XML 34 R13.htm IDEA: XBRL DOCUMENT v3.6.0.2
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2016
Text Block [Abstract]  
Allowance for Loan Losses

NOTE 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 losses, the Company has segmented certain loans in the portfolio by product type. Loans are segmented into the following pools: Commercial and Agriculture loans, Commercial Real Estate – Owner Occupied loans, Commercial Real Estate – Non-owner Occupied loans, Residential Real Estate loans, Real Estate Construction loans, Farm Real Estate loans and Consumer and Other loans. 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. Starting in the third quarter of 2015, loss migration rates were calculated over a three-year period for all portfolio segments, except for the segment consisting of purchased automobile loans which was calculated over a two-year period and subsequently changed during the first quarter of 2016 to a three-year period. 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 economic factors are analyzed:

 

    Changes in lending policies and procedures

 

    Changes in experience and depth of lending and management staff

 

    Changes in quality of credit review system

 

    Changes in the 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 consolidated balance sheet date. The Company considers the allowance for loan losses of $13,305 adequate to cover loan losses inherent in the loan portfolio, at December 31, 2016. The following tables present, by portfolio segment, the changes in the allowance for loan losses, the ending allocation of the allowance for loan losses and the loan balances outstanding for the years ended December 31, 2016, December 31, 2015 and December 31, 2014. The changes can be impacted by overall loan volume, adversely graded loans, historical charge-offs and economic factors.

Allowance for loan losses:

 

December 31, 2016    Beginning
balance
     Charge-offs      Recoveries      Provision
(Credit)
     Ending
Balance
 

Commercial & Agriculture

   $ 1,478      $ (880)      $ 105      $ 1,315      $ 2,018  

Commercial Real Estate:

              

Owner Occupied

     2,467        (228)        56        (124)        2,171  

Non-Owner Occupied

     4,657        (23)        1,372        (1,400)        4,606  

Residential Real Estate

     4,086        (455)        479        (1,021)        3,089  

Real Estate Construction

     371        (115)        12        152        420  

Farm Real Estate

     538        —          —          (96)        442  

Consumer and Other

     382        (125)        46        11        314  

Unallocated

     382        —          —          (137)        245  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 14,361      $ (1,826)      $ 2,070      $ (1,300)      $ 13,305  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the year ended December 31, 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 a decrease in general reserves due to decreases in classified, non-accrual loans and lower loss rates for this type. The result of these changes was represented as a decrease in the provision. The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type. In addition, 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 Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase 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:

 

December 31, 2015

 

   Beginning
balance
     Charge-offs     Recoveries      Provision
(Credit)
    Ending
Balance
 

Commercial & Agriculture

   $ 1,819      $ (190   $ 182      $ (333   $ 1,478  

Commercial Real Estate:

            

Owner Occupied

     2,221        (523     187        582       2,467  

Non-Owner Occupied

     4,334        (81     115        289       4,657  

Residential Real Estate

     3,747        (1,135     331        1,143       4,086  

Real Estate Construction

     428        —         5        (62     371  

Farm Real Estate

     822        —         76        (360     538  

Consumer and Other

     200        (120     46        256       382  

Unallocated

     697        —         —          (315     382  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,268      $ (2,049   $ 942      $ 1,200     $ 14,361  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the year ended December 31, 2015, the allowance for Commercial and Agriculture loans was reduced due to decreases in specific reserves for impaired loans of $625. The decrease in specific reserves for impaired loans was primarily the result of the resolution of an impaired loan. The Company did not incur losses with this resolution. 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, which is attributable to the change in the lookback period to a three-year period. The increase in the allowance for Commercial Real Estate – Non–Owner Occupied loans was the result of an increase in loss migration rates, which is attributable to the change in the lookback period to a three-year period. The ending reserve balance for Residential Real Estate loans increased from the end of the previous year due to an increase in loss migration rates, which is attributable to the change in the look-back period to a three-year period. The allowance for Real Estate Construction loans decreased as a result of decreasing loan balances. The allowance for Farm Real Estate loans decreased as a result of decreasing loan balances and loss rates offset by an increase in classified loans. The increase in the allowance for Consumer and other loans increased due to an increase in loss rates, which is attributable to the change in the look-back period. Unallocated reserves declined due to a change in the Company’s lookback period. As described above, the Company changed from a two-year lookback period to a three-year lookback period when calculating all but one segment’s loss migration rates during the third quarter of 2015. The change in methodology resulted in a decline in the unallocated balance with corresponding increase in allocated balances within the reserve calculation. While loan balances were up, loss rates continued to trend downward, exclusive of the change in methodology, resulting in a lower allowance balance. While criticized loans increased slightly, we saw significant improvement in nonperforming loan balances resulting in a decline in specific reserves for impaired loans. As of December 31, 2015, management felt that the unallocated amount was appropriate and within the relevant range for the allowance that was reflective of the risk in the portfolio.

Allowance for loan losses:

 

December 31, 2014    Beginning
balance
     Charge-offs      Recoveries      Provision
(Credit)
     Ending
Balance
 

Commercial & Agriculture

   $ 2,838      $ (338)      $ 251      $ (932)      $ 1,819  

Commercial Real Estate:

              

Owner Occupied

     2,931        (1,661)        360        591        2,221  

Non-Owner Occupied

     3,888        (198)        50        594        4,334  

Residential Real Estate

     5,224        (2,449)        293        679        3,747  

Real Estate Construction

     184        —          6        238        428  

Farm Real Estate

     740        —          —          82        822  

Consumer and Other

     217        (135)        61        57        200  

Unallocated

     506        —          —          191        697  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 16,528      $ (4,781)      $ 1,021      $ 1,500      $ 14,268  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the year ended December 31, 2014, the allowance for Commercial and Agriculture loans was reduced not only by charge-offs, but also due to a decrease in both the loan balances outstanding and the specific reserve required for this type, which was driven by a decrease in the volume of impaired loans and classified loans. The net result of these changes was represented as a decrease in the provision. The decrease in the allowance for Commercial Real Estate—Owner Occupied loans was the result of eleven charge-offs, but also due to a decrease in loan balances outstanding and a decline in nonaccrual loans. The result of these changes was represented as a decrease in the allowance. The increase in the allowance for Commercial Real Estate—Non-Owner Occupied loans was the result of increasing loan balances and increased past-due balances. The allowance for Real Estate Construction loans increased as a result of a significant increase in 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. Additionally, a single relationship resulted in losses of $1,436 related to protecting the Company’s collateral. The net result of the changes was represented as a decrease in the allowance. The allowance for Consumer and Other loans decreased slightly during the year. While loan balances were up, loss rates continued to decrease resulting in the allowance being slightly lower. While we saw improvement in asset quality, given the uncertainty in the economy, management determined that it was appropriate to maintain unallocated reserves at a slightly higher level as of December 31, 2014.

 

December 31, 2016    Loans acquired
with credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ 86      $ 82      $ 1,850      $ 2,018  

Commercial Real Estate:

           

Owner Occupied

     —          4        2,167        2,171  

Non-Owner Occupied

     —          —          4,606        4,606  

Residential Real Estate

     89        102        2,898        3,089  

Real Estate Construction

     —          —          420        420  

Farm Real Estate

     —          —          442        442  

Consumer and Other

     —          —          314        314  

Unallocated

     —          —          245        245  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 175      $ 188      $ 12,942      $ 13,305  
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 88      $ 1,983      $ 133,391      $ 135,462  

Commercial Real Estate:

           

Owner Occupied

     —          1,896        159,468        161,364  

Non-Owner Occupied

     —          359        395,572        395,931  

Residential Real Estate

     168        1,686        245,454        247,308  

Real Estate Construction

     —          —          56,293        56,293  

Farm Real Estate

     —          614        40,556        41,170  

Consumer and Other

     —          1        17,977        17,978  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 256      $ 6,539      $ 1,048,711      $ 1,055,506  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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 represent credit exposures by internally assigned risk ratings for the periods ended December 31, 2016 and 2015. The remaining loans in the Residential Real Estate, Real Estate Construction and Consumer and Other loan categories that are not assigned a risk grade are presented in a separate table below. 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 rating 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.

 

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

 

December 31, 2016

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 127,867      $ 4,300      $ 3,295      $ —        $ 135,462  

Commercial Real Estate:

              

Owner Occupied

     151,659        4,016        5,689        —          161,364  

Non-Owner Occupied

     393,592        1,676        663        —          395,931  

Residential Real Estate

     59,015        1,661        6,911        —          67,587  

Real Estate Construction

     50,678        16        27        —          50,721  

Farm Real Estate

     31,814        5,673        3,683        —          41,170  

Consumer and Other

     2,135        —          109        —          2,244  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 816,760      $ 17,342      $ 20,377      $ —        $ 854,479  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 years ended December 31, 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.

 

December 31, 2016

   Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

Performing

   $ 179,721      $ 5,572      $ 15,725      $ 201,018  

Nonperforming

     —          —          9        9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 179,721      $ 5,572      $ 15,734      $ 201,027  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2015

   Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

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 December 31, 2016 and 2015.

 

December 31, 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

   $ 156      $ 20      $ 152      $ 328      $ 135,046      $ 88      $ 135,462      $ —    

Commercial Real Estate:

                       

Owner Occupied

     722        553        280        1,555        159,809        —          161,364        —    

Non-Owner Occupied

     147        —          316        463        395,468        —          395,931        —    

Residential Real Estate

     1,812        507        1,049        3,368        243,772        168        247,308        —    

Real Estate Construction

     —          —          27        27        56,266        —          56,293        —    

Farm Real Estate

     93        —          —          93        41,077        —          41,170        —    

Consumer and Other

     215        31        31        277        17,701        —          17,978        9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,145      $ 1,111      $ 1,855      $ 6,111      $ 1,049,139      $ 256      $ 1,055,506      $ 9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, excluding purchased credit-impaired (PCI) loans, as of December 31, 2016 and 2015.

 

     2016      2015  

Commercial & Agriculture

   $ 1,622      $ 1,185  

Commercial Real Estate:

     

Owner Occupied

     1,461        1,645  

Non-Owner Occupied

     464        1,428  

Residential Real Estate

     3,266        3,911  

Real Estate Construction

     27        29  

Farm Real Estate

     2        961  

Consumer and Other

     101        100  
  

 

 

    

 

 

 

Total

   $ 6,943      $ 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 the borrower 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. The gross interest income that would have been recorded on nonaccrual loans in 2016, 2015 and 2014 if the loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the period, was $701, $1,761 and $1,477, respectively. The amount of interest income on such loans recognized on a cash basis was $1,138 in 2016, $766 in 2015 and $719 in 2014.

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. TDRs accounted for $278 of the allowance for loan losses as of December 31, 2016, $286 as of December 31, 2015 and $895 as of December 31, 2014.

 

Loan modifications that are considered TDRs completed during the twelve month periods ended December 31, 2016, 2015 and 2014 were as follows:

 

     For the Twelve Month Period Ended
December 31, 2016
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     4      $ 529      $ 529  

Commercial Real Estate:

        

Owner Occupied

     —          —          —    

Non-Owner Occupied

     —          —          —    

Residential Real Estate

     2        308        308  

Real Estate Construction

     —          —          —    

Farm Real Estate

     3        700        700  

Consumer and Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     9      $ 1,537      $ 1,537  
  

 

 

    

 

 

    

 

 

 

 

     For the Twelve Month Period Ended
December 31, 2015
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —        $ —        $ —    

Commercial Real Estate:

        

Owner Occupied

     —          —          —    

Non-Owner Occupied

     —          —          —    

Residential Real Estate

     —          —          —    

Real Estate Construction

     1        41        41  

Farm Real Estate

     —          —          —    

Consumer and Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     1      $ 41      $ 41  
  

 

 

    

 

 

    

 

 

 

 

     For the Twelve Month Period Ended
December 31, 2014
 
     Number
of
Contracts
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —        $ —        $ —    

Commercial Real Estate:

        

Owner Occupied

     —          —          —    

Non-Owner Occupied

     —          —          —    

Residential Real Estate

     9        619        554  

Real Estate Construction

     1        35        35  

Farm Real Estate

     —          —          —    

Consumer and Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     10      $ 654      $ 589  
  

 

 

    

 

 

    

 

 

 

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 originations loans, so modified loans present a higher risk of loss than do new origination loans. During the period ended December 31, 2016, there were no defaults on loans that were modified and considered TDRs during the previous twelve months. During the twelve month period ended December 31, 2015, there was one default, totaling $107, on loans which were modified and considered TDRs during the previous twelve months. During the period ended December 31, 2014, there were no defaults on loans that were modified and considered TDRs during the previous twelve months.

Impaired Loans: Larger (greater than $350) commercial loan 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. 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 financing receivables, excluding PCI loans, with the associated allowance amount, if applicable, as of December 31, 2016 and 2015.

 

     December 31, 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

   $ 1,230      $ 1,751         $ 851      $ 1,034     

Commercial Real Estate:

                 

Owner Occupied

     1,658        1,803           1,224        1,343     

Non-Owner Occupied

     359        386           1,742        1,826     

Residential Real Estate

     1,259        1,590           965        1,591     

Farm Real Estate

     614        614           953        1,026     

Consumer and Other

     1        1           3        3     
  

 

 

    

 

 

       

 

 

    

 

 

    

Total

     5,121        6,145           5,738        6,823     

With an allowance recorded:

                 

Commercial & Agriculture

     753        1,303      $ 82        22        23      $ 23  

Commercial Real Estate:

                 

Owner Occupied

     238        238        4        917        999        103  

Non-Owner Occupied

     —          —          —          —          —          —    

Residential Real Estate

     427        431        102        677        677        137  

Farm Real Estate

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,418        1,972        188        1,616        1,699        263  

Total:

                 

Commercial & Agriculture

     1,983        3,054        82        873        1,057        23  

Commercial Real Estate:

                 

Owner Occupied

     1,896        2,041        4        2,141        2,342        103  

Non-Owner Occupied

     359        386        —          1,742        1,826        —    

Residential Real Estate

     1,686        2,021        102        1,642        2,268        137  

Farm Real Estate

     614        614        —          953        1,026        —    

Consumer and Other

     1        1        —          3        3        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,539      $ 8,117      $ 188      $ 7,354      $ 8,522      $ 263  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables include the average recorded investment and interest income recognized for impaired financing receivables as of, and for the years ended, December 31, 2016, 2015 and 2014.

 

For the year ended:    December 31, 2016      December 31, 2015  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 2,036      $ 40      $ 1,519      $ 54  

Commercial Real Estate:

           

Owner Occupied

     1,847        862        2,738        139  

Non-Owner Occupied

     1,039        83        1,946        32  

Residential Real Estate

     1,787        175        2,544        103  

Real Estate Construction

     —          1        16        —    

Farm Real Estate

     1,006        95        653        56  

Consumer and Other

     2        —          4        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,717      $ 1,256      $ 9,420      $ 384  
  

 

 

    

 

 

    

 

 

    

 

 

 
For the year ended:    December 31, 2014                
     Average
Recorded
Investment
     Interest
Income
Recognized
               

Commercial & Agriculture

   $ 3,316      $ 104        

Commercial Real Estate:

           

Owner Occupied

     5,720        200        

Non-Owner Occupied

     2,767        40        

Residential Real Estate

     3,291        207        

Real Estate Construction

     —          —          

Farm Real Estate

     219        19        

Consumer and Other

     6        —          
  

 

 

    

 

 

       

Total

   $ 15,319      $ 570        
  

 

 

    

 

 

       

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 December 31, 2016 and December 31, 2015, a total of $37 and $116, respectively of foreclosed assets were included with other assets. As of December 31, 2016, included within the foreclosed assets is $37 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of December 31, 2016 and December 31, 2015, the Company had initiated formal foreclosure procedures on $710 and $340, respectively of consumer residential mortgages.

 

Changes in the amortizable yield for PCI loans were as follows, since acquisition:

 

     At December 31, 2016      At December 31, 2015  
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 80      $  —    

Acquisition of PCI loans

     —          140  

Accretion

     (31      (60
  

 

 

    

 

 

 

Balance at end of period

   $ 49      $ 80  
  

 

 

    

 

 

 

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

 

     At December 31, 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

   $ 850      $ 965  

Carrying amount

     256        263  

There has been $175 and $123 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of December 31, 2016 and December 31, 2015, respectively.