XML 25 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2016
Text Block [Abstract]  
Allowance for Loan Losses

(5) Allowance for Loan Losses

Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and losses inherent in the loan portfolio. For purposes of determining the allowance for loan and lease losses, the Company has segmented certain loans in the portfolio by product type. Loss migration rates for each risk category are calculated and used as the basis for calculating loan loss allowance allocations. Loss migration rates are calculated over a three-year period for all portfolio segments, except for the segment consisting of purchased automobile loans which is calculated over a two and one-half year period. The use of a three-year period for loss migration analysis is a change in methodology as of the third quarter of 2015. Previously, a two-year loss migration analysis had been used for the entire portfolio. With continued improvement and stability in economic conditions, regulatory guidance recommends a longer look-back period. In addition, Civista made significant changes to consumer and commercial lending policies in the first quarter of 2012. Combined, the stable economy and now seasoned policy changes indicate a three-year period is more reflective of future expectations. Management also considers certain economic factors for trends that management uses to account for the qualitative and environmental changes in risk, which affects the level of the reserve. The following qualitative factors are analyzed:

 

    Changes in lending policies and procedures

 

    Changes in experience and depth of lending and management staff

 

    Changes in quality of Civista’s credit review system

 

    Changes in nature and volume of the loan portfolio

 

    Changes in past due, classified and nonaccrual loans and TDRs

 

    Changes in economic and business conditions

 

    Changes in competition or legal and regulatory requirements

 

    Changes in concentrations within the loan portfolio

 

    Changes in the underlying collateral for collateral dependent loans

 

The total allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the balance sheet date. The Company considers the allowance for loan losses of $14,547 adequate to cover loan losses inherent in the loan portfolio, at June 30, 2016. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and six months ended June 30, 2016 and 2015.

Allowance for loan losses:

For the six months ended June 30, 2016

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,478       $ (42   $ 35       $ 86      $ 1,557   

Commercial Real Estate:

            

Owner Occupied

     2,467         (42     52         (84     2,393   

Non-Owner Occupied

     4,657         —          1,359         (1,047     4,969   

Residential Real Estate

     4,086         (225     361         (323     3,899   

Real Estate Construction

     371         —          2         (7     366   

Farm Real Estate

     538         —          —           (62     476   

Consumer and Other

     382         (47     33         (10     358   

Unallocated

     382         —          —           147        529   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,361       $ (356   $ 1,842       $ (1,300   $ 14,547   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the six months ended June 30, 2016, the increase in allowance for Commercial & Agriculture loans was due to an increase in general reserves as a result of higher balances and higher loss rates in criticized loans. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced not only by a decrease in specific reserves required for this type, but also by decreases in past due, classified and non-accrual loans for this type. The result of these changes was represented as a decrease in the provision. The increase in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of an increase in general reserves required as a result of higher balances. Offsetting this was a payoff on a previously charged down loan was received resulting in a recovery of approximately $1,303. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances and a decrease in loss rates. The result of these changes was represented as a decrease in the provision. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

 

Allowance for loan losses:

For the six months ended June 30, 2015

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,819       $ —        $ 31       $ (455   $ 1,395   

Commercial Real Estate:

            

Owner Occupied

     2,221         (198     159         2,891        5,073   

Non-Owner Occupied

     4,334         (64     90         (1,207     3,153   

Residential Real Estate

     3,747         (541     165         99        3,470   

Real Estate Construction

     428         —          3         3        434   

Farm Real Estate

     822         —          51         (289     584   

Consumer and Other

     200         (87     30         47        190   

Unallocated

     697         —          —           (289     408   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,268       $ (890   $ 529       $ 800      $ 14,707   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the six months ended June 30, 2015, the allowance for Commercial and Agriculture loans was reduced due to decreases in specific reserves for impaired loans. The decrease in specific reserves for impaired loans was the result of the anticipated resolution of an impaired loan. The Company does not expect to incur losses with this resolution. This decrease was offset by an increase in criticized loan balances. The result was represented as a decrease in the provision. The increase in the allowance for Commercial Real Estate - Owner Occupied loans was the result of an increase in loss migration rates for special mention loans, based on the migration of loans into the special mention category during the migration analysis period, and an increase in substandard rated loan balances. The allowance for Commercial Real Estate – Non – Owner Occupied loans was reduced due to a decrease in loss migration rates offset by an increase in criticized loan balances. The ending reserve balance for Residential Real Estate loans declined from the end of the previous year due to charge-offs of loans that had a specific reserve previously applied. While loan balances were up, loss rates continued to decrease resulting in the allowance being lower. While criticized loan balances increased, we saw improvement in loss migration rates and a decline in specific reserves for impaired loans during the period. As a result, management determined that it was appropriate to reduce unallocated reserves at June 30, 2015.

 

Allowance for loan losses:

For the three months ended June 30, 2016

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,446       $ (20   $ 30       $ 101      $ 1,557   

Commercial Real Estate:

            

Owner Occupied

     2,372         (42     3         60        2,393   

Non-Owner Occupied

     4,711         —          1,319         (1,061     4,969   

Residential Real Estate

     4,114         (129     272         (358     3,899   

Real Estate Construction

     408         —          1         (43     366   

Farm Real Estate

     496         —          —           (20     476   

Consumer and Other

     358         (39     19         20        358   

Unallocated

     528         —          —           1        529   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,433       $ (230   $ 1,644       $ (1,300   $ 14,547   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the three months ended June 30, 2016, the increase in allowance for Commercial & Agriculture loans was due to an increase in general reserves as a result of higher loss rates in criticized loans. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased as the result of an increase in general reserves required as a result of higher balances. Offsetting this was a payoff on a previously charged down loan that was received resulting in a recovery of approximately $1,303. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans was reduced by a decrease in general reserves required for this type as result of decreased loan balances, represented by a decrease in the provision. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances, represented as a decrease in the provision. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

 

Allowance for loan losses:

For the three months ended June 30, 2015

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,795       $ —        $ 12       $ (412   $ 1,395   

Commercial Real Estate:

            

Owner Occupied

     1,808         —          157         3,108        5,073   

Non-Owner Occupied

     4,926         (55     76         (1,794     3,153   

Residential Real Estate

     3,666         (213     34         (17     3,470   

Real Estate Construction

     498         —          2         (66     434   

Farm Real Estate

     799         —          —           (215     584   

Consumer and Other

     190         (37     16         21        190   

Unallocated

     633         —          —           (225     408   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,315       $ (305   $ 297       $ 400      $ 14,707   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the three months ended June 30, 2015, the allowance for Commercial and Agriculture loans was reduced due to decreases in specific reserves for impaired loans. The decrease in specific reserves for impaired loans was the result of the anticipated resolution of an impaired loan. The Company does not expect to incur losses with this resolution. This decrease was offset by an increase in criticized loan balances. The result was represented as a decrease in the provision. The increase in the allowance for Commercial Real Estate - Owner Occupied loans was the result of an increase in loss migration rates for special mention loans, based on the migration of loans into the special mention category during the migration analysis period, and an increase in substandard rated loan balances. The allowance for Commercial Real Estate – Non – Owner Occupied loans was reduced due to a decrease in loss migration rates and offset by an increase in criticized loan balances. The ending reserve balance for Residential Real Estate loans declined due to charge-offs of loans that had a specific reserve previously applied and a decline in the loss rates applied. The ending reserve balance for Real Estate Construction loans declined from the end of the previous quarter due to a decline in balances. While loan balances were up during the quarter, loss migration rates continued to decrease resulting in the allowance being lower. While criticized loan balances increased, we saw improvement in loss migration rates and a decline in specific reserves for impaired loans. As a result, management determined that it was appropriate to reduce unallocated reserves at June 30, 2015.

 

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of June 30, 2016 and December 31, 2015.

 

June 30, 2016    Loans acquired
with credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ —         $ —         $ 1,557       $ 1,557   

Commercial Real Estate:

           

Owner Occupied

     —           4         2,389         2,393   

Non-Owner Occupied

     —           23         4,946         4,969   

Residential Real Estate

     105         162         3,632         3,899   

Real Estate Construction

     —           —           366         366   

Farm Real Estate

     —           —           476         476   

Consumer and Other

     —           —           358         358   

Unallocated

     —           —           529         529   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 105       $ 189       $ 14,253       $ 14,547   
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 110       $ 2,417       $ 124,013       $ 126,540   

Commercial Real Estate:

           

Owner Occupied

     —           1,609         166,285         167,894   

Non-Owner Occupied

     —           744         369,132         369,876   

Residential Real Estate

     190         1,891         243,860         245,941   

Real Estate Construction

     —           —           56,274         56,274   

Farm Real Estate

     —           1,398         41,891         43,289   

Consumer and Other

     —           2         19,106         19,108   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 300       $ 8,061       $ 1,020,561       $ 1,028,922   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2015    Loans
acquired with
credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ —         $ 23       $ 1,455       $ 1,478   

Commercial Real Estate:

           

Owner Occupied

     —           103         2,364         2,467   

Non-Owner Occupied

     —           —           4,657         4,657   

Residential Real Estate

     123         137         3,826         4,086   

Real Estate Construction

     —           —           371         371   

Farm Real Estate

     —           —           538         538   

Consumer and Other

     —           —           382         382   

Unallocated

     —           —           382         382   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 123       $ 263       $ 13,975       $ 14,361   
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 132       $ 873       $ 123,397       $ 124,402   

Commercial Real Estate:

           

Owner Occupied

     —           2,141         165,756         167,897   

Non-Owner Occupied

     —           1,742         346,697         348,439   

Residential Real Estate

     131         1,642         234,565         236,338   

Real Estate Construction

     —           —           58,898         58,898   

Farm Real Estate

     —           953         46,040         46,993   

Consumer and Other

     —           3         18,557         18,560   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 263       $ 7,354       $ 993,910       $ 1,001,527   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present credit exposures by internally assigned grades for the periods ended June 30, 2016 and December 31, 2015. The risk rating analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Company’s internal credit risk grading system is based on experiences with similarly graded loans.

The Company’s internally assigned grades are as follows:

 

    Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

 

    Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

 

    Substandard – loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that Civista will sustain some loss if the deficiencies are not corrected.

 

    Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.

 

    Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted.

Generally, Residential Real Estate, Real Estate Construction and Consumer loans are not risk-graded, except when collateral is used for a business purpose.

 

June 30, 2016

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 119,406       $ 3,332       $ 3,802       $ —         $ 126,540   

Commercial Real Estate:

              

Owner Occupied

     160,119         1,584         6,191         —           167,894   

Non-Owner Occupied

     363,558         4,305         2,013         —           369,876   

Residential Real Estate

     59,615         1,587         7,473         —           68,675   

Real Estate Construction

     50,656         340         27         —           51,023   

Farm Real Estate

     33,597         6,612         3,080         —           43,289   

Consumer and Other

     1,991         —           122         —           2,113   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 788,942       $ 17,760       $ 22,708       $ —         $ 829,410   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 117,739       $ 3,090       $ 3,573       $ —         $ 124,402   

Commercial Real Estate:

              

Owner Occupied

     156,622         5,571         5,704         —           167,897   

Non-Owner Occupied

     339,734         6,100         2,605         —           348,439   

Residential Real Estate

     62,147         1,671         7,435         —           71,253   

Real Estate Construction

     52,399         216         29         —           52,644   

Farm Real Estate

     39,787         4,024         3,182         —           46,993   

Consumer and Other

     1,987         3         111         —           2,101   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 770,415       $ 20,675       $ 22,639       $ —         $ 813,729   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended June 30, 2016 and December 31, 2015 that have not been assigned an internal risk grade. The types of loans presented here are not assigned a risk grade unless there is evidence of a problem. Payment activity is reviewed by management on a monthly basis to evaluate performance. Loans are considered to be nonperforming when they become 90 days past due or if management thinks that we may not collect all of our principal and interest. Nonperforming loans also include certain loans that have been modified in Troubled Debt Restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions due to economic status. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.

 

     Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

June 30, 2016

           

Performing

   $ 177,266       $ 5,251       $ 16,983       $ 199,500   

Nonperforming

     —           —           12         12   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 177,266       $ 5,251       $ 16,995       $ 199,512   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

December 31, 2015

           

Performing

   $ 165,048       $ 6,254       $ 16,458       $ 187,760   

Nonperforming

     37         —           1         38   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 165,085       $ 6,254       $ 16,459       $ 187,798   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of June 30, 2016 and December 31, 2015.

 

June 30, 2016

   30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or Greater
     Total Past
Due
     Current      Purchased
Credit-
Impaired
Loans
     Total Loans      Past Due
90 Days
and
Accruing
 

Commercial & Agriculture

   $ 111       $ 905       $ 233       $ 1,249       $ 125,181       $ 110       $ 126,540       $ —     

Commercial Real Estate:

                       

Owner Occupied

     136         248         382         766         167,128         —           167,894         —     

Non-Owner Occupied

     218         —           339         557         369,319         —           369,876         —     

Residential Real Estate

     238         894         1,117         2,249         243,502         190         245,941         —     

Real Estate Construction

     —           —           —           —           56,274         —           56,274         —     

Farm Real Estate

     —           —           784         784         42,505         —           43,289         —     

Consumer and Other

     57         26         12         95         19,013         —           19,108         12   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 760       $ 2,073       $ 2,867       $ 5,700       $ 1,022,922       $ 300       $ 1,028,922       $ 12   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

   30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or Greater
     Total Past
Due
     Current      Purchased
Credit-
Impaired
Loans
     Total Loans      Past Due
90 Days
and
Accruing
 

Commercial & Agriculture

   $ 9       $ 32       $ 37       $ 78       $ 124,192       $ 132       $ 124,402       $ —     

Commercial Real Estate:

                       

Owner Occupied

     982         36         284         1,302         166,595         —           167,897         —     

Non-Owner Occupied

     269         330         123         722         347,717         —           348,439         —     

Residential Real Estate

     2,640         404         1,725         4,769         231,438         131         236,338         —     

Real Estate Construction

     8         —           —           8         58,890         —           58,898         —     

Farm Real Estate

     —           —           —           —           46,993         —           46,993         —     

Consumer and Other

     98         68         8         174         18,386         —           18,560         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,006       $ 870       $ 2,177       $ 7,053       $ 994,211       $ 263       $ 1,001,527       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents loans on nonaccrual status as of June 30, 2016 and December 31, 2015.

 

     2016      2015  

Commercial & Agriculture

   $ 1,975       $ 1,185   

Commercial Real Estate:

     

Owner Occupied

     1,380         1,645   

Non-Owner Occupied

     705         1,428   

Residential Real Estate

     3,751         3,911   

Real Estate Construction

     27         29   

Farm Real Estate

     789         961   

Consumer and Other

     110         100   
  

 

 

    

 

 

 

Total

   $ 8,737       $ 9,259   
  

 

 

    

 

 

 

Nonaccrual Loans: Loans are considered for nonaccrual status upon reaching 90 days delinquency, unless the loan is well secured and in the process of collection, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed on nonaccrual status, previously accrued but unpaid interest is deducted from interest income. A loan may be returned to accruing status only if one of three conditions are met: the loan is well-secured and none of the principal and interest has been past due for a minimum of 90 days; the loan is a TDR and has made a minimum of six months payments; or the principal and interest payments are reasonably assured and a sustained period of performance has occurred, generally six months.

Modifications: A modification of a loan constitutes a TDR when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider. The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial Real Estate loans modified in a TDR often involve reducing the interest rate lower than the current market rate for new debt with similar risk. Real Estate loans modified in a TDR were primarily comprised of interest rate reductions where monthly payments were lowered to accommodate the borrowers’ financial needs.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan. An allowance for impaired loans that have been modified in a TDR are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates. As of June 30, 2016, TDRs accounted for $237 of the allowance for loan losses. As of December 31, 2015, TDRs accounted for $286 of the allowance for loan losses.

Loan modifications that are considered TDRs completed during the periods ended June 30, 2016 and June 30, 2015 were as follows:

 

     For the Six-Month Period Ended June 30,
2016
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     4       $ 529       $ 529   

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     2         308         308   

Real Estate Construction

     —           —           —     

Farm Real Estate

     2         614         614   

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     8       $ 1,451       $ 1,451   
  

 

 

    

 

 

    

 

 

 
     For the Six-Month Period Ended June 30,
2015
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     1       $ 6       $ 6   

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     3         374         374   

Real Estate Construction

     1         41         41   

Farm Real Estate

     —           —           —     

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     5       $ 421       $ 421   
  

 

 

    

 

 

    

 

 

 

 

     For the Three-Month Period Ended June 30,
2016
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     1       $ 47       $ 47   

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     1         76         76   

Real Estate Construction

     —           —           —     

Farm Real Estate

     —           —           —     

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     2       $ 123       $ 123   
  

 

 

    

 

 

    

 

 

 
     For the Three-Month Period Ended June 30,
2015
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —         $ —         $ —     

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     —           —           —     

Real Estate Construction

     —           —           —     

Farm Real Estate

     —           —           —     

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     —         $ —         $ —     
  

 

 

    

 

 

    

 

 

 

Recidivism, or the borrower defaulting on its obligation pursuant to a modified loan, results in the loan once again becoming a non-accrual loan. Recidivism occurs at a notably higher rate than do defaults on new origination loans, so modified loans present a higher risk of loss than do new origination loans.

During both the three- and six-month periods ended June 30, 2016 and June 30, 2015, there were no defaults on loans that were modified and considered TDRs during the respective twelve previous months.

Impaired Loans: Larger (greater than $350) Commercial & Agricultural and Commercial Real Estate loan relationships, all TDRs and Residential Real Estate and Consumer loans that are part of a larger relationship are tested for impairment on a quarterly basis. These loans are analyzed to determine if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance.

The following tables include the recorded investment and unpaid principal balances for impaired loans with the related allowance amount, if applicable, as of June 30, 2016 and December 31, 2015.

 

     June 30, 2016      December 31, 2015  
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
 

With no related allowance recorded:

  

              

Commercial & Agriculture

   $ 2,417       $ 2,966          $ 851       $ 1,034      

Commercial Real Estate:

                 

Owner Occupied

     1,363         1,398            1,224         1,343      

Non-Owner Occupied

     683         687            1,742         1,826      

Residential Real Estate

     1,328         1,865            965         1,591      

Farm Real Estate

     1,398         1,398            953         1,026      

Consumer and Other

     2         2            3         3      
  

 

 

    

 

 

       

 

 

    

 

 

    

Total

     7,191         8,316            5,738         6,823      

With an allowance recorded:

                 

Commercial & Agriculture

     —           —         $ —           22         23       $ 23   

Commercial Real Estate:

                 

Owner Occupied

     246         246         4         917         999         103   

Non-Owner Occupied

     61         61         23         —           —           —     

Residential Real Estate

     563         582         162         808         683         260   

Farm Real Estate

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     870         889         189         1,747         1,705         386   

Total:

                 

Commercial & Agriculture

     2,417         2,966         —           873         1,057         23   

Commercial Real Estate:

                 

Owner Occupied

     1,609         1,644         4         2,141         2,342         103   

Non-Owner Occupied

     744         748         23         1,742         1,826         —     

Residential Real Estate

     1,891         2,447         162         1,773         2,274         260   

Farm Real Estate

     1,398         1,398         —           953         1,026         —     

Consumer and Other

     2         2         —           3         3         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,061       $ 9,205       $ 189       $ 7,485       $ 8,528       $ 386   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table includes the average recorded investment and interest income recognized for impaired loans.

 

For the six months ended:    June 30, 2016      June 30, 2015  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 1,937       $ 80       $ 1,943       $ 37   

Commercial Real Estate - Owner Occupied

     1,800         50         3,300         97   

Commercial Real Estate - Non-Owner Occupied

     1,489         26         2,053         19   

Residential Real Estate

     1,799         60         2,752         66   

Real Estate Construction

     —           —           27         —     

Farm Real Estate

     1,250         31         566         28   

Consumer and Other

     3         —           5         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,278       $ 247       $ 10,646       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 
For the three months ended:    June 30, 2016      June 30, 2015  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 2,469       $ 41       $ 1,762       $ 11   

Commercial Real Estate - Owner Occupied

     1,630         24         3,277         50   

Commercial Real Estate - Non-Owner Occupied

     1,363         13         1,992         10   

Residential Real Estate

     1,878         29         2,471         39   

Real Estate Construction

     —           —           40         —     

Farm Real Estate

     1,398         15         848         14   

Consumer and Other

     2         —           5         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,740       $ 122       $ 10,395       $ 124   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Changes in the amortizable yield for purchased credit-impaired (PCI) loans were as follows, since acquisition:

 

     For the Six-Month
Period Ended
June 30, 2016
     For the Six-Month
Period Ended
June 30, 2015
 
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 82       $ —     

Acquisition of PCI loans

     —           140   

Accretion

     (16      —     
  

 

 

    

 

 

 

Balance at end of period

   $ 66       $ 140   
  

 

 

    

 

 

 
     For the Three-Month
Period Ended
June 30, 2016
     For the Three-Month
Period Ended
June 30, 2015
 
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 74       $ 140   

Acquisition of PCI loans

     —           —     

Accretion

     (8      —     
  

 

 

    

 

 

 

Balance at end of period

   $ 66       $ 140   
  

 

 

    

 

 

 

The following table presents additional information regarding loans acquired and accounted for in accordance with ASC 310-30:

 

     At June 30, 2016      At December 31, 2015  
     Acquired Loans with
Specific Evidence of
Deterioration of Credit
Quality (ASC 310-30)
     Acquired Loans with
Specific Evidence of
Deterioration of Credit
Quality (ASC 310-30)
 
     (In Thousands)  

Outstanding balance

   $ 911       $ 965   

Carrying amount

     300         263   

There has been $105 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of June 30, 2016.

 

Foreclosed Assets Held For Sale

Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in other assets on the Consolidated Balance Sheet. As of June 30, 2016 and December 31, 2015, a total of $107 and $116, respectively of foreclosed assets were included with other assets. As of June 30, 2016, included within the foreclosed assets is $107 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of June 30, 2016, the Company had initiated formal foreclosure procedures on $586 of consumer residential mortgages.