XML 139 R13.htm IDEA: XBRL DOCUMENT v3.20.1
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2019
Text Block [Abstract]  
Allowance for Loan Losses

NOTE 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 losses, the Company has segmented certain loans in the portfolio by product type. Loans are segmented into the following pools: Commercial and Agriculture loans, Commercial Real Estate – Owner Occupied loans, Commercial Real Estate – Non-owner Occupied loans, Residential Real Estate loans, Real Estate Construction loans, Farm Real Estate loans and Consumer and Other loans. 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 the 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 consolidated balance sheet date. The Company considers the allowance for loan losses of $14,767 adequate to cover loan losses inherent in the loan portfolio, at December 31, 2019. The following tables present, by portfolio segment, the changes in the allowance for loan losses, the ending allocation of the allowance for loan losses and the loan balances outstanding for the years ended December 31, 2019, 2018 and 2017. The changes can be impacted by overall loan volume, adversely graded loans, historical charge-offs and economic factors.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

Allowance for loan losses:

 

December 31, 2019

 

Beginning

balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

(Credit)

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

1,747

 

 

$

(114

)

 

$

86

 

 

$

500

 

 

$

2,219

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,962

 

 

 

(161

)

 

 

289

 

 

 

451

 

 

 

2,541

 

Non-Owner Occupied

 

 

5,803

 

 

 

 

 

 

102

 

 

 

679

 

 

 

6,584

 

Residential Real Estate

 

 

1,531

 

 

 

(294

)

 

 

259

 

 

 

86

 

 

 

1,582

 

Real Estate Construction

 

 

1,046

 

 

 

(24

)

 

 

3

 

 

 

225

 

 

 

1,250

 

Farm Real Estate

 

 

397

 

 

 

 

 

 

5

 

 

 

(58

)

 

 

344

 

Consumer and Other

 

 

284

 

 

 

(183

)

 

 

85

 

 

 

61

 

 

 

247

 

Unallocated

 

 

909

 

 

 

 

 

 

 

 

 

(909

)

 

 

 

Total

 

$

13,679

 

 

$

(776

)

 

$

829

 

 

$

1,035

 

 

$

14,767

 

 

For the year ended December 31, 2019, the allowance for Commercial & Agriculture loans increased as a result of an increase in general reserves due to higher loan balances. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased as a result of an increase in general reserves due to higher loan balances. 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. The allowance for Residential Real Estate loans increased as a result of an increase in general reserves required for this type as a result of an increase in outstanding loan balances, represented by an increase 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. 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

Allowance for loan losses:

 

December 31, 2018

 

Beginning

balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

(Credit)

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

1,562

 

 

$

(249

)

 

$

169

 

 

$

265

 

 

$

1,747

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,043

 

 

 

(193

)

 

 

158

 

 

 

(46

)

 

 

1,962

 

Non-Owner Occupied

 

 

5,307

 

 

 

(153

)

 

 

28

 

 

 

621

 

 

 

5,803

 

Residential Real Estate

 

 

1,910

 

 

 

(105

)

 

 

208

 

 

 

(482

)

 

 

1,531

 

Real Estate Construction

 

 

834

 

 

 

 

 

 

 

 

 

212

 

 

 

1,046

 

Farm Real Estate

 

 

430

 

 

 

 

 

 

5

 

 

 

(38

)

 

 

397

 

Consumer and Other

 

 

290

 

 

 

(203

)

 

 

100

 

 

 

97

 

 

 

284

 

Unallocated

 

 

758

 

 

 

 

 

 

 

 

 

151

 

 

 

909

 

Total

 

$

13,134

 

 

$

(903

)

 

$

668

 

 

$

780

 

 

$

13,679

 

 

For the year ended December 31, 2018, the allowance for Commercial & Agriculture loans increased as a result of an increase in general reserves due to higher loan balances. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied 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 – 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.

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

Allowance for loan losses:

 

December 31, 2017

 

Beginning

balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

(Credit)

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

2,018

 

 

$

(11

)

 

$

372

 

 

$

(817

)

 

$

1,562

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,171

 

 

 

(328

)

 

 

69

 

 

 

131

 

 

 

2,043

 

Non-Owner Occupied

 

 

4,606

 

 

 

(38

)

 

 

46

 

 

 

693

 

 

 

5,307

 

Residential Real Estate

 

 

3,089

 

 

 

(400

)

 

 

194

 

 

 

(973

)

 

 

1,910

 

Real Estate Construction

 

 

420

 

 

 

 

 

 

44

 

 

 

370

 

 

 

834

 

Farm Real Estate

 

 

442

 

 

 

 

 

 

3

 

 

 

(15

)

 

 

430

 

Consumer and Other

 

 

314

 

 

 

(165

)

 

 

43

 

 

 

98

 

 

 

290

 

Unallocated

 

 

245

 

 

 

 

 

 

 

 

 

513

 

 

 

758

 

Total

 

$

13,305

 

 

$

(942

)

 

$

771

 

 

$

 

 

$

13,134

 

 

For the year ended December 31, 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of December 31, 2019 and December 31, 2018.

December 31, 2019

 

Loans acquired

with credit

deterioration

 

 

Loans

individually

evaluated for

impairment

 

 

Loans

collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,219

 

 

$

2,219

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

9

 

 

 

2,532

 

 

 

2,541

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

6,584

 

 

 

6,584

 

Residential Real Estate

 

 

 

 

 

82

 

 

 

1,500

 

 

 

1,582

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,250

 

 

 

1,250

 

Farm Real Estate

 

 

 

 

 

 

 

 

344

 

 

 

344

 

Consumer and Other

 

 

 

 

 

 

 

 

247

 

 

 

247

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

 

$

91

 

 

$

14,676

 

 

$

14,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

367

 

 

$

202,743

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

426

 

 

 

245,180

 

 

 

245,606

 

Non-Owner Occupied

 

 

 

 

 

374

 

 

 

591,848

 

 

 

592,222

 

Residential Real Estate

 

 

467

 

 

 

1,764

 

 

 

460,801

 

 

 

463,032

 

Real Estate Construction

 

 

 

 

 

 

 

 

155,825

 

 

 

155,825

 

Farm Real Estate

 

 

 

 

 

666

 

 

 

33,448

 

 

 

34,114

 

Consumer and Other

 

 

 

 

 

 

 

 

15,061

 

 

 

15,061

 

Total

 

$

467

 

 

$

3,597

 

 

$

1,704,906

 

 

$

1,708,970

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

December 31, 2018

 

Loans acquired

with credit

deterioration

 

 

Loans

individually

evaluated for

impairment

 

 

Loans

collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

1,747

 

 

$

1,747

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

12

 

 

 

1,950

 

 

 

1,962

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,803

 

 

 

5,803

 

Residential Real Estate

 

 

8

 

 

 

122

 

 

 

1,401

 

 

 

1,531

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,046

 

 

 

1,046

 

Farm Real Estate

 

 

 

 

 

7

 

 

 

390

 

 

 

397

 

Consumer and Other

 

 

 

 

 

 

 

 

284

 

 

 

284

 

Unallocated

 

 

 

 

 

 

 

 

909

 

 

 

909

 

Total

 

$

8

 

 

$

141

 

 

$

13,530

 

 

$

13,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

41

 

 

$

367

 

 

$

176,693

 

 

$

177,101

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

484

 

 

 

209,637

 

 

 

210,121

 

Non-Owner Occupied

 

 

 

 

 

31

 

 

 

523,567

 

 

 

523,598

 

Residential Real Estate

 

 

883

 

 

 

1,279

 

 

 

455,688

 

 

 

457,850

 

Real Estate Construction

 

 

 

 

 

 

 

 

135,195

 

 

 

135,195

 

Farm Real Estate

 

 

 

 

 

696

 

 

 

37,817

 

 

 

38,513

 

Consumer and Other

 

 

 

 

 

 

 

 

19,563

 

 

 

19,563

 

Total

 

$

924

 

 

$

2,857

 

 

$

1,558,160

 

 

$

1,561,941

 

 

The following tables represent credit exposures by internally assigned risk ratings for the periods ended December 31, 2019 and 2018. The remaining loans in the Residential Real Estate, Real Estate Construction and Consumer and Other loan categories that are not assigned a risk grade are presented in a separate table below. 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 rating 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.

 

Unrated – 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

December 31, 2019

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

199,649

 

 

$

2,236

 

 

$

1,225

 

 

$

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

237,171

 

 

 

5,617

 

 

 

2,818

 

 

 

 

 

 

245,606

 

Non-Owner Occupied

 

 

588,633

 

 

 

2,155

 

 

 

1,434

 

 

 

 

 

 

592,222

 

Residential Real Estate

 

 

73,289

 

 

 

528

 

 

 

6,495

 

 

 

 

 

 

80,312

 

Real Estate Construction

 

 

145,251

 

 

 

 

 

 

9

 

 

 

 

 

 

145,260

 

Farm Real Estate

 

 

30,808

 

 

 

567

 

 

 

2,739

 

 

 

 

 

 

34,114

 

Consumer and Other

 

 

1,289

 

 

 

 

 

 

6

 

 

 

 

 

 

1,295

 

Total

 

$

1,276,090

 

 

$

11,103

 

 

$

14,726

 

 

$

 

 

$

1,301,919

 

 

December 31, 2018

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

173,783

 

 

$

1,509

 

 

$

1,809

 

 

$

 

 

$

177,101

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

201,228

 

 

 

3,512

 

 

 

5,381

 

 

 

 

 

 

210,121

 

Non-Owner Occupied

 

 

520,487

 

 

 

2,023

 

 

 

1,088

 

 

 

 

 

 

523,598

 

Residential Real Estate

 

 

70,908

 

 

 

580

 

 

 

7,363

 

 

 

 

 

 

78,851

 

Real Estate Construction

 

 

124,769

 

 

 

13

 

 

 

41

 

 

 

 

 

 

124,823

 

Farm Real Estate

 

 

32,908

 

 

 

3,096

 

 

 

2,509

 

 

 

 

 

 

38,513

 

Consumer and Other

 

 

1,713

 

 

 

 

 

 

20

 

 

 

 

 

 

1,733

 

Total

 

$

1,125,796

 

 

$

10,733

 

 

$

18,211

 

 

$

 

 

$

1,154,740

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the years ended December 31, 2019 and December 31, 2018 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.

 

December 31, 2019

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

 

December 31, 2018

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

378,999

 

 

$

10,372

 

 

$

17,830

 

 

$

407,201

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

378,999

 

 

$

10,372

 

 

$

17,830

 

 

$

407,201

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of December 31, 2019 and 2018.

 

December 31, 2019

 

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

 

$

27

 

 

$

35

 

 

$

106

 

 

$

168

 

 

$

202,942

 

 

$

 

 

$

203,110

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

453

 

 

 

63

 

 

 

663

 

 

 

1,179

 

 

 

244,427

 

 

 

 

 

 

245,606

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

592,214

 

 

 

 

 

 

592,222

 

 

 

 

Residential Real Estate

 

 

2,399

 

 

 

198

 

 

 

1,775

 

 

 

4,372

 

 

 

458,193

 

 

 

467

 

 

 

463,032

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155,825

 

 

 

 

 

 

155,825

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

 

34,107

 

 

 

 

 

 

34,114

 

 

 

 

Consumer and Other

 

 

129

 

 

 

46

 

 

 

 

 

 

175

 

 

 

14,886

 

 

 

 

 

 

15,061

 

 

 

 

Total

 

$

3,008

 

 

$

342

 

 

$

2,559

 

 

$

5,909

 

 

$

1,702,594

 

 

$

467

 

 

$

1,708,970

 

 

$

 

 

 

December 31, 2018

 

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

 

$

225

 

 

$

 

 

$

92

 

 

$

317

 

 

$

176,743

 

 

$

41

 

 

$

177,101

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

547

 

 

 

413

 

 

 

564

 

 

 

1,524

 

 

 

208,597

 

 

 

 

 

 

210,121

 

 

 

 

Non-Owner Occupied

 

 

288

 

 

 

290

 

 

 

372

 

 

 

950

 

 

 

522,648

 

 

 

 

 

 

523,598

 

 

 

 

Residential Real Estate

 

 

7,118

 

 

 

677

 

 

 

806

 

 

 

8,601

 

 

 

448,366

 

 

 

883

 

 

 

457,850

 

 

 

 

Real Estate Construction

 

 

 

 

 

12

 

 

 

27

 

 

 

39

 

 

 

135,156

 

 

 

 

 

 

135,195

 

 

 

 

Farm Real Estate

 

 

33

 

 

 

 

 

 

158

 

 

 

191

 

 

 

38,322

 

 

 

 

 

 

38,513

 

 

 

 

Consumer and Other

 

 

117

 

 

 

57

 

 

 

9

 

 

 

183

 

 

 

19,380

 

 

 

 

 

 

19,563

 

 

 

 

Total

 

$

8,328

 

 

$

1,449

 

 

$

2,028

 

 

$

11,805

 

 

$

1,549,212

 

 

$

924

 

 

$

1,561,941

 

 

$

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of December 31, 2019 and 2018.

 

 

 

2019

 

 

2018

 

Commercial & Agriculture

 

$

173

 

 

$

270

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

938

 

 

 

942

 

Non-Owner Occupied

 

 

8

 

 

 

374

 

Residential Real Estate

 

 

4,183

 

 

 

3,886

 

Real Estate Construction

 

 

9

 

 

 

41

 

Farm Real Estate

 

 

284

 

 

 

338

 

Consumer and Other

 

 

4

 

 

 

18

 

Total

 

$

5,599

 

 

$

5,869

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

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. 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 the borrower 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. The gross interest income that would have been recorded on nonaccrual loans in 2019, 2018 and 2017 if the loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the period, was $571, $587 and $712, respectively. The amount of interest income on such loans recognized on a cash basis was $379 in 2019, $360 in 2018 and $139 in 2017.

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 estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates. TDRs accounted for $91 of the allowance for loan losses as of December 31, 2019, $141 as of December 31, 2018 and $169 as of December 31, 2017.

Loan modifications that are considered TDRs completed during the twelve month periods ended December 31, 2019, 2018 and 2017 were as follows:

 

 

 

For the Twelve Month Period Ended

December 31, 2019

 

 

 

Number

of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

1

 

 

 

382

 

 

 

382

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

382

 

 

$

382

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

 

 

For the Twelve Month Period Ended

December 31, 2018

 

 

 

Number

of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

1

 

 

 

23

 

 

 

23

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

110

 

 

 

110

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

2

 

 

$

133

 

 

$

133

 

 

 

 

For the Twelve Month Period Ended

December 31, 2017

 

 

 

Number

of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

1

 

 

 

13

 

 

 

13

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

13

 

 

$

13

 

 

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 originations loans, so modified loans present a higher risk of loss than do new origination loans. During the periods ended December 31, 2019, 2018 and 2017, there were no defaults on loans that were modified and considered TDRs during the previous twelve months.

Impaired Loans: Larger (greater than $350) commercial loan, commercial real estate loan and farm real estate loan relationships, all TDRs and residential real estate and consumer loans that are part of a larger relationship are tested for impairment. 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

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 December 31, 2019 and 2018.

 

 

 

December 31, 2019

 

 

December 31, 2018

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

367

 

 

$

367

 

 

 

 

 

 

$

367

 

 

$

367

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

168

 

 

 

168

 

 

 

 

 

 

 

193

 

 

 

193

 

 

 

 

 

Non-Owner Occupied

 

 

374

 

 

 

374

 

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

 

Residential Real Estate

 

 

1,571

 

 

 

1,643

 

 

 

 

 

 

 

1,017

 

 

 

1,089

 

 

 

 

 

Farm Real Estate

 

 

666

 

 

 

666

 

 

 

 

 

 

 

256

 

 

 

256

 

 

 

 

 

Total

 

 

3,146

 

 

 

3,218

 

 

 

 

 

 

 

1,864

 

 

 

1,939

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

258

 

 

 

258

 

 

$

9

 

 

 

291

 

 

 

291

 

 

$

12

 

Residential Real Estate

 

 

193

 

 

 

197

 

 

 

82

 

 

 

262

 

 

 

265

 

 

 

122

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

440

 

 

 

440

 

 

 

7

 

Total

 

 

451

 

 

 

455

 

 

 

91

 

 

 

993

 

 

 

996

 

 

 

141

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

367

 

 

 

367

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

426

 

 

 

426

 

 

 

9

 

 

 

484

 

 

 

484

 

 

 

12

 

Non-Owner Occupied

 

 

374

 

 

 

374

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

Residential Real Estate

 

 

1,764

 

 

 

1,840

 

 

 

82

 

 

 

1,279

 

 

 

1,354

 

 

 

122

 

Farm Real Estate

 

 

666

 

 

 

666

 

 

 

 

 

 

696

 

 

 

696

 

 

 

7

 

Total

 

$

3,597

 

 

$

3,673

 

 

$

91

 

 

$

2,857

 

 

$

2,935

 

 

$

141

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

The following tables include the average recorded investment and interest income recognized for impaired financing receivables as of, and for the years ended, December 31, 2019, 2018 and 2017.

 

For the year ended:

 

December 31, 2019

 

 

December 31, 2018

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

367

 

 

$

33

 

 

$

636

 

 

$

25

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

456

 

 

 

32

 

 

 

610

 

 

 

33

 

Non-Owner Occupied

 

 

308

 

 

 

20

 

 

 

39

 

 

 

5

 

Residential Real Estate

 

 

1,271

 

 

 

58

 

 

 

1,519

 

 

 

75

 

Farm Real Estate

 

 

683

 

 

 

29

 

 

 

716

 

 

 

29

 

Total

 

$

3,085

 

 

$

172

 

 

$

3,520

 

 

$

167

 

 

For the year ended:

 

December 31, 2017

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

1,375

 

 

$

34

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,507

 

 

 

75

 

Non-Owner Occupied

 

 

233

 

 

 

6

 

Residential Real Estate

 

 

1,515

 

 

 

73

 

Farm Real Estate

 

 

613

 

 

 

28

 

Total

 

$

5,243

 

 

$

216

 

 

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 December 31, 2019 and 2018, respectively, there were no foreclosed assets included in other assets. As of December 31, 2019 and 2018, the Company had initiated formal foreclosure procedures on $1,022 and $311, respectively, of consumer residential mortgages.

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

 

 

 

At December 31,

2019

 

 

At December 31,

2018

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

336

 

 

$

15

 

Acquisition of PCI loans

 

 

 

 

 

334

 

Accretion

 

 

(164

)

 

 

(13

)

Transfers from non-accretable to accretable

 

 

83

 

 

 

 

Balance at end of period

 

$

255

 

 

$

336

 

   

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

 

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

 

 

 

At December 31, 2019

 

 

At December 31, 2018

 

 

 

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

 

$

1,149

 

 

$

1,805

 

Carrying amount

 

 

467

 

 

 

924

 

 

There was $0 and $8 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of December 31, 2019 and 2018, respectively.