XML 36 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2018
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. 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 $13,679 adequate to cover loan losses inherent in the loan portfolio, at December 31, 2018. 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, 2018, 2017 and 2016. The changes can be impacted by overall loan volume, adversely graded loans, historical charge-offs and economic factors.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

Allowance for loan losses:

 

December 31, 2018

 

Beginning

balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

(Credit)

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

1,562

 

 

$

(249

)

 

$

169

 

 

$

265

 

 

$

1,747

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,043

 

 

 

(193

)

 

 

158

 

 

 

(46

)

 

 

1,962

 

Non-Owner Occupied

 

 

5,307

 

 

 

(153

)

 

 

28

 

 

 

621

 

 

 

5,803

 

Residential Real Estate

 

 

1,910

 

 

 

(105

)

 

 

208

 

 

 

(482

)

 

 

1,531

 

Real Estate Construction

 

 

834

 

 

 

 

 

 

 

 

 

212

 

 

 

1,046

 

Farm Real Estate

 

 

430

 

 

 

 

 

 

5

 

 

 

(38

)

 

 

397

 

Consumer and Other

 

 

290

 

 

 

(203

)

 

 

100

 

 

 

97

 

 

 

284

 

Unallocated

 

 

758

 

 

 

 

 

 

 

 

 

151

 

 

 

909

 

Total

 

$

13,134

 

 

$

(903

)

 

$

668

 

 

$

780

 

 

$

13,679

 

 

For the year ended December 31, 2018, the allowance for Commercial & Agriculture loans increased as a result of an increase in general reserves due to 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.  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. 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

Allowance for loan losses:

 

December 31, 2017

 

Beginning

balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

(Credit)

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

2,018

 

 

$

(11

)

 

$

372

 

 

$

(817

)

 

$

1,562

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,171

 

 

 

(328

)

 

 

69

 

 

 

131

 

 

 

2,043

 

Non-Owner Occupied

 

 

4,606

 

 

 

(38

)

 

 

46

 

 

 

693

 

 

 

5,307

 

Residential Real Estate

 

 

3,089

 

 

 

(400

)

 

 

194

 

 

 

(973

)

 

 

1,910

 

Real Estate Construction

 

 

420

 

 

 

 

 

 

44

 

 

 

370

 

 

 

834

 

Farm Real Estate

 

 

442

 

 

 

 

 

 

3

 

 

 

(15

)

 

 

430

 

Consumer and Other

 

 

314

 

 

 

(165

)

 

 

43

 

 

 

98

 

 

 

290

 

Unallocated

 

 

245

 

 

 

 

 

 

 

 

 

513

 

 

 

758

 

Total

 

$

13,305

 

 

$

(942

)

 

$

771

 

 

$

 

 

$

13,134

 

 

For the year ended December 31, 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of December 31, 2018 and December 31, 2017.

December 31, 2018

 

Loans acquired

with credit

deterioration

 

 

Loans

individually

evaluated for

impairment

 

 

Loans

collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

1,747

 

 

$

1,747

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

12

 

 

 

1,950

 

 

 

1,962

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,803

 

 

 

5,803

 

Residential Real Estate

 

 

8

 

 

 

122

 

 

 

1,401

 

 

 

1,531

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,046

 

 

 

1,046

 

Farm Real Estate

 

 

 

 

 

7

 

 

 

390

 

 

 

397

 

Consumer and Other

 

 

 

 

 

 

 

 

284

 

 

 

284

 

Unallocated

 

 

 

 

 

 

 

 

909

 

 

 

909

 

Total

 

$

8

 

 

$

141

 

 

$

13,530

 

 

$

13,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

41

 

 

$

367

 

 

$

176,693

 

 

$

177,101

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

484

 

 

 

209,637

 

 

 

210,121

 

Non-Owner Occupied

 

 

 

 

 

31

 

 

 

523,567

 

 

 

523,598

 

Residential Real Estate

 

 

883

 

 

 

1,279

 

 

 

455,688

 

 

 

457,850

 

Real Estate Construction

 

 

 

 

 

 

 

 

135,195

 

 

 

135,195

 

Farm Real Estate

 

 

 

 

 

696

 

 

 

37,817

 

 

 

38,513

 

Consumer and Other

 

 

 

 

 

 

 

 

19,563

 

 

 

19,563

 

Total

 

$

924

 

 

$

2,857

 

 

$

1,558,160

 

 

$

1,561,941

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

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 represent credit exposures by internally assigned risk ratings for the periods ended December 31, 2018 and 2017. 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

December 31, 2018

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending

Balance

 

Commercial & Agriculture

 

$

173,783

 

 

$

1,509

 

 

$

1,809

 

 

$

 

 

$

177,101

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

201,228

 

 

 

3,512

 

 

 

5,381

 

 

 

 

 

 

210,121

 

Non-Owner Occupied

 

 

520,487

 

 

 

2,023

 

 

 

1,088

 

 

 

 

 

 

523,598

 

Residential Real Estate

 

 

70,908

 

 

 

580

 

 

 

7,363

 

 

 

 

 

 

78,851

 

Real Estate Construction

 

 

124,769

 

 

 

13

 

 

 

41

 

 

 

 

 

 

124,823

 

Farm Real Estate

 

 

32,908

 

 

 

3,096

 

 

 

2,509

 

 

 

 

 

 

38,513

 

Consumer and Other

 

 

1,713

 

 

 

 

 

 

20

 

 

 

 

 

 

1,733

 

Total

 

$

1,125,796

 

 

$

10,733

 

 

$

18,211

 

 

$

 

 

$

1,154,740

 

 

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 years ended December 31, 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.

 

December 31, 2018

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

378,999

 

 

$

10,372

 

 

$

17,830

 

 

$

407,201

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

378,999

 

 

$

10,372

 

 

$

17,830

 

 

$

407,201

 

 

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

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

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

 

December 31, 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

 

$

225

 

 

$

 

 

$

92

 

 

$

317

 

 

$

176,743

 

 

$

41

 

 

$

177,101

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

547

 

 

 

413

 

 

 

564

 

 

 

1,524

 

 

 

208,597

 

 

 

 

 

 

210,121

 

 

 

 

Non-Owner Occupied

 

 

288

 

 

 

290

 

 

 

372

 

 

 

950

 

 

 

522,648

 

 

 

 

 

 

523,598

 

 

 

 

Residential Real Estate

 

 

7,118

 

 

 

677

 

 

 

806

 

 

 

8,601

 

 

 

448,366

 

 

 

883

 

 

 

457,850

 

 

 

 

Real Estate Construction

 

 

 

 

 

12

 

 

 

27

 

 

 

39

 

 

 

135,156

 

 

 

 

 

 

135,195

 

 

 

 

Farm Real Estate

 

 

33

 

 

 

 

 

 

158

 

 

 

191

 

 

 

38,322

 

 

 

 

 

 

38,513

 

 

 

 

Consumer and Other

 

 

117

 

 

 

57

 

 

 

9

 

 

 

183

 

 

 

19,380

 

 

 

 

 

 

19,563

 

 

 

 

Total

 

$

8,328

 

 

$

1,449

 

 

$

2,028

 

 

$

11,805

 

 

$

1,549,212

 

 

$

924

 

 

$

1,561,941

 

 

$

 

 

 

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 December 31, 2018 and 2017.

 

 

 

2018

 

 

2017

 

Commercial & Agriculture

 

$

270

 

 

$

887

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

942

 

 

 

1,476

 

Non-Owner Occupied

 

 

374

 

 

 

711

 

Residential Real Estate

 

 

3,886

 

 

 

2,778

 

Real Estate Construction

 

 

41

 

 

 

27

 

Farm Real Estate

 

 

338

 

 

 

186

 

Consumer and Other

 

 

18

 

 

 

67

 

Total

 

$

5,869

 

 

$

6,132

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

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 2018, 2017 and 2016 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 $587, $712 and $701, respectively. The amount of interest income on such loans recognized on a cash basis was $360 in 2018, $139 in 2017 and $1,138 in 2016.

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 $143 of the allowance for loan losses as of December 31, 2018, $169 as of December 31, 2017 and $278 as of December 31, 2016.

Loan modifications that are considered TDRs completed during the twelve month periods ended December 31, 2018, 2017 and 2016 were as follows:

 

 

 

For the Twelve Month Period Ended

December 31, 2018

 

 

 

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

 

 

1

 

 

 

23

 

 

 

23

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

110

 

 

 

110

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

2

 

 

$

133

 

 

$

133

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

 

 

For the Twelve Month Period Ended

December 31, 2017

 

 

 

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

 

 

1

 

 

 

13

 

 

 

13

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

13

 

 

$

13

 

 

 

 

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

 

 

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 periods ended December 31, 2018, 2017 and 2016, 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, commercial real estate loan and farm 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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

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, 2018 and 2017.

 

 

 

December 31, 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

 

$

367

 

 

$

367

 

 

 

 

 

 

$

 

 

$

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

193

 

 

 

193

 

 

 

 

 

 

 

693

 

 

 

913

 

 

 

 

 

Non-Owner Occupied

 

 

31

 

 

 

34

 

 

 

 

 

 

 

44

 

 

 

48

 

 

 

 

 

Residential Real Estate

 

 

1,017

 

 

 

1,089

 

 

 

 

 

 

 

977

 

 

 

1,049

 

 

 

 

 

Farm Real Estate

 

 

256

 

 

 

256

 

 

 

 

 

 

 

148

 

 

 

148

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1,864

 

 

 

1,939

 

 

 

 

 

 

 

1,862

 

 

 

2,158

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

$

 

 

 

438

 

 

 

438

 

 

$

4

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

291

 

 

 

291

 

 

 

12

 

 

 

317

 

 

 

317

 

 

 

6

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

262

 

 

 

265

 

 

 

122

 

 

 

383

 

 

 

387

 

 

 

109

 

Farm Real Estate

 

 

440

 

 

 

440

 

 

 

7

 

 

 

460

 

 

 

460

 

 

 

6

 

Total

 

 

993

 

 

 

996

 

 

 

141

 

 

 

1,598

 

 

 

1,602

 

 

 

125

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

367

 

 

 

367

 

 

 

 

 

 

438

 

 

 

438

 

 

 

4

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

484

 

 

 

484

 

 

 

12

 

 

 

1,010

 

 

 

1,230

 

 

 

6

 

Non-Owner Occupied

 

 

31

 

 

 

34

 

 

 

 

 

 

44

 

 

 

48

 

 

 

 

Residential Real Estate

 

 

1,279

 

 

 

1,354

 

 

 

122

 

 

 

1,360

 

 

 

1,436

 

 

 

109

 

Farm Real Estate

 

 

696

 

 

 

696

 

 

 

7

 

 

 

608

 

 

 

608

 

 

 

6

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,857

 

 

$

2,935

 

 

$

141

 

 

$

3,460

 

 

$

3,760

 

 

$

125

 

 

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

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, 2018, 2017 and 2016.

 

For the year ended:

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

636

 

 

$

25

 

 

$

1,375

 

 

$

34

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

610

 

 

 

33

 

 

 

1,507

 

 

 

75

 

Non-Owner Occupied

 

 

39

 

 

 

5

 

 

 

233

 

 

 

6

 

Residential Real Estate

 

 

1,519

 

 

 

75

 

 

 

1,515

 

 

 

73

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

716

 

 

 

29

 

 

 

613

 

 

 

28

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,520

 

 

$

167

 

 

$

5,243

 

 

$

216

 

 

For the year ended:

 

December 31, 2016

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

2,036

 

 

$

40

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,847

 

 

 

862

 

Non-Owner Occupied

 

 

1,039

 

 

 

83

 

Residential Real Estate

 

 

1,787

 

 

 

175

 

Real Estate Construction

 

 

 

 

 

1

 

Farm Real Estate

 

 

1,006

 

 

 

95

 

Consumer and Other

 

 

2

 

 

 

 

Total

 

$

7,717

 

 

$

1,256

 

 

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, 2018 and 2017, a total of $0 and $16, respectively, of foreclosed assets were included with other assets. As of December 31, 2018 and 2017, the Company had initiated formal foreclosure procedures on $311 and $239, respectively, of consumer residential mortgages.

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

 

 

 

At December 31,

2018

 

 

At December 31,

2017

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

15

 

 

$

49

 

Acquisition of PCI loans

 

 

334

 

 

 

 

Accretion

 

 

(13

)

 

 

(34

)

Balance at end of period

 

$

336

 

 

$

15

 

 

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.

NOTE 5 - ALLOWANCE FOR LOAN LOSSES (Continued)

 

 

 

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 December 31, 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

 

$

1,805

 

 

$

775

 

Carrying amount

 

 

924

 

 

 

215

 

 

There has been $8 and $126 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of December 31, 2018 and 2017, respectively.