Allowance for Loan Losses | Note 8: Allowance for Loan Losses Loans Evaluated for Impairment Loan receivables evaluated for impairment individually and collectively by segment as of September 30, 2017 and December 31, 2016 are as follows: Mortgage Commercial Consumer Loans and and Other (Dollars in thousands) on Real Estate Industrial Loans Total As of September 30, 2017 Loans individually evaluated for impairment $ 9,592 $ 92 $ — $ 9,684 Loans collectively evaluated for impairment 579,344 99,545 48,567 727,456 Loans acquired with deteriorated credit quality 5,825 — 73 5,898 Total Gross Loans $ 594,761 $ 99,637 $ 48,640 $ 743,038 As of December 31, 2016 Loans individually evaluated for impairment $ 10,323 $ 92 $ — $ 10,415 Loans collectively evaluated for impairment 328,118 42,932 3,544 374,594 Total Gross Loans $ 338,441 $ 43,024 $ 3,544 $ 385,009 Allowance for Loan Losses The allowance for loan losses disaggregated based on loan receivables evaluated for impairment individually and collectively by segment as of September 30, 2017 and December 31, 2016 are as follows: Mortgage Commercial Loans and Consumer (Dollars in thousands) on Real Estate Industrial Loans Total As of September 30, 2017 Loans individually evaluated for impairment $ 982 $ 92 $ — $ 1,074 Loans collectively evaluated for impairment 2,855 421 570 3,846 Loans acquired with deteriorated credit quality — — — — Total allowance for loan losses $ 3,837 $ 513 $ 570 $ 4,920 Mortgage Commercial Loans and Consumer on Real Estate Industrial Loans Total As of December 31, 2016 Loans individually evaluated for impairment $ 803 $ 92 $ — $ 895 Loans collectively evaluated for impairment 2,515 401 52 2,968 Total allowance for loan losses $ 3,318 $ 493 $ 52 $ 3,863 A disaggregation and an analysis of the change in the allowance for loan losses by segment is shown below. Mortgage Commercial Loans on and Consumer (Dollars in thousands) Real Estate Industrial Loans Total For the Three Months Ended September 30, 2017 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,686 $ 456 $ 99 $ 4,241 (Charge-offs) (75 ) — (366 ) (441 ) Recoveries 10 1 34 45 Provision (recovery) 216 56 803 1,075 Ending Balance $ 3,837 $ 513 $ 570 $ 4,920 Mortgage Commercial Loans on and Consumer Real Estate Industrial Loans Total For the Three Months Ended September 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 2,995 $ 435 $ 117 $ 3,547 Reclassification of allowance related to sold loans $ (27 ) $ (27 ) (Charge-offs) (46 ) — (10 ) (56 ) Recoveries 15 — 3 18 Provision (recovery) 244 45 (30 ) 259 Ending Balance $ 3,208 $ 480 $ 53 $ 3,741 Mortgage Commercial Loans on and Consumer (Dollars in thousands) Real Estate Industrial Loans Total For the Nine Months Ended September 30, 2017 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,318 $ 493 $ 52 $ 3,863 (Charge-offs) (348 ) — (567 ) (915 ) Recoveries 98 2 39 139 Provision (recovery) 769 18 1,046 1,833 Ending Balance $ 3,837 $ 513 $ 570 $ 4,920 Mortgage Commercial Loans on and Consumer Real Estate Industrial Loans Total For the Nine Months Ended September 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,502 $ 599 $ 122 $ 4,223 Reclassification of allowance related to sold loans $ — $ — $ (27 ) $ (27 ) (Charge-offs) (702 ) (158 ) (41 ) (901 ) Recoveries 25 5 9 39 Provision (recovery) 383 34 (10 ) 407 Ending Balance $ 3,208 $ 480 $ 53 $ 3,741 Purchased Impaired Loans The following table presents the changes in the accretable yield for purchased impaired loans (refer to Note 3) since acquisition on April 1, 2017 through September 30, 2017 (in thousands): September 30, 2017 Balance at acquisition, April 1, 2017 $ 1,354 Accretion (179 ) Reclassifications from nonaccretable balance, net — Other changes, net — Balance as of September 30, 2017 $ 1,175 As of September 30, 2017 there was no allowance on PCI loans. Internal Risk Rating Grades Internal risk rating grades are generally assigned to commercial loans not secured by real estate, commercial mortgages, residential mortgages greater than $1 million, smaller residential mortgages which are impaired, loans to real estate developers and contractors, consumer loans greater than $250,000 with chronic delinquency, and TDRs, as shown in the following table. The grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled. Risk grades (refer to Note 3) are evaluated as new information becomes available for each borrowing relationship or at least quarterly. All loan portfolios acquired in the merger are risk graded using loan risk grading software that employs a variety of algorithms based on detailed account characteristics to include borrower’s payment history on a total relationship basis as well as loan to value exposure. For non-homogenous Construction, Residential Commercial Commercial Land and Residential Revolving Mortgages Mortgages Commercial Land First and Junior (Non-Owner (Owner and (Dollars in thousands) Development Farmland Mortgage Mortgage Occupied) Occupied) Industrial Consumer Total As of September 30, 2017 Grade: Pass $ 52,108 $ 936 $ 43,370 $ 20,276 $ 137,028 $ 58,894 $ 95,599 $ 45,154 $ 453,365 Watch 7,290 — 1,252 33 4,472 12,106 3,927 77 29,157 Special mention 175 — — — — 249 — — 424 Substandard 3,473 — 1,482 50 454 2,366 111 165 8,101 Doubtful — — — — — — — — — Total $ 63,046 $ 936 $ 46,104 $ 20,359 $ 141,954 $ 73,615 $ 99,637 $ 45,396 $ 491,047 Construction, Commercial Commercial Land and Mortgages Mortgages Commercial Land (Non-Owner (Owner and Development Farmland Occupied) Occupied) Industrial Total As of December 31, 2016 Grade: Pass $ 32,009 $ 1,023 $ 30,639 $ 31,191 $ 40,841 $ 135,703 Watch 5,795 — 4,184 6,652 1,891 18,522 Special mention 180 — 272 1,453 125 2,030 Substandard 1,834 — 248 2,529 167 4,778 Doubtful — — — — — — Total $ 39,818 $ 1,023 $ 35,343 $ 41,825 $ 43,024 $ 161,033 Loans not assigned internal risk rating grades are comprised of smaller residential mortgages and smaller consumer loans in the surviving bank’s legacy portfolios. Payment activity of these loans is reviewed monthly by management. However, some of these loans are graded when the borrower’s total exposure to the Bank exceeds the limits noted above. Loans are considered to be nonperforming when they are delinquent by 90 days or more or non-accruing Residential Residential Revolving First and Junior Consumer (Dollars in thousands) Mortgages (1) Mortgages (2) Loans (3) Total As of September 30, 2017 PAYMENT ACTIVITY STATUS Performing $ 221,629 $ 24,949 $ 3,244 $ 249,822 Nonperforming 1,284 885 — 2,169 Total $ 222,913 $ 25,834 $ 3,244 $ 251,991 Residential Residential Revolving First and Junior Consumer Mortgages (4) Mortgages (5) Loans (6) Total As of December 31, 2016 PAYMENT ACTIVITY STATUS Performing $ 191,852 $ 26,265 $ 3,544 $ 221,661 Nonperforming 2,155 160 — 2,315 Total $ 194,007 $ 26,425 $ 3,544 $ 223,976 (1) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $2.2 million as of September 30, 2017. (2) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $927 thousand as of September 30, 2017. (3) No Consumer Loans had been assigned a risk rating grade of Substandard as of December 31, 2017. (4) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $3.3 million as of December 31, 2016. (5) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $1.1 million as of December 31, 2016. (6) No Consumer Loans had been assigned a risk rating grade of Substandard as of December 31, 2016. Impaired Loans The following tables show the Company’s recorded investment and the customers’ unpaid principal balances for impaired loans, excluding purchased impaired loans, with the associated allowance amount, if applicable, as of September 30, 2017 and December 31, 2016, along with the average recorded investment and interest income recognized for the three and nine months ended September 30, 2017 and 2016, respectively. As of September 30, 2017 As of December 31, 2016 Recorded Customers’ Unpaid Related Recorded Customers’ Unpaid Related (Dollars in thousands) Investment Principal Balance Allowance Investment Principal Balance Allowance IMPAIRED LOANS With no related allowance: Construction, Land and Land Development $ 367 $ 449 $ — $ 1,531 $ 1,539 $ — Residential First Mortgages 1,407 1,502 — 2,112 2,176 — Residential Revolving and Junior Mortgages (1) 481 491 — 995 999 — Commercial Mortgages (Non-owner 248 248 — 248 248 — Commercial Mortgages (Owner occupied) 1,027 985 — 1,860 2,178 — Commercial and Industrial — — — — — — 3,530 3,675 — 6,746 7,140 — With an allowance recorded: Construction, Land and Land Development 1,312 1,365 142 243 286 145 Residential First Mortgages 1,922 1,922 367 1,951 1,951 367 Residential Revolving and Junior Mortgages (1) 1,479 1,491 334 544 546 199 Commercial Mortgages (Non-owner — — — — — — Commercial Mortgages (Owner occupied) 1,355 1,399 139 839 854 92 Commercial and Industrial 92 101 92 92 101 92 6,160 6,278 1,074 3,669 3,738 895 Total Impaired Loans: Construction, Land and Land Development 1,679 1,814 142 1,774 1,825 145 Residential First Mortgages 3,329 3,424 367 4,063 4,127 367 Residential Revolving and Junior Mortgages (1) 1,960 1,982 334 1,539 1,545 199 Commercial Mortgages (Non-owner 248 248 — 248 248 — Commercial Mortgages (Owner occupied) 2,382 2,384 139 2,699 3,032 92 Commercial and Industrial 92 101 92 92 101 92 $ 9,690 $ 9,953 $ 1,074 $ 10,415 $ 10,878 $ 895 Notes: (1) Junior mortgages include equity lines. For the three months ended For the nine months ended September 30, 2017 September 30, 2016 September 30, 2017 September 30, 2016 Average Interest Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized Investment Recognized Investment Recognized With no related allowance: Construction, land and land development $ 367 $ — $ 1,533 $ 14 $ 385 $ — $ 1,262 $ 41 Residential First Mortgages 1,425 4 2,618 4 1,439 15 2,432 9 Residential Revolving and Junior Mortgages (1) 482 5 951 9 485 7 739 30 Commercial Mortgages (Non-owner 248 4 248 4 248 11 252 11 Commercial Mortgages (Owner occupied) 1,030 5 2,104 9 1,102 16 1,982 26 Commercial and Industrial — — — — — — — — 3,552 18 7,454 40 3,659 49 6,667 117 With an allowance recorded: Construction, land and land development 1,315 15 250 1 1,323 44 255 3 Residential First Mortgages 1,928 23 1,965 24 1,937 71 1,956 66 Residential Revolving and Junior Mortgages (1) 1,389 11 234 — 1,345 38 209 4 Commercial Mortgages (Non-owner — — — — — — — — Commercial Mortgages (Owner occupied) 1,372 4 686 5 1,381 19 691 17 Commercial and Industrial 92 — 92 — 92 — 105 1 6,096 53 3,227 30 6,078 172 3,216 91 Total Construction, land and land development 1,682 15 1,783 15 1,708 44 1,517 44 Residential First Mortgages 3,353 27 4,583 28 3,376 86 4,388 75 Residential Revolving and Junior Mortgages (1) 1,871 16 1,185 9 1,830 45 948 34 Commercial Mortgages (Non-owner 248 4 248 4 248 11 252 11 Commercial Mortgages (Owner occupied) 2,402 9 2,790 14 2,483 35 2,673 43 Commercial and Industrial 92 — 92 — 92 — 105 1 $ 9,648 $ 71 $ 10,681 $ 70 $ 9,737 $ 221 $ 9,883 $ 208 (1) Junior mortgages include equity lines. Smaller non-accruing non-accruing non-accruing non-accruing Loan Modifications Loans modified as TDRs are considered impaired and are individually evaluated for the amount of impairment in the ALL. No TDRs subsequently defaulted in the first nine months 2017 and one loan subsequently defaulted in the first nine months of 2016. The following table presents, by segments of loans, information related to loans modified as TDRs. For the three months ended For the three months ended September 30, 2017 September 30, 2016 Pre-Modification Post-Modification Pre-Modification Post-Modification (Dollars in thousands) Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded TROUBLED DEBT RESTRUCTURINGS Loans Investment Investment Loans Investment Investment Residential first mortgages (1) — $ — $ — 0 $ 0 $ 0 (1) Modification was a capitalization of interest. For the nine months ended For the nine months ended September 30, 2017 September 30, 2016 Pre-Modification Post-Modification Pre-Modification Post-Modification (Dollars in thousands) Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded TROUBLED DEBT RESTRUCTURINGS Loans Investment Investment Loans Investment Investment Residential first mortgages (1) — $ — $ — 1 $ 244 $ 244 (1) Modification was a capitalization of interest. Other Real Estate Owned The table below details the properties included in other real estate owned (“OREO”) as of September 30, 2017 and December 31, 2016. There was one collateralized consumer land loan from one borrower valued at $93 thousand in the process of foreclosure as of September 30, 2017. As of September 30, 2017 As of December 31, 2016 No. of Carrying No. of Carrying (Dollars in thousands) Properties Value Properties Value Residential 4 $ 889 2 $ 891 Land lots 17 3,089 7 547 Convenience store 1 55 1 59 Restaurant 1 55 1 55 Commerical properties 5 1,071 3 942 Total 28 $ 5,159 14 $ 2,494 Included in other assets as of September 30, 2017 and December 31, 2016, is one residential property purchased in 2013 from a related party with a value of $708 thousand and a former branch, which was closed April 30, 2015, with a value of $403 thousand. |