XML 64 R10.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Allowance For Credit Losses
ce for credit losses (the “Allowance”) is a valuation allowance for probable incurred credit losses in the Company’s loan portfolio. The Allowance is established through a provision for credit losses which is charged to expense. Additions to the Allowance are expected to maintain the adequacy of the total Allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the Allowance. Cash received on previously charged off credits is recorded as a recovery to the Allowance. The overall Allowance consists of two primary components, specific reserves related to impaired loans and general reserves for probable incurred losses related to loans that are not impaired.
For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment (and in certain cases peer data) over the most recent 20 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole.
The following table shows the summary of activities for the Allowance as of and for the three months ended June 30, 2015 and 2014 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2015
 
$
3,129

 
$
4,457

 
$
765

 
$
48

 
$
8,399

Provision charged to operations
 
610

 
(36
)
 
(26
)
 
(48
)
 
500

Losses charged to allowance
 
(287
)
 

 
(42
)
 

 
(329
)
Recoveries
 
101

 
8

 
35

 

 
144

Ending balance, June 30, 2015
 
$
3,553

 
$
4,429

 
$
732

 
$

 
$
8,714

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2014
 
$
2,012

 
$
4,672

 
$
1,391

 
$
246

 
$
8,321

Provision charged to operations
 
78

 
(340
)
 
(187
)
 
49

 
(400
)
Losses charged to allowance
 
(265
)
 
(183
)
 
(325
)
 

 
(773
)
Recoveries
 
49

 
8

 
102

 

 
159

Ending balance, June 30, 2014
 
$
1,874

 
$
4,157

 
$
981

 
$
295

 
$
7,307

The following table shows the summary of activities for the allowance for loan losses as of and for the six months ended June 30, 2015 and 2014 by portfolio segment of loans (in thousands):
 
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2015
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

Provision charged to operations
 
917

 
355

 
(730
)
 
(42
)
 
500

Losses charged to allowance
 
(697
)
 

 
(73
)
 

 
(770
)
Recoveries
 
203

 
16

 
457

 

 
676

Ending balance, June 30, 2015
 
$
3,553

 
$
4,429

 
$
732

 
$

 
$
8,714

Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2014
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Provision charged to operations
 
526

 
(850
)
 
51

 
(127
)
 
(400
)
Losses charged to allowance
 
(1,194
)
 
(183
)
 
(410
)
 

 
(1,787
)
Recoveries
 
98

 
16

 
172

 

 
286

Ending balance, June 30, 2014
 
$
1,874

 
$
4,157

 
$
981

 
$
295

 
$
7,307


The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2015 and December 31, 2014 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, June 30, 2015
 
$
3,553

 
$
4,429

 
732

 
$

 
$
8,714

Ending balance: individually evaluated for impairment
 
$
12

 
$
150

 
40

 
$

 
$
202

Ending balance: collectively evaluated for impairment
 
$
3,541

 
$
4,279

 
692

 
$

 
$
8,512

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2014
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

Ending balance: individually evaluated for impairment
 
$
230

 
$
162

 
$
220

 
$

 
$
612

Ending balance: collectively evaluated for impairment
 
$
2,900

 
$
3,896

 
$
858

 
$
42

 
$
7,696



The following table shows the ending balances of loans as of June 30, 2015 and December 31, 2014 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, June 30, 2015
 
$
137,864

 
$
405,730

 
$
51,713

 
$
595,307

Ending balance: individually evaluated for impairment
 
$
276

 
$
8,334

 
$
1,982

 
$
10,592

Ending balance: collectively evaluated for impairment
 
$
137,588

 
$
397,396

 
$
49,731

 
$
584,715

 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2014
 
$
128,147

 
$
386,627

 
$
57,668

 
$
572,442

Ending balance: individually evaluated for impairment
 
$
7,268

 
$
8,512

 
$
3,046

 
$
18,826

Ending balance: collectively evaluated for impairment
 
$
120,879

 
$
378,115

 
$
54,622

 
$
553,616



The following table shows the loan portfolio by class allocated by management’s internal risk ratings at June 30, 2015 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
80,040

 
$
10,691

 
$
865

 
$

 
$
91,596

   Agricultural land and production
 
46,268

 

 

 

 
46,268

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
165,108

 
5,530

 
2,166

 

 
172,804

   Real estate construction and other land loans
 
28,951

 
1,975

 
3,737

 

 
34,663

   Commercial real estate
 
112,198

 
3,747

 
6,336

 

 
122,281

   Agricultural real estate
 
64,806

 
2,558

 
360

 

 
67,724

   Other real estate
 
8,258

 

 

 

 
8,258

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
40,190

 
464

 
3,765

 

 
44,419

   Consumer and installment
 
7,278

 

 
16

 

 
7,294

Total
 
$
553,097

 
$
24,965

 
$
17,245

 
$

 
$
595,307


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2014 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
78,333

 
$
2,345

 
$
8,329

 
$

 
$
89,007

Agricultural land and production
 
39,140

 

 

 

 
39,140

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
170,568

 
2,778

 
3,458

 

 
176,804

Real estate construction and other land loans
 
32,114

 
1,130

 
5,679

 

 
38,923

Commercial real estate
 
95,831

 
215

 
10,742

 

 
106,788

Agricultural real estate
 
55,018

 
2,123

 
360

 

 
57,501

Other real estate
 
6,611

 

 

 

 
6,611

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
42,334

 
72

 
5,169

 

 
47,575

Consumer and installment
 
10,072

 

 
21

 

 
10,093

Total
 
$
530,021

 
$
8,663

 
$
33,758

 
$

 
$
572,442



The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2015 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$

 
$

 
$
227

 
$
227

 
$
91,369

 
$
91,596

 
$

 
$
275

   Agricultural land and production
 

 

 

 

 
46,268

 
46,268

 

 

Real estate:
 

 
 

 
 

 

 

 

 
 

 
 
   Owner occupied
 

 

 
572

 
572

 
172,232

 
172,804

 

 
939

   Real estate construction and other land loans
 

 

 
547

 
547

 
34,116

 
34,663

 

 
547

   Commercial real estate
 

 

 
1,408

 
1,408

 
120,873

 
122,281

 

 
2,112

   Agricultural real estate
 
360

 

 

 
360

 
67,364

 
67,724

 

 
360

   Other real estate
 

 

 

 

 
8,258

 
8,258

 

 

Consumer:
 
 

 
 

 
 

 

 

 

 
 

 
 
   Equity loans and lines of credit
 

 

 
1,743

 
1,743

 
42,676

 
44,419

 

 
1,967

   Consumer and installment
 
57

 

 

 
57

 
7,237

 
7,294

 

 
16

Total
 
$
417

 
$


$
4,497


$
4,914


$
590,393


$
595,307


$


$
6,216


The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2014 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
172

 
$
88

 
$

 
$
260

 
$
88,747

 
$
89,007

 
$

 
$
7,265

   Agricultural land and production
 

 

 

 

 
39,140

 
39,140

 

 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Owner occupied
 
164

 

 
249

 
413

 
176,391

 
176,804

 

 
1,363

   Real estate construction and other land loans
 
547

 

 

 
547

 
38,376

 
38,923

 

 
547

   Commercial real estate
 

 

 

 

 
106,788

 
106,788

 

 
1,468

   Agricultural real estate
 

 

 

 

 
57,501

 
57,501

 

 
360

   Other real estate
 

 

 

 

 
6,611

 
6,611

 

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Equity loans and lines of credit
 

 

 
227

 
227

 
47,348

 
47,575

 

 
3,030

   Consumer and installment
 
30

 

 

 
30

 
10,063

 
10,093

 

 
19

Total
 
$
913

 
$
88

 
$
476

 
$
1,477

 
$
570,965

 
$
572,442

 
$

 
$
14,052


 
The following table shows information related to impaired loans by class at June 30, 2015 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
211

 
$
213

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
749

 
820

 

   Real estate construction and other land loans
 
547

 
799

 

   Commercial real estate
 
2,594

 
2,774

 

   Agricultural real estate
 
360

 
360

 

  Total real estate
 
4,250

 
4,753

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,755

 
2,435

 

Total with no related allowance recorded
 
6,216

 
7,401

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
65

 
67

 
12

Real estate:
 
 

 
 

 
 

   Owner occupied
 
190

 
215

 
25

   Real estate construction and other land loans
 
3,190

 
3,190

 
1

   Commercial real estate
 
704

 
713

 
124

  Total real estate
 
4,084

 
4,118

 
150

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
211

 
223

 
39

   Consumer and installment
 
16

 
18

 
1

  Total consumer
 
227

 
241

 
40

Total with an allowance recorded
 
4,376

 
4,426

 
202

  Total
 
$
10,592

 
$
11,827

 
$
202


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following table shows information related to impaired loans by class at December 31, 2014 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
6,440

 
$
9,991

 
$

   Agricultural land and production
 

 
1,722

 

Total commercial
 
6,440

 
11,713

 

Real estate:
 
 

 
 

 
 

   Owner occupied
 
1,188

 
1,255

 

   Real estate construction and other land loans
 
547

 
799

 

   Commercial real estate
 
1,794

 
1,794

 

   Agricultural real estate
 
360

 
360

 

Total real estate
 
3,889

 
4,208

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
2,019

 
2,707

 

   Consumer and installment
 

 

 

Total consumer
 
2,019

 
2,707

 

Total with no related allowance recorded
 
12,348

 
18,628

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
828

 
835

 
230

Real estate:
 
 

 
 

 
 

   Owner occupied
 
199

 
219

 
30

   Real estate construction and other land loans
 
3,542

 
3,542

 
72

   Commercial real estate
 
882

 
1,022

 
60

Total real estate
 
4,623

 
4,783

 
162

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,008

 
1,026

 
217

   Consumer and installment
 
19

 
21

 
3

Total consumer
 
1,027

 
1,047

 
220

Total with an allowance recorded
 
6,478

 
6,665

 
612

Total
 
$
18,826

 
$
25,293

 
$
612

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2015 and 2014.
 
 
 Three Months Ended June 30, 2015
 
 Three Months Ended June 30, 2014
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
4,257

 
$

 
$
155

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
1,033

 

 
2,532

 
20

Real estate construction and other land loans
 
547

 
58

 
1,245

 

Commercial real estate
 
2,598

 

 
632

 

Agricultural real estate
 
360

 

 

 

Total real estate
 
4,538

 
58

 
4,409

 
20

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
2,091

 

 
1,883

 

Consumer and installment
 

 

 
23

 

Total consumer
 
2,091

 

 
1,906

 

Total with no related allowance recorded
 
10,886

 
58

 
6,470

 
20

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
76

 

 

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
191

 

 

 

Real estate construction and other land loans
 
3,250

 

 
3,832

 
68

Commercial real estate
 
708

 
20

 

 

Total real estate
 
4,149

 
20

 
3,832

 
68

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
229

 

 
222

 

Consumer and installment
 
17

 

 

 

Total consumer
 
246

 

 
222

 

Total with an allowance recorded
 
4,471

 
20

 
4,054

 
68

Total
 
$
15,357

 
$
78

 
$
10,524

 
$
88


The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the six months ended June 30, 2015 and 2014.
 
 
 Six Months Ended June 30, 2015
 
 Six Months Ended June 30, 2014
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
5,362

 
$

 
$
255

 
$

Agricultural land and production
 

 

 

 

Total commercial
 
5,362

 

 
255

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
1,119

 

 
2,911

 
41

Real estate construction and other land loans
 
553

 
118

 
1,349

 

Commercial real estate
 
2,237

 

 
554

 

Agricultural real estate
 
360

 

 

 

Other real estate
 

 

 

 

Total real estate
 
4,269

 
118

 
4,814

 
41

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
2,219

 

 
1,917

 

Consumer and installment
 

 

 
12

 

Total consumer
 
2,219

 

 
1,929

 

Total with no related allowance recorded
 
11,850

 
118

 
6,998

 
41

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
415

 

 
498

 

Agricultural land and production
 

 

 

 

Total commercial
 
415

 

 
498

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
195

 

 
55

 

Real estate construction and other land loans
 
3,356

 

 
3,923

 
138

Commercial real estate
 
870

 
39

 

 

Agricultural real estate
 

 

 

 

Other real estate
 

 

 

 

Total real estate
 
4,421

 
39

 
3,978

 
138

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
444

 

 
224

 

Consumer and installment
 
18

 

 
35

 

Total consumer
 
462

 

 
259

 

Total with an allowance recorded
 
5,298

 
39

 
4,735

 
138

Total
 
$
17,148

 
$
157

 
$
11,733

 
$
179


Foregone interest on nonaccrual loans totaled $355,000 and $185,000 for the six month periods ended June 30, 2015 and 2014, respectively. For the three month periods ended June 30, 2015 and 2014, foregone interest on nonaccrual loans totaled $136,000 and $95,000, respectively.
 
Troubled Debt Restructurings:
As of June 30, 2015 and December 31, 2014, the Company has a recorded investment in troubled debt restructurings of $6,251,000 and $6,600,000, respectively. The Company has allocated $2,000 and $132,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of June 30, 2015 and December 31, 2014, respectively. The Company has committed to lend no additional amounts as of June 30, 2015 to customers with outstanding loans that are classified as troubled debt restructurings.
During the six month period ended June 30, 2015 two loans were modified as a troubled debt restructuring. The modification of the terms of such loan included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same period, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower was forgiven. During the three months ended June 30, 2015, no loans were modified as troubled debt restructurings.
The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2015 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Commercial and Industrial
 
2

 
$
42

 
$

 
$
42

 
$
38

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2014 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Equity loans and lines of credit
 
1

 
$
7

 
$

 
$
7

 
$
6


    
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ending June 30, 2014 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Equity loans and lines of credit
 
1

 
$
7

 
$

 
$
7

 
$
6

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on troubled debt restructurings, within twelve months following the modification, during the six months ended June 30, 2015 or June 30, 2014.