XML 64 R10.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 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 September 30, 2015 and 2014 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, July 1, 2015
 
$
3,553

 
$
4,429

 
$
732

 
$

 
$
8,714

Provision charged to operations
 
(186
)
 
154

 
27

 
105

 
100

Losses charged to allowance
 
(11
)
 

 
(22
)
 

 
(33
)
Recoveries
 
267

 
8

 
37

 

 
312

Ending balance, September 30, 2015
 
$
3,623

 
$
4,591

 
$
774

 
$
105

 
$
9,093

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, July 1, 2014
 
$
1,874

 
$
4,157

 
$
981

 
$
295

 
$
7,307

Provision charged to operations
 
243

 
(121
)
 
(85
)
 
(37
)
 

Losses charged to allowance
 
(1
)
 

 
(57
)
 

 
(58
)
Recoveries
 
41

 
159

 
40

 

 
240

Ending balance, September 30, 2014
 
$
2,157

 
$
4,195

 
$
879

 
$
258

 
$
7,489

The following table shows the summary of activities for the allowance for loan losses as of and for the nine months ended September 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
 
731

 
509

 
(703
)
 
63

 
600

Losses charged to allowance
 
(708
)
 

 
(95
)
 

 
(803
)
Recoveries
 
470

 
24

 
494

 

 
988

Ending balance, September 30, 2015
 
$
3,623

 
$
4,591

 
$
774

 
$
105

 
$
9,093

Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2014
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Provision charged to operations
 
768

 
(970
)
 
(34
)
 
(164
)
 
(400
)
Losses charged to allowance
 
(1,195
)
 
(183
)
 
(467
)
 

 
(1,845
)
Recoveries
 
140

 
174

 
212

 

 
526

Ending balance, September 30, 2014
 
$
2,157

 
$
4,195

 
$
879

 
$
258

 
$
7,489


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

 
 

 
 

 
 

 
 

Ending balance, September 30, 2015
 
$
3,623

 
$
4,591

 
774

 
$
105

 
$
9,093

Ending balance: individually evaluated for impairment
 
$
10

 
$
145

 
36

 
$

 
$
191

Ending balance: collectively evaluated for impairment
 
$
3,613

 
$
4,446

 
738

 
$
105

 
$
8,902

 
 
 
 
 
 
 
 
 
 
 
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 September 30, 2015 and December 31, 2014 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, September 30, 2015
 
$
146,111

 
$
401,735

 
$
51,187

 
$
599,033

Ending balance: individually evaluated for impairment
 
$
55

 
$
5,294

 
$
1,498

 
$
6,847

Ending balance: collectively evaluated for impairment
 
$
146,056

 
$
396,441

 
$
49,689

 
$
592,186

 
 
 
 
 
 
 
 
 
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 September 30, 2015 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
93,454

 
$
9,343

 
$
1,770

 
$

 
$
104,567

   Agricultural land and production
 
29,794

 
11,750

 

 

 
41,544

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
164,316

 
4,481

 
1,580

 

 
170,377

   Real estate construction and other land loans
 
30,829

 
2,202

 
3,179

 

 
36,210

   Commercial real estate
 
108,437

 
3,720

 
4,774

 

 
116,931

   Agricultural real estate
 
58,253

 
12,232

 

 

 
70,485

   Other real estate
 
7,732

 

 

 

 
7,732

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
38,947

 
459

 
1,992

 

 
41,398

   Consumer and installment
 
9,772

 

 
17

 

 
9,789

Total
 
$
541,534

 
$
44,187

 
$
13,312

 
$

 
$
599,033


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 September 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
 
$

 
$

 
$
18

 
$
18

 
$
104,549

 
$
104,567

 
$

 
$
55

   Agricultural land and production
 

 

 

 

 
41,544

 
41,544

 

 

Real estate:
 

 
 

 
 

 

 

 

 
 

 
 
   Owner occupied
 

 

 

 

 
170,377

 
170,377

 

 
358

   Real estate construction and other land loans
 

 

 

 

 
36,210

 
36,210

 

 

   Commercial real estate
 

 

 

 

 
116,931

 
116,931

 

 
583

   Agricultural real estate
 

 

 

 

 
70,485

 
70,485

 

 

   Other real estate
 

 

 

 

 
7,732

 
7,732

 

 

Consumer:
 
 

 
 

 
 

 

 

 

 
 

 
 
   Equity loans and lines of credit
 

 

 
1,266

 
1,266

 
40,132

 
41,398

 

 
1,484

   Consumer and installment
 
36

 
15

 

 
51

 
9,738

 
9,789

 

 
14

Total
 
$
36

 
$
15


$
1,284


$
1,335


$
597,698


$
599,033


$


$
2,494


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 September 30, 2015 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
3

 
$
5

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
173

 
246

 

   Real estate construction and other land loans
 

 

 

   Commercial real estate
 
1,174

 
1,314

 

   Agricultural real estate
 

 

 

  Total real estate
 
1,347

 
1,560

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,276

 
1,951

 

Total with no related allowance recorded
 
2,626

 
3,516

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
52

 
55

 
10

Real estate:
 
 

 
 

 
 

   Owner occupied
 
185

 
214

 
21

   Real estate construction and other land loans
 
3,179

 
3,179

 
5

   Commercial real estate
 
583

 
598

 
119

  Total real estate
 
3,947

 
3,991

 
145

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
208

 
222

 
35

   Consumer and installment
 
14

 
17

 
1

  Total consumer
 
222

 
239

 
36

Total with an allowance recorded
 
4,221

 
4,285

 
191

  Total
 
$
6,847

 
$
7,801

 
$
191


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 September 30, 2015 and 2014.
 
 
 Three Months Ended September 30, 2015
 
 Three Months Ended September 30, 2014
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
143

 
$

 
$
20

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
556

 

 
1,227

 
14

Real estate construction and other land loans
 
1,064

 
57

 
1,335

 
18

Commercial real estate
 
2,020

 

 
377

 

Agricultural real estate
 
72

 

 

 

Total real estate
 
3,712

 
57

 
2,939

 
32

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,595

 

 
1,652

 

Consumer and installment
 

 

 
8

 

Total consumer
 
1,595

 

 
1,660

 

Total with no related allowance recorded
 
5,450

 
57

 
4,619

 
32

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
55

 

 
8

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
187

 

 
816

 

Real estate construction and other land loans
 
2,123

 

 
3,687

 
66

Commercial real estate
 
660

 
20

 
43

 

Total real estate
 
2,970

 
20

 
4,546

 
66

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
209

 

 
314

 

Consumer and installment
 
14

 

 
14

 

Total consumer
 
223

 

 
328

 

Total with an allowance recorded
 
3,248

 
20

 
4,882

 
66

Total
 
$
8,698

 
$
77

 
$
9,501

 
$
98


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

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
3,797

 
$

 
$
184

 
$

Agricultural land and production
 

 

 

 

Total commercial
 
3,797

 

 
184

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
950

 

 
2,406

 
41

Real estate construction and other land loans
 
706

 
175

 
1,345

 
18

Commercial real estate
 
2,171

 

 
501

 

Agricultural real estate
 
274

 

 

 

Other real estate
 

 

 

 

Total real estate
 
4,101

 
175

 
4,252

 
59

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
2,032

 

 
1,837

 

Consumer and installment
 

 

 
11

 

Total consumer
 
2,032

 

 
1,848

 

Total with no related allowance recorded
 
9,930

 
175

 
6,284

 
59

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
307

 

 
351

 

Agricultural land and production
 

 

 

 

Total commercial
 
307

 

 
351

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
193

 

 
283

 

Real estate construction and other land loans
 
2,986

 

 
3,852

 
204

Commercial real estate
 
807

 
59

 
13

 

Agricultural real estate
 

 

 

 

Other real estate
 

 

 

 

Total real estate
 
3,986

 
59

 
4,148

 
204

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
373

 

 
251

 

Consumer and installment
 
17

 

 
29

 

Total consumer
 
390

 

 
280

 

Total with an allowance recorded
 
4,683

 
59

 
4,779

 
204

Total
 
$
14,613

 
$
234

 
$
11,063

 
$
263


Foregone interest on nonaccrual loans totaled $366,000 and $270,000 for the nine month periods ended September 30, 2015 and 2014, respectively. For the three month periods ended September 30, 2015 and 2014, foregone interest on nonaccrual loans totaled $91,000 and $95,000, respectively.
 
Troubled Debt Restructurings:
As of September 30, 2015 and December 31, 2014, the Company has a recorded investment in troubled debt restructurings of $5,676,000 and $6,600,000, respectively. The Company has allocated $6,000 and $132,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of September 30, 2015 and December 31, 2014, respectively. The Company has committed to lend no additional amounts as of September 30, 2015 to customers with outstanding loans that are classified as troubled debt restructurings.
During the nine month period ended September 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 September 30, 2015 and September 30, 2014, no loans were modified as troubled debt restructurings.
The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 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

 
$
34

(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 nine months ended September 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

 
$
4

 
 
 
 
 
 
 
 
 
 
 
During the three months ended September 30, 2015 and 2014 no loans were modified as troubled debt restructuring.
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 nine months ended September 30, 2015 or September 30, 2014.