Loans and Allowance for Loan Losses | Note 3. Loans and Allowance for Loan Losses A summary of loan balances by type follows: September 30, 2019 December 31, 2018 (In thousands) Originated Acquired Total Originated Acquired Total Commercial real estate $ 707,029 $ 52,436 $ 759,465 $ 616,614 $ 66,988 $ 683,602 Commercial and industrial 117,439 7,419 124,858 128,909 8,419 137,328 Commercial construction 209,998 5,823 215,821 141,694 11,645 153,339 Consumer residential 83,346 37,032 120,378 87,609 43,822 131,431 Consumer nonresidential 24,790 111 24,901 32,184 124 32,308 $ 1,142,602 $ 102,821 $ 1,245,423 $ 1,007,010 $ 130,998 $ 1,138,008 Less: Allowance for loan losses 9,997 71 10,068 9,159 — 9,159 Unearned income and (unamortized premiums), net 2,018 — 2,018 1,265 — 1,265 Loans, net $ 1,130,587 $ 102,750 $ 1,233,337 $ 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 September 30, 2019 and December 31, 2018 are as follows: (In thousands) September 30, 2019 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 2,439 Carrying amount 1,734 Other acquired loans Outstanding principal balance 102,516 Carrying amount 101,087 Total acquired loans Outstanding principal balance 104,955 Carrying amount 102,821 (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 nine months ended September 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 (110) Reclassification of nonaccretable difference due to improvement in expected cash flows 16 Other changes, net 69 Balance at September 30, 2019 $ 332 (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 nine months ended September 30, 2019 and 2018, and for the year ended December 31, 2018, follows: Allowance for Loan Losses For the three months ended September 30, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Total Allowance for credit losses: Beginning Balance, July 1 $ 5,989 $ 1,411 $ 1,888 $ 494 $ 214 $ 9,996 Charge-offs — — — — (187) (187) Recoveries — — — — 24 24 Provision 52 (105) 176 (42) 154 235 Ending Balance $ 6,041 $ 1,306 $ 2,064 $ 452 $ 205 $ 10,068 Allowance for Loan Losses For the nine months ended September 30, 2019 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate 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 — — — — (370) (370) Recoveries — — — — 24 24 Provision 493 (168) 779 (66) 217 1,255 Ending Balance $ 6,041 $ 1,306 $ 2,064 $ 452 $ 205 $ 10,068 Allowance for Loan Losses For the three months ended September 30, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance, July 1 $ 5,275 $ 869 $ 1,306 $ 604 $ 208 $ 36 $ 8,298 Charge-offs — — — — (118) — (118) Recoveries — 10 — — 35 — 45 Provision 209 18 31 10 69 14 351 Ending Balance $ 5,484 $ 897 $ 1,337 $ 614 $ 194 $ 50 $ 8,576 Allowance for Loan Losses For the nine months ended September 30, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Allowance for credit losses: Beginning Balance, January 1 $ 4,832 $ 768 $ 1,191 $ 626 $ 268 $ 40 $ 7,725 Charge-offs — (86) — — (128) — (214) Recoveries — 40 — — 35 — 75 Provision 652 175 146 (12) 19 10 990 Ending Balance $ 5,484 $ 897 $ 1,337 $ 614 $ 194 $ 50 $ 8,576 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, January 1 $ 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 September 30, 2019 and 2018, and at December 31, 2018, by portfolio segment: Allowance for Loan Losses At September 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 $ 19 $ 321 $ — $ 29 23 $ 392 Purchased credit impaired — — — — — — Collectively evaluated for impairment 6,022 985 2,064 423 182 9,676 $ 6,041 $ 1,306 $ 2,064 $ 452 $ 205 $ 10,068 Loans Receivable At September 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 $ 5,503 $ 5,472 $ — $ 200 23 $ 11,198 Purchased credit impaired 960 409 — 365 — 1,734 Collectively evaluated for impairment 753,002 118,977 215,821 119,813 24,878 1,232,491 $ 759,465 $ 124,858 $ 215,821 $ 120,378 $ 24,901 $ 1,245,423 Allowance for Loan Losses At September 30, 2018 (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 $ — $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment 5,484 897 1,337 614 194 50 8,576 $ 5,484 $ 897 $ 1,337 $ 614 $ 194 50 $ 8,576 Loans Receivable At September 30, 2018 (In thousands) Commercial Commercial and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Financing receivables: Ending Balance Individually evaluated for impairment $ 724 $ 128 $ — $ 587 $ — $ — $ 1,439 Collectively evaluated for impairment 592,817 108,394 144,830 105,742 26,327 — 978,110 $ 593,541 $ 108,522 $ 144,830 $ 106,329 $ 26,327 $ — $ 979,549 Allowance for Loan Losses At December 31, 2018 (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 $ — $ 372 $ — $ 1 $ — $ — $ 373 Purchased 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 and Commercial Consumer Consumer Real Estate Industrial Construction Residential Nonresidential Unallocated Total Financing receivables: Ending Balance Individually evaluated for impairment $ 1,306 $ 2,969 $ — $ 182 $ — $ — $ 4,457 Purchased 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 September 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 September 30, 2019 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 1,786 1,786 321 1,790 104 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 1,786 $ 1,786 $ 321 $ 1,790 $ 104 September 30, 2019 With no related allowance: Commercial real estate $ 5,293 $ 5,296 $ — $ 5,314 $ 184 Commercial and industrial 3,686 3,687 — 5,954 281 Commercial construction — — — — — Consumer residential — — — — — Consumer nonresidential — — — — — $ 8,979 $ 8,983 $ — $ 11,268 $ 465 Impaired Loans – Acquired Loan Portfolio Unpaid Average Interest Recorded Principal Related Recorded Income (In thousands) Investment Balance Allowance Investment Recognized September 30, 2019 With an allowance recorded: Commercial real estate $ 36 $ 28 $ 19 $ 181 $ 11 Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential 169 163 29 163 8 Consumer nonresidential 23 23 23 24 2 $ 228 $ 214 $ 71 $ 368 $ 21 September 30, 2019 With no related allowance: Commercial real estate $ 174 $ 165 $ — $ 165 $ 10 Commercial and industrial — — — — — Commercial construction — — — — — Consumer residential 31 31 — 33 2 Consumer nonresidential — — — — — 205 196 $ — 198 12 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 September 30, 2019 and December 31, 2018: As of September 30, 2019 – Originated Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 687,003 $ 107,661 $ 206,911 $ 82,540 $ 24,771 $ 1,108,886 Special mention 15,834 4,470 3,087 704 19 24,114 Substandard 4,192 5,308 — 102 — 9,602 Doubtful — — — — — — Loss — — — — — — Total $ 707,029 $ 117,439 $ 209,998 $ 83,346 $ 24,790 $ 1,142,602 As of September 30, 2019 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Consumer Consumer (In thousands) Estate Industrial Construction Residential Nonresidential Total Grade: Pass $ 51,265 $ 7,010 $ 5,823 $ 36,399 $ 88 $ 100,585 Special mention 875 — — 141 — 1,016 Substandard 296 409 — 492 23 1,220 Doubtful — — — — — — Loss — — — — — — Total $ 52,436 $ 7,419 $ 5,823 $ 37,032 $ 111 $ 102,821 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 September 30, 2019, the Company had $24.1 million in loans identified as special mention within the originated loan portfolio, an increase of $15.5 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 well-secured. At September 30, 2019, the Company had $9.6 million in loans identified as substandard within the originated loan portfolio, an increase of $6.8 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 September 30, 2019, specific reserves on originated and acquired loans totaling $392 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 September 30, 2019 and December 31, 2018: As of September 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 $ 775 $ 504 $ 335 $ 1,614 $ 705,415 $ 707,029 $ 335 $ 5,961 Commercial and industrial 321 69 292 682 116,757 117,439 292 2,604 Commercial construction — 1,263 — 1,263 208,735 209,998 — — Consumer residential 768 165 — 933 82,413 83,346 — — Consumer nonresidential 132 20 99 251 24,539 24,790 99 — Total $ 1,996 $ 2,021 $ 726 $ 4,743 $ 1,137,859 $ 1,142,602 $ 726 $ 8,565 As of September 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 $ — $ — $ — $ — $ 52,436 $ 52,436 $ — $ 296 Commercial and industrial — — — — 7,419 7,419 — 268 Commercial construction — — — — 5,823 5,823 — — Consumer residential 47 382 — 429 36,603 37,032 — 566 Consumer nonresidential — — — — 111 111 — 23 Total $ 47 $ 382 $ — $ 429 $ 102,392 $ 102,821 $ — $ 1,153 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 As of September 30, 2019, there were $174 thousand of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. There were none as of December 31, 2018. There were overdrafts of $207 thousand and $28 thousand at September 30, 2019 and December 31, 2018, which have been reclassified from deposits to loans. At September 30, 2019 and December 31, 2018 loans with a carrying value of $158.0 million and $173.0 million were pledged to the Federal Home Loan Bank of Atlanta. There was a default of one troubled debt restructuring (TDR) during the twelve months since its restructuring for the nine months ended September 30, 2019. For the nine months ended September 30, 2018, no TDRs defaulted within twelve months of the restructuring. The following table presents loans classified as TDR’s during the nine months ended September 30, 2019: For the nine months ended September 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 loans classified as TDR’s in the nine months ended September 30, 2018. As of September 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. |