XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2018
Text Block [Abstract]  
Allowance for Loan Losses

(5) Allowance for Loan Losses

Management has an established methodology for determining 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 $13,331 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2018. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2018 and 2017.

Allowance for loan losses:

 

For the nine months ended September 30, 2018

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,562

 

 

$

(248

)

 

$

168

 

 

$

149

 

 

$

1,631

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,043

 

 

 

(193

)

 

 

148

 

 

 

45

 

 

 

2,043

 

Non-Owner Occupied

 

 

5,307

 

 

 

(121

)

 

 

23

 

 

 

236

 

 

 

5,445

 

Residential Real Estate

 

 

1,910

 

 

 

(74

)

 

 

181

 

 

 

(218

)

 

 

1,799

 

Real Estate Construction

 

 

834

 

 

 

 

 

 

 

 

 

147

 

 

 

981

 

Farm Real Estate

 

 

430

 

 

 

 

 

 

4

 

 

 

(41

)

 

 

393

 

Consumer and Other

 

 

290

 

 

 

(148

)

 

 

67

 

 

 

106

 

 

 

315

 

Unallocated

 

 

758

 

 

 

 

 

 

 

 

 

(34

)

 

 

724

 

Total

 

$

13,134

 

 

$

(784

)

 

$

591

 

 

$

390

 

 

$

13,331

 

 

For the nine months ended September 30, 2018, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves required for this type as a result of higher loan balances and higher loss rates. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required as a result of higher loan balances.  This was represented as an increase 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 general reserves required as a result of higher loan balances.  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 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 nine months ended September 30, 2017

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,018

 

 

$

(11

)

 

$

134

 

 

$

(530

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,171

 

 

 

(301

)

 

 

26

 

 

 

177

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,606

 

 

 

(38

)

 

 

42

 

 

 

663

 

 

 

5,273

 

Residential Real Estate

 

 

3,089

 

 

 

(312

)

 

 

164

 

 

 

(462

)

 

 

2,479

 

Real Estate Construction

 

 

420

 

 

 

 

 

 

32

 

 

 

215

 

 

 

667

 

Farm Real Estate

 

 

442

 

 

 

 

 

 

2

 

 

 

(20

)

 

 

424

 

Consumer and Other

 

 

314

 

 

 

(135

)

 

 

38

 

 

 

108

 

 

 

325

 

Unallocated

 

 

245

 

 

 

 

 

 

 

 

 

(151

)

 

 

94

 

Total

 

$

13,305

 

 

$

(797

)

 

$

438

 

 

$

 

 

$

12,946

 

 

For the nine months ended September 30, 2017, the allowance for Commercial & Agriculture 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 – Owner Occupied loans was reduced by a decrease in general reserves and charge-offs. 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.  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. 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 was represented as a decrease in the provision. The allowance for Consumer and Other loans increased due to 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 three months ended September 30, 2018

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,630

 

 

$

 

 

$

64

 

 

$

(63

)

 

$

1,631

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,161

 

 

 

 

 

 

18

 

 

 

(136

)

 

 

2,043

 

Non-Owner Occupied

 

 

5,135

 

 

 

(76

)

 

 

2

 

 

 

384

 

 

 

5,445

 

Residential Real Estate

 

 

1,691

 

 

 

(12

)

 

 

88

 

 

 

32

 

 

 

1,799

 

Real Estate Construction

 

 

861

 

 

 

 

 

 

 

 

 

120

 

 

 

981

 

Farm Real Estate

 

 

410

 

 

 

 

 

 

1

 

 

 

(18

)

 

 

393

 

Consumer and Other

 

 

300

 

 

 

(45

)

 

 

34

 

 

 

26

 

 

 

315

 

Unallocated

 

 

679

 

 

 

 

 

 

 

 

 

45

 

 

 

724

 

Total

 

$

12,867

 

 

$

(133

)

 

$

207

 

 

$

390

 

 

$

13,331

 

 

For the three months ended September 30, 2018, the allowance for Commercial & Agriculture loans increased due to amounts recovered on previously charged off loans offset by a decrease in general reserves required for this type as a result of lower loss rates. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans decreased due to a decrease in general reserves required for this type as a result of lower loan balances and 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 and higher loss rates.  The allowance for Residential Real Estate loans increased due to the net recoveries recorded during the quarter for this loan type. The allowance for Real Estate Construction loans increased due to an increase in general reserves required as a result of higher loan balances.  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 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 September 30, 2017

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,608

 

 

$

(10

)

 

$

51

 

 

$

(38

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,010

 

 

 

(91

)

 

 

8

 

 

 

146

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,739

 

 

 

(38

)

 

 

33

 

 

 

539

 

 

 

5,273

 

Residential Real Estate

 

 

2,676

 

 

 

(116

)

 

 

77

 

 

 

(158

)

 

 

2,479

 

Real Estate Construction

 

 

482

 

 

 

 

 

 

13

 

 

 

172

 

 

 

667

 

Farm Real Estate

 

 

425

 

 

 

 

 

 

2

 

 

 

(3

)

 

 

424

 

Consumer and Other

 

 

324

 

 

 

(54

)

 

 

24

 

 

 

31

 

 

 

325

 

Unallocated

 

 

783

 

 

 

 

 

 

 

 

 

(689

)

 

 

94

 

Total

 

$

13,047

 

 

$

(309

)

 

$

208

 

 

$

 

 

$

12,946

 

 

For the three months ended September 30, 2017, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher loan balances, offset by net recoveries. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased due to an increase in general reserves as a result of higher outstanding loan balances and loss rates. The result was represented as an increase 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 and by higher 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. 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 September 30, 2018 and December 31, 2017.

 

September 30, 2018

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

1,631

 

 

$

1,631

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

10

 

 

 

2,033

 

 

 

2,043

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,445

 

 

 

5,445

 

Residential Real Estate

 

 

30

 

 

 

350

 

 

 

1,419

 

 

 

1,799

 

Real Estate Construction

 

 

 

 

 

 

 

 

981

 

 

 

981

 

Farm Real Estate

 

 

 

 

 

6

 

 

 

387

 

 

 

393

 

Consumer and Other

 

 

 

 

 

 

 

 

315

 

 

 

315

 

Unallocated

 

 

 

 

 

 

 

 

724

 

 

 

724

 

Total

 

$

30

 

 

$

366

 

 

$

12,935

 

 

$

13,331

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

47

 

 

$

390

 

 

$

169,249

 

 

$

169,686

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

505

 

 

 

202,582

 

 

 

203,087

 

Non-Owner Occupied

 

 

 

 

 

36

 

 

 

499,204

 

 

 

499,240

 

Residential Real Estate

 

 

968

 

 

 

2,315

 

 

 

455,738

 

 

 

459,021

 

Real Estate Construction

 

 

 

 

 

 

 

 

126,288

 

 

 

126,288

 

Farm Real Estate

 

 

 

 

 

707

 

 

 

37,331

 

 

 

38,038

 

Consumer and Other

 

 

 

 

 

 

 

 

20,284

 

 

 

20,284

 

Total

 

$

1,015

 

 

$

3,953

 

 

$

1,510,676

 

 

$

1,515,644

 

 

December 31, 2017

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

82

 

 

$

4

 

 

$

1,476

 

 

$

1,562

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

6

 

 

 

2,037

 

 

 

2,043

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,307

 

 

 

5,307

 

Residential Real Estate

 

 

44

 

 

 

109

 

 

 

1,757

 

 

 

1,910

 

Real Estate Construction

 

 

 

 

 

 

 

 

834

 

 

 

834

 

Farm Real Estate

 

 

 

 

 

6

 

 

 

424

 

 

 

430

 

Consumer and Other

 

 

 

 

 

 

 

 

290

 

 

 

290

 

Unallocated

 

 

 

 

 

 

 

 

758

 

 

 

758

 

Total

 

$

126

 

 

$

125

 

 

$

12,883

 

 

$

13,134

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

87

 

 

$

438

 

 

$

151,948

 

 

$

152,473

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

1,010

 

 

 

163,089

 

 

 

164,099

 

Non-Owner Occupied

 

 

 

 

 

44

 

 

 

425,579

 

 

 

425,623

 

Residential Real Estate

 

 

128

 

 

 

1,360

 

 

 

267,247

 

 

 

268,735

 

Real Estate Construction

 

 

 

 

 

 

 

 

97,531

 

 

 

97,531

 

Farm Real Estate

 

 

 

 

 

608

 

 

 

38,853

 

 

 

39,461

 

Consumer and Other

 

 

 

 

 

 

 

 

16,739

 

 

 

16,739

 

Total

 

$

215

 

 

$

3,460

 

 

$

1,160,986

 

 

$

1,164,661

 

 

The following tables present credit exposures by internally assigned grades as of September 30, 2018 and December 31, 2017. 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.

 

September 30, 2018

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

165,691

 

 

$

1,999

 

 

$

1,996

 

 

$

 

 

$

169,686

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

194,192

 

 

 

3,458

 

 

 

5,437

 

 

 

 

 

 

203,087

 

Non-Owner Occupied

 

 

496,495

 

 

 

1,860

 

 

 

885

 

 

 

 

 

 

499,240

 

Residential Real Estate

 

 

67,053

 

 

 

598

 

 

 

8,110

 

 

 

 

 

 

75,761

 

Real Estate Construction

 

 

115,419

 

 

 

13

 

 

 

43

 

 

 

 

 

 

115,475

 

Farm Real Estate

 

 

31,758

 

 

 

3,731

 

 

 

2,549

 

 

 

 

 

 

38,038

 

Consumer and Other

 

 

1,254

 

 

 

 

 

 

29

 

 

 

 

 

 

1,283

 

Total

 

$

1,071,862

 

 

$

11,659

 

 

$

19,049

 

 

$

 

 

$

1,102,570

 

 

December 31, 2017

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

140,842

 

 

$

8,412

 

 

$

3,219

 

 

$

 

 

$

152,473

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

155,756

 

 

 

1,166

 

 

 

7,177

 

 

 

 

 

 

164,099

 

Non-Owner Occupied

 

 

422,363

 

 

 

2,321

 

 

 

939

 

 

 

 

 

 

425,623

 

Residential Real Estate

 

 

62,628

 

 

 

1,997

 

 

 

5,873

 

 

 

 

 

 

70,498

 

Real Estate Construction

 

 

91,545

 

 

 

15

 

 

 

27

 

 

 

 

 

 

91,587

 

Farm Real Estate

 

 

25,228

 

 

 

11,236

 

 

 

2,997

 

 

 

 

 

 

39,461

 

Consumer and Other

 

 

1,312

 

 

 

 

 

 

70

 

 

 

 

 

 

1,382

 

Total

 

$

899,674

 

 

$

25,147

 

 

$

20,302

 

 

$

 

 

$

945,123

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2018 and December 31, 2017 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.

 

September 30, 2018

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

383,260

 

 

$

10,813

 

 

$

18,986

 

 

$

413,059

 

Nonperforming

 

 

 

 

 

 

 

 

15

 

 

 

15

 

Total

 

$

383,260

 

 

$

10,813

 

 

$

19,001

 

 

$

413,074

 

 

December 31, 2017

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

198,237

 

 

$

5,944

 

 

$

15,341

 

 

$

219,522

 

Nonperforming

 

 

 

 

 

 

 

 

16

 

 

 

16

 

Total

 

$

198,237

 

 

$

5,944

 

 

$

15,357

 

 

$

219,538

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2018 and December 31, 2017.

 

September 30, 2018

 

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

 

$

152

 

 

$

 

 

$

285

 

 

$

437

 

 

$

169,202

 

 

$

47

 

 

$

169,686

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

327

 

 

 

159

 

 

 

506

 

 

 

992

 

 

 

202,095

 

 

 

 

 

 

203,087

 

 

 

 

Non-Owner Occupied

 

 

293

 

 

 

 

 

 

68

 

 

 

361

 

 

 

498,879

 

 

 

 

 

 

499,240

 

 

 

 

Residential Real Estate

 

 

681

 

 

 

728

 

 

 

902

 

 

 

2,311

 

 

 

455,742

 

 

 

968

 

 

 

459,021

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

39

 

 

 

39

 

 

 

126,249

 

 

 

 

 

 

126,288

 

 

 

 

Farm Real Estate

 

 

17

 

 

 

75

 

 

 

149

 

 

 

241

 

 

 

37,797

 

 

 

 

 

 

38,038

 

 

 

 

Consumer and Other

 

 

101

 

 

 

30

 

 

 

15

 

 

 

146

 

 

 

20,138

 

 

 

 

 

 

20,284

 

 

 

15

 

Total

 

$

1,571

 

 

$

992

 

 

$

1,964

 

 

$

4,527

 

 

$

1,510,102

 

 

$

1,015

 

 

$

1,515,644

 

 

$

15

 

 

December 31, 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

 

$

575

 

 

$

2

 

 

$

685

 

 

$

1,262

 

 

$

151,124

 

 

$

87

 

 

$

152,473

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

897

 

 

 

104

 

 

 

484

 

 

 

1,485

 

 

 

162,614

 

 

 

 

 

 

164,099

 

 

 

 

Non-Owner Occupied

 

 

133

 

 

 

 

 

 

470

 

 

 

603

 

 

 

425,020

 

 

 

 

 

 

425,623

 

 

 

 

Residential Real Estate

 

 

1,613

 

 

 

229

 

 

 

785

 

 

 

2,627

 

 

 

265,980

 

 

 

128

 

 

 

268,735

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

27

 

 

 

27

 

 

 

97,504

 

 

 

 

 

 

97,531

 

 

 

 

Farm Real Estate

 

 

27

 

 

 

 

 

 

186

 

 

 

213

 

 

 

39,248

 

 

 

 

 

 

39,461

 

 

 

 

Consumer and Other

 

 

92

 

 

 

96

 

 

 

16

 

 

 

204

 

 

 

16,535

 

 

 

 

 

 

16,739

 

 

 

16

 

Total

 

$

3,337

 

 

$

431

 

 

$

2,653

 

 

$

6,421

 

 

$

1,158,025

 

 

$

215

 

 

$

1,164,661

 

 

$

16

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2018 and December 31, 2017.

 

 

 

September 30, 2018

 

 

December 31, 2017

 

Commercial & Agriculture

 

$

285

 

 

$

887

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

891

 

 

 

1,476

 

Non-Owner Occupied

 

 

159

 

 

 

711

 

Residential Real Estate

 

 

3,945

 

 

 

2,778

 

Real Estate Construction

 

 

43

 

 

 

27

 

Farm Real Estate

 

 

334

 

 

 

186

 

Consumer and Other

 

 

27

 

 

 

67

 

Total

 

$

5,684

 

 

$

6,132

 

 

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. Residential Real Estate loans modified in a TDR primarily involve interest rate reductions where monthly payments are 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 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 September 30, 2018, TDRs accounted for $171 of the allowance for loan losses. As of December 31, 2017, TDRs accounted for $169 of the allowance for loan losses.

Loan modifications that are considered TDRs completed during the periods ended September 30, 2018 and September 30, 2017 were as follows:

 

 

 

For the Nine-Month Period Ended

 

 

 

September 30, 2018

 

 

 

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

 

 

 

23

 

 

 

23

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

110

 

 

 

110

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

2

 

 

$

133

 

 

$

133

 

 

 

 

For the Nine-Month Period Ended

 

 

 

September 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 months ended

 

 

 

September 30, 2018

 

 

 

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

 

 

 

23

 

 

 

23

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

110

 

 

 

110

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

2

 

 

$

133

 

 

$

133

 

 

 

 

For the three months ended

 

 

 

September 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

 

 

 

 

 

 

 

 

 

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 nine-month periods ended September 30, 2018 and September 30, 2017, 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 September 30, 2018 and December 31, 2017.

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

390

 

 

$

390

 

 

 

 

 

 

$

 

 

$

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

198

 

 

 

198

 

 

 

 

 

 

 

693

 

 

 

913

 

 

 

 

 

Non-Owner Occupied

 

 

36

 

 

 

39

 

 

 

 

 

 

 

44

 

 

 

48

 

 

 

 

 

Residential Real Estate

 

 

1,220

 

 

 

1,292

 

 

 

 

 

 

 

977

 

 

 

1,049

 

 

 

 

 

Farm Real Estate

 

 

257

 

 

 

257

 

 

 

 

 

 

 

148

 

 

 

148

 

 

 

 

 

Total

 

 

2,101

 

 

 

2,176

 

 

 

 

 

 

 

1,862

 

 

 

2,158

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

$

 

 

 

438

 

 

 

438

 

 

$

4

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

307

 

 

 

307

 

 

 

10

 

 

 

317

 

 

 

317

 

 

 

6

 

Residential Real Estate

 

 

1,095

 

 

 

1,099

 

 

 

350

 

 

 

383

 

 

 

387

 

 

 

109

 

Farm Real Estate

 

 

450

 

 

 

450

 

 

 

6

 

 

 

460

 

 

 

460

 

 

 

6

 

Total

 

 

1,852

 

 

 

1,856

 

 

 

366

 

 

 

1,598

 

 

 

1,602

 

 

 

125

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

390

 

 

 

390

 

 

 

 

 

 

438

 

 

 

438

 

 

 

4

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

505

 

 

 

505

 

 

 

10

 

 

 

1,010

 

 

 

1,230

 

 

 

6

 

Non-Owner Occupied

 

 

36

 

 

 

39

 

 

 

 

 

 

44

 

 

 

48

 

 

 

 

Residential Real Estate

 

 

2,315

 

 

 

2,391

 

 

 

350

 

 

 

1,360

 

 

 

1,436

 

 

 

109

 

Farm Real Estate

 

 

707

 

 

 

707

 

 

 

6

 

 

 

608

 

 

 

608

 

 

 

6

 

Total

 

$

3,953

 

 

$

4,032

 

 

$

366

 

 

$

3,460

 

 

$

3,760

 

 

$

125

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three- and nine-month periods ended September 30, 2018 and 2017.

 

 

 

September 30, 2018

 

 

September 30, 2017

 

For the nine months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

704

 

 

$

19

 

 

$

1,609

 

 

$

27

 

Commercial Real Estate—Owner Occupied

 

 

641

 

 

 

26

 

 

 

1,632

 

 

 

66

 

Commercial Real Estate—Non-Owner Occupied

 

 

41

 

 

 

4

 

 

 

280

 

 

 

5

 

Residential Real Estate

 

 

1,580

 

 

 

51

 

 

 

1,554

 

 

 

56

 

Farm Real Estate

 

 

721

 

 

 

22

 

 

 

614

 

 

 

21

 

Total

 

$

3,687

 

 

$

122

 

 

$

5,689

 

 

$

175

 

 

 

 

September 30, 2018

 

 

September 30, 2017

 

For the three months ended:

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

675

 

 

$

6

 

 

$

1,366

 

 

$

7

 

Commercial Real Estate—Owner Occupied

 

 

511

 

 

 

9

 

 

 

1,377

 

 

 

18

 

Commercial Real Estate—Non-Owner Occupied

 

 

38

 

 

 

1

 

 

 

202

 

 

 

2

 

Residential Real Estate

 

 

1,811

 

 

 

17

 

 

 

1,437

 

 

 

17

 

Farm Real Estate

 

 

742

 

 

 

7

 

 

 

614

 

 

 

8

 

Total

 

$

3,777

 

 

$

40

 

 

$

4,996

 

 

$

52

 

 

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

 

 

 

For the Nine-Month

Period Ended

September 30, 2018

 

 

For the Nine-Month

Period Ended

September 30, 2017

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

15

 

 

$

49

 

Acquisition of PCI loans

 

 

334

 

 

 

 

Accretion

 

 

(11

)

 

 

(27

)

Balance at end of period

 

$

338

 

 

$

22

 

 

 

 

For the Three-Month

Period Ended

September 30, 2018

 

 

For the Three-Month

Period Ended

September 30, 2017

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

6

 

 

$

31

 

Acquisition of PCI loans

 

 

334

 

 

 

 

Accretion

 

 

(2

)

 

 

(9

)

Balance at end of period

 

$

338

 

 

$

22

 

 

Loans acquired with credit deterioration of $878 and accounted for in accordance with ASC 310-30 were individually evaluated to estimate credit losses and a net recovery amount for each loan.  The net cash flows for each loan were then discounted to present value using a risk-adjusted market rate.  The table below presents the components of the purchase accounting adjustments.

 

 

 

September 14, 2018

 

 

 

(In Thousands)

 

Contractually required payments

 

$

2,353

 

Non-accretable discount

 

 

(1,141

)

Expected cash flows

 

 

1,212

 

Accretable discount

 

 

(334

)

Estimated fair value

 

$

878

 

 

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

 

 

 

At September 30, 2018

 

 

At December 31, 2017

 

 

 

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

 

$

1,898

 

 

$

775

 

Carrying amount

 

 

1,015

 

 

 

215

 

 

There has been $30 and $126 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2018 and December 31, 2017, 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 September 30, 2018 and December 31, 2017, a total of $0 and $16, respectively of foreclosed assets were included in other assets. As of September 30, 2018 and December 31, 2017, the Company had initiated formal foreclosure procedures on $286 and $239, respectively, of consumer residential mortgages.