XML 24 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2017
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. 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 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 $13,047 adequate to cover loan losses inherent in the loan portfolio, at June 30, 2017. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and six months ended June 30, 2017 and 2016.

Allowance for loan losses:

For the six months ended June 30, 2017

 

June 30, 2017    Beginning
balance
     Charge-
offs
     Recoveries      Provision      Ending
Balance
 

Commercial & Agriculture

   $ 2,018      $ (1    $ 83      $ (492    $ 1,608  

Commercial Real Estate:

              

Owner Occupied

     2,171        (210      18        31        2,010  

Non-Owner Occupied

     4,606        —          9        124        4,739  

Residential Real Estate

     3,089        (196      87        (304      2,676  

Real Estate Construction

     420        —          19        43        482  

Farm Real Estate

     442        —          —          (17      425  

Consumer and Other

     314        (81      14        77        324  

Unallocated

     245        —          —          538        783  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 13,305      $ (488    $ 230      $ —        $ 13,047  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the six months ended June 30, 2017, the allowance for Commercial & Agriculture loans was reduced by a decrease in general reserves as a result of lower loss rates, offset by an increase in the specific reserves required for this type. The result of these changes was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced by a decrease in general reserves as a result of lower loss rates. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances, offset by lower loss rates. 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 higher outstanding loan balances for this type of loan and recoveries. 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. The result of these changes was represented as a decrease in the provision. The allowance for Consumer and Other loans was increased by an increase in general reserves required for this type as a result of higher loss rates. 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, 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 the 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 the 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 that was received during the period 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 three months ended June 30, 2017

 

     Beginning
balance
     Charge-
offs
     Recoveries      Provision      Ending
Balance
 

Commercial & Agriculture

   $ 1,569      $ —        $ 27      $ 12      $ 1,608  

Commercial Real Estate:

              

Owner Occupied

     2,259        (210      16        (55      2,010  

Non-Owner Occupied

     4,543        —          4        192        4,739  

Residential Real Estate

     3,022        (107      32        (271      2,676  

Real Estate Construction

     413        —          14        55        482  

Farm Real Estate

     407        —          —          18        425  

Consumer and Other

     354        (40      11        (1      324  

Unallocated

     733        —          —          50        783  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 13,300      $ (357    $ 104      $ —        $ 13,047  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the three months ended June 30, 2017, the increase in the allowance for Commercial & Agriculture loans was due to an increase in general reserves as a result of higher loan balances. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced by a decrease in general reserves as a result of lower loss rates. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances, offset by lower loss rates. 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 higher outstanding loan balances for this type of loan and recoveries. The allowance for Farm Real Estate loans increased due to higher outstanding loan balances for this type of loan. 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, 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 the 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 during the period 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.

 

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of June 30, 2017 and December 31, 2016.

 

June 30, 2017    Loans acquired
with credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ 82      $ 235      $ 1,291      $ 1,608  

Commercial Real Estate:

           

Owner Occupied

     —          4        2,006        2,010  

Non-Owner Occupied

     —          —          4,739        4,739  

Residential Real Estate

     73        103        2,500        2,676  

Real Estate Construction

     —          —          482        482  

Farm Real Estate

     —          6        419        425  

Consumer and Other

     —          —          324        324  

Unallocated

     —          —          783        783  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 155      $ 348      $ 12,544      $ 13,047  
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 87      $ 1,562      $ 142,059      $ 143,708  

Commercial Real Estate:

           

Owner Occupied

     —          1,715        170,547        172,262  

Non-Owner Occupied

     —          355        405,521        405,876  

Residential Real Estate

     151        1,487        256,942        258,580  

Real Estate Construction

     —          —          63,538        63,538  

Farm Real Estate

     —          614        38,455        39,069  

Consumer and Other

     —          —          17,784        17,784  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 238      $ 5,733      $ 1,094,846      $ 1,100,817  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present credit exposures by internally assigned grades for the periods ended June 30, 2017 and December 31, 2016. 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 and Other loans are not risk-graded, except when collateral is used for a business purpose.

 

June 30, 2017

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 136,174      $ 5,245      $ 2,289      $ —        $ 143,708  

Commercial Real Estate:

              

Owner Occupied

     160,769        6,233        5,260        —          172,262  

Non-Owner Occupied

     403,157        1,916        803        —          405,876  

Residential Real Estate

     61,022        2,098        6,255        —          69,375  

Real Estate Construction

     58,340        15        27        —          58,382  

Farm Real Estate

     30,753        6,311        2,005        —          39,069  

Consumer and Other

     1,794        —          75        —          1,869  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 852,009      $ 21,818      $ 16,714      $ —        $ 890,541  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended June 30, 2017 and December 31, 2016 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, 2017

           

Performing

   $ 189,205      $ 5,156      $ 15,871      $ 210,232  

Nonperforming

     —          —          44        44  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 189,205      $ 5,156      $ 15,915      $ 210,276  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

December 31, 2016

           

Performing

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

Nonperforming

     —          —          9        9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

 

Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of June 30, 2017 and December 31, 2016.

 

June 30, 2017

   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

   $ 249      $ —        $ 10      $ 259      $ 143,362      $ 87      $ 143,708      $ —    

Commercial Real Estate:

                       

Owner Occupied

     334        640        614        1,588        170,674        —          172,262        —    

Non-Owner Occupied

     —          —          600        600        405,276        —          405,876        —    

Residential Real Estate

     263        198        979        1,440        256,989        151        258,580        —    

Real Estate Construction

     —          —          27        27        63,511        —          63,538        —    

Farm Real Estate

     504        —          —          504        38,565        —          39,069        —    

Consumer and Other

     150        11        44        205        17,579        —          17,784        44  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,500      $ 849      $ 2,274      $ 4,623      $ 1,095,956      $ 238      $ 1,100,817      $ 44  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of June 30, 2017 and December 31, 2016.

 

     June 30,
2017
     December 31,
2016
 

Commercial & Agriculture

   $ 1,342      $ 1,622  

Commercial Real Estate:

     

Owner Occupied

     1,715        1,461  

Non-Owner Occupied

     611        464  

Residential Real Estate

     2,987        3,266  

Real Estate Construction

     27        27  

Farm Real Estate

     —          2  

Consumer and Other

     70        101  
  

 

 

    

 

 

 

Total

   $ 6,752      $ 6,943  
  

 

 

    

 

 

 

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. Payments received on nonaccrual loans are applied to the unpaid principal balance. 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, 2017, TDRs accounted for $421 of the allowance for loan losses. As of December 31, 2016, TDRs accounted for $278 of the allowance for loan losses.

 

Loan modifications that are considered TDRs completed during the periods ended June 30, 2017 and June 30, 2016 were as follows:

 

     For the Six-Month Period Ended  
     June 30, 2017  
     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

     1        13        13  

Real Estate Construction

     —          —          —    

Farm Real Estate

     —          —          —    

Consumer and Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     1      $ 13      $ 13  
  

 

 

    

 

 

    

 

 

 

 

     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 Three-Month Period Ended  
     June 30, 2017  
     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

     1        13        13  

Real Estate Construction

     —          —          —    

Farm Real Estate

     —          —          —    

Consumer and Other

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     1      $ 13      $ 13  
  

 

 

    

 

 

    

 

 

 

 

     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  
  

 

 

    

 

 

    

 

 

 

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, 2017 and June 30, 2016, 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 table includes the recorded investment and unpaid principal balances for impaired financing receivables, excluding PCI loans, with the associated allowance amount, if applicable, as of June 30, 2017 and December 31, 2016.

 

     June 30, 2017      December 31, 2016  
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
 

With no related allowance recorded:

                 

Commercial & Agriculture

   $ 375      $ 376         $ 1,230      $ 1,751     

Commercial Real Estate:

                 

Owner Occupied

     1,485        1,650           1,658        1,803     

Non-Owner Occupied

     355        381           359        386     

Residential Real Estate

     1,105        1,177           1,259        1,590     

Farm Real Estate

     150        150           614        614     

Consumer and Other

     —          —             1        1     
  

 

 

    

 

 

       

 

 

    

 

 

    

Total

     3,470        3,734           5,121        6,145     

With an allowance recorded:

                 

Commercial & Agriculture

     1,187        1,737      $ 235        753        1,303      $ 82  

Commercial Real Estate:

                 

Owner Occupied

     230        230        4        238        238        4  

Non-Owner Occupied

     —          —          —          —          —          —    

Residential Real Estate

     382        386        103        427        431        102  

Farm Real Estate

     464        464        6        —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2,263        2,817        348        1,418        1,972        188  

Total:

                 

Commercial & Agriculture

     1,562        2,113        235        1,983        3,054        82  

Commercial Real Estate:

                 

Owner Occupied

     1,715        1,880        4        1,896        2,041        4  

Non-Owner Occupied

     355        381        —          359        386        —    

Residential Real Estate

     1,487        1,563        103        1,686        2,021        102  

Farm Real Estate

     614        614        6        614        614        —    

Consumer and Other

     —          —          —          1        1        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,733      $ 6,551      $ 348      $ 6,539      $ 8,117      $ 188  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three- and six-month periods ended June 30, 2017 and 2016.

 

For the six months ended:    June 30, 2017      June 30, 2016  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 1,756      $ 20      $ 1,937      $ 11  

Commercial Real Estate—Owner Occupied

     1,829        48        1,800        45  

Commercial Real Estate—Non-Owner Occupied

     357        3        1,489        857  

Residential Real Estate

     1,610        39        1,799        39  

Real Estate Construction

     —          —          —          —    

Farm Real Estate

     614        13        1,250        10  

Consumer and Other

     —          —          3        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,166      $ 123      $ 8,278      $ 962  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

For the three months ended:    June 30, 2017      June 30, 2016  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 1,643      $ 6      $ 2,469      $ 8  

Commercial Real Estate—Owner Occupied

     1,795        26        1,630        20  

Commercial Real Estate—Non-Owner Occupied

     356        2        1,363        853  

Residential Real Estate

     1,572        19        1,878        20  

Real Estate Construction

     —          —          —          —    

Farm Real Estate

     614        7        1,398        6  

Consumer and Other

     —          —          2        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,980      $ 60      $ 8,740      $ 907  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

     For the Six-Month
Period Ended
June 30, 2017
       For the Six-Month  
Period Ended
June 30, 2016
 
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 49      $ 82  

Acquisition of PCI loans

     —          —    

Accretion

     (18      (16
  

 

 

    

 

 

 

Balance at end of period

   $ 31      $ 66  
  

 

 

    

 

 

 

 

     For the Three-Month
Period Ended
June 30, 2017
     For the Three-Month
Period Ended
June 30, 2016
 
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 40      $ 74  

Acquisition of PCI loans

     —          —    

Accretion

     (9      (8
  

 

 

    

 

 

 

Balance at end of period

   $ 31      $ 66  
  

 

 

    

 

 

 

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

 

     At June 30, 2017      At December 31, 2016  
     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

   $ 814      $ 850  

Carrying amount

     238        256  

There has been $155 and $175 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of June 30, 2017 and December 31, 2016, respectively.

 

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, 2017 and December 31, 2016, a total of $27 and $37, respectively of foreclosed assets were included with other assets. As of June 30, 2017, included within the foreclosed assets is $27 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, 2017 and December 31, 2016, the Company had initiated formal foreclosure procedures on $328 and $710, respectively, of consumer residential mortgages.