losses
 
 
(29)
 
 
(4,499)
 
 
(4,528)
 
 
-
 
 
(4,354)
 
 
(4,354)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net
 
$
34,261
 
$
702,151
 
$
736,412
 
$
38,277
 
$
685,084
 
$
723,361
 
Schedule Of Impaired and Performing Loans Receivable [Table Text Block]
The composition of loans by loan classification for impaired and performing loan status at March 31, 2016 and December 31, 2015, is summarized in the tables below (amounts in thousands):
 
 
 
March 31, 2016
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Performing loans
 
$
352,906
 
$
153,175
 
$
106,906
 
$
80,005
 
$
6,520
 
$
699,512
 
Impaired loans
 
 
1,951
 
 
3,684
 
 
1,070
 
 
433
 
 
-
 
 
7,138
 
 
 
 
354,857
 
 
156,859
 
 
107,976
 
 
80,438
 
 
6,520
 
 
706,650
 
PCI loans
 
 
17,106
 
 
12,559
 
 
2,612
 
 
2,013
 
 
-
 
 
34,290
 
Total
 
$
371,963
 
$
169,418
 
$
110,588
 
$
82,451
 
$
6,520
 
$
740,940
 
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Performing loans
 
$
347,775
 
$
145,289
 
$
101,751
 
$
81,715
 
$
5,815
 
$
682,345
 
Impaired loans
 
 
1,952
 
 
3,641
 
 
1,032
 
 
468
 
 
-
 
 
7,093
 
 
 
 
349,727
 
 
148,930
 
 
102,783
 
 
82,183
 
 
5,815
 
 
689,438
 
PCI loans
 
 
20,050
 
 
12,764
 
 
2,695
 
 
2,768
 
 
-
 
 
38,277
 
Total loans
 
$
369,777
 
$
161,694
 
$
105,478
 
$
84,951
 
$
5,815
 
$
727,715
 
Schedule Of Allowance For Loan Losses For Impaired and Performing Loans Receivable [Table Text Block]
The following tables show the allowance for loan losses allocation by loan classification for impaired, PCI, and performing loans as of March 31, 2016 and December 31, 2015 (amounts in thousands):
 
 
 
March 31, 2016
 
 
 
Commercial
 
Consumer
 
Construction
and Land
 
Commercial
and
 
Consumer
and
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
 
Performing loans
 
$
1,992
 
$
1,049
 
$
693
 
$
507
 
$
33
 
$
4,274
 
PCI loans
 
 
20
 
 
9
 
 
-
 
 
-
 
 
-
 
 
29
 
Impaired loans
 
 
-
 
 
-
 
 
-
 
 
225
 
 
-
 
 
225
 
Total
 
$
2,012
 
$
1,058
 
$
693
 
$
732
 
$
33
 
$
4,528
 
 
 
 
December 31, 2015
 
 
 
Commercial
 
Consumer
 
Construction and Land
 
Commercial
and
 
Consumer
and
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
 
Performing loans
 
$
1,906
 
$
1,015
 
$
627
 
$
519
 
$
29
 
$
4,096
 
Impaired loans
 
 
-
 
 
-
 
 
-
 
 
258
 
 
-
 
 
258
 
Total
 
$
1,906
 
$
1,015
 
$
627
 
$
777
 
$
29
 
$
4,354
 
Schedule Of Financing Receivable Allowance For Credit Losses [Table Text Block]
The following tables detail the changes in the allowance for loan losses for the three month period ending March 31, 2016 and year ending December 31, 2015, by loan classification (amounts in thousands):
 
 
 
March 31, 2016
 
 
 
Commercial
 
Consumer
Real
 
Construction
and Land
 
Commercial
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Beginning balance
 
$
1,906
 
$
1,015
 
$
627
 
$
777
 
$
29
 
$
4,354
 
Loans charged off
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(33)
 
 
(33)
 
Recoveries of loans charged off
 
 
15
 
 
18
 
 
3
 
 
17
 
 
16
 
 
69
 
Provision (reallocation) charged to operating expense
 
 
91
 
 
25
 
 
63
 
 
(62)
 
 
21
 
 
138
 
Ending balance
 
$
2,012
 
$
1,058
 
$
693
 
$
732
 
$
33
 
$
4,528
 
 
 
 
December 31, 2015
 
 
 
 
 
 
Consumer
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
Real Estate
 
Real
Estate
 
and Land
Development
 
and
Industrial
 
Consumer
and Other
 
Total
 
Beginning balance
 
$
1,734
 
$
906
 
$
690
 
$
524
 
$
26
 
$
3,880
 
Loans charged off
 
 
(95)
 
 
(247)
 
 
(50)
 
 
-
 
 
(114)
 
 
(506)
 
Recoveries of charge-offs
 
 
-
 
 
-
 
 
26
 
 
19
 
 
12
 
 
57
 
Provision (reallocation) charged to operating expense
 
 
267
 
 
356
 
 
(39)
 
 
234
 
 
105
 
 
923
 
Ending balance
 
$
1,906
 
$
1,015
 
$
627
 
$
777
 
$
29
 
$
4,354
 
Financing Receivable Credit Quality Indicators [Table Text Block]
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of March 31, 2016 and December 31, 2015 (amounts in thousands):
 
Non PCI Loans
 
 
 
March 31, 2016
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
354,162
 
$
154,525
 
$
106,285
 
$
79,992
 
$
6,520
 
$
701,484
 
Watch
 
 
182
 
 
385
 
 
93
 
 
-
 
 
-
 
 
660
 
Special mention
 
 
387
 
 
-
 
 
528
 
 
13
 
 
-
 
 
928
 
Substandard
 
 
126
 
 
1,949
 
 
1,070
 
 
433
 
 
-
 
 
3,578
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
354,857
 
$
156,859
 
$
107,976
 
$
80,438
 
$
6,520
 
$
706,650
 
  
PCI Loans
 
 
 
March 31, 2016
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
15,205
 
$
9,673
 
$
1,722
 
$
1,901
 
$
-
 
$
28,501
 
Watch
 
 
783
 
 
1,920
 
 
670
 
 
46
 
 
-
 
 
3,419
 
Special mention
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Substandard
 
 
1,118
 
 
966
 
 
220
 
 
66
 
 
-
 
 
2,370
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
17,106
 
$
12,559
 
$
2,612
 
$
2,013
 
$
-
 
$
34,290
 
Total loans
 
$
371,963
 
$
169,418
 
$
110,588
 
$
82,451
 
$
6,520
 
$
740,940
 
  
Non PCI Loans
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
349,030
 
$
146,645
 
$
101,751
 
$
81,683
 
$
5,815
 
$
684,924
 
Watch
 
 
184
 
 
327
 
 
-
 
 
-
 
 
-
 
 
511
 
Special mention
 
 
387
 
 
-
 
 
-
 
 
32
 
 
-
 
 
419
 
Substandard
 
 
126
 
 
1,958
 
 
1,032
 
 
468
 
 
-
 
 
3,584
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
349,727
 
$
148,930
 
$
102,783
 
$
82,183
 
$
5,815
 
$
689,438
 
 
PCI Loans
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
17,127
 
$
11,635
 
$
1,947
 
$
2,458
 
$
-
 
$
33,167
 
Watch
 
 
-
 
 
260
 
 
-
 
 
-
 
 
-
 
 
260
 
Special mention
 
 
1,975
 
 
-
 
 
526
 
 
221
 
 
-
 
 
2,722
 
Substandard
 
 
948
 
 
869
 
 
222
 
 
89
 
 
-
 
 
2,128
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
20,050
 
$
12,764
 
$
2,695
 
$
2,768
 
$
-
 
$
38,277
 
Total loans
 
$
369,777
 
$
161,694
 
$
105,478
 
$
84,951
 
$
5,815
 
$
727,715
 
Past Due Financing Receivables [Table Text Block]
The following tables present the aging of the recorded investment in loans and leases as of March 31, 2016 and December 31, 2015 (amounts in thousands):
 
 
 
March 31, 2016
 
 
 
30-89 Days
 
Past Due 90
 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Past Due and
 
Days or More
 
 
 
 
Past Due
 
 
 
 
Current
 
Total
 
 
 
Accruing
 
and Accruing
 
Nonaccrual
 
and NonAccrual
 
PCI Loans
 
Loans
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
148
 
$
-
 
$
387
 
$
535
 
$
17,106
 
$
354,322
 
$
371,963
 
Consumer real estate
 
 
118
 
 
107
 
 
1,345
 
 
1,570
 
 
12,559
 
 
155,289
 
 
169,418
 
Construction and land development
 
 
1,075
 
 
-
 
 
522
 
 
1,597
 
 
2,612
 
 
106,379
 
 
110,588
 
Commercial and industrial
 
 
30
 
 
44
 
 
385
 
 
459
 
 
2,013
 
 
79,979
 
 
82,451
 
Consumer and other
 
 
13
 
 
-
 
 
-
 
 
13
 
 
-
 
 
6,507
 
 
6,520
 
Total
 
$
1,384
 
$
151
 
$
2,639
 
$
4,174
 
$
34,290
 
$
702,476
 
$
740,940
 
 
 
 
December 31, 2015
 
 
 
30-89 Days
 
Past Due 90
 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Past Due and
 
Days or More
 
 
 
 
Past Due
 
PCI
 
Current
 
Total
 
 
 
Accruing
 
and Accruing
 
Nonaccrual
 
and NonAccrual
 
Loans
 
Loans
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
471
 
$
258
 
$
-
 
$
729
 
$
20,050
 
$
348,998
 
$
369,777
 
Consumer real estate
 
 
581
 
 
232
 
 
1,351
 
 
2,164
 
 
12,764
 
 
146,766
 
 
161,694
 
Construction and land development
 
 
137
 
 
-
 
 
483
 
 
620
 
 
2,695
 
 
102,163
 
 
105,478
 
Commercial and industrial
 
 
207
 
 
12
 
 
418
 
 
637
 
 
2,768
 
 
81,546
 
 
84,951
 
Consumer and other
 
 
12
 
 
-
 
 
-
 
 
12
 
 
-
 
 
5,803
 
 
5,815
 
Total
 
$
1,408
 
$
502
 
$
2,252
 
$
4,162
 
$
38,277
 
$
685,276
 
$
727,715
 
Impaired Financing Receivables [Table Text Block]
The following is an analysis of the impaired loan portfolio, excluding PCI loans, detailing the related allowance recorded as of March 31, 2016 and December 31, 2015 (amounts in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
For the three months
 
 
 
At March 31, 2016
 
March 31, 2016
 
 
 
 
 
 
Unpaid
 
 
 
 
Average
 
Interest
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Income
 
 
 
Investment
 
Balance
 
Allowance
 
Investment
 
Recognized
 
Impaired loans without a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,951
 
$
1,951
 
$
-
 
$
1,952
 
$
41
 
Consumer real estate
 
 
3,684
 
 
4,396
 
 
-
 
 
3,663
 
 
26
 
Construction and land development
 
 
1,070
 
 
1,070
 
 
-
 
 
1,052
 
 
3
 
Commercial and industrial
 
 
48
 
 
48
 
 
-
 
 
49
 
 
1
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
 
 
 
-
 
 
 
 
6,753
 
 
7,465
 
 
-
 
 
6,716
 
 
71
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Construction and land development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Commercial and industrial
 
 
385
 
 
418
 
 
225
 
 
402
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
385
 
 
418
 
 
225
 
 
402
 
 
-
 
Total impaired loans
 
$
7,138
 
$
7,883
 
$
225
 
$
7,118
 
$
71
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the year ended
 
 
 
At December 31, 2015
 
December 31, 2015
 
 
 
 
 
 
Unpaid
 
 
 
 
Average
 
Interest
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Income
 
 
 
Investment
 
Balance
 
Allowance
 
Investment
 
Recognized
 
Impaired loans without a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,952
 
$
1,952
 
$
-
 
$
1,898
 
$
73
 
Consumer real estate
 
 
3,641
 
 
4,341
 
 
-
 
 
4,003
 
 
81
 
Construction and land development
 
 
1,033
 
 
1,033
 
 
-
 
 
1,044
 
 
26
 
Commercial and industrial
 
 
49
 
 
49
 
 
-
 
 
54
 
 
3
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
6,675
 
 
7,375
 
 
-
 
 
6,999
 
 
183
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Construction and land development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Commercial and industrial
 
 
418
 
 
418
 
 
258
 
 
448
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
418
 
 
418
 
 
258
 
 
448
 
 
-
 
Total impaired loans
 
$
7,093
 
$
7,793
 
$
258
 
$
7,447
 
$
183
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following table presents a summary of loans that were modified as troubled debt restructurings during the three month period ended March 31, 2016 (amounts in thousands): 
 
 
 
 
 
 
Pre-Modification
 
Post-Modification
 
 
 
 
 
 
Outstanding 
Recorded
 
Outstanding 
Recorded
 
March 31, 2016
 
Number of Contracts
 
Investment
 
Investment
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
 
1
 
$
483
 
$
483
 
Commercial and industrial
 
 
1
 
 
385
 
 
385
 
Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Acquired During Period Carrying Amount Of Loans [Table Text Block]
The Company has acquired loans which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans as of March 31, 2016 is as follows:
 
Commercial real estate
 
$
20,053
 
Consumer real estate
 
 
16,487
 
Construction and land development
 
 
3,463
 
Commercial and industrial
 
 
3,085
 
Consumer and other
 
 
-
 
Total loans
 
$
43,088
 
Less remaining purchase discount
 
 
(8,798)
 
 
 
 
34,290
 
Less: Allowance for loan losses
 
 
(29)
 
 
 
 
 
 
Carrying amount, net of allowance
 
$
34,261
 
Schedule Of Certain Loans Acquired In Transfer Accounted For As Debt Securities Accretable Yield Movement [Table Text Block]
Activity related to the accretable portion of the purchase discount on loans acquired with deteriorated credit quality is as follows for the three months period ended March 31, 2016 and 2015:
 
 
 
Three Months
Ended
March 31, 
2016
 
 
Three Months
Ended
March 31,
2015
 
 
 
 
 
 
 
 
 
Accretable yield, beginning of period
 
$
10,216
 
$
3,816
 
Additions
 
 
-
 
 
-
 
Accretion income
 
 
(628)
 
 
(393)
 
Reclassification to nonaccretable
 
 
(41)
 
 
-
 
Other changes, net
 
 
60
 
 
107
 
Accretable yield
 
$
9,606
 
$
3,530