XML 24 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2020
Text Block [Abstract]  
Allowance for Loan Losses

(5) Allowance for Loan Losses

Management has an established methodology for determining 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. 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 $20,420 adequate to cover loan losses inherent in the loan portfolio, at June 30, 2020. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and six months ended June 30, 2020 and 2019.

Allowance for loan losses:

 

For the three months ended June 30, 2020

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,400

 

 

$

(15

)

 

$

3

 

 

$

411

 

 

$

2,799

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,810

 

 

 

(1

)

 

 

7

 

 

 

595

 

 

 

3,411

 

Non-Owner Occupied

 

 

7,617

 

 

 

 

 

 

37

 

 

 

1,515

 

 

 

9,169

 

Residential Real Estate

 

 

1,950

 

 

 

(74

)

 

 

31

 

 

 

527

 

 

 

2,434

 

Real Estate Construction

 

 

1,606

 

 

 

 

 

 

2

 

 

 

236

 

 

 

1,844

 

Farm Real Estate

 

 

310

 

 

 

 

 

 

4

 

 

 

47

 

 

 

361

 

Consumer and Other

 

 

246

 

 

 

(26

)

 

 

18

 

 

 

9

 

 

 

247

 

Unallocated

 

 

9

 

 

 

 

 

 

 

 

 

146

 

 

 

155

 

Total

 

$

16,948

 

 

$

(116

)

 

$

102

 

 

$

3,486

 

 

$

20,420

 

 

For the three months ended June 30, 2020, the Company provided $3,486 to the allowance for loan losses.  The provision was primarily the result of an increase in Civista’s qualitative factors, primarily changes in international, national, regional and local conditions, related to the economic shutdown driven by the ongoing COVID-19 pandemic. Economic impacts from the COVID-19 pandemic include the loss of revenue being experience by our business clients, disruption of supply chains, additional employee costs for businesses due to the pandemic, higher unemployment rates throughout our footprint and a large number of customers requesting payment relief. In addition, 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 loan balances mainly from Civista’s participated in the PPP loan program. In the event of a loss resulting from a default on a PPP loan, and a determination by the U.S. Small Business Administration (“SBA”) that there was a deficiency in the manner on which the PPP loan was originated or funded, the SBA may deny its liability under the guaranty. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased due to an increase in general reserves required for this type as a result of factors related to the COVID-19 pandemic, offset by a decrease in 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 as a result of an increase in loan balances.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans increased due to an increase in general reserves required for this type as a result of factors related to the COVID-19 pandemic, offset by a decrease in loan balances and loss rates. The result was represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in general reserves required as a result of an increase in loan balances, represented by an increase in the provision.  The allowance for Farm Real Estate loans increased due to an increase in general reserves required as a result of an increase in loan balances.  The result was represented as an increase 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 at June 30, 2020.

Allowance for loan losses:

 

For the three months ended June 30, 2019

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,834

 

 

$

(27

)

 

$

3

 

 

$

18

 

 

$

1,828

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,979

 

 

 

 

 

 

17

 

 

 

13

 

 

 

2,009

 

Non-Owner Occupied

 

 

5,989

 

 

 

 

 

 

30

 

 

 

(152

)

 

 

5,867

 

Residential Real Estate

 

 

1,434

 

 

 

(105

)

 

 

37

 

 

 

332

 

 

 

1,698

 

Real Estate Construction

 

 

971

 

 

 

 

 

 

 

 

 

164

 

 

 

1,135

 

Farm Real Estate

 

 

366

 

 

 

 

 

 

1

 

 

 

(2

)

 

 

365

 

Consumer and Other

 

 

251

 

 

 

(24

)

 

 

32

 

 

 

(58

)

 

 

201

 

Unallocated

 

 

998

 

 

 

 

 

 

 

 

 

(315

)

 

 

683

 

Total

 

$

13,822

 

 

$

(156

)

 

$

120

 

 

$

 

 

$

13,786

 

 

For the three months ended June 30, 2019, the allowance for Commercial Real Estate – Non-Owner Occupied loans decreased due to a decrease in general reserves required as a result of a decrease in loan balances and loss rates.  This was represented as a decrease in the provision.  The allowance for Residential Real Estate loans increased due to an increase in general reserves required for this type as a result of an increase in loan balances and loss rates, represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in general reserves required as a result of an increase in loan balances.  The allowance for Consumer and Other loans was reduced by a decrease in loss rates and recoveries on previously charged off amounts. The result was represented as a decrease in the provision. Management determined 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, 2019.

 

Allowance for loan losses:

 

For the six months ended June 30, 2020

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,219

 

 

$

(15

)

 

$

4

 

 

$

591

 

 

$

2,799

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,541

 

 

 

(1

)

 

 

14

 

 

 

857

 

 

 

3,411

 

Non-Owner Occupied

 

 

6,584

 

 

 

 

 

 

41

 

 

 

2,544

 

 

 

9,169

 

Residential Real Estate

 

 

1,582

 

 

 

(97

)

 

 

79

 

 

 

870

 

 

 

2,434

 

Real Estate Construction

 

 

1,250

 

 

 

 

 

 

2

 

 

 

592

 

 

 

1,844

 

Farm Real Estate

 

 

344

 

 

 

 

 

 

7

 

 

 

10

 

 

 

361

 

Consumer and Other

 

 

247

 

 

 

(27

)

 

 

34

 

 

 

(7

)

 

 

247

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

155

 

Total

 

$

14,767

 

 

$

(140

)

 

$

181

 

 

$

5,612

 

 

$

20,420

 

 

For the six months ended June 30, 2020, the Company provided $5,612 to the allowance for loan losses.  The provision was primarily the result of an increase in Civista’s qualitative factors, primarily changes in international, national, regional and local conditions, related to the economic shutdown driven by the ongoing COVID-19 pandemic. Economic impacts related to the COVID-19 pandemic include the loss of revenue being experience by our business clients, disruption of supply chains, additional employee costs for businesses due to the pandemic, higher unemployment rates throughout our footprint and a large number of customers requesting payment relief. In addition, 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 loan balances mainly from Civista’s participated in the PPP loan program, offset by a decrease in loss rates. . In the event of a loss resulting from a default on a PPP loan, and a determination by the SBA that there was a deficiency in the manner on which the PPP loan was originated or funded, the SBA may deny its liability under the.  The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances and a decrease in 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 as a result of an increase in loan balances and a decrease in loss rates.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans increased due to an increase in general reserves required for this type as a result of factors related to the COVID-19 pandemic, offset by a decrease in loan balances and loss rates, represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in general reserves required as a result of an increase in loan balances, represented by an increase in the provision.  The allowance for Farm Real Estate loans increased due to an increase in general reserves required as a result of an increase in loan balances.  The result was represented as an increase 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 at June 30, 2020.

 

Allowance for loan losses:

 

For the six months ended June 30, 2019

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,747

 

 

$

(27

)

 

$

4

 

 

$

104

 

 

$

1,828

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,962

 

 

 

(60

)

 

 

239

 

 

 

(132

)

 

 

2,009

 

Non-Owner Occupied

 

 

5,803

 

 

 

 

 

 

44

 

 

 

20

 

 

 

5,867

 

Residential Real Estate

 

 

1,531

 

 

 

(203

)

 

 

162

 

 

 

208

 

 

 

1,698

 

Real Estate Construction

 

 

1,046

 

 

 

(24

)

 

 

 

 

 

113

 

 

 

1,135

 

Farm Real Estate

 

 

397

 

 

 

 

 

 

2

 

 

 

(34

)

 

 

365

 

Consumer and Other

 

 

284

 

 

 

(81

)

 

 

51

 

 

 

(53

)

 

 

201

 

Unallocated

 

 

909

 

 

 

 

 

 

 

 

 

(226

)

 

 

683

 

Total

 

$

13,679

 

 

$

(395

)

 

$

502

 

 

$

 

 

$

13,786

 

 

For the six months ended June 30, 2019, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves required for this type as a result of higher loan balances, offset by a decrease in the loss rates. The result was represented as an increase in the provision. The allowance for Commercial Real Estate –Owner Occupied loans increased due to an increase in general reserves required as a result of higher loan balances, offset by net recoveries on previously charged off amounts, resulting in a decrease in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required as a result of higher loan balances, offset by a decrease in the loss rates.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans increased due to an increase in general reserves required for this type as a result of an increase in loan balances and loss rates, represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in general reserves required as a result of higher loan balances.  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 decreased due to a decrease in the general reserves required for the type as a result of a decrease in loan balances and loss rates.  The result was represented as a decrease in the provision.  Management determined 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, 2019.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of June 30, 2020 and December 31, 2019.

 

June 30, 2020

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,799

 

 

$

2,799

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

8

 

 

 

3,403

 

 

 

3,411

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

9,169

 

 

 

9,169

 

Residential Real Estate

 

 

 

 

 

84

 

 

 

2,350

 

 

 

2,434

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,844

 

 

 

1,844

 

Farm Real Estate

 

 

 

 

 

 

 

 

361

 

 

 

361

 

Consumer and Other

 

 

 

 

 

 

 

 

247

 

 

 

247

 

Unallocated

 

 

 

 

 

 

 

 

155

 

 

 

155

 

Total

 

$

 

 

$

92

 

 

$

20,328

 

 

$

20,420

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

442,444

 

 

$

442,444

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

403

 

 

 

252,511

 

 

 

252,914

 

Non-Owner Occupied

 

 

 

 

 

368

 

 

 

646,424

 

 

 

646,792

 

Residential Real Estate

 

 

463

 

 

 

1,183

 

 

 

451,421

 

 

 

453,067

 

Real Estate Construction

 

 

 

 

 

 

 

 

178,318

 

 

 

178,318

 

Farm Real Estate

 

 

 

 

 

653

 

 

 

34,788

 

 

 

35,441

 

Consumer and Other

 

 

 

 

 

 

 

 

13,989

 

 

 

13,989

 

Total

 

$

463

 

 

$

2,607

 

 

$

2,019,895

 

 

$

2,022,965

 

 

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

 

 

 

 

 

 

 

 

0

 

 

 

0

 

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

 

 

The following tables present credit exposures by internally assigned risk grades as of June 30, 2020 and December 31, 2019. 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.

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 are included below.

 

June 30, 2020

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

437,923

 

 

$

2,526

 

 

$

1,995

 

 

$

 

 

$

442,444

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

241,144

 

 

 

8,867

 

 

 

2,903

 

 

 

 

 

 

252,914

 

Non-Owner Occupied

 

 

643,612

 

 

 

1,773

 

 

 

1,407

 

 

 

 

 

 

646,792

 

Residential Real Estate

 

 

78,028

 

 

 

486

 

 

 

5,731

 

 

 

 

 

 

84,245

 

Real Estate Construction

 

 

165,678

 

 

 

485

 

 

 

8

 

 

 

 

 

 

166,171

 

Farm Real Estate

 

 

32,302

 

 

 

550

 

 

 

2,589

 

 

 

 

 

 

35,441

 

Consumer and Other

 

 

1,024

 

 

 

 

 

 

21

 

 

 

 

 

 

1,045

 

Total

 

$

1,599,711

 

 

$

14,687

 

 

$

14,654

 

 

$

 

 

$

1,629,052

 

 

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

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended June 30, 2020 and December 31, 2019 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 and if management determines 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.

 

June 30, 2020

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

368,822

 

 

$

12,147

 

 

$

12,942

 

 

$

393,911

 

Nonperforming

 

 

 

 

 

 

 

 

2

 

 

 

2

 

Total

 

$

368,822

 

 

$

12,147

 

 

$

12,944

 

 

$

393,913

 

 

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

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of June 30, 2020 and December 31, 2019.

 

June 30, 2020

 

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

 

$

 

 

$

 

 

$

55

 

 

$

55

 

 

$

442,389

 

 

$

 

 

$

442,444

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

323

 

 

 

 

 

 

585

 

 

 

908

 

 

 

252,006

 

 

 

 

 

 

252,914

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

 

646,785

 

 

 

 

 

 

646,792

 

 

 

 

Residential Real Estate

 

 

177

 

 

 

418

 

 

 

1,049

 

 

 

1,644

 

 

 

450,960

 

 

 

463

 

 

 

453,067

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178,318

 

 

 

 

 

 

178,318

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

35,437

 

 

 

 

 

 

35,441

 

 

 

 

Consumer and Other

 

 

70

 

 

 

23

 

 

 

12

 

 

 

105

 

 

 

13,884

 

 

 

 

 

 

13,989

 

 

 

2

 

Total

 

$

570

 

 

$

441

 

 

$

1,712

 

 

$

2,723

 

 

$

2,019,779

 

 

$

463

 

 

$

2,022,965

 

 

$

2

 

 

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

 

 

$

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of June 30, 2020 and December 31, 2019.

 

 

 

June 30, 2020

 

 

December 31, 2019

 

Commercial & Agriculture

 

$

83

 

 

$

173

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

832

 

 

 

938

 

Non-Owner Occupied

 

 

7

 

 

 

8

 

Residential Real Estate

 

 

3,753

 

 

 

4,183

 

Real Estate Construction

 

 

8

 

 

 

9

 

Farm Real Estate

 

 

259

 

 

 

284

 

Consumer and Other

 

 

19

 

 

 

4

 

Total

 

$

4,961

 

 

$

5,599

 

 

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. Exceptions to this policy exist for loan modifications done as part of the Company’s COVID-19 deferral program, which allows the Company to not classify a modification so long as certain criteria as established in the CARES Act are met at the time of the modification.  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. Residential Real Estate loans modified in a TDR primarily involve interest rate reductions where monthly payments are 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 June 30, 2020, TDRs accounted for $92 of the allowance for loan losses. As of December 31, 2019, TDRs accounted for $91 of the allowance for loan losses.

There were no loans modified as TDRs during the three-month periods ended June 30, 2020 and 2019 and for the six-month period ended June 30, 2020. Loan modifications that are considered TDRs completed during the six-month period ended June 30, 2019 were as follows:

 

 

 

 

For the Six-Month Period Ended

 

 

 

June 30, 2019

 

 

 

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

 

 

1

 

 

 

382

 

 

 

382

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

382

 

 

$

382

 

 

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 six-month periods ended June 30, 2020 and June 30, 2019, there were no defaults on loans that were modified and considered TDRs during the respective previous twelve 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 loans, excluding PCI loans, with the associated allowance amount, if applicable, as of June 30, 2020 and December 31, 2019.

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

 

 

 

 

$

367

 

 

$

367

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

156

 

 

 

156

 

 

 

 

 

 

 

168

 

 

 

168

 

 

 

 

 

Non-Owner Occupied

 

 

368

 

 

 

368

 

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

 

Residential Real Estate

 

 

1,002

 

 

 

1,074

 

 

 

 

 

 

 

1,571

 

 

 

1,643

 

 

 

 

 

Farm Real Estate

 

 

653

 

 

 

653

 

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

 

Total

 

 

2,179

 

 

 

2,251

 

 

 

 

 

 

 

3,146

 

 

 

3,218

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

247

 

 

 

247

 

 

$

8

 

 

 

258

 

 

 

258

 

 

$

9

 

Residential Real Estate

 

 

181

 

 

 

186

 

 

 

84

 

 

 

193

 

 

 

197

 

 

 

82

 

Total

 

 

428

 

 

 

433

 

 

 

92

 

 

 

451

 

 

 

455

 

 

 

91

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

403

 

 

 

403

 

 

 

8

 

 

 

426

 

 

 

426

 

 

 

9

 

Non-Owner Occupied

 

 

368

 

 

 

368

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

Residential Real Estate

 

 

1,183

 

 

 

1,260

 

 

 

84

 

 

 

1,764

 

 

 

1,840

 

 

 

82

 

Farm Real Estate

 

 

653

 

 

 

653

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

Total

 

$

2,607

 

 

$

2,684

 

 

$

92

 

 

$

3,597

 

 

$

3,673

 

 

$

91

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three-month periods ended June 30, 2020 and 2019.

 

 

 

June 30, 2020

 

 

June 30, 2019

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

367

 

 

$

6

 

Commercial Real Estate—Owner Occupied

 

 

409

 

 

 

7

 

 

 

465

 

 

 

9

 

Commercial Real Estate—Non-Owner Occupied

 

 

369

 

 

 

5

 

 

 

381

 

 

 

5

 

Residential Real Estate

 

 

1,462

 

 

 

11

 

 

 

1,137

 

 

 

15

 

Farm Real Estate

 

 

659

 

 

 

6

 

 

 

687

 

 

 

8

 

Total

 

$

2,899

 

 

$

29

 

 

$

3,037

 

 

$

43

 

 

 

 

 

June 30, 2020

 

 

June 30, 2019

 

For the six months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

122

 

 

$

4

 

 

$

367

 

 

$

12

 

Commercial Real Estate—Owner Occupied

 

 

415

 

 

 

14

 

 

 

472

 

 

 

17

 

Commercial Real Estate—Non-Owner Occupied

 

 

371

 

 

 

10

 

 

 

264

 

 

 

9

 

Residential Real Estate

 

 

1,563

 

 

 

24

 

 

 

1,184

 

 

 

31

 

Farm Real Estate

 

 

662

 

 

 

13

 

 

 

690

 

 

 

15

 

Total

 

$

3,133

 

 

$

65

 

 

$

2,977

 

 

$

84

 

 

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

 

 

 

For the

Three-Month

Period Ended

June 30, 2020

 

 

For the

Three-Month

Period Ended

June 30, 2019

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

206

 

 

$

326

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(7

)

 

 

(67

)

Transfer from non-accretable to accretable

 

 

6

 

 

 

 

Balance at end of period

 

$

205

 

 

$

259

 

 

 

 

For the Six-Month

Period Ended

June 30, 2020

 

 

For the Six-Month

Period Ended

June 30, 2019

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

255

 

 

$

336

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(169

)

 

 

(77

)

Transfer fron non-accretable to accretable

 

 

119

 

 

 

 

Balance at end of period

 

$

205

 

 

$

259

 

 

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

 

 

 

At June 30, 2020

 

 

At December 31, 2019

 

 

 

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

 

$

976

 

 

$

1,149

 

Carrying amount

 

 

463

 

 

 

467

 

 

There was no allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of June 30, 2020 or December 31, 2019, 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 June 30, 2020 and December 31, 2019, respectively, there were no foreclosed assets included in other assets. As of June 30, 2020 and December 31, 2019, the Company had initiated formal foreclosure procedures on $867 and $1,022, respectively, of consumer residential mortgages.