XML 37 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
 3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Schedule of loans, excluding loans held for sale
Loans, excluding loans held for sale, at March 31, 2018 and December 31, 2017, were comprised of the following (dollars in thousands):
 
March 31, 2018
 
December 31, 2017
Commercial
$
284,257

 
$
251,666

Commercial real estate:
 

 
 

Construction and land development
93,031

 
123,147

Commercial real estate
624,164

 
637,701

Residential real estate:
 

 
 

Residential
207,256

 
209,326

Home equity
108,024

 
109,857

Consumer
4,489

 
4,428

Total loans
$
1,321,221

 
$
1,336,125
Schedule stating outstanding principal balance and the carrying amount of loan acquired
The outstanding principal balance and the carrying amount of these loans, including FASB Accounting Standards Codification ("ASC") 310-30, included in the consolidated balance sheets at March 31, 2018 and December 31, 2017 are as follows (dollars in thousands):
 
March 31, 2018
 
December 31, 2017
Outstanding principal balance
$
73,058

 
$
79,523

Carrying amount
67,685

 
73,796

The outstanding principal balance and related carrying amount of acquired impaired loans, for which the Company applies ASC 310-30 to account for interest earned, as of the indicated dates are as follows (dollars in thousands):
 
March 31, 2018
 
December 31, 2017
Outstanding principal balance
$
26,229

 
$
27,876

Carrying amount
22,034

 
23,430
Schedule of changes in the accretable yield on acquired impaired loans
The following table presents changes in the accretable yield on acquired impaired loans, for which the Company applies FASB ASC 310-30, for the three months ended March 31, 2018 and the year ended December 31, 2017 (dollars in thousands):
 
March 31, 2018
 
December 31, 2017
Balance at January 1
$
4,890

 
$
6,103

Accretion
(691
)
 
(3,117
)
Reclassification from nonaccretable difference
259

 
1,006

Other changes, net*
157

 
898

 
$
4,615

 
$
4,890


* This line item represents changes in the cash flows expected to be collected due to the impact of non-credit changes such as prepayment assumptions, changes in interest rates on variable rate acquired impaired loans, and discounted payoffs that occurred in the period.
Schedule of analysis by portfolio segment of the entity's past due loans
The following table shows an analysis by portfolio segment of the Company's past due loans at March 31, 2018 (dollars in thousands):
 
30- 59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days +
Past Due
and Still
Accruing
 
Non-
Accrual
Loans
 
Total
Past
Due
 
Current
 
Total
Loans
Commercial
$
180

 
$
—

 
$
—

 
$
102

 
$
282

 
$
283,975

 
$
284,257

Commercial real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
185

 
—

 
—

 
35

 
220

 
92,811

 
93,031

Commercial real estate
30

 
—

 
—

 
233

 
263

 
623,901

 
624,164

Residential:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential
230

 
11

 
255

 
1,005

 
1,501

 
205,755

 
207,256

Home equity
75

 
—

 
18

 
223

 
316

 
107,708

 
108,024

Consumer
41

 
—

 
—

 
—

 
41

 
4,448

 
4,489

Total
$
741

 
$
11

 
$
273

 
$
1,598

 
$
2,623

 
$
1,318,598

 
$
1,321,221

The following table shows an analysis by portfolio segment of the Company's past due loans at December 31, 2017 (dollars in thousands):
 
30- 59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days +
Past Due
and Still
Accruing
 
Non-
Accrual
Loans
 
Total
Past
Due
 
Current
 
Total
Loans
Commercial
$
92

 
$
—

 
$
—

 
$
90

 
$
182

 
$
251,484

 
$
251,666

Commercial real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
—

 
—

 
—

 
36

 
36

 
123,111

 
123,147

Commercial real estate
86

 
—

 
280

 
489

 
855

 
636,846

 
637,701

Residential:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential
282

 
71

 
79

 
1,343

 
1,775

 
207,551

 
209,326

Home equity
141

 
16

 
—

 
243

 
400

 
109,457

 
109,857

Consumer
21

 
5

 
—

 
—

 
26

 
4,402

 
4,428

Total
$
622

 
$
92

 
$
359

 
$
2,201

 
$
3,274

 
$
1,332,851

 
$
1,336,125
Schedule of impaired loan balances by portfolio segment
The following table presents the Company's impaired loan balances by portfolio segment, excluding acquired impaired loans, at March 31, 2018 (dollars in thousands):
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial
$
—

 
$
—

 
$
—

 
$
3

 
$
—

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development
—

 
—

 
—

 
—

 
—

Commercial real estate
529

 
526

 
—

 
660

 
10

Residential:
 

 
 

 
 

 
 

 
 

Residential
1,209

 
1,211

 
—

 
963

 
8

Home equity
140

 
141

 
—

 
141

 
3

Consumer
4

 
4

 
—

 
5

 
—

 
$
1,882

 
$
1,882

 
$
—

 
$
1,772

 
$
21

With a related allowance recorded:
 

 
 

 
 

 
 

 
 

Commercial
$
122

 
$
121

 
$
60

 
$
162

 
$
1

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development*
35

 
36

 
—

 
36

 
—

Commercial real estate*
29

 
29

 
—

 
31

 
—

Residential
 

 
 

 
 

 
 

 
 

Residential
151

 
151

 
11

 
607

 
2

Home equity
243

 
245

 
89

 
233

 
1

Consumer
—

 
—

 
—

 
—

 
—

 
$
580

 
$
582

 
$
160

 
$
1,069

 
$
4

Total:
 

 
 

 
 

 
 

 
 

Commercial
$
122

 
$
121

 
$
60

 
$
165

 
$
1

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development
35

 
36

 
—

 
36

 
—

Commercial real estate
558

 
555

 
—

 
691

 
10

Residential:
 

 
 

 
 

 
 

 
 

Residential
1,360

 
1,362

 
11

 
1,570

 
10

Home equity
383

 
386

 
89

 
374

 
4

Consumer
4

 
4

 
—

 
5

 
—

 
$
2,462

 
$
2,464

 
$
160

 
$
2,841

 
$
25

* Allowance is reported as zero in the table due to presentation in thousands and rounding.
The following table presents the Company's impaired loan balances by portfolio segment, excluding acquired impaired loans, at December 31, 2017 (dollars in thousands):
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial
$
4

 
$
4

 
$
—

 
$
19

 
$
1

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development
—

 
—

 
—

 
56

 
4

Commercial real estate
791

 
789

 
—

 
1,069

 
66

Residential:
 

 
 

 
 

 
 

 
 

Residential
717

 
719

 
—

 
575

 
41

Home equity
142

 
142

 
—

 
109

 
10

Consumer
5

 
5

 
—

 
6

 
1

 
$
1,659

 
$
1,659

 
$
—

 
$
1,834

 
$
123

With a related allowance recorded:
 

 
 

 
 

 
 

 
 

Commercial
$
202

 
$
201

 
$
154

 
$
150

 
$
16

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development*
37

 
37

 
—

 
56

 
—

Commercial real estate*
34

 
32

 
—

 
126

 
11

Residential:
 

 
 

 
 

 
 

 
 

Residential
1,022

 
1,022

 
12

 
1,174

 
27

Home equity
263

 
261

 
1

 
251

 
1

Consumer*
—

 
—

 
—

 
5

 
—

 
$
1,558

 
$
1,553

 
$
167

 
$
1,762

 
$
55

Total:
 

 
 

 
 

 
 

 
 

Commercial
$
206

 
$
205

 
$
154

 
$
169

 
$
17

Commercial real estate:
 

 
 

 
 

 
 

 
 

Construction and land development
37

 
37

 
—

 
112

 
4

Commercial real estate
825

 
821

 
—

 
1,195

 
77

Residential:
 

 
 

 
 

 
 

 
 

Residential
1,739

 
1,741

 
12

 
1,749

 
68

Home equity
405

 
403

 
1

 
360

 
11

Consumer
5

 
5

 
—

 
11

 
1

 
$
3,217

 
$
3,212

 
$
167

 
$
3,596

 
$
178


* Allowance is reported as zero in the table due to presentation in thousands and rounding.
Schedule of detail of loans modified as troubled debt restructurings
The following tables show the detail of loans modified as troubled debt restructurings ("TDRs") during the three months ended March 31, 2018 included in the impaired loan balances (dollars in thousands):
 
 
Loans Modified as a TDR for the
 
 
Three Months Ended March 31, 2018
Loan Type
 
Number of Contracts
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Commercial
 
—

 
$
—

 
$
—

Commercial real estate
 
—

 
—

 
—

Construction and land development
 
—

 
—

 
—

Home Equity
 
—

 
—

 
—

Residential real estate
 
1

 
11

 
11

Consumer
 
—

 
—

 
—

Total
 
1

 
$
11

 
$
11

 
The following tables show the detail of loans modified as TDRs during the three months ended March 31, 2017 included in the impaired loan balances (dollars in thousands):
 
 
Loans Modified as a TDR for the
 
 
Three Months Ended March 31, 2017
Loan Type
 
Number of Contracts
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Commercial
 
5

 
$
212

 
$
212

Commercial real estate
 
—

 
—

 
—

Construction and land development
 
—

 
—

 
57

Home Equity
 
2

 
57

 
36

Residential real estate
 
1

 
36

 
—

Consumer
 
—

 
—

 
—

Total
 
8

 
$
305

 
$
305

 
Schedule of commercial loan portfolio broken down by internal risk grading
The following table shows the Company's loan portfolio broken down by internal risk grading as of March 31, 2018 (dollars in thousands):
Commercial and Consumer Credit Exposure
Credit Risk Profile by Internally Assigned Grade
 
Commercial
 
Construction and Land Development
 
Commercial
Real Estate
Other
 
Residential
 
Home
Equity
Pass
$
280,908

 
$
88,229

 
$
614,695

 
$
200,488

 
$
107,053

Special Mention
2,353

 
2,625

 
4,602

 
2,194

 
—

Substandard
996

 
2,177

 
4,867

 
4,574

 
971

Doubtful
—

 
—

 
—

 
—

 
—

Total
$
284,257

 
$
93,031

 
$
624,164

 
$
207,256

 
$
108,024

Consumer Credit Exposure
Credit Risk Profile Based on Payment Activity
 
Consumer
Performing
$
4,489

Nonperforming
—

Total
$
4,489

 
The following table shows the Company's loan portfolio broken down by internal risk grading as of December 31, 2017 (dollars in thousands):
Commercial and Consumer Credit Exposure
Credit Risk Profile by Internally Assigned Grade
 
Commercial
 
Construction and Land Development
 
Commercial
Real Estate
Other
 
Residential
 
Home
Equity
Pass
$
248,714

 
$
114,502

 
$
625,861

 
$
200,405

 
$
107,705

Special Mention
1,763

 
7,114

 
6,914

 
4,438

 
1,325

Substandard
1,189

 
1,531

 
4,926

 
4,483

 
827

Doubtful
—

 
—

 
—

 
—

 
—

Total
$
251,666

 
$
123,147

 
$
637,701

 
$
209,326

 
$
109,857

Consumer Credit Exposure
Credit Risk Profile Based on Payment Activity
 
Consumer
Performing
$
4,415

Nonperforming
13

Total
$
4,428