XML 21 R10.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 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 June 30, 2016 and 2015 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2016
 
$
3,743

 
$
5,281

 
$
894

 
$
218

 
$
10,136

(Reversal) Provision charged to operations
 
(4,673
)
 
(56
)
 
55

 
74

 
(4,600
)
Losses charged to allowance
 

 

 
(105
)
 

 
(105
)
Recoveries
 
3,902

 
435

 
104

 

 
4,441

Ending balance, June 30, 2016
 
$
2,972

 
$
5,660

 
$
948

 
$
292

 
$
9,872

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2015
 
$
3,129

 
$
4,457

 
$
765

 
$
48

 
$
8,399

(Reversal) 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


The following table shows the summary of activities for the allowance for loan losses as of and for the six months ended June 30, 2016 and 2015 by portfolio segment of loans (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

Provision charged to operations
 
(4,825
)
 
(395
)
 
188

 
182

 
(4,850
)
Losses charged to allowance
 
(4
)
 

 
(114
)
 

 
(118
)
Recoveries
 
4,239

 
851

 
140

 

 
5,230

Ending balance, June 30, 2016
 
$
2,972

 
$
5,660

 
$
948

 
$
292

 
$
9,872

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


The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2016 and December 31, 2015 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, June 30, 2016
 
$
2,972

 
$
5,660

 
$
948

 
$
292

 
$
9,872

Ending balance: individually evaluated for impairment
 
$
230

 
$
118

 
$
46

 
$

 
$
394

Ending balance: collectively evaluated for impairment
 
$
2,742

 
$
5,542

 
$
902

 
$
292

 
$
9,478

 
 
 
 
 
 
 
 
 
 
 
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 June 30, 2016 and December 31, 2015 by portfolio segment and by impairment methodology (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, June 30, 2016
 
$
126,451

 
$
441,557

 
$
62,097

 
$
630,105

Ending balance: individually evaluated for impairment
 
$
951

 
$
4,402

 
$
101

 
$
5,454

Ending balance: collectively evaluated for impairment
 
$
125,500

 
$
437,155

 
$
61,996

 
$
624,651

 
 
 
 
 
 
 
 
 
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 June 30, 2016 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
82,666

 
$
9,581

 
$
6,578

 
$

 
$
98,825

   Agricultural land and production
 
22,502

 
3,352

 
1,772

 

 
27,626

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
166,292

 
4,238

 
1,604

 

 
172,134

   Real estate construction and other land loans
 
38,399

 

 
2,819

 

 
41,218

   Commercial real estate
 
122,529

 
812

 
726

 

 
124,067

   Agricultural real estate
 
59,827

 
7,030

 
26,094

 

 
92,951

   Other real estate
 
11,187

 

 

 

 
11,187

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
41,184

 

 
656

 

 
41,840

   Consumer and installment
 
20,233

 

 
24

 

 
20,257

Total
 
$
564,819

 
$
25,013

 
$
40,273

 
$

 
$
630,105


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 June 30, 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
 
$
3,000

 
$

 
$
149

 
$
3,149

 
$
95,676

 
$
98,825

 
$

 
$
907

   Agricultural land and production
 

 

 

 

 
27,626

 
27,626

 

 

Real estate:
 

 
 

 
 

 

 

 

 
 

 
 
   Owner occupied
 

 
190

 

 
190

 
171,944

 
172,134

 

 
191

   Real estate construction and other land loans
 

 

 

 

 
41,218

 
41,218

 

 

   Commercial real estate
 
550

 

 

 
550

 
123,517

 
124,067

 

 
551

   Agricultural real estate
 

 

 

 

 
92,951

 
92,951

 

 

   Other real estate
 

 

 

 

 
11,187

 
11,187

 

 

Consumer:
 
 

 
 

 
 

 

 

 

 
 

 
 
   Equity loans and lines of credit
 
403

 

 

 
403

 
41,437

 
41,840

 

 
92

   Consumer and installment
 
110

 

 

 
110

 
20,147

 
20,257

 

 
9

Total
 
$
4,063

 
$
190


$
149


$
4,402


$
625,703


$
630,105


$


$
1,750


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 June 30, 2016 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Real estate:
 
 

 
 

 
 

   Owner occupied
 
$
21

 
$
23

 
$

   Real estate construction and other land loans
 
2,819

 
2,819

 

   Commercial real estate
 
842

 
982

 

  Total real estate
 
3,682

 
3,824

 

Consumer:
 
 

 
 

 
 

   Consumer and installment
 
9

 
12

 

Total with no related allowance recorded
 
3,691

 
3,836

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
951

 
953

 
230

Real estate:
 
 

 
 

 
 

   Owner occupied
 
170

 
208

 
11

   Commercial real estate
 
550

 
579

 
107

  Total real estate
 
720

 
787

 
118

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
92

 
93

 
46

Total with an allowance recorded
 
1,763

 
1,833

 
394

  Total
 
$
5,454

 
$
5,669

 
$
394


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 tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and six months ended June 30, 2016 and 2015.
 
 
 Three Months Ended June 30, 2016
 
 Three Months Ended June 30, 2015
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
33

 
$

 
$
4,257

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
162

 

 
1,033

 

Real estate construction and other land loans
 
2,901

 
51

 
547

 
58

Commercial real estate
 
995

 
14

 
2,598

 

Agricultural real estate
 

 

 
360

 

Total real estate
 
4,058

 
65

 
4,538

 
58

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
902

 

 
2,091

 

Consumer and installment
 
10

 

 

 

Total consumer
 
912

 

 
2,091

 

Total with no related allowance recorded
 
5,003

 
65

 
10,886

 
58

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
1,032

 
1

 
76

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
173

 

 
191

 

Real estate construction and other land loans
 

 

 
3,250

 

Commercial real estate
 
553

 

 
708

 
20

Total real estate
 
726

 

 
4,149

 
20

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
126

 

 
229

 

Consumer and installment
 

 

 
17

 

Total consumer
 
126

 

 
246

 

Total with an allowance recorded
 
1,884

 
1

 
4,471

 
20

Total
 
$
6,887

 
$
66

 
$
15,357

 
$
78


 
 
 Six Months Ended June 30, 2016
 
 Six Months Ended June 30, 2015
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
149

 
$

 
$
5,362

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
212

 

 
1,119

 

Real estate construction and other land loans
 
2,988

 
106

 
553

 
118

Commercial real estate
 
1,065

 
28

 
2,237

 

Agricultural real estate
 

 

 
360

 

Total real estate
 
4,265

 
134

 
4,269

 
118

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,065

 

 
2,219

 

Consumer and installment
 
5

 

 

 

Total consumer
 
1,070

 

 
2,219

 

Total with no related allowance recorded
 
5,484

 
134

 
11,850

 
118

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
638

 
1

 
415

 

Total commercial
 
638

 
1

 
415

 

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
175

 

 
195

 

Real estate construction and other land loans
 

 

 
3,356

 

Commercial real estate
 
559

 

 
870

 
39

Total real estate
 
734

 

 
4,421

 
39

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
152

 

 
444

 

Consumer and installment
 
5

 

 
18

 

Total consumer
 
157

 

 
462

 

Total with an allowance recorded
 
1,529

 
1

 
5,298

 
39

Total
 
$
7,013

 
$
135

 
$
17,148

 
$
157


Foregone interest on nonaccrual loans totaled $124,000 and $355,000 for the six month periods ended June 30, 2016 and 2015, respectively. For the three month periods ended June 30, 2016 and 2015, foregone interest on nonaccrual loans totaled $100,000 and $136,000, respectively.
 
Troubled Debt Restructurings:
As of June 30, 2016 and December 31, 2015, the Company has a recorded investment in troubled debt restructurings of $3,726,000 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 June 30, 2016 and December 31, 2015, respectively. The Company has committed to lend no additional amounts as of June 30, 2016 to customers with outstanding loans that are classified as troubled debt restructurings.
During the six month period ended June 30, 2016 two loans were modified as a troubled debt restructurings. The modification of the terms of such loans 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 or which resulted in a charge-off or change to the allowance for loan losses.
The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 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

 
$
44

(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, 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

 
$
38


During the six month period ended June 30, 2015 two loans were modified as a troubled debt restructurings. The modification of the terms of such loans 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 or which resulted in a charge-off or change to the allowance for loan losses.
During the quarter ended June 30, 2016 and 2015 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 six months ended June 30, 2016 or June 30, 2015.