XML 25 R15.htm IDEA: XBRL DOCUMENT v3.23.2
Allowance for Credit Losses
6 Months Ended
Jun. 30, 2023
Text Block [Abstract]  
Allowance for Credit Losses

(5) Allowance for Credit Losses

As previously mentioned in Note 2 Significant Accounting Policies, the Company’s January 1, 2023, adoption of ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments,” resulted in a significant change to our methodology for estimating the ACL since December 31, 2022. As a result of this adoption, the Company recorded a $5,193 increase to the ACL as a cumulative-effect adjustment on January 1, 2023.

 

The following tables present, by portfolio segment, the changes in the ACL for the three- and six-months ended June 30, 2023 and 2022.

 

Allowance for credit losses:

 

For the three months ended June 30, 2023

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

3,316

 

 

$

 

 

$

42

 

 

$

2,182

 

 

$

5,540

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

5,733

 

 

 

 

 

 

 

 

 

(202

)

 

 

5,531

 

Non-Owner Occupied

 

 

11,760

 

 

 

 

 

 

8

 

 

 

(122

)

 

 

11,646

 

Residential Real Estate

 

 

5,934

 

 

 

(1

)

 

 

32

 

 

 

550

 

 

 

6,515

 

Real Estate Construction

 

 

3,920

 

 

 

 

 

 

5

 

 

 

(478

)

 

 

3,447

 

Farm Real Estate

 

 

269

 

 

 

 

 

 

 

 

 

(26

)

 

 

243

 

Lease Financing Receivables

 

 

2,907

 

 

 

 

 

 

 

 

 

(960

)

 

 

1,947

 

Consumer and Other

 

 

354

 

 

 

(13

)

 

 

19

 

 

 

(88

)

 

 

272

 

Unallocated

 

 

3

 

 

 

 

 

 

 

 

 

5

 

 

 

8

 

Total

 

$

34,196

 

 

$

(14

)

 

$

106

 

 

$

861

 

 

$

35,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Day 1 impact of $1,668, of adopting ASC 326-PCD loans was netted by changes in estimates of $771.

 

 

For the three months ended June 30, 2023, the Company provided $861 to the allowance for credit losses, as compared to a provision of $400 for the three months ended June 30, 2022. The increase in the reserves was principally related to loan growth during the quarter.

 

Allowance for credit losses:

 

For the three months ended June 30, 2022

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,584

 

 

$

 

 

$

3

 

 

$

203

 

 

$

2,790

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,594

 

 

 

 

 

 

27

 

 

 

108

 

 

 

4,729

 

Non-Owner Occupied

 

 

14,577

 

 

 

 

 

 

4

 

 

 

130

 

 

 

14,711

 

Residential Real Estate

 

 

2,612

 

 

 

(57

)

 

 

15

 

 

 

289

 

 

 

2,859

 

Real Estate Construction

 

 

1,863

 

 

 

 

 

 

 

 

 

106

 

 

 

1,969

 

Farm Real Estate

 

 

249

 

 

 

 

 

 

2

 

 

 

(15

)

 

 

236

 

Consumer and Other

 

 

136

 

 

 

(3

)

 

 

11

 

 

 

(14

)

 

 

130

 

Unallocated

 

 

418

 

 

 

 

 

 

 

 

 

(407

)

 

 

11

 

Total

 

$

27,033

 

 

$

(60

)

 

$

62

 

 

$

400

 

 

$

27,435

 

 

For the three months ended June 30, 2022, the Company provided $400 to the allowance for credit losses. The provision in the second quarter of 2022 reflected the Company’s strong loan growth during the quarter. Our credit quality metrics remained stable despite the ongoing headwinds of the challenging international, national, regional and local economic conditions. While COVID-19 vaccinations and improved treatments had created a level of optimism, there remained caution due to the lingering concerns over potential infection spikes. We remained cautious given the level of classified loans in the portfolio, particularly loans to borrowers in the hotel industry as well as the challenges businesses face in today’s environment. As of June 30, 2022 economic impacts related to the COVID-19 pandemic had improved somewhat, but continued concerns lingered due to the disruption of supply chains, additional employee costs, higher challenges throughout our footprint, rising inflationary pressures and the prospects of recession.

 

During the three months ended June 30, 2022, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves required for this type as a result of an increase in loss rates, partially offset by a decrease in Commercial & Agriculture loan balances during the quarter mainly due to the forgiveness or payoff of PPP loans. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied, Commercial Real Estate - Non-Owner Occupied, Residential Real Estate and Real Estate Construction loans increased due to an increase in general reserves required for this type as a result of increased loan balances. The result was represented as an increase in the provision. Management felt the unallocated amount was appropriate and within the relevant range for the allowance that was reflective of the risk in the portfolio at June 30, 2022.

 

Allowance for credit losses:

 

For the six months ended June 30, 2023

 

Beginning balance

 

 

CECL Adoption Day 1 Impact

 

 

Impact of Adopting ASC 326 - PCD Loans 1

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

3,011

 

 

$

429

 

 

$

 

$

(140

)

 

$

48

 

 

$

2,192

 

 

$

5,540

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,565

 

 

 

1,075

 

 

 

19

 

 

 

 

 

 

 

 

(128

)

 

 

5,531

 

Non-Owner Occupied

 

 

14,138

 

 

 

(2,847

)

 

 

 

 

 

 

 

15

 

 

 

340

 

 

 

11,646

 

Residential Real Estate

 

 

3,145

 

 

 

2,762

 

 

 

166

 

 

(11

)

 

 

54

 

 

 

399

 

 

 

6,515

 

Real Estate Construction

 

 

2,293

 

 

 

1,502

 

 

 

 

 

 

 

 

9

 

 

 

(357

)

 

 

3,447

 

Farm Real Estate

 

 

291

 

 

 

(28

)

 

 

 

 

 

 

 

 

 

 

(20

)

 

 

243

 

Lease Financing Receivables

 

 

429

 

 

 

1,743

 

 

 

635

 

 

 

 

 

 

 

 

(860

)

 

 

1,947

 

Consumer and Other

 

 

98

 

 

 

201

 

 

 

77

 

 

(38

)

 

 

27

 

 

 

(93

)

 

 

272

 

Unallocated

 

 

541

 

 

 

(541

)

 

 

 

 

 

 

 

 

 

 

8

 

 

 

8

 

Total

 

$

28,511

 

 

$

4,296

 

 

$

897

 

$

(189

)

 

$

153

 

 

$

1,481

 

 

$

35,149

 

 

For the six months ended June 30, 2023, the Company provided $1,481 to the allowance for credit losses, as compared to a provision of $700 for the six months ended June 30, 2022. Upon adoption of CECL on January 1, 2023, we recorded an increase in the allowance for credit losses of $5,193 in the first quarter of 2023. The increase in the reserves was principally related to loan growth during the quarter.

 

Allowance for credit losses:

 

For the six months ended June 30, 2022

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,600

 

 

$

 

 

$

4

 

 

$

186

 

 

$

2,790

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,464

 

 

 

 

 

 

27

 

 

 

238

 

 

 

4,729

 

Non-Owner Occupied

 

 

13,860

 

 

 

 

 

 

52

 

 

 

799

 

 

 

14,711

 

Residential Real Estate

 

 

2,597

 

 

 

(58

)

 

 

76

 

 

 

244

 

 

 

2,859

 

Real Estate Construction

 

 

1,810

 

 

 

 

 

 

 

 

 

159

 

 

 

1,969

 

Farm Real Estate

 

 

287

 

 

 

 

 

 

4

 

 

 

(55

)

 

 

236

 

Consumer and Other

 

 

176

 

 

 

(32

)

 

 

21

 

 

 

(35

)

 

 

130

 

Unallocated

 

 

847

 

 

 

 

 

 

 

 

 

(836

)

 

 

11

 

Total

 

$

26,641

 

 

$

(90

)

 

$

184

 

 

$

700

 

 

$

27,435

 

 

 

For the six months ended June 30, 2022, the Company provided $700 to the allowance for loan losses. During the six months ended June 30, 2022, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves required for this type as a result of an increase in loss rates, partially offset by a decrease in Commercial & Agriculture loan balances during the first six months of the year mainly due to the forgiveness or payoff of PPP loans. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied, Commercial Real Estate - Non-Owner Occupied, Residential Real Estate and Real Estate Construction loans increased due to an increase in general reserves required for this type as a result of increased loan balances. The result was represented as an increase in the provision. The allowance for Consumer and Other loans decreased due to a decrease in loan balances. This was represented as a decrease in the provision. Management felt that the unallocated amount was appropriate and within the relevant range for the allowance that was reflective of the risk in the portfolio at June 30, 2022.

 

 

The following tables present, by portfolio segment, the allocation of the allowance for credit losses and related loan balances as of December 31, 2022.

December 31, 2022

 

Loans acquired
with credit
deterioration

 

 

Loans individually
evaluated for
impairment

 

 

Loans collectively
evaluated for
impairment

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

6

 

 

$

 

 

$

3,005

 

 

$

3,011

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

3

 

 

 

6

 

 

 

4,556

 

 

 

4,565

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

14,138

 

 

 

14,138

 

Residential Real Estate

 

 

 

 

 

1

 

 

 

3,144

 

 

 

3,145

 

Real Estate Construction

 

 

 

 

 

 

 

 

2,293

 

 

 

2,293

 

Farm Real Estate

 

 

 

 

 

 

 

 

291

 

 

 

291

 

Consumer and Other

 

 

 

 

 

 

 

 

98

 

 

 

98

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

429

 

 

 

429

 

Unallocated

 

 

 

 

 

 

 

 

541

 

 

 

541

 

Total

 

$

9

 

 

$

7

 

 

$

28,495

 

 

$

28,511

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

863.00

 

 

$

 

 

$

277,732

 

 

$

278,595

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,988

 

 

 

232

 

 

 

368,927

 

 

 

371,147

 

Non-Owner Occupied

 

 

119

 

 

 

 

 

 

1,018,617

 

 

 

1,018,736

 

Residential Real Estate

 

 

1,414

 

 

 

392

 

 

 

550,975

 

 

 

552,781

 

Real Estate Construction

 

 

 

 

 

 

 

 

243,127

 

 

 

243,127

 

Farm Real Estate

 

 

 

 

 

 

 

 

24,708

 

 

 

24,708

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

36,797

 

 

 

36,797

 

Consumer and Other

 

 

1

 

 

 

 

 

 

20,774

 

 

 

20,775

 

Total

 

$

4,385

 

 

$

624

 

 

$

2,541,657

 

 

$

2,546,666

 

 

The following tables present credit exposures by internally assigned risk grades as of June 30, 2023 and December 31, 2022. The risk rating analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Company’s internal credit risk grading system is based on experiences with similarly graded loans.

The Company’s internally assigned risk grades are as follows:

Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.
Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.
Substandard – loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that Civista will sustain some loss if the deficiencies are not corrected.
Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.
Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted.

 

Based on the most recent analysis performed, the risk category of loans, by type and year of originations, at June 30, 2023, is as follows:

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving

 

 

Converted

 

 

 

 

June 30, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Loans

 

 

to Term

 

 

Total

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

67,864

 

 

$

68,956

 

 

$

31,829

 

 

$

9,035

 

 

$

9,228

 

 

$

2,482

 

 

$

96,802

 

 

$

 

 

$

286,196

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

 

 

 

 

 

 

159

 

 

 

 

 

 

272

 

Substandard

 

 

 

 

 

 

 

 

2,627

 

 

 

130

 

 

 

 

 

 

101

 

 

 

2,410

 

 

 

 

 

 

5,268

 

Doubtful

 

 

 

 

 

207

 

 

 

124

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

355

 

Total Commercial & Agriculture

 

$

67,864

 

 

$

69,163

 

 

$

34,580

 

 

$

9,302

 

 

$

9,228

 

 

$

2,583

 

 

$

99,371

 

 

$

 

 

$

292,091

 

Commercial & Agriculture:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

59

 

 

$

 

 

$

 

 

$

 

 

$

81

 

 

$

 

 

$

 

 

$

140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate - Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,978

 

 

$

83,687

 

 

$

74,403

 

 

$

62,948

 

 

$

33,994

 

 

$

88,206

 

 

$

6,829

 

 

$

 

 

$

366,045

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400

 

 

 

311

 

 

 

 

 

 

 

 

 

711

 

Substandard

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1,038

 

 

 

2

 

 

 

 

 

 

1,041

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Real Estate - Owner Occupied

 

$

15,978

 

 

$

83,687

 

 

$

74,404

 

 

$

62,948

 

 

$

34,394

 

 

$

89,555

 

 

$

6,831

 

 

$

 

 

$

367,797

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate - Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

84,210

 

 

$

284,184

 

 

$

219,651

 

 

$

148,969

 

 

$

114,306

 

 

$

169,197

 

 

$

25,786

 

 

$

 

 

$

1,046,302

 

Special Mention

 

 

 

 

 

5,543

 

 

 

 

 

 

 

 

 

277

 

 

 

7,250

 

 

 

277

 

 

 

 

 

 

13,347

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

146

 

 

 

3,468

 

 

 

 

 

 

 

 

 

3,614

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Real Estate - Non-Owner Occupied

 

$

84,210

 

 

$

289,727

 

 

$

219,651

 

 

$

148,969

 

 

$

114,730

 

 

$

179,914

 

 

$

26,063

 

 

$

 

 

$

1,063,263

 

Commercial Real Estate - Non-Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

46,011

 

 

$

108,692

 

 

$

100,130

 

 

$

77,777

 

 

$

37,552

 

 

$

85,246

 

 

$

127,539

 

 

$

 

 

$

582,948

 

Special Mention

 

 

 

 

 

54

 

 

 

 

 

 

 

 

 

 

 

 

45

 

 

 

55

 

 

 

 

 

 

155

 

Substandard

 

 

 

 

 

240

 

 

 

361

 

 

 

258

 

 

 

978

 

 

 

3,505

 

 

 

621

 

 

 

 

 

 

5,963

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Residential Real Estate

 

$

46,011

 

 

$

108,987

 

 

$

100,492

 

 

$

78,036

 

 

$

38,530

 

 

$

88,796

 

 

$

128,215

 

 

$

 

 

$

589,066

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

11

 

 

$

 

 

$

 

 

$

11

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

39,396

 

 

$

129,587

 

 

$

37,997

 

 

$

18,211

 

 

$

 

 

$

 

 

$

8,900

 

 

$

 

 

$

234,092

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

169

 

 

 

 

 

 

 

 

 

 

 

 

169

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Construction

 

$

39,396

 

 

$

129,587

 

 

$

37,997

 

 

$

18,211

 

 

$

169

 

 

$

 

 

$

8,900

 

 

$

 

 

$

234,261

 

Real Estate Construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

792

 

 

$

1,369

 

 

$

2,400

 

 

$

5,321

 

 

$

826

 

 

$

12,188

 

 

$

1,040

 

 

$

 

 

$

23,935

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

187

 

 

 

 

 

 

 

 

 

187

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Farm Real Estate

 

$

792

 

 

$

1,369

 

 

$

2,400

 

 

$

5,321

 

 

$

826

 

 

$

12,375

 

 

$

1,040

 

 

$

 

 

$

24,123

 

Farm Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,340

 

 

$

18,316

 

 

$

5,291

 

 

$

2,099

 

 

$

1,272

 

 

$

46

 

 

$

 

 

$

 

 

$

46,364

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Doubtful

 

 

 

 

 

 

 

 

33

 

 

 

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

 

189

 

Total Lease Financing Receivables

 

$

19,340

 

 

$

18,316

 

 

$

5,324

 

 

$

2,099

 

 

$

1,428

 

 

$

46

 

 

$

 

 

$

 

 

$

46,553

 

Lease Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,962

 

 

$

5,360

 

 

$

4,753

 

 

$

2,148

 

 

$

797

 

 

$

416

 

 

$

1,634

 

 

$

 

 

$

19,070

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

14

 

 

 

33

 

 

 

1

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

57

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and Other

 

$

3,962

 

 

$

5,374

 

 

$

4,786

 

 

$

2,149

 

 

$

797

 

 

$

424

 

 

$

1,634

 

 

$

 

 

$

19,126

 

Consumer and Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period charge-offs

 

$

 

 

$

9

 

 

$

12

 

 

$

3

 

 

$

10

 

 

$

 

 

$

4

 

 

$

 

 

$

38

 

Total Loans

 

$

277,553

 

 

$

706,209

 

 

$

479,633

 

 

$

327,035

 

 

$

200,102

 

 

$

373,694

 

 

$

272,054

 

 

$

 

 

$

2,636,280

 

Total Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period charge-offs

 

$

 

 

$

68

 

 

$

12

 

 

$

3

 

 

$

10

 

 

$

92

 

 

$

4

 

 

$

 

 

$

189

 

 

Generally, Residential Real Estate, Real Estate Construction and Consumer and Other loans are not risk-graded, except when collateral is used for a business purpose. Only those loans that have been risk rated as of December 31, 2022 are included below.

 

December 31, 2022

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

273,291

 

 

$

2,558

 

 

$

2,746

 

 

$

 

 

$

278,595

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

367,652

 

 

 

734

 

 

 

2,761

 

 

 

 

 

 

371,147

 

Non-Owner Occupied

 

 

1,003,942

 

 

 

10,947

 

 

 

3,847

 

 

 

 

 

 

1,018,736

 

Residential Real Estate

 

 

114,021

 

 

 

183

 

 

 

5,787

 

 

 

 

 

 

119,991

 

Real Estate Construction

 

 

198,734

 

 

 

 

 

 

221

 

 

 

 

 

 

198,955

 

Farm Real Estate

 

 

24,283

 

 

 

379

 

 

 

46

 

 

 

 

 

 

24,708

 

Lease Financing Receivables

 

 

36,223

 

 

 

 

 

 

401

 

 

 

173

 

 

 

36,797

 

Consumer and Other

 

 

839

 

 

 

 

 

 

163

 

 

 

 

 

 

1,002

 

Total

 

$

2,018,985

 

 

$

14,801

 

 

$

15,972

 

 

$

173

 

 

$

2,049,931

 

The following tables present performing and nonperforming loans based solely on payment activity for the period ended December 31, 2022 that have not been assigned an internal risk grade.

December 31, 2022

 

Residential
Real Estate

 

 

Real Estate
Construction

 

 

Consumer
and Other

 

 

Total

 

Performing

 

$

432,790

 

 

$

44,172

 

 

$

19,773

 

 

$

496,735

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

432,790

 

 

$

44,172

 

 

$

19,773

 

 

$

496,735

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of June 30, 2023 and December 31, 2022.

June 30, 2023

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

Past Due
90 Days
and
Accruing

 

Commercial & Agriculture

 

$

2,146

 

 

$

315

 

 

$

1,072

 

 

$

3,533

 

 

$

288,558

 

 

$

292,091

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

18

 

 

 

219

 

 

 

237

 

 

 

367,560

 

 

 

367,797

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

1,252

 

 

 

1,252

 

 

 

1,062,011

 

 

 

1,063,263

 

 

 

 

Residential Real Estate

 

 

389

 

 

 

678

 

 

 

1,786

 

 

 

2,853

 

 

 

586,213

 

 

 

589,066

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

234,261

 

 

 

234,261

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,123

 

 

 

24,123

 

 

 

 

Lease Financing Receivables

 

 

334

 

 

 

436

 

 

 

202

 

 

 

972

 

 

 

45,581

 

 

 

46,553

 

 

 

 

Consumer and Other

 

 

83

 

 

 

12

 

 

 

55

 

 

 

150

 

 

 

18,976

 

 

 

19,126

 

 

 

 

Total

 

$

2,952

 

 

$

1,459

 

 

$

4,586

 

 

$

8,997

 

 

$

2,627,283

 

 

$

2,636,280

 

 

$

 

December 31, 2022

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total Past
Due

 

 

Current

 

 

Purchased
Credit-
Impaired
Loans

 

 

Total Loans

 

 

Past Due
90 Days
and
Accruing

 

Commercial & Agriculture

 

$

247

 

 

$

78

 

 

$

534

 

 

$

859

 

 

$

276,873

 

 

$

863

 

 

$

278,595

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

21

 

 

 

13

 

 

 

76

 

 

 

110

 

 

 

369,049

 

 

 

1,988

 

 

 

371,147

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

1,164

 

 

 

1,164

 

 

 

1,017,453

 

 

 

119

 

 

 

1,018,736

 

 

 

 

Residential Real Estate

 

 

3,133

 

 

 

857

 

 

 

1,107

 

 

 

5,097

 

 

 

546,270

 

 

 

1,414

 

 

 

552,781

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

219

 

 

 

219

 

 

 

242,908

 

 

 

 

 

 

243,127

 

 

 

 

Farm Real Estate

 

 

7

 

 

 

 

 

 

 

 

 

7

 

 

 

24,701

 

 

 

 

 

 

24,708

 

 

 

 

Lease Financing Receivables

 

 

1,040

 

 

 

 

 

 

341

 

 

 

1,381

 

 

 

35,416

 

 

 

 

 

 

36,797

 

 

 

 

Consumer and Other

 

 

293

 

 

 

49

 

 

 

74

 

 

 

416

 

 

 

20,358

 

 

 

1

 

 

 

20,775

 

 

 

 

Total

 

$

4,741

 

 

$

997

 

 

$

3,515

 

 

$

9,253

 

 

$

2,533,028

 

 

$

4,385

 

 

$

2,546,666

 

 

$

 

 

The following table presents loans on nonaccrual status as of June 30, 2023.

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans with a related ACL

 

 

Nonaccrual loans without a related ACL

 

 

Total Nonaccrual loans

 

 

Interest Income Recognized

 

Commercial & Agriculture

 

$

565

 

 

$

622

 

 

$

1,187

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

312

 

 

 

312

 

 

 

9

 

Non-Owner Occupied

 

 

 

 

 

1,252

 

 

 

1,252

 

 

 

 

Residential Real Estate

 

 

 

 

 

4,571

 

 

 

4,571

 

 

 

65

 

Real Estate Construction

 

 

 

 

 

214

 

 

 

214

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

373

 

 

 

 

 

 

373

 

 

 

 

Consumer and Other

 

 

 

 

 

63

 

 

 

63

 

 

 

3

 

Total

 

$

938

 

 

$

7,034

 

 

$

7,972

 

 

$

77

 

 

The following table presents loans on nonaccrual status as of December 31, 2022, excluding PCI loans.

 

 

 

December 31, 2022

 

Commercial & Agriculture

 

$

774

 

Commercial Real Estate:

 

 

 

Owner Occupied

 

 

386

 

Non-Owner Occupied

 

 

1,109

 

Residential Real Estate

 

 

3,926

 

Real Estate Construction

 

 

221

 

Farm Real Estate

 

 

 

Lease Financing Receivables

 

 

 

Consumer and Other

 

 

91

 

Total

 

$

6,507

 

 

Nonaccrual Loans: Loans are considered for nonaccrual status upon reaching 90 days delinquency, unless the loan is well secured and in the process of collection, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed on nonaccrual status, previously accrued but unpaid interest is deducted from interest income. Payments received on nonaccrual loans are applied to the unpaid principal balance. A loan may be returned to accruing status only if one of two conditions are met: the loan is well-secured and none of the principal and interest has been past due for a minimum of 90 days or the principal and interest payments are reasonably assured and a sustained period of performance has occurred, generally six months.

Modifications to Borrowers Experiencing Financial Difficulty: From time to time, the Company may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications result in new loans. Loan modifications to borrowers experiencing financial difficulty may be in the form of principal forgiveness, interest rate reduction, term extension, other-than-significant payment delay or a combination thereof, among other things. During the six months ended June 30, 2023, there were no modifications of loans to borrowers experiencing financial difficulty.

 

Individually Evaluated Loans: Larger (greater than $350) Commercial & Agricultural and Commercial Real Estate loan relationships, and Residential Real Estate and Consumer loans that are part of a larger relationship are tested for impairment on a quarterly basis. These loans are analyzed to determine if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance. The Company’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition.

 

The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses allocated to these loans.

 

June 30, 2023

 

Real Estate

 

 

Other

 

 

Allowance for Credit Losses

 

Commercial & Agriculture

 

$

49

 

 

$

632

 

 

$

307

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

610

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

431

 

 

 

216

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total

 

$

659

 

 

$

1,063

 

 

$

523

 

 

Collateral-dependent loans consist primarily of residential real estate, commercial real estate and commercial and industrial loans. These loans are individually evaluated when foreclosure is probable or when the repayment of the loan is expected to be provided substantially through the operation or sale of the underlying collateral. In the case of commercial and industrial loans secured by equipment, the fair value of the collateral is estimated by third-party valuation experts. Loan balances are charged down to the underlying collateral value when they are deemed uncollectible. Note that the Company did not elect to use the collateral maintenance agreement practical expedient available under CECL.

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable, as of December 31, 2022, excluding PCI loans.

 

 

 

December 31, 2022

 

 

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

 

Average Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

 

 

 

$

86

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

82

 

 

 

82

 

 

 

 

 

 

192

 

 

 

6

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

 

Residential Real Estate

 

 

385

 

 

 

410

 

 

 

 

 

 

595

 

 

 

40

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

14

 

Total

 

 

467

 

 

 

492

 

 

 

 

 

 

1,289

 

 

 

60

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

150

 

 

 

150

 

 

 

6

 

 

 

214

 

 

 

 

Residential Real Estate

 

 

7

 

 

 

11

 

 

 

1

 

 

 

19

 

 

 

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

157

 

 

 

161

 

 

 

7

 

 

 

233

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

86

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

232

 

 

 

232

 

 

 

6

 

 

 

406

 

 

 

6

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

 

Residential Real Estate

 

 

392

 

 

 

421

 

 

 

1

 

 

 

614

 

 

 

40

 

Lease Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

14

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

624

 

 

$

653

 

 

$

7

 

 

$

1,522

 

 

$

60

 

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three and six-month periods ended June 30, 2022.

 

 

 

June 30, 2022

 

For the three months ended

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

Commercial & Agriculture

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

178

 

 

 

3

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

Residential Real Estate

 

 

466

 

 

 

6

 

Real Estate Construction

 

 

 

 

 

 

Farm Real Estate

 

 

501

 

 

 

6

 

Lease Financing Receivables

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

Total

 

$

1,145

 

 

$

15

 

 

 

 

 

June 30, 2022

 

For the six months ended

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

Commercial & Agriculture

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

187

 

 

 

6

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

Residential Real Estate

 

 

492

 

 

 

13

 

Real Estate Construction

 

 

 

 

 

 

Farm Real Estate

 

 

508

 

 

 

12

 

Lease Financing Receivables

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

Total

 

$

1,187

 

 

$

31

 

 

 

Changes in the accretable yield for PCI loans as of June 30, 2022 were as follows, since acquisition:

 

 

 

For the
Three-Month
Period Ended
June 30, 2022

 

 

 

(In Thousands)

 

Balance at beginning of period

 

$

217

 

Acquisition of PCI loans

 

 

 

Accretion

 

 

(16

)

Transfer from non-accretable to accretable

 

 

15

 

Balance at end of period

 

$

216

 

 

The Company has acquired loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. Upon the Company's adoption of ASU 2016-13, remaining credit-related discount on these assets were re-classified to the allowance for credit losses. The Company elected the prospective transition approach and all loans previously considered purchased credit impaired are now classified as purchased with credit deterioration. The remaining non-credit discount will continue to be accreted into income over the remining lives of the assets. The following table presents additional information regarding loans acquired and accounted for in accordance with ASC 310-30 as of December 31, 2022:

 

 

 

At December 31, 2022

 

 

 

Acquired Loans with
Specific Evidence of
Deterioration of Credit
Quality (ASC 310-30)

 

 

 

(In Thousands)

 

Outstanding balance

 

$

5,220

 

Carrying amount

 

 

4,386

 

 

There was no allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of December 31, 2022.

Foreclosed Assets Held For Sale

Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in Other assets on the Consolidated Balance Sheet. As of June 30, 2023 and December 31, 2022 there were no foreclosed assets included in Other assets.

Allowance for Credit Losses on Off-Balance-Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk from a contractual obligation to extend credit. The allowance for credit losses on off-balance-sheet credit exposures is adjusted as a provision for credit loss expense recognized within other non-interest expense on the Consolidated Statements of Operations. The estimated credit loss includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The estimate of expected credit loss is based on the historical loss rate for the loan class in which the loan commitments would be classified as if funded.

The following table lists the allowance for credit losses on off-balance sheet credit exposures as of June 30, 2023:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

2022

 

 

2023

 

2022

 

Beginning of Period

 

$

3,588

 

 

 

 

 

 

 

      CECL adoption adjustments

 

 

 

 

 

 

 

3,386

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

Provision

 

 

263

 

 

 

 

 

465

 

 

 

End of Period

 

$

3,851

 

 

 

$

3,851