Loans and Allowance for Loan Losses | Note 3. Loans and Allowance for Loan Losses A summary of loan balances by type follows: March 31, 2019 December 31, 2018 (In thousands) Originated Acquired Total Originated Acquired Total Commercial real estate $ 633,162 $ 61,792 $ 694,954 $ 616,614 $ 66,988 $ 683,602 Commercial and industrial 129,259 8,842 138,101 128,909 8,419 137,328 Commercial construction 179,902 8,804 188,706 141,694 11,645 153,339 Consumer residential 91,344 40,478 131,822 87,609 43,822 131,431 Consumer nonresidential 26,815 120 26,935 32,184 124 32,308 $ 1,060,482 $ 120,036 $ 1,180,518 $ 1,007,010 $ 130,998 $ 1,138,008 Less: Allowance for loan losses 9,512 — 9,512 9,159 — 9,159 Unearned income and (unamortized premiums), net 1,577 — 1,577 1,265 — 1,265 Loans, net $ 1,049,393 $ 120,036 $ 1,169,429 $ 996,586 $ 130,998 $ 1,127,584 During 2018, as a result of the Company’s acquisition of Colombo, the loan portfolio was segregated between loans initially accounted for under the amortized cost method (referred to as “originated” loans) and loans acquired (referred to as “acquired” loans). The loans segregated to the acquired loan portfolio were initially measured at fair value and subsequently accounted for under either ASC Topic 310-30 or ASC 310-20. The outstanding principal balance and related carrying amount of acquired loans included in the consolidated balance sheets as of March 31, 2019 and December 31, 2018 are as follows: (In thousands) March 31, 2019 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 2,395 Carrying amount 1,658 Other acquired loans Outstanding principal balance 119,954 Carrying amount 118,378 Total acquired loans Outstanding principal balance 122,349 Carrying amount 120,036 (In thousands) December 31, 2018 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 2,533 Carrying amount 1,401 Other acquired loans Outstanding principal balance 131,286 Carrying amount 129,597 Total acquired loans Outstanding principal balance 133,819 Carrying amount 130,998 The following table presents changes during the three months ended March 31, 2019 and the year ended December 31, 2018, respectively, in the accretable yield on purchased credit impaired loans for which the Company applies ASC 310-30. (In thousands) Balance at January 1, 2019 $ 357 Accretion (24) Balance at March 31, 2019 $ 333 (In thousands) Balance at January 1, 2018 $ — Accretable yield at acquisition date 379 Accretion (22) Balance at December 31, 2018 $ 357 An analysis of the allowance for loan losses for the three months ended March 31, 2019 and 2018, and for the year ended December 31, 2018, follows: Allowance for Loan Losses For the three months ended March 31, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance, January 1 $ 5,548 $ 1,474 $ 1,285 $ 518 $ 334 $ — $ 9,159 Charge-offs — — — — (162) — (162) Recoveries — — — — — — — Provision 264 6 206 (23) 62 — 515 Ending Balance $ 5,812 $ 1,480 $ 1,491 $ 495 $ 234 $ — $ 9,512 Allowance for Loan Losses For the three months ended March 31, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance $ 4,832 $ 768 $ 1,191 $ 626 $ 268 $ 40 $ 7,725 Charge-offs — — — — — — — Recoveries — 19 — — — — 19 Provision 308 34 58 4 (6) (40) 358 Ending Balance $ 5,140 $ 821 $ 1,249 $ 630 $ 262 $ — $ 8,102 Allowance for Loan Losses For the year ended December 31, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance $ 4,832 $ 768 $ 1,191 $ 626 $ 268 $ 40 $ 7,725 Charge-offs — (86) — (187) (292) — (565) Recoveries — 26 — 1 52 — 79 Provision 716 766 94 78 306 (40) 1,920 Beginning Balance $ 5,548 $ 1,474 $ 1,285 $ 518 $ 334 $ — $ 9,159 The following tables present the recorded investment in loans and impairment method as of March 31, 2019 and December 31, 2018, by portfolio segment: Allowance for Loan Losses At March 31, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Ending Balance: Individually evaluated for impairment $ 22 $ 343 $ — $ — $ — $ — $ 365 Purchase credit impaired — — — — — — — Collectively evaluated for impairment 5,790 1,137 1,491 495 234 — 9,147 $ 5,812 $ 1,480 $ 1,491 $ 495 $ 234 $ — $ 9,512 Loans Receivable At March 31, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Financing receivables: Ending Balance Individually evaluated for impairment $ 5,693 $ 2,934 $ — $ — $ — $ — $ 8,627 Purchase credit impaired 137 466 687 368 — — 1,658 Collectively evaluated for impairment 689,124 134,701 188,019 131,454 26,935 — 1,170,233 $ 694,954 $ 138,101 $ 188,706 $ 131,822 $ 26,935 $ — $ 1,180,518 Allowance for Loan Losses At March 31, 2018 (In thousands) Commercial Commercial Commercial Consumer Consumer Real Estate and Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Ending Balance: Individually evaluated for impairment $ — $ 79 $ — $ — $ — $ — $ 79 Collectively evaluated for impairment 5,140 742 1,249 630 262 — 8,023 $ 5,140 $ 821 $ 1,249 $ 630 $ 262 $ — $ 8,102 Loans Receivable At March 31, 2018 (In thousands) Commercial Commercial Commercial Consumer Consumer Real Estate and Industrial Construction Residential Nonresidential Unallocated Total Financing receivables: Ending Balance Individually evaluated for impairment $ 1,868 $ 1,046 $ — $ 587 $ 3 $ — $ 3,504 Collectively evaluated for impairment 559,502 93,316 126,914 108,875 30,002 — 918,609 $ 561,370 $ 94,362 $ 126,914 $ 109,462 $ 30,005 $ — $ 922,113 Allowance for Loan Losses At December 31, 2018 (In thousands) Commercial Commercial Commercial Consumer Consumer Real Estate and Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Ending Balance: Individually evaluated for impairment $ — $ 372 $ — $ 1 $ — $ — $ 373 Purchase credit impaired — — — — — — — Collectively evaluated for impairment 5,548 1,102 1,285 517 334 — 8,786 $ 5,548 $ 1,474 $ 1,285 $ 518 $ 334 $ — $ 9,159 Loans Receivable At December 31, 2018 (In thousands) Commercial Commercial Commercial Consumer Consumer Real Estate and Industrial Construction Residential Nonresidential Unallocated Total Financing receivables: Ending Balance Individually evaluated for impairment $ 1,306 $ 2,969 $ — $ 182 $ — $ — $ 4,457 Purchase credit impaired 139 467 421 374 — — 1,401 Collectively evaluated for impairment 682,157 133,892 152,918 130,875 32,308 — 1,132,150 $ 683,602 $ 137,328 $ 153,339 $ 131,431 $ 32,308 $ — $ 1,138,008 Impaired loans by class excluding purchased credit impaired, at March 31, 2019 and December 31, 2018, are summarized as follows: Impaired Loans – Originated Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized March 31, 2019 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 1,792 1,792 343 1,793 34 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 1,792 $ 1,792 343 $ 1,793 $ 34 March 31, 2019 With no related allowance: Commercial real estate $ 5,493 $ 5,507 $ — $ 5,521 $ 63 Commercial and industrial 1,133 1,142 — 1,150 24 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 6,626 $ 6,649 $ — $ 6,671 $ 87 Impaired Loans – Acquired Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized March 31, 2019 With an allowance recorded: Commercial real estate $ 200 $ 192 22 $ 192 $ 4 Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 200 $ 192 22 $ 192 $ 4 March 31, 2019 With no related allowance: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 9 9 — 16 — Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 9 $ 9 $ — $ 16 $ — Impaired Loans – Originated Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized December 31, 2018 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 1,793 1,793 372 1,801 100 Commercial construction — — — — — Consumer residential 182 182 1 184 12 Consumer nonresidential — — — — — $ 1,975 $ 1,975 $ 373 $ 1,985 $ 112 December 31, 2018 With no related allowance: Commercial real estate $ 1,306 $ 1,319 $ — $ 1,321 $ 68 Commercial and industrial 1,156 1,170 — 1,378 81 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 2,462 $ 2,489 $ — $ 2,699 $ 149 Impaired Loans – Acquired Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized December 31, 2018 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ — $ — $ — $ — $ — December 31, 2018 With no related allowance: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 20 20 — 58 3 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 20 $ 20 $ — $ 58 $ 3 No additional funds are committed to be advanced in connection with the impaired loans. There were no nonaccrual loans excluded from the impaired loan disclosure. The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non‑homogeneous loans such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Company uses the following definitions for risk ratings: Pass — Loans listed as pass include larger non‑homogeneous loans not meeting the risk rating definitions below and smaller, homogeneous loans not assessed on an individual basis. Special Mention — Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Substandard — Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well‑defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the enhanced possibility that the institution will sustain some loss if the deficiencies are not corrected. Doubtful — Loans classified as doubtful include those loans which have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, based on currently known facts, conditions and values, improbable. Loss — Loans classified as loss include those loans which are considered uncollectible and of such little value that their continuance as loans is not warranted. Even though partial recovery may be achieved in the future, it is neither practical nor desirable to defer writing off these loans. Based on the most recent analysis performed, the risk category of loans by class of loans was as follows as of March 31, 2019 and December 31, 2018: As of March 31, 2019 – Originated Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 626,651 $ 124,260 $ 179,902 $ 90,269 $ 26,796 $ 1,047,878 Special mention 2,315 2,236 — 750 19 5,320 Substandard 4,196 2,763 — 325 — 7,284 Doubtful — — — — — — Loss — — — — — — Total $ 633,162 $ 129,259 $ 179,902 $ 91,344 $ 26,815 $ 1,060,482 As of March 31, 2019 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 61,279 $ 8,376 $ 8,117 $ 40,467 $ 120 $ 118,359 Special mention 231 — 687 — — 918 Substandard 282 466 — 11 — 759 Doubtful — — — — — — Loss — — — — — — Total $ 61,792 $ 8,842 $ 8,804 $ 40,478 $ 120 $ 120,036 As of December 31, 2018 – Originated Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 610,580 $ 124,349 $ 141,694 $ 86,848 $ 32,184 $ 995,655 Special mention 6,034 1,783 — 761 — 8,578 Substandard — 2,777 — — — 2,777 Doubtful — — — — — — Loss — — — — — — Total $ 616,614 $ 128,909 $ 141,694 $ 87,609 $ 32,184 $ 1,007,010 As of December 31, 2018 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 66,849 $ 7,952 $ 11,224 $ 43,811 $ 124 $ 129,960 Special mention 56 — 421 — — 477 Substandard 83 467 — 11 — 561 Doubtful — — — — — — Loss — — — — — — Total $ 66,988 $ 8,419 $ 11,645 $ 43,822 $ 124 $ 130,998 Past due and nonaccrual loans presented by loan class were as follows at March 31, 2019 and December 31, 2018: As of March 31, 2019 – Originated Loan Portfolio 30 - 59 days 60 - 89 days 90 days or more Total 90 days past due (In thousands) past due past due past due past due Current Total loans and still accruing Nonaccruals Commercial real estate $ — $ 1,020 $ 80 $ 1,100 $ 632,062 $ 633,162 $ 80 $ 293 Commercial and industrial 1,694 70 — 1,764 127,495 129,259 — 1,768 Commercial construction — — 812 812 179,090 179,902 812 — Consumer residential 410 811 — 1,221 90,123 91,344 — — Consumer nonresidential — — — — 26,815 26,815 — — Total $ 2,104 $ 1,901 $ 892 $ 4,897 $ 1,055,585 $ 1,060,482 $ 892 $ 2,061 As of March 31, 2019 – Acquired Loan Portfolio 30 - 59 days 60 - 89 days 90 days or more Total 90 days past due (In thousands) past due past due past due past due Current Total loans and still accruing Nonaccruals Commercial real estate $ 804 $ — $ — $ 804 $ 60,988 $ 61,792 $ — $ 281 Commercial and industrial 150 598 — 748 $ 8,094 8,842 — 290 Commercial construction 880 — — 880 $ 7,924 8,804 — — Consumer residential 703 — — 703 $ 39,775 40,478 — 267 Consumer nonresidential — — — — 120 120 — — Total $ 2,537 $ 598 $ — $ 3,135 $ 116,901 $ 120,036 $ — $ 838 As of December 31, 2018 – Originated Loan Portfolio 30 - 59 days 60 - 89 days 90 days or more Total 90 days past due (In thousands) past due past due past due past due Current Total loans and still accruing Nonaccruals Commercial real estate $ 3,062 $ 2,148 $ — $ 5,210 $ 611,404 $ 616,614 $ — $ — Commercial and industrial 68 181 2,701 2,950 125,959 128,909 1,031 1,769 Commercial construction — — — — 141,694 141,694 — — Consumer residential 843 345 — 1,188 86,421 87,609 — 182 Consumer nonresidential 111 44 — 155 32,029 32,184 — — Total $ 4,084 $ 2,718 $ 2,701 $ 9,503 $ 997,507 $ 1,007,010 $ 1,031 $ 1,951 As of December 31, 2018 – Acquired Loan Portfolio 30 - 59 days 60 - 89 days 90 days or more Total 90 days past due (In thousands) past due past due past due past due Current Total loans and still accruing Nonaccruals Commercial real estate $ 1,001 $ 83 $ 56 $ 1,140 $ 65,848 $ 66,988 $ — $ 56 Commercial and industrial 446 — — 446 7,973 8,419 — — Commercial construction 186 — — 186 11,459 11,645 — — Consumer residential 2,785 612 173 3,570 40,252 43,822 — 173 Consumer nonresidential — — — — 124 124 — — Total $ 4,418 $ 695 $ 229 $ 5,342 $ 125,656 $ 130,998 $ — $ 229 There were overdrafts of $45 thousand and $28 thousand at March 31, 2019 and December 31, 2018, which have been reclassified from deposits to loans. At March 31, 2019 and December 31, 2018 loans with a carrying value of $173.9 million and $173.0 million were pledged to the Federal Home Loan Bank of Atlanta. There were no defaults of troubled debt restructurings (TDR’s) where the default occurred within twelve months of the restructuring during the three months ended March 31, 2019 and 2018. The following table presents the TDR’s originated during the three months ending March 31, 2019: For the three months ended March 31, 2019 Pre-Modification Post-Modification Outstanding Outstanding Number of Recorded Recorded Troubled Debt Restructurings Contracts Investment Investment (In thousands) Commercial real estate 1 $ 3,903 $ 3,903 Total 1 $ 3,903 $ 3,903 There were no TDR’s originated in the three months ended March 31, 2018. As of March 31, 2019, and December 31, 2018, the Company has a recorded investment in troubled debt restructurings of $4.1 million and $203 thousand, respectively. The concessions made in troubled debt restructurings were extensions of the maturity dates or reductions in the stated interest rate for the remaining life of the debt. |