XML 54 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2016
Receivables [Abstract]  
Loans and Allowance for Credit Losses
Changes in the allowance for credit losses were as follows (in thousands):
 
 
Years Ended December 31,
 
 
2016
 
2015
 
2014
Balance, beginning of year
 
$
9,610

 
$
8,308

 
$
9,208

(Reversal of) Provision charged to operations
 
(5,850
)
 
600

 
7,985

Losses charged to allowance
 
(883
)
 
(961
)
 
(9,834
)
Recoveries
 
6,449

 
1,663

 
949

Balance, end of year
 
$
9,326

 
$
9,610

 
$
8,308


The following table shows the summary of activities for the allowance for credit losses as of and for the years ended December 31, 2016, 2015, and 2014 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 of ) Provision charged to operations
 
(6,048
)
 
11

 
203

 
(16
)
 
(5,850
)
Losses charged to allowance
 
(621
)
 

 
(262
)
 

 
(883
)
Recoveries
 
5,287

 
985

 
177

 

 
6,449

Ending balance, December 31, 2016
 
$
2,180

 
$
6,200

 
$
852

 
$
94

 
$
9,326

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2015
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308

Provision charged to operations
 
190

 
1,114

 
(772
)
 
68

 
600

Losses charged to allowance
 
(802
)
 

 
(159
)
 

 
(961
)
Recoveries
 
1,044

 
32

 
587

 

 
1,663

Ending balance, December 31, 2015
 
$
3,562

 
$
5,204

 
$
734

 
$
110

 
$
9,610

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2014
 
$
2,444

 
$
5,174

 
$
1,168

 
$
422

 
$
9,208

Provision charged to operations
 
9,660

 
(1,447
)
 
152

 
(380
)
 
7,985

Losses charged to allowance
 
(9,145
)
 
(183
)
 
(506
)
 

 
(9,834
)
Recoveries
 
171

 
514

 
264

 

 
949

Ending balance, December 31, 2014
 
$
3,130

 
$
4,058

 
$
1,078

 
$
42

 
$
8,308


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

 
 

 
 

 
 

 
 

Ending balance, December 31, 2016
 
$
2,180

 
$
6,200

 
$
852

 
$
94

 
$
9,326

Ending balance: individually evaluated for impairment
 
$
3

 
$
241

 
$
63

 
$

 
$
307

Ending balance: collectively evaluated for impairment
 
$
2,177

 
$
5,959

 
$
789

 
$
94

 
$
9,019

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

 
 

 
 

 
 

Ending balance, December 31, 2016
 
$
114,161

 
$
550,796

 
$
90,404

 
$
755,361

Ending balance: individually evaluated for impairment
 
$
487

 
$
4,238

 
$
544

 
$
5,269

Ending balance: collectively evaluated for impairment
 
$
113,674

 
$
546,558

 
$
89,860

 
$
750,092

 
 
 
 
 
 
 
 
 
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 December 31, 2016 (in thousands):
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
75,212

 
$
907

 
$
12,533

 
$

 
$
88,652

Agricultural land and production
 
16,562

 
8,681

 
266

 

 
25,509

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
184,987

 
2,865

 
3,813

 

 
191,665

Real estate construction and other land loans
 
62,538

 
5,259

 
1,403

 

 
69,200

Commercial real estate
 
179,966

 
1,548

 
2,711

 

 
184,225

Agricultural real estate
 
49,270

 
10,390

 
27,101

 

 
86,761

Other real estate
 
18,779

 
166

 

 

 
18,945

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
62,782

 
95

 
1,617

 

 
64,494

Consumer and installment
 
25,890

 

 
20

 

 
25,910

Total
 
$
675,986

 
$
29,911

 
$
49,464

 
$

 
$
755,361


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
 
Substandard
 
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 December 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
 
$

 
$

 
$

 
$

 
$
88,652

 
$
88,652

 
$

 
$
447

Agricultural land and production
 

 

 

 

 
25,509

 
25,509

 

 

Real estate:
 

 
 

 
 

 


 

 

 
 

 
 
Owner occupied
 
87

 

 

 
87

 
191,578

 
191,665

 

 
107

Real estate construction and other land loans
 

 

 

 

 
69,200

 
69,200

 

 

Commercial real estate
 
565

 

 

 
565

 
183,660

 
184,225

 

 
1,082

Agricultural real estate
 

 

 

 

 
86,761

 
86,761

 

 

Other real estate
 

 

 

 

 
18,945

 
18,945

 

 

Consumer:
 
 
 
 

 
 

 


 

 

 
 

 
 
Equity loans and lines of credit
 
62

 
48

 

 
110

 
64,384

 
64,494

 

 
526

Consumer and installment
 
38

 

 

 
38

 
25,872

 
25,910

 

 
18

Total
 
$
752

 
$
48

 
$

 
$
800

 
$
754,561

 
$
755,361

 
$

 
$
2,180

 
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 December 31, 2016 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
$
447

 
$
612

 
$

Real estate:
 
 

 
 

 
 

Owner occupied
 
107

 
111

 

Commercial real estate
 
827

 
967

 

Total real estate
 
934

 
1,078

 

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
167

 
234

 

Consumer and installment
 
6

 
9

 

Total consumer
 
173

 
243

 

Total with no related allowance recorded
 
1,554

 
1,933

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

Commercial and industrial
 
40

 
40

 
3

Real estate:
 
 

 
 

 
 

Real estate construction and other land loans
 
2,222

 
2,222

 
79

Commercial real estate
 
1,082

 
1,146

 
162

Total real estate
 
3,304

 
3,368

 
241

Consumer:
 
 

 
 

 
 

Equity loans and lines of credit
 
359

 
364

 
61

Consumer and installment
 
12

 
12

 
2

Total consumer
 
371

 
376

 
63

Total with an allowance recorded
 
3,715

 
3,784

 
307

Total
 
$
5,269

 
$
5,717

 
$
307


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

 
$

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 years ended December 31, 2016, 2015, and 2014 (in thousands):
 
 
Year Ended
December 31, 2016
 
Year Ended
December 31, 2015
 
Year Ended
December 31, 2014
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
115

 
$

 
$
2,921

 
$

 
$
638

 
$

Agricultural land and production
 
42

 

 

 

 

 

Total commercial
 
157

 

 
2,921

 

 
638

 

Real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Owner occupied
 
162

 

 
770

 
231

 
2,063

 
2

Real estate construction and other land loans
 
2,393

 
196

 
1,266

 
79

 
1,276

 
24

Commercial real estate
 
903

 
55

 
1,939

 

 
574

 

Agricultural real estate
 
173

 

 
211

 

 
28

 

Other real estate
 

 

 

 

 

 

Total real estate
 
3,631

 
251

 
4,186

 
310

 
3,941

 
26

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
598

 

 
1,858

 

 
1,826

 

Consumer and installment
 
41

 

 

 

 
8

 

Total consumer
 
639

 

 
1,858

 

 
1,834

 

Total with no related allowance recorded
 
4,427

 
251

 
8,965

 
310

 
6,413

 
26

 
 

 
 

 
 

 
 

 
 

 
 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial:
 
 
 
 
 
 
 
 
 
 
 

Commercial and industrial
 
441

 
3

 
243

 

 
423

 

Agricultural land and production
 
104

 

 

 

 

 

Total commercial
 
545

 
3

 
243

 

 
423

 

Real estate:
 
 

 

 
 
 

 
 
 

Owner occupied
 
120

 

 
190

 

 
264

 

Real estate construction and other land loans
 
171

 

 
2,297

 

 
3,782

 
267

Commercial real estate
 
548

 

 
753

 

 
214

 
55

Total real estate
 
839

 

 
3,240

 

 
4,260

 
322

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
203

 

 
328

 

 
303

 

Consumer and installment
 
19

 

 
16

 

 
27

 

Total consumer
 
222

 

 
344

 

 
330

 

Total with an allowance recorded
 
1,606

 
3

 
3,827

 

 
5,013

 
322

Total
 
$
6,033

 
$
254

 
$
12,792

 
$
310

 
$
11,426

 
$
348



Foregone interest on nonaccrual loans totaled $245,000, $340,000, and $716,000 for the years ended December 31, 2016, 2015, and 2014, respectively. Interest income recognized on cash basis during the years presented above was not considered significant for financial reporting purposes.
    
Troubled Debt Restructurings:

As of December 31, 2016 and 2015, the Company has a recorded investment in troubled debt restructurings of $3,109,000 and, $5,623,000, respectively. The Company has allocated $82,000 and $1,000 of specific reserves for those loans at December 31, 2016 and 2015, respectively. The Company has committed to lend no additional amounts as of December 31, 2016 to customers with outstanding loans that are classified as troubled debt restructurings.
For the years ended December 31, 2016 and 2015 the terms of certain loans were modified as 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 periods, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower were forgiven.
The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2016 (dollars in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
2

 
$
45

 
$

 
$
45

 
$
40

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
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 year ended December 31, 2015 (dollars in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification
 
Post Modification Outstanding Recorded Investment (2)
 
Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
2

 
$
42

 
$

 
$
42

 
$
30

(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
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 12 months following the modification during the years ended December 31, 2016 and 2015.