XML 26 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2017
Text Block [Abstract]  
Allowance for Loan Losses

(5) Allowance for Loan Losses

Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and losses inherent in the loan portfolio. For purposes of determining the allowance for loan and lease losses, the Company has segmented certain loans in the portfolio by product type. Loss migration rates for each risk category are calculated and used as the basis for calculating loan loss allowance allocations. Loss migration rates are calculated over a three-year period for all portfolio segments. Management also considers certain economic factors for trends that management uses to account for the qualitative and environmental changes in risk, which affects the level of the reserve. The following economic factors are analyzed:

 

Changes in lending policies and procedures

 

Changes in experience and depth of lending and management staff

 

Changes in quality of credit review system

 

Changes in nature and volume of the loan portfolio

 

Changes in past due, classified and nonaccrual loans and TDRs

 

Changes in economic and business conditions

 

Changes in competition or legal and regulatory requirements

 

Changes in concentrations within the loan portfolio

 

Changes in the underlying collateral for collateral dependent loans

The total allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the balance sheet date. The Company considers the allowance for loan losses of $12,946 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2017. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2017 and 2016.

Allowance for loan losses:

For the nine months ended September 30, 2017

 

September 30, 2017

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,018

 

 

$

(11

)

 

$

134

 

 

$

(530

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,171

 

 

 

(301

)

 

 

26

 

 

 

177

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,606

 

 

 

(38

)

 

 

42

 

 

 

663

 

 

 

5,273

 

Residential Real Estate

 

 

3,089

 

 

 

(312

)

 

 

164

 

 

 

(462

)

 

 

2,479

 

Real Estate Construction

 

 

420

 

 

 

 

 

 

32

 

 

 

215

 

 

 

667

 

Farm Real Estate

 

 

442

 

 

 

 

 

 

2

 

 

 

(20

)

 

 

424

 

Consumer and Other

 

 

314

 

 

 

(135

)

 

 

38

 

 

 

108

 

 

 

325

 

Unallocated

 

 

245

 

 

 

 

 

 

 

 

 

(151

)

 

 

94

 

Total

 

$

13,305

 

 

$

(797

)

 

$

438

 

 

$

 

 

$

12,946

 

 

For the nine months ended September 30, 2017, the allowance for Commercial & Agriculture loans was reduced by a decrease in general reserves as a result of lower loss rates. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced by a decrease in general reserves and charge-offs. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances.  The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to higher outstanding loan balances for this type of loan. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances. The result was represented as a decrease in the provision. The allowance for Consumer and Other loans increased due to an increase in general reserves required for this type as a result of higher loss rates. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

Allowance for loan losses:

For the nine months ended September 30, 2016

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,478

 

 

$

(870

)

 

$

79

 

 

$

1,023

 

 

$

1,710

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,467

 

 

 

(166

)

 

 

53

 

 

 

(44

)

 

 

2,310

 

Non-Owner Occupied

 

 

4,657

 

 

 

(23

)

 

 

1,365

 

 

 

(1,456

)

 

 

4,543

 

Residential Real Estate

 

 

4,086

 

 

 

(280

)

 

 

384

 

 

 

(735

)

 

 

3,455

 

Real Estate Construction

 

 

371

 

 

 

(115

)

 

 

8

 

 

 

160

 

 

 

424

 

Farm Real Estate

 

 

538

 

 

 

 

 

 

 

 

 

(108

)

 

 

430

 

Consumer and Other

 

 

382

 

 

 

(85

)

 

 

40

 

 

 

0

 

 

 

337

 

Unallocated

 

 

382

 

 

 

 

 

 

 

 

 

(140

)

 

 

242

 

Total

 

$

14,361

 

 

$

(1,539

)

 

$

1,929

 

 

$

(1,300

)

 

$

13,451

 

 

For the nine months ended September 30, 2016, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher balances and higher loss rates in criticized loans.  The result was represented as an increase in the provision.  The allowance for Commercial Real Estate – Owner Occupied loans was reduced not only by a decrease in specific reserves required for this type, but also by decreases in past due, classified and non-accrual loans for this type.  The result of these changes was represented as a decrease in the provision.  The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type.  In addition, a payoff on a previously charged down loan was received resulting in a recovery of approximately $1,303. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision.  The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision.  The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances and a decrease in loss rates.  The result of these changes was represented as a decrease in the provision.  Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

Allowance for loan losses:

For the three months ended September 30, 2017

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,608

 

 

$

(10

)

 

$

51

 

 

$

(38

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,010

 

 

 

(91

)

 

 

8

 

 

 

146

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,739

 

 

 

(38

)

 

 

33

 

 

 

539

 

 

 

5,273

 

Residential Real Estate

 

 

2,676

 

 

 

(116

)

 

 

77

 

 

 

(158

)

 

 

2,479

 

Real Estate Construction

 

 

482

 

 

 

 

 

 

13

 

 

 

172

 

 

 

667

 

Farm Real Estate

 

 

425

 

 

 

 

 

 

2

 

 

 

(3

)

 

 

424

 

Consumer and Other

 

 

324

 

 

 

(54

)

 

 

24

 

 

 

31

 

 

 

325

 

Unallocated

 

 

783

 

 

 

 

 

 

 

 

 

(689

)

 

 

94

 

Total

 

$

13,047

 

 

$

(309

)

 

$

208

 

 

$

 

 

$

12,946

 

 

For the three months ended September 30, 2017, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher loan balances, offset by net recoveries. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased due to an increase in general reserves as a result of higher outstanding loan balances and loss rates. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances and by higher loss rates. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to higher outstanding loan balances for this type of loan and recoveries. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.  

 

Allowance for loan losses:

For the three months ended September 30, 2016

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,557

 

 

$

(828

)

 

$

44

 

 

$

937

 

 

$

1,710

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,393

 

 

 

(124

)

 

 

1

 

 

 

40

 

 

 

2,310

 

Non-Owner Occupied

 

 

4,969

 

 

 

(23

)

 

 

6

 

 

 

(409

)

 

 

4,543

 

Residential Real Estate

 

 

3,899

 

 

 

(55

)

 

 

23

 

 

 

(412

)

 

 

3,455

 

Real Estate Construction

 

 

366

 

 

 

(115

)

 

 

6

 

 

 

167

 

 

 

424

 

Farm Real Estate

 

 

476

 

 

 

 

 

 

 

 

 

(46

)

 

 

430

 

Consumer and Other

 

 

358

 

 

 

(38

)

 

 

7

 

 

 

10

 

 

 

337

 

Unallocated

 

 

529

 

 

 

 

 

 

 

 

 

(287

)

 

 

242

 

Total

 

$

14,547

 

 

$

(1,183

)

 

$

87

 

 

$

 

 

$

13,451

 

 

For the three months ended September 30, 2016, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher loss rates and an increase in loan balances.  The result was represented as an increase in the provision.  The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type.  The net result was represented as a decrease in the provision.  The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision.  The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances, represented as a decrease in the provision.  Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2017 and December 31, 2016.

 

September 30, 2017

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

81

 

 

$

122

 

 

$

1,408

 

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

4

 

 

 

2,069

 

 

 

2,073

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,273

 

 

 

5,273

 

Residential Real Estate

 

 

52

 

 

 

114

 

 

 

2,313

 

 

 

2,479

 

Real Estate Construction

 

 

 

 

 

 

 

 

667

 

 

 

667

 

Farm Real Estate

 

 

 

 

 

6

 

 

 

418

 

 

 

424

 

Consumer and Other

 

 

 

 

 

 

 

 

325

 

 

 

325

 

Unallocated

 

 

 

 

 

 

 

 

94

 

 

 

94

 

Total

 

$

133

 

 

$

246

 

 

$

12,567

 

 

$

12,946

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

89

 

 

$

1,170

 

 

$

146,278

 

 

$

147,537

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

1,039

 

 

 

166,639

 

 

 

167,678

 

Non-Owner Occupied

 

 

 

 

 

50

 

 

 

424,380

 

 

 

424,430

 

Residential Real Estate

 

 

139

 

 

 

1,386

 

 

 

266,314

 

 

 

267,839

 

Real Estate Construction

 

 

 

 

 

 

 

 

77,978

 

 

 

77,978

 

Farm Real Estate

 

 

 

 

 

613

 

 

 

38,353

 

 

 

38,966

 

Consumer and Other

 

 

 

 

 

 

 

 

17,564

 

 

 

17,564

 

Total

 

$

228

 

 

$

4,258

 

 

$

1,137,506

 

 

$

1,141,992

 

 

December 31, 2016

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

86

 

 

$

82

 

 

$

1,850

 

 

$

2,018

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

4

 

 

 

2,167

 

 

 

2,171

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

4,606

 

 

 

4,606

 

Residential Real Estate

 

 

89

 

 

 

102

 

 

 

2,898

 

 

 

3,089

 

Real Estate Construction

 

 

 

 

 

 

 

 

420

 

 

 

420

 

Farm Real Estate

 

 

 

 

 

 

 

 

442

 

 

 

442

 

Consumer and Other

 

 

 

 

 

 

 

 

314

 

 

 

314

 

Unallocated

 

 

 

 

 

 

 

 

245

 

 

 

245

 

Total

 

$

175

 

 

$

188

 

 

$

12,942

 

 

$

13,305

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

88

 

 

$

1,983

 

 

$

133,391

 

 

$

135,462

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

1,896

 

 

 

159,468

 

 

 

161,364

 

Non-Owner Occupied

 

 

 

 

 

359

 

 

 

395,572

 

 

 

395,931

 

Residential Real Estate

 

 

168

 

 

 

1,686

 

 

 

245,454

 

 

 

247,308

 

Real Estate Construction

 

 

 

 

 

 

 

 

56,293

 

 

 

56,293

 

Farm Real Estate

 

 

 

 

 

614

 

 

 

40,556

 

 

 

41,170

 

Consumer and Other

 

 

 

 

 

1

 

 

 

17,977

 

 

 

17,978

 

Total

 

$

256

 

 

$

6,539

 

 

$

1,048,711

 

 

$

1,055,506

 

 

The following tables present credit exposures by internally assigned grades as of September 30, 2017 and December 31, 2016. 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 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.

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.

 

September 30, 2017

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

140,866

 

 

$

4,697

 

 

$

1,974

 

 

$

 

 

$

147,537

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

156,583

 

 

 

7,119

 

 

 

3,976

 

 

 

 

 

 

167,678

 

Non-Owner Occupied

 

 

421,452

 

 

 

2,174

 

 

 

804

 

 

 

 

 

 

424,430

 

Residential Real Estate

 

 

63,081

 

 

 

2,054

 

 

 

5,998

 

 

 

 

 

 

71,133

 

Real Estate Construction

 

 

73,581

 

 

 

15

 

 

 

27

 

 

 

 

 

 

73,623

 

Farm Real Estate

 

 

30,604

 

 

 

6,513

 

 

 

1,849

 

 

 

 

 

 

38,966

 

Consumer and Other

 

 

1,598

 

 

 

 

 

 

75

 

 

 

 

 

 

1,673

 

Total

 

$

887,765

 

 

$

22,572

 

 

$

14,703

 

 

$

 

 

$

925,040

 

 

December 31, 2016

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

127,867

 

 

$

4,300

 

 

$

3,295

 

 

$

 

 

$

135,462

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

151,659

 

 

 

4,016

 

 

 

5,689

 

 

 

 

 

 

161,364

 

Non-Owner Occupied

 

 

393,592

 

 

 

1,676

 

 

 

663

 

 

 

 

 

 

395,931

 

Residential Real Estate

 

 

59,015

 

 

 

1,661

 

 

 

6,911

 

 

 

 

 

 

67,587

 

Real Estate Construction

 

 

50,678

 

 

 

16

 

 

 

27

 

 

 

 

 

 

50,721

 

Farm Real Estate

 

 

31,814

 

 

 

5,673

 

 

 

3,683

 

 

 

 

 

 

41,170

 

Consumer and Other

 

 

2,135

 

 

 

 

 

 

109

 

 

 

 

 

 

2,244

 

Total

 

$

816,760

 

 

$

17,342

 

 

$

20,377

 

 

$

 

 

$

854,479

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2017 and December 31, 2016 that have not been assigned an internal risk grade. The types of loans presented here are not assigned a risk grade unless there is evidence of a problem. Payment activity is reviewed by management on a monthly basis to evaluate performance. Loans are considered to be nonperforming when they become 90 days past due or if management thinks that we may not collect all of our principal and interest. Nonperforming loans also include certain loans that have been modified in Troubled Debt Restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions due to economic status. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.

 

September 30, 2017

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

196,706

 

 

$

4,355

 

 

$

15,847

 

 

$

216,908

 

Nonperforming

 

 

 

 

 

 

 

 

44

 

 

 

44

 

Total

 

$

196,706

 

 

$

4,355

 

 

$

15,891

 

 

$

216,952

 

 

December 31, 2016

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

179,721

 

 

$

5,572

 

 

$

15,725

 

 

$

201,018

 

Nonperforming

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Total

 

$

179,721

 

 

$

5,572

 

 

$

15,734

 

 

$

201,027

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2017 and December 31, 2016.

 

September 30, 2017

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90 Days

or Greater

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

389

 

 

$

 

 

$

664

 

 

$

1,053

 

 

$

146,395

 

 

$

89

 

 

$

147,537

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

174

 

 

 

516

 

 

 

690

 

 

 

166,988

 

 

 

 

 

 

167,678

 

 

 

 

Non-Owner Occupied

 

 

164

 

 

 

108

 

 

 

420

 

 

 

692

 

 

 

423,738

 

 

 

 

 

 

424,430

 

 

 

 

Residential Real Estate

 

 

218

 

 

 

242

 

 

 

878

 

 

 

1,338

 

 

 

266,362

 

 

 

139

 

 

 

267,839

 

 

 

 

Real Estate Construction

 

 

 

 

 

68

 

 

 

27

 

 

 

95

 

 

 

77,883

 

 

 

 

 

 

77,978

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

193

 

 

 

193

 

 

 

38,773

 

 

 

 

 

 

38,966

 

 

 

 

Consumer and Other

 

 

86

 

 

 

10

 

 

 

48

 

 

 

144

 

 

 

17,420

 

 

 

 

 

 

17,564

 

 

 

44

 

Total

 

$

857

 

 

$

602

 

 

$

2,746

 

 

$

4,205

 

 

$

1,137,559

 

 

$

228

 

 

$

1,141,992

 

 

$

44

 

 

December 31, 2016

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90 Days

or Greater

 

 

Total Past Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

156

 

 

$

20

 

 

$

152

 

 

$

328

 

 

$

135,046

 

 

$

88

 

 

$

135,462

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

722

 

 

 

553

 

 

 

280

 

 

 

1,555

 

 

 

159,809

 

 

 

 

 

 

161,364

 

 

 

 

Non-Owner Occupied

 

 

147

 

 

 

 

 

 

316

 

 

 

463

 

 

 

395,468

 

 

 

 

 

 

395,931

 

 

 

 

Residential Real Estate

 

 

1,812

 

 

 

507

 

 

 

1,049

 

 

 

3,368

 

 

 

243,772

 

 

 

168

 

 

 

247,308

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

27

 

 

 

27

 

 

 

56,266

 

 

 

 

 

 

56,293

 

 

 

 

Farm Real Estate

 

 

93

 

 

 

 

 

 

 

 

 

93

 

 

 

41,077

 

 

 

 

 

 

41,170

 

 

 

 

Consumer and Other

 

 

215

 

 

 

31

 

 

 

31

 

 

 

277

 

 

 

17,701

 

 

 

 

 

 

17,978

 

 

 

9

 

Total

 

$

3,145

 

 

$

1,111

 

 

$

1,855

 

 

$

6,111

 

 

$

1,049,139

 

 

$

256

 

 

$

1,055,506

 

 

$

9

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2017 and December 31, 2016.

 

 

 

September 30,

2017

 

 

December 31,

2016

 

Commercial & Agriculture

 

$

1,889

 

 

$

1,622

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,989

 

 

 

1,461

 

Non-Owner Occupied

 

 

566

 

 

 

464

 

Residential Real Estate

 

 

2,798

 

 

 

3,266

 

Real Estate Construction

 

 

27

 

 

 

27

 

Farm Real Estate

 

 

193

 

 

 

2

 

Consumer and Other

 

 

70

 

 

 

101

 

Total

 

$

7,532

 

 

$

6,943

 

 

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 three 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; the loan is a TDR and has made a minimum of six months payments; or the principal and interest payments are reasonably assured and a sustained period of performance has occurred, generally six months.

Modifications: A modification of a loan constitutes a TDR when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider. The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial Real Estate loans modified in a TDR often involve reducing the interest rate lower than the current market rate for new debt with similar risk. Real Estate loans modified in a TDR were primarily comprised of interest rate reductions where monthly payments were lowered to accommodate the borrowers’ financial needs.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan. An allowance for impaired loans that have been modified in a TDR are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates. As of September 30, 2017, TDRs accounted for $298 of the allowance for loan losses. As of December 31, 2016, TDRs accounted for $278 of the allowance for loan losses.

Loan modifications that are considered TDRs completed during the periods ended September 30, 2017 and September 30, 2016 were as follows:

 

 

 

For the Nine-Month Period Ended

September 30, 2017

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

1

 

 

 

13

 

 

 

13

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

13

 

 

$

13

 

 

 

 

For the Nine-Month Period Ended

September 30, 2016

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

4

 

 

$

529

 

 

$

529

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

2

 

 

 

308

 

 

 

308

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

3

 

 

 

700

 

 

 

700

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

9

 

 

$

1,537

 

 

$

1,537

 

 

 

 

For the Three-Month Period Ended

September 30, 2017

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

 

 

$

 

 

$

 

 

 

 

For the Three-Month Period Ended

September 30, 2016

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

86

 

 

 

86

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

86

 

 

$

86

 

 

Recidivism, or the borrower defaulting on its obligation pursuant to a modified loan, results in the loan once again becoming a non-accrual loan. Recidivism occurs at a notably higher rate than do defaults on new origination loans, so modified loans present a higher risk of loss than do new origination loans.

During both the three- and nine-month periods ended September 30, 2017 and September 30, 2016, there were no defaults on loans that were modified and considered TDRs during the respective twelve previous months.

Impaired Loans: Larger (greater than $350) Commercial & Agricultural and Commercial Real Estate loan relationships, all TDRs 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 following table includes the recorded investment and unpaid principal balances for impaired financing receivables, excluding PCI loans, with the associated allowance amount, if applicable, as of September 30, 2017 and December 31, 2016.

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

 

 

 

 

$

1,230

 

 

$

1,751

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

814

 

 

 

1,069

 

 

 

 

 

 

 

1,658

 

 

 

1,803

 

 

 

 

 

Non-Owner Occupied

 

 

50

 

 

 

53

 

 

 

 

 

 

 

359

 

 

 

386

 

 

 

 

 

Residential Real Estate

 

 

996

 

 

 

1,068

 

 

 

 

 

 

 

1,259

 

 

 

1,590

 

 

 

 

 

Farm Real Estate

 

 

149

 

 

 

149

 

 

 

 

 

 

 

614

 

 

 

614

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

Total

 

 

2,009

 

 

 

2,339

 

 

 

 

 

 

 

5,121

 

 

 

6,145

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

1,170

 

 

 

1,720

 

 

$

122

 

 

 

753

 

 

 

1,303

 

 

$

82

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

225

 

 

 

225

 

 

 

4

 

 

 

238

 

 

 

238

 

 

 

4

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

390

 

 

 

394

 

 

 

114

 

 

 

427

 

 

 

431

 

 

 

102

 

Farm Real Estate

 

 

464

 

 

 

464

 

 

 

6

 

 

 

 

 

 

 

 

 

 

Total

 

 

2,249

 

 

 

2,803

 

 

 

246

 

 

 

1,418

 

 

 

1,972

 

 

 

188

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

1,170

 

 

 

1,720

 

 

 

122

 

 

 

1,983

 

 

 

3,054

 

 

 

82

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,039

 

 

 

1,294

 

 

 

4

 

 

 

1,896

 

 

 

2,041

 

 

 

4

 

Non-Owner Occupied

 

 

50

 

 

 

53

 

 

 

 

 

 

359

 

 

 

386

 

 

 

 

Residential Real Estate

 

 

1,386

 

 

 

1,462

 

 

 

114

 

 

 

1,686

 

 

 

2,021

 

 

 

102

 

Farm Real Estate

 

 

613

 

 

 

613

 

 

 

6

 

 

 

614

 

 

 

614

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

 

Total

 

$

4,258

 

 

$

5,142

 

 

$

246

 

 

$

6,539

 

 

$

8,117

 

 

$

188

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three- and nine-month periods ended September 30, 2017 and 2016.

 

 

 

September 30, 2017

 

 

September 30, 2016

 

For the nine months ended:

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

1,609

 

 

$

27

 

 

$

1,453

 

 

$

19

 

Commercial Real Estate—Owner Occupied

 

 

1,632

 

 

 

66

 

 

 

1,954

 

 

 

66

 

Commercial Real Estate—Non-Owner Occupied

 

 

280

 

 

 

5

 

 

 

1,519

 

 

 

858

 

Residential Real Estate

 

 

1,554

 

 

 

56

 

 

 

1,699

 

 

 

60

 

Real Estate Construction

 

 

 

 

 

 

 

 

473

 

 

 

 

Farm Real Estate

 

 

614

 

 

 

21

 

 

 

1,123

 

 

 

17

 

Consumer and Other

 

 

 

 

 

 

 

 

2

 

 

 

 

Total

 

$

5,689

 

 

$

175

 

 

$

8,223

 

 

$

1,020

 

 

 

 

September 30, 2017

 

 

September 30, 2016

 

For the three months ended:

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

1,366

 

 

$

7

 

 

$

2,401

 

 

$

8

 

Commercial Real Estate—Owner Occupied

 

 

1,377

 

 

 

18

 

 

 

1,774

 

 

 

21

 

Commercial Real Estate—Non-Owner Occupied

 

 

202

 

 

 

2

 

 

 

556

 

 

 

1

 

Residential Real Estate

 

 

1,437

 

 

 

17

 

 

 

1,873

 

 

 

21

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

614

 

 

 

8

 

 

 

1,032

 

 

 

7

 

Consumer and Other

 

 

 

 

 

 

 

 

2

 

 

 

 

Total

 

$

4,996

 

 

$

52

 

 

$

7,638

 

 

$

58

 

 

Changes in the amortizable yield for PCI loans were as follows, since acquisition:

 

 

 

For the Nine-Month

Period Ended

September 30, 2017

 

 

For the Nine-Month

Period Ended

September 30, 2016

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

49

 

 

$

82

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(27

)

 

 

(24

)

Balance at end of period

 

$

22

 

 

$

58

 

 

 

 

For the Three-Month

Period Ended

September 30, 2017

 

 

For the Three-Month

Period Ended

September 30, 2016

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

31

 

 

$

66

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(9

)

 

 

(8

)

Balance at end of period

 

$

22

 

 

$

58

 

 

The following table presents additional information regarding loans acquired and accounted for in accordance with ASC 310-30:

 

 

 

At September 30, 2017

 

 

At December 31, 2016

 

 

 

Acquired Loans with

Specific Evidence of

Deterioration of Credit

Quality (ASC 310-30)

 

 

Acquired Loans with

Specific Evidence of

Deterioration of Credit

Quality (ASC 310-30)

 

 

 

(In Thousands)

 

Outstanding balance

 

$

795

 

 

$

850

 

Carrying amount

 

 

228

 

 

 

256

 

 

There has been $133 and $175 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2017 and December 31, 2016, respectively.

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 September 30, 2017 and December 31, 2016, a total of $27 and $37, respectively of foreclosed assets were included with other assets. As of September 30, 2017, included within the foreclosed assets is $27 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of September 30, 2017 and December 31, 2016, the Company had initiated formal foreclosure procedures on $251 and $710, respectively, of consumer residential mortgages.