XML 22 R10.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Allowance for Credit Losses
3 Months Ended
Mar. 31, 2016
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 March 31, 2016 and 2015 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2016
 
$
3,562

 
$
5,204

 
$
734

 
$
110

 
$
9,610

(Reversal) Provision charged to operations
 
(152
)
 
(340
)
 
134

 
108

 
(250
)
Losses charged to allowance
 
(4
)
 

 
(9
)
 

 
(13
)
Recoveries
 
337

 
417

 
35

 

 
789

Ending balance, March 31, 2016
 
$
3,743

 
$
5,281

 
$
894

 
$
218

 
$
10,136

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2015
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

(Reversal) Provision charged to operations
 
308

 
391

 
(705
)
 
6

 

Losses charged to allowance
 
(410
)
 

 
(31
)
 

 
(441
)
Recoveries
 
101

 
8

 
423

 

 
532

Ending balance, March 31, 2015
 
$
3,129

 
$
4,457

 
$
765

 
$
48

 
$
8,399

 
The following is a summary of the Allowance by impairment methodology and portfolio segment as of March 31, 2016 and December 31, 2015 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, March 31, 2016
 
$
3,743

 
$
5,281

 
$
894

 
$
218

 
$
10,136

Ending balance: individually evaluated for impairment
 
$
565

 
$
124

 
$
106

 
$

 
$
795

Ending balance: collectively evaluated for impairment
 
$
3,178

 
$
5,157

 
$
788

 
$
218

 
$
9,341

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2015
 
$
3,562

 
$
5,204

 
$
734

 
$
110

 
$
9,610

Ending balance: individually evaluated for impairment
 
$
1

 
$
128

 
$
35

 
$

 
$
164

Ending balance: collectively evaluated for impairment
 
$
3,561

 
$
5,076

 
$
699

 
$
110

 
$
9,446



The following table shows the ending balances of loans as of March 31, 2016 and December 31, 2015 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, March 31, 2016
 
$
122,732

 
$
427,394

 
$
58,165

 
$
608,291

Ending balance: individually evaluated for impairment
 
$
1,159

 
$
5,278

 
$
1,500

 
$
7,937

Ending balance: collectively evaluated for impairment
 
$
121,573

 
$
422,116

 
$
56,665

 
$
600,354

 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

Ending balance, December 31, 2015
 
$
132,669

 
$
410,226

 
$
54,799

 
$
597,694

Ending balance: individually evaluated for impairment
 
$
30

 
$
5,199

 
$
1,470

 
$
6,699

Ending balance: collectively evaluated for impairment
 
$
132,639

 
$
405,027

 
$
53,329

 
$
590,995



The following table shows the loan portfolio by class allocated by management’s internal risk ratings at March 31, 2016 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
82,223

 
$
9,609

 
$
7,164

 
$

 
$
98,996

   Agricultural land and production
 
20,368

 
1,900

 
1,468

 

 
23,736

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
162,727

 
4,007

 
1,937

 

 
168,671

   Real estate construction and other land loans
 
39,101

 

 
3,064

 

 
42,165

   Commercial real estate
 
114,613

 
1,668

 
2,330

 

 
118,611

   Agricultural real estate
 
61,697

 
3,900

 
21,757

 

 
87,354

   Other real estate
 
10,593

 

 

 

 
10,593

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
39,961

 

 
2,142

 

 
42,103

   Consumer and installment
 
16,052

 

 
10

 

 
16,062

Total
 
$
547,335

 
$
21,084

 
$
39,872

 
$

 
$
608,291


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2015 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
77,783

 
$
22,607

 
$
1,807

 
$

 
$
102,197

Agricultural land and production
 
20,422

 

 
10,050

 

 
30,472

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
163,570

 
3,785

 
1,555

 

 
168,910

Real estate construction and other land loans
 
34,916

 
644

 
3,125

 

 
38,685

Commercial real estate
 
110,833

 
1,683

 
4,728

 

 
117,244

Agricultural real estate
 
66,347

 

 
8,520

 

 
74,867

Other real estate
 
10,520

 

 

 

 
10,520

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
40,332

 

 
1,964

 

 
42,296

Consumer and installment
 
12,488

 

 
15

 

 
12,503

Total
 
$
537,211

 
$
28,719

 
$
31,764

 
$

 
$
597,694



The following table shows an aging analysis of the loan portfolio by class and the time past due at March 31, 2016 (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
 
$
897

 
$
149

 
$

 
$
1,046

 
$
97,950

 
$
98,996

 
$

 
$
1,114

   Agricultural land and production
 
48

 

 

 
48

 
23,688

 
23,736

 

 

Real estate:
 

 
 

 
 

 

 

 

 
 

 
 
   Owner occupied
 
287

 

 
170

 
457

 
168,214

 
168,671

 

 
506

   Real estate construction and other land loans
 

 

 

 

 
42,165

 
42,165

 

 

   Commercial real estate
 

 

 

 

 
118,611

 
118,611

 

 
558

   Agricultural real estate
 

 

 

 

 
87,354

 
87,354

 

 

   Other real estate
 

 

 

 

 
10,593

 
10,593

 

 

Consumer:
 
 

 
 

 
 

 

 

 

 
 

 
 
   Equity loans and lines of credit
 
280

 

 
167

 
447

 
41,656

 
42,103

 

 
1,490

   Consumer and installment
 
17

 

 

 
17

 
16,045

 
16,062

 

 
11

Total
 
$
1,529

 
$
149


$
337


$
2,015


$
606,276


$
608,291


$


$
3,679


The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 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
 
$

 
$

 
$

 
$

 
$
102,197

 
$
102,197

 
$

 
$
29

   Agricultural land and production
 

 

 

 

 
30,472

 
30,472

 

 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Owner occupied
 

 

 

 

 
168,910

 
168,910

 

 
347

   Real estate construction and other land loans
 

 

 

 

 
38,685

 
38,685

 

 

   Commercial real estate
 
98

 

 

 
98

 
117,146

 
117,244

 

 
567

   Agricultural real estate
 

 

 

 

 
74,867

 
74,867

 

 

   Other real estate
 

 

 

 

 
10,520

 
10,520

 

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Equity loans and lines of credit
 

 
166

 

 
166

 
42,130

 
42,296

 

 
1,457

   Consumer and installment
 
38

 

 

 
38

 
12,465

 
12,503

 

 
13

Total
 
$
136

 
$
166

 
$

 
$
302

 
$
597,392

 
$
597,694

 
$

 
$
2,413


 
The following table shows information related to impaired loans by class at March 31, 2016 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
59

 
$
63

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
331

 
415

 

   Real estate construction and other land loans
 
3,064

 
3,064

 

   Commercial real estate
 
1,149

 
1,289

 

  Total real estate
 
4,544

 
4,768

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,264

 
1,990

 

   Consumer and installment
 
10

 
13

 

Total consumer
 
1,274

 
2,003

 

Total with no related allowance recorded
 
5,877

 
6,834

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
1,100

 
1,102

 
565

Real estate:
 
 

 
 

 
 

   Owner occupied
 
175

 
210

 
15

   Commercial real estate
 
559

 
584

 
109

  Total real estate
 
734

 
794

 
124

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
226

 
240

 
106

Total with an allowance recorded
 
2,060

 
2,136

 
795

  Total
 
$
7,937

 
$
8,970

 
$
795


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

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$

 
$
1

 
$

Total commercial
 

 
1

 

Real estate:
 
 

 
 

 
 

   Owner occupied
 
166

 
245

 

   Real estate construction and other land loans
 
3,125

 
3,125

 

   Commercial real estate
 
1,162

 
1,302

 

Total real estate
 
4,453

 
4,672

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,291

 
1,991

 

Total with no related allowance recorded
 
5,744

 
6,664

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
30

 
33

 
1

Real estate:
 
 

 
 

 
 

   Owner occupied
 
180

 
212

 
18

   Commercial real estate
 
566

 
588

 
110

Total real estate
 
746

 
800

 
128

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
166

 
179

 
33

   Consumer and installment
 
13

 
15

 
2

Total consumer
 
179

 
194

 
35

Total with an allowance recorded
 
955

 
1,027

 
164

Total
 
$
6,699

 
$
7,691

 
$
164

 
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 March 31, 2016 and 2015.
 
 
 Three Months Ended March 31, 2016
 
 Three Months Ended March 31, 2015
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
243

 
$

 
$
6,191

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
291

 
54

 
1,184

 

Real estate construction and other land loans
 
3,094

 
19

 
557

 
60

Commercial real estate
 
1,156

 

 
1,965

 

Agricultural real estate
 

 

 
360

 

Total real estate
 
4,541

 
73

 
4,066

 
60

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,278

 

 
2,315

 

Consumer and installment
 
3

 

 

 

Total consumer
 
1,281

 

 
2,315

 

Total with no related allowance recorded
 
6,065

 
73

 
12,572

 
60

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
360

 
1

 
668

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
178

 

 
198

 

Real estate construction and other land loans
 

 

 
3,436

 

Commercial real estate
 
564

 

 
992

 
19

Total real estate
 
742

 

 
4,626

 
19

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
196

 

 
605

 

Consumer and installment
 
8

 

 
19

 

Total consumer
 
204

 

 
624

 

Total with an allowance recorded
 
1,306

 
1

 
5,918

 
19

Total
 
$
7,371

 
$
74

 
$
18,490

 
$
79


 
Foregone interest on nonaccrual loans totaled $61,000 and $259,000 for the three month periods ended March 31, 2016 and 2015, respectively.
 
Troubled Debt Restructurings:
As of March 31, 2016 and December 31, 2015, the Company has a recorded investment in troubled debt restructurings of $5,565,000 and $5,623,000, respectively. The Company has allocated $3,000 and $1,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of March 31, 2016 and December 31, 2015, respectively. The Company has committed to lend no additional amounts as of March 31, 2016 to customers with outstanding loans that are classified as troubled debt restructurings.
During the three month period ended March 31, 2016 two loans was 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.
The following table presents loans by class modified as troubled debt restructurings that occurred during the quarter ended March 31, 2016 (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

 
$
45

 
$

 
$
45

 
$
45

(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 quarter ended March 31, 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:
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
2

 
$
42

 
$

 
$
42

 
$
42

 

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 quarter ended March 31, 2016 or March 31, 2015.