Loan Portfolio | Note G—Loan Portfolio Loans receivable consisted of the following as of the dates indicated: September 30, 2016 (Dollars in thousands) Originated Acquired Total Real estate loans: Conventional $ 625,179 $ 37,545 $ 662,724 Home equity 69,430 4,826 74,256 Commercial 275,109 54,651 329,760 Construction 22,256 1,194 23,450 991,974 98,216 1,090,190 Commercial and municipal loans 137,957 7,728 145,685 Consumer loans 4,612 764 5,376 Total loans 1,134,543 106,708 1,241,251 Allowance for loan losses (8,761 ) (224 ) (8,985 ) Deferred loan origination costs, net 4,467 — 4,467 Loans receivable, net $ 1,130,249 $ 106,484 $ 1,236,733 December 31, 2015 (Dollars in thousands) Originated Acquired Total Real estate loans: Conventional $ 600,763 $ 41,895 $ 642,658 Home equity 66,708 5,547 72,255 Commercial 259,834 63,434 323,268 Construction 33,663 1,255 34,918 960,968 112,131 1,073,099 Commercial and municipal loans 133,596 8,925 142,521 Consumer loans 5,411 1,077 6,488 Total loans 1,099,975 122,133 1,222,108 Allowance for loan losses (8,607 ) (298 ) (8,905 ) Deferred loan origination costs, net 4,258 — 4,258 Loans receivable, net $ 1,095,626 $ 121,835 $ 1,217,461 The following tables set forth information regarding the allowance for loan losses by portfolio segment as of and for the periods ending on the dates indicated: Real Estate (Dollars in thousands) September 30, 2016 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Beginning balance, December 31, 2015 $ 4,197 $ 2,884 $ 197 $ 1,199 $ 68 $ 62 $ 8,607 Charge-offs (225 ) (324 ) — (45 ) (232 ) — (826 ) Recoveries 52 139 — 56 122 — 369 Provision (benefit) 572 (306 ) 38 (64 ) 226 145 611 Ending balance, September 30, 2016 $ 4,596 $ 2,393 $ 235 $ 1,146 $ 184 $ 207 $ 8,761 Acquired: Beginning balance, December 31, 2015 $ 63 $ 190 $ 21 $ 24 $ — $ — $ 298 Charge-offs (48 ) — — — (1 ) — (49 ) Recoveries 34 — — 4 6 — 44 Provision (benefit) 25 (52 ) (11 ) (26 ) (5 ) — (69 ) Ending balance, September 30, 2016 $ 74 $ 138 $ 10 $ 2 $ — $ — $ 224 Originated: Individually evaluated for impairment $ 19 $ 107 $ — $ — $ — $ — $ 126 Collectively evaluated for impairment 4,577 2,286 235 1,146 184 207 8,635 Acquired loans (Discounts related to Credit Quality) 74 138 10 2 — — 224 Total allowance for loan losses ending balance, September 30, 2016 $ 4,670 $ 2,531 $ 245 $ 1,148 $ 184 $ 207 $ 8,985 Loans: Originated: Individually evaluated for impairment $ 5,008 $ 4,027 $ 429 $ 157 $ — $ — $ 9,621 Collectively evaluated for impairment 689,601 271,082 21,827 137,800 4,612 — 1,124,922 Acquired loans (Discounts related to Credit Quality) 42,371 54,651 1,194 7,728 764 — 106,708 Total loans ending balance, September 30, 2016 $ 736,980 $ 329,760 $ 23,450 $ 145,685 $ 5,376 $ — $ 1,241,251 Real Estate (Dollars in thousands) September 30, 2015 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Beginning balance, December 31, 2014 $ 4,763 $ 2,724 $ 991 $ 635 $ 86 $ 70 $ 9,269 Charge-offs (352 ) (770 ) — (28 ) (161 ) — (1,311 ) Recoveries 101 474 — 66 95 — 736 Provision (benefit) (247 ) 211 (488 ) 30 60 347 (87 ) Ending balance, September 30, 2015 $ 4,265 $ 2,639 $ 503 $ 703 $ 80 $ 417 $ 8,607 Acquired: Beginning balance, December 31, 2014 $ — $ — $ — $ — $ — $ — $ — Charge-offs (200 ) (311 ) — (31 ) (20 ) — (562 ) Recoveries 8 — — 18 9 — 35 Provision (benefit) 192 311 — 13 11 — 527 Ending balance, September 30, 2015 $ — $ — $ — $ — $ — $ — $ — Originated: Individually evaluated for impairment $ 230 $ 77 $ 21 $ 7 $ — $ — $ 335 Collectively evaluated for impairment 4,035 2,562 482 696 80 417 8,272 Acquired loans (Discounts related to Credit Quality) — — — — — — — Total allowance for loan losses ending balance, September 30, 2015 $ 4,265 $ 2,639 $ 503 $ 703 $ 80 $ 417 $ 8,607 Loans: Originated: Individually evaluated for impairment $ 6,698 $ 3,003 $ 537 $ 629 $ — $ — $ 10,867 Collectively evaluated for impairment 653,940 239,123 38,661 122,845 6,463 — 1,061,032 Acquired loans (Discounts related to Credit Quality) 50,679 65,823 1,354 9,641 1,227 — 128,724 Total loans ending balance, September 30, 2015 $ 711,317 $ 307,949 $ 40,552 $ 133,115 $ 7,690 $ — $ 1,200,623 Real Estate (Dollars in thousands) December 31, 2015 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Individually evaluated for impairment $ 200 $ 133 $ 15 $ 7 $ — $ — $ 355 Collectively evaluated for impairment 3,997 2,751 182 1,192 68 62 8,252 Acquired loans (Discounts related to Credit Quality) 63 190 21 24 — — 298 Total allowance for loan losses ending balance, December 31, 2015 $ 4,260 $ 3,074 $ 218 $ 1,223 $ 68 $ 62 $ 8,905 Loans: Originated: Individually evaluated for impairment $ 6,707 $ 5,078 $ 442 $ 732 $ — $ — $ 12,959 Collectively evaluated for impairment 660,764 254,756 33,221 132,864 5,411 — 1,087,016 Acquired loans (Discounts related to Credit Quality) 47,442 63,434 1,255 8,925 1,077 — 122,133 Total loans ending balance, December 31, 2015 $ 714,913 $ 323,268 $ 34,918 $ 142,521 $ 6,488 $ — $ 1,222,108 The following tables set forth information regarding nonaccrual loans and past-due loans as of the dates indicated: September 30, 2016 (Dollars in thousands) 30-59 Days 60-89 Days 90 Days or Total Past Nonaccrual Originated: Real estate: Conventional $ 106 $ 1,087 $ 1,712 $ 2,905 $ 2,151 Home equity 476 — 114 590 114 Commercial 59 90 1,216 1,365 1,530 Construction 22 — — 22 — Commercial and municipal — 25 — 25 73 Consumer (including credit card) 16 — — 16 — Total $ 679 $ 1,202 $ 3,042 $ 4,923 $ 3,868 Acquired: Real estate: Conventional $ 400 $ 169 $ 146 $ 715 $ 174 Home equity — — — — — Commercial 35 144 886 1,065 886 Construction — — 94 94 94 Commercial and municipal — — — — — Consumer (including credit card) — 33 — 33 — Total $ 435 $ 346 $ 1,126 $ 1,907 $ 1,154 Total: Real estate: Conventional $ 506 $ 1,256 $ 1,858 $ 3,620 $ 2,325 Home equity 476 — 114 590 114 Commercial 94 234 2,102 2,430 2,416 Construction 22 — 94 116 94 Commercial and municipal — 25 — 25 73 Consumer (including credit card) 16 33 — 49 — Total $ 1,114 $ 1,548 $ 4,168 $ 6,830 $ 5,022 December 31, 2015 (Dollars in thousands) 30-59 Days 60-89 Days 90 Days or Total Past Nonaccrual Originated: Real estate: Conventional $ 1,644 $ 1,309 $ 1,454 $ 4,407 $ 2,310 Home equity 180 — 166 346 166 Commercial 1,028 482 309 1,819 1,565 Construction 24 — — 24 — Commercial and municipal 89 50 584 723 584 Consumer (including credit card) 16 7 — 23 — Total $ 2,981 $ 1,848 $ 2,513 $ 7,342 $ 4,625 Acquired: Real estate: Conventional $ 514 $ 238 $ 654 $ 1,406 $ 707 Home equity 12 — 17 29 17 Commercial 386 — 677 1,063 677 Construction — — — — — Commercial and municipal 5 — — 5 — Consumer (including credit card) 6 12 — 18 — Total $ 923 $ 250 $ 1,348 $ 2,521 $ 1,401 December 31, 2015 (Dollars in thousands) 30-59 Days 60-89 Days 90 Days or Total Past Nonaccrual Total: Real estate: Conventional $ 2,158 $ 1,547 $ 2,108 $ 5,813 $ 3,017 Home equity 192 — 183 375 183 Commercial 1,414 482 986 2,882 2,242 Construction 24 — — 24 — Commercial and municipal 94 50 584 728 584 Consumer (including credit card) 22 19 — 41 — Total $ 3,904 $ 2,098 $ 3,861 $ 9,863 $ 6,026 There were no loans past due 90 days or more and still accruing as of September 30, 2016 and December 31, 2015. Troubled Debt Restructurings The following tables present the recorded investment in troubled debt restructured (“TDR”) loans as of September 30, 2016 and December 31, 2015 based on payment performance status: September 30, 2016 Real Estate (Dollars in thousands) Conventional Commercial Construction Commercial Total Performing $ 3,266 $ 2,391 $ 429 $ 85 $ 6,171 Non-performing 914 99 — — 1,013 Total $ 4,180 $ 2,490 $ 429 $ 85 $ 7,184 December 31, 2015 Real Estate (Dollars in thousands) Conventional Commercial Construction Commercial Total Performing $ 3,506 $ 2,836 $ 442 $ 149 $ 6,933 Non-performing 1,160 285 — — 1,445 Total $ 4,666 $ 3,121 $ 442 $ 149 $ 8,378 TDR loans are considered impaired and are included in the impaired loan disclosures in this footnote. During the nine month period ended September 30, 2016, certain loan modifications were executed that constituted TDRs. All of these modifications included one or a combination of the following: (1) an extension of the maturity date; (2) reduction in the interest rate; or (3) change in scheduled payment amount. The following table presents pre-modification balance information on how loans were modified as TDRs during the nine months ended September 30, 2016: (Dollars in thousands) Interest Combination of Combination of Total Real estate: Home equity $ — $ — $ 150 $ 150 Commercial 45 193 — 238 Total TDRs $ 45 $ 193 $ 150 $ 388 The following table presents pre-modification balance information on how loans were modified as TDRs during the nine months ended September 30, 2015: (Dollars in thousands) Extended Combination of Combination of Interest Rate Interest Rate Total Real estate: Conventional $ 80 $ 267 $ 423 $ — $ 51 $ 821 Commercial and municipal — — — 7 — 7 Total TDRs $ 80 $ 267 $ 423 $ 7 $ 51 $ 828 The following table summarizes TDRs that occurred during the periods indicated: (Dollars in thousands) Number of Pre-Modification Post-Modification Nine months ended September 30, 2016: Troubled Debt Restructurings: Real estate: Home equity 1 $ 150 $ 150 Commercial 2 238 238 3 $ 388 $ 388 (Dollars in thousands) Number of Pre-Modification Post-Modification Nine months ended September 30, 2015: Troubled Debt Restructurings: Real estate: Conventional 6 $ 821 $ 821 Commercial and municipal 1 7 7 7 $ 828 $ 828 At September 30, 2016, there were no specific loan loss reserves related to TDRs that occurred during the nine month period ended September 30, 2016. There were no new TDRs for which there was a payment default during the nine month period ended September 30, 2016, which occurred within 12 months following the date of the restructuring. Loans are considered to be in payment default once they are greater than 30 days contractually past due under the modified terms At September 30, 2015, there were specific loan loss reserves of $94 thousand related to TDRs that occurred during the nine-month period ended September 30, 2015. There were three TDRs for which there was a payment default during the nine-month period ended September 30, 2015, which occurred within 12 months following the date of the loan debt restructuring. Loans are considered to be in payment default once they are greater than 30 days contractually past due under the modified terms. Information about loans that meet the definition of an impaired loan in ASC 310-10-35, “Receivables-Overall-Subsequent Measurement,” is as follows as of September 30, 2016: (Dollars in thousands) Recorded Unpaid Related With no related allowance recorded: Real estate: Conventional $ 4,406 $ 4,952 $ — Home equity 280 361 — Commercial 3,116 3,664 — Construction 429 463 — Commercial and municipal 157 183 — Total impaired with no related allowance 8,388 9,623 — With an allowance recorded: Real estate: Conventional 322 332 19 Commercial 911 913 107 Total impaired with an allowance recorded 1,233 1,245 126 Total: Real estate: Conventional 4,728 5,284 19 Home equity 280 361 — Commercial 4,027 4,577 107 Construction 429 463 — Commercial and municipal 157 183 — Total impaired loans $ 9,621 $ 10,868 $ 126 Information about loans that meet the definition of an impaired loan in ASC 310-10-35 is as follows as of December 31, 2015: (Dollars in thousands) Recorded Unpaid Related With no related allowance recorded: Real estate: Conventional $ 3,175 $ 3,895 $ — Home equity 213 340 — Commercial 2,589 3,028 — Construction — — — Commercial and municipal 691 696 — Total impaired with no related allowance 6,668 7,959 — With an allowance recorded: Real estate: Conventional 3,319 3,548 231 Commercial 2,489 2,546 133 Construction 442 476 15 Commercial and municipal 41 42 7 Total impaired with an allowance recorded 6,291 6,612 386 Total: Real estate: Conventional 6,494 7,443 231 Home equity 213 340 — Commercial 5,078 5,574 133 Construction 442 476 15 Commercial and municipal 732 738 7 Total impaired loans $ 12,959 $ 14,571 $ 386 The following is a summary of the average recorded investment and interest income recognized on impaired loans for the nine months ended September 30, 2016 and 2015: Nine months ended September 30, 2016 Nine months ended September 30, 2015 (Dollars in thousands) Average Interest Average Interest With no related allowance recorded: Real estate: Conventional $ 4,419 $ 129 $ 4,324 $ 107 Home equity 197 8 150 1 Commercial 3,546 111 3,342 59 Construction 434 14 372 3 Commercial and municipal 173 9 558 18 Total impaired with no related allowance 8,769 271 8,746 188 With an allowance recorded: Real estate: Conventional 682 10 2,020 103 Commercial 927 30 1,153 57 Construction — — 301 13 Commercial and municipal 19 — 31 2 Total impaired with an allowance recorded 1,628 40 3,505 175 Total: Real estate: Conventional 5,101 139 6,344 210 Home equity 197 8 150 1 Commercial 4,473 141 4,495 116 Construction 434 14 673 16 Commercial and municipal 192 9 589 20 Total impaired loans $ 10,397 $ 311 $ 12,251 $ 363 The recorded investment of conventional real estate loans in the process of foreclosure was $571 thousand and $1.2 million at September 30, 2016 and December 31, 2015, respectively. OREO was $321 thousand, representing one residential property and one commercial property, at September 30, 2016, compared to $904 thousand, representing three residential properties and two commercial properties of OREO and property acquired in settlement of loans at December 31, 2015. The carrying amount of acquired loans at September 30, 2016 totaled $106.5 million. A subset of these loans was determined to have evidence of credit deterioration at acquisition date, which is accounted for in accordance with ASC 310-30. These purchased credit-impaired loans presently maintain a carrying value of $1.6 million and an outstanding principal balance of $1.9 million at September 30, 2016. These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. The carrying amount of acquired loans at December 31, 2015 totaled $121.8 million. A subset of these loans was determined to have evidence of credit deterioration at acquisition date, which is accounted for in accordance with ASC 310-30. These purchased credit-impaired loans presently maintain a carrying value of $2.4 million and an outstanding principal balance of $3.1 million at December 31, 2015. These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. The following table presents the Company’s activity in the accretable yield for the purchased credit impaired loans for the periods indicated: Three months ended (Dollars in thousands) 2016 2015 Accretable yield at the beginning of the period $ 1,284 $ 1,802 Reclassification from nonaccretable difference for loans with improved cash flows — 458 Accretion (19 ) (116 ) Change in cash flows that do not affect nonaccretable difference — 239 Accretable yield at the end of the period $ 1,265 $ 2,383 Nine months ended (Dollars in thousands) 2016 2015 Accretable yield at the beginning of the period $ 2,213 $ 2,125 Reclassification from nonaccretable difference for loans with improved cash flows 10 458 Accretion (707 ) (200 ) Change in cash flows that do not affect nonaccretable difference (251 ) — Accretable yield at the end of the period $ 1,265 $ 2,383 The following tables present the Company’s loans by risk ratings as of the dates indicated: September 30, 2016 Real Estate (Dollars in thousands) Conventional Commercial Commercial Consumer Total Originated: Grade: Pass $ — $ 241,241 $ 6,615 $ 117,342 $ — $ 365,198 Special mention — 4,099 5 101 — 4,205 Substandard 3,816 10,035 460 865 — 15,176 Loans not formally rated 690,793 19,734 15,176 19,649 4,612 749,964 Total $ 694,609 $ 275,109 $ 22,256 $ 137,957 $ 4,612 $ 1,134,543 Acquired: Grade: Pass $ — $ 48,436 $ 1,004 $ 6,972 $ — $ 56,412 Special mention — 584 — — — 584 Substandard 527 4,609 92 428 — 5,656 Loans not formally rated 41,844 1,022 98 328 764 44,056 Total $ 42,371 $ 54,651 $ 1,194 $ 7,728 $ 764 $ 106,708 Total: Grade: Pass $ — $ 289,677 $ 7,619 $ 124,314 $ — $ 421,610 Special mention — 4,683 5 101 — 4,789 Substandard 4,343 14,644 552 1,293 — 20,832 Loans not formally rated 732,637 20,756 15,274 19,977 5,376 794,020 Total $ 736,980 $ 329,760 $ 23,450 $ 145,685 $ 5,376 $ 1,241,251 December 31, 2015 Real Estate: (Dollars in thousands) Conventional and Commercial Construction Commercial and Consumer Total Originated: Grade: Pass $ — $ 222,466 $ 19,208 $ 111,653 $ — $ 353,327 Special mention — 4,278 18 112 — 4,408 Substandard 5,272 7,670 567 416 — 13,925 Loans not formally rated 662,199 25,420 13,870 21,415 5,411 728,315 Total $ 667,471 $ 259,834 $ 33,663 $ 133,596 $ 5,411 $ 1,099,975 Acquired: Grade: Pass $ — $ 56,212 $ 1,047 $ 8,031 $ — $ 65,290 Special mention — 1,643 — — — 1,643 Substandard 1,038 4,097 92 509 — 5,736 Loans not formally rated 46,404 1,482 116 385 1,077 49,464 Total $ 47,442 $ 63,434 $ 1,255 $ 8,925 $ 1,077 $ 122,133 Total: Grade: Pass $ — $ 278,678 $ 20,255 $ 119,684 $ — $ 418,617 Special mention — 5,921 18 112 — 6,051 Substandard 6,310 11,767 659 925 — 19,661 Loans not formally rated 708,603 26,902 13,986 21,800 6,488 777,779 Total $ 714,913 $ 323,268 $ 34,918 $ 142,521 $ 6,488 $ 1,222,108 Credit Quality Information The Company utilizes a nine grade internal loan rating system for commercial real estate, construction and commercial loans as follows: • Loans rated 10-37: Loans in these categories are considered “pass” rated loans with low to average risk. • Loans rated 40: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management. • Loans rated 50: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected. • Loans rated 60: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable. • Loans rated 70: Loans in this category are considered uncollectible or a loss, and of such little value that their continuance as loans is not warranted. On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and commercial and municipal loans over $250 thousand. The assessment of those loans less than $250 thousand is based on the borrower’s ability to pay and not on overall risk. Additionally, the Company monitors the repayment activity for such loans less than $300 thousand and if a loan becomes delinquent over 60 days past due, it is reviewed for risk and is subsequently risk rated based on available information such as ability to repay based on current cash flow conditions and workout discussions with the borrower. For residential real estate, home equity and consumer loans, the Company initially assesses credit quality based upon the borrower’s ability to pay and subsequently monitors these loans based on the borrower’s payment capacity. Loan Servicing The Company recognizes as separate assets from their related loans the rights to service mortgage loans for others, either through acquisition of those rights or from the sale or securitization of loans with the servicing rights retained on those loans, based on their relative fair values. To determine the fair value of the servicing rights created, the Company uses the market prices under comparable servicing sale contracts, when available, or alternatively uses a valuation model that calculates the present value of future cash flows to determine the fair value of the servicing rights. In using this valuation method, the Company incorporates assumptions that market participants would use in estimating future net servicing income, which includes estimates of the cost of servicing loans, the discount rate, ancillary income, prepayment speeds and default rates. The amount of loans sold and participated out which are serviced by the Company is as follows for the periods indicated: (Dollars in thousands) September 30, December 31, Sold loans $ 467,119 $ 445,855 Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing revenues. Refinance activities are considered in estimating the periodic impairment of net servicing revenues. Impairment of mortgage servicing rights is assessed based on the fair value of those rights. Fair values are estimated using discounted cash flows based on a current market interest rate. For purposes of measuring impairment, the rights are stratified based on the interest rate risk characteristics of the underlying loans. The amount of impairment recognized is the amount by which the capitalized mortgage servicing rights for a stratum exceed their fair value. The balances of capitalized servicing rights, net of valuation allowances, included in other assets at September 30, 2016, and December 31, 2015 were $2.2 million and $2.4 million, respectively. The fair value of capitalized servicing rights was $3.4 million as of September 30, 2016 and $4.0 million as of December 31, 2015. Servicing rights of $658 thousand were capitalized during the nine months ended September 30, 2016, compared to $927 thousand for the same period in 2015. Amortization of capitalized servicing rights was $770 thousand for the nine months ended September 30, 2016, compared to $778 thousand for the same period in 2015. Servicing rights of $347 thousand were capitalized during the three months ended September 30, 2016, compared to $299 thousand for the same period in 2015. Amortization of capitalized servicing rights was $237 thousand for the three months ended September 30, 2016, compared to $264 thousand for the same period in 2015. Following table is an analysis of the aggregate changes in the valuation allowance for capitalized servicing rights during the periods indicated: Three months ended September 30, Nine months ended (Dollars in thousands) 2016 2015 2016 2015 Balance, beginning of period $ 265 $ 59 $ 73 $ 19 (Decrease) increase (107 ) (23 ) 85 17 Balance, end of period $ 158 $ 36 $ 158 $ 36 |