Loans and Allowance for Loan Losses | Note 3. Loans and Allowance for Loan Losses A summary of loan balances by type follows: June 30, 2019 December 31, 2018 (In thousands) Originated Acquired Total Originated Acquired Total Commercial real estate $ 679,017 $ 56,004 $ 735,021 $ 616,614 $ 66,988 $ 683,602 Commercial and industrial 126,766 7,952 134,718 128,909 8,419 137,328 Commercial construction 210,538 7,644 218,182 141,694 11,645 153,339 Consumer residential 85,922 38,206 124,128 87,609 43,822 131,431 Consumer nonresidential 24,139 110 24,249 32,184 124 32,308 $ 1,126,382 $ 109,916 $ 1,236,298 $ 1,007,010 $ 130,998 $ 1,138,008 Less: Allowance for loan losses 9,996 — 9,996 9,159 — 9,159 Unearned income and (unamortized premiums), net 1,926 — 1,926 1,265 — 1,265 Loans, net $ 1,114,460 $ 109,916 $ 1,224,376 $ 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 June 30, 2019 and December 31, 2018 are as follows: (In thousands) June 30, 2019 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 2,579 Carrying amount 1,846 Other acquired loans Outstanding principal balance 109,511 Carrying amount 108,070 Total acquired loans Outstanding principal balance 112,090 Carrying amount 109,916 (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 six months ended June 30, 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 (51) Balance at June 30, 2019 $ 306 (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 and six months ended June 30, 2019 and 2018, and for the year ended December 31, 2018, follows: Allowance for Loan Losses For the three months ended June 30, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Total Allowance for credit losses: Beginning Balance, April 1 $ 5,812 $ 1,480 $ 1,491 $ 495 $ 234 $ 9,512 Charge-offs — — — — (21) (21) Recoveries — — — — — — Provision 177 (69) 397 (1) 1 505 Ending Balance $ 5,989 $ 1,411 $ 1,888 $ 494 $ 214 $ 9,996 Allowance for Loan Losses For the six months ended June 30, 2019 (In thousands) Commercial Commercial Commercial Consumer Consumer Real Estate and Industrial Construction Residential Nonresidential Total Allowance for credit losses: Beginning Balance, January 1 $ 5,548 $ 1,474 $ 1,285 $ 518 $ 334 $ 9,159 Charge-offs — — — — (183) (183) Recoveries — — — — — — Provision 441 (63) 603 (24) 63 1,020 Ending Balance $ 5,989 $ 1,411 $ 1,888 $ 494 $ 214 $ 9,996 Allowance for Loan Losses For the three months ended June 30, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance, April 1 $ 5,140 $ 821 $ 1,249 $ 630 $ 230 $ 32 $ 8,102 Charge-offs — (86) — — (11) — (97) Recoveries — 12 — — — — 12 Provision 135 122 57 (26) (11) 4 281 Ending Balance $ 5,275 $ 869 $ 1,306 $ 604 $ 208 $ 36 $ 8,298 Allowance for Loan Losses For the six months ended June 30, 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) — — (11) — (97) Recoveries — 31 — — — — 31 Provision 443 156 115 (22) (49) (4) 639 Ending Balance $ 5,275 $ 869 $ 1,306 $ 604 $ 208 $ 36 $ 8,298 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 June 30, 2019 and 2018, and at December 31, 2018, by portfolio segment: Allowance for Loan Losses At June 30, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Total Allowance for credit losses: Ending Balance: Individually evaluated for impairment $ 26 $ 343 $ — $ 29 $ — $ 398 Purchase credit impaired — — — — — — Collectively evaluated for impairment 5,963 1,068 1,888 465 214 9,598 $ 5,989 $ 1,411 $ 1,888 $ 494 $ 214 $ 9,996 Loans Receivable At June 30, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Total Financing receivables: Ending Balance Individually evaluated for impairment $ 5,493 $ 2,905 $ — $ 169 $ — $ 8,567 Purchase credit impaired 1,019 461 — 366 — 1,846 Collectively evaluated for impairment 728,509 131,352 218,182 123,593 24,249 1,225,885 $ 735,021 $ 134,718 $ 218,182 $ 124,128 $ 24,249 $ 1,236,298 Allowance for Loan Losses At June 30, 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 $ — $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment 5,275 869 1,306 604 244 — 8,298 $ 5,275 $ 869 $ 1,306 $ 604 $ 244 $ — $ 8,298 Loans Receivable At June 30, 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 $ 1,897 $ 294 $ — $ 587 $ — $ — $ 2,778 Collectively evaluated for impairment 571,529 110,254 139,678 105,253 27,285 — 953,999 $ 573,426 $ 110,548 $ 139,678 $ 105,840 $ 27,285 $ — $ 956,777 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 June 30, 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 June 30, 2019 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 1,788 1,789 343 1,791 69 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 1,788 $ 1,789 $ 343 $ 1,791 $ 69 June 30, 2019 With no related allowance: Commercial real estate $ 5,301 $ 5,304 $ — $ 5,318 $ 121 Commercial and industrial 1,117 1,117 — 1,137 332 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 6,418 $ 6,421 $ — $ 6,455 $ 453 Impaired Loans – Acquired Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized June 30, 2019 With an allowance recorded: Commercial real estate $ 192 $ 192 $ 26 $ 192 $ 8 Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential 169 163 29 163 5 Consumer nonresidential — — — — — $ 361 $ 355 $ 55 $ 355 $ 13 June 30, 2019 With no related allowance: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ — $ — $ — $ — $ — 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 June 30, 2019 and December 31, 2018: As of June 30, 2019 – Originated Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 659,207 $ 117,238 $ 207,451 $ 85,115 $ 24,120 $ 1,093,131 Special mention 15,617 6,792 3,087 705 19 26,220 Substandard 4,193 2,736 — 102 — 7,031 Doubtful — — — — — — Loss — — — — — — Total $ 679,017 $ 126,766 $ 210,538 $ 85,922 $ 24,139 $ 1,126,382 As of June 30, 2019 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 54,611 $ 7,491 $ 7,644 $ 37,842 $ 110 $ 107,698 Special mention 1,109 — — 131 — 1,240 Substandard 284 461 — 233 — 978 Doubtful — — — — — — Loss — — — — — — Total $ 56,004 $ 7,952 $ 7,644 $ 38,206 $ 110 $ 109,916 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 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 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. At June 30, 2019, the Company had $26.2 million in loans identified as special mention within the originated loan portfolio, an increase of $17.6 million from December 31, 2018. Special mention rated loans are loans that have a potential weakness that deserves management's close attention. The increase from December 31, 2018 is concentrated in four loans that were added to this risk category during the second quarter of 2019. These loans do not have a specific reserve and are considered secured. At June 30, 2019, the Company had $7.0 million in loans identified as substandard within the originated loan portfolio, an increase of $4.3 million from December 31, 2018. Substandard rated loans are loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed. As of June 30, 2019, specific reserves totaling $398 thousand, has been allocated within the allowance for loan losses to supplement any shortfall of collateral. Past due and nonaccrual loans presented by loan class were as follows at June 30, 2019 and December 31, 2018: As of June 30, 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 $ 324 $ 829 $ 1,901 $ 3,054 $ 675,963 $ 679,017 $ 1,901 $ 4,191 Commercial and industrial 235 48 140 423 126,343 126,766 140 1,769 Commercial construction — — 593 593 209,945 210,538 593 — Consumer residential 187 — 344 531 85,391 85,922 344 163 Consumer nonresidential 64 200 — 264 23,875 24,139 — — Total $ 810 $ 1,077 $ 2,978 $ 4,865 $ 1,121,517 $ 1,126,382 $ 2,978 $ 6,123 As of June 30, 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 $ 681 $ — $ 51 $ 732 $ 55,272 $ 56,004 $ 51 $ 275 Commercial and industrial — — — — 7,952 7,952 — 252 Commercial construction — — — — 7,644 7,644 — — Consumer residential 669 — — 669 37,537 38,206 — 310 Consumer nonresidential — 23 — 23 87 110 — — Total $ 1,350 $ 23 $ 51 $ 1,424 $ 108,492 $ 109,916 $ 51 $ 837 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 $74 thousand and $28 thousand at June 30, 2019 and December 31, 2018, which have been reclassified from deposits to loans. At June 30, 2019 and December 31, 2018 loans with a carrying value of $167.7 million and $173.0 million were pledged to the Federal Home Loan Bank of Atlanta. There was a default of the one troubled debt restructuring (TDR) during the twelve months of the restructuring for the six months ended June 30, 2019. For the six months ended June 30, 2018, no TDRs defaulted within twelve months of the restructuring. The following table presents the TDR’s originiated during the six months ended June 30, 2019: For the six months ended June 30, 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 six months ended June 30, 2018. As of June 30, 2019, and December 31, 2018, the Company has a recorded investment in troubled debt restructurings of $3.9 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. |