XML 81 R13.htm IDEA: XBRL DOCUMENT v3.19.3
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2019
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 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 $14,144 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2019. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2019 and 2018.

Allowance for loan losses:

 

For the three months ended September 30, 2019

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,828

 

 

$

 

 

$

61

 

 

$

43

 

 

$

1,932

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,009

 

 

 

 

 

 

43

 

 

 

85

 

 

 

2,137

 

Non-Owner Occupied

 

 

5,867

 

 

 

 

 

 

55

 

 

 

226

 

 

 

6,148

 

Residential Real Estate

 

 

1,698

 

 

 

(20

)

 

 

67

 

 

 

(136

)

 

 

1,609

 

Real Estate Construction

 

 

1,135

 

 

 

 

 

 

1

 

 

 

47

 

 

 

1,183

 

Farm Real Estate

 

 

365

 

 

 

 

 

 

1

 

 

 

1

 

 

 

367

 

Consumer and Other

 

 

201

 

 

 

(16

)

 

 

16

 

 

 

52

 

 

 

253

 

Unallocated

 

 

683

 

 

 

 

 

 

 

 

 

(168

)

 

 

515

 

Total

 

$

13,786

 

 

$

(36

)

 

$

244

 

 

$

150

 

 

$

14,144

 

 

For the three months ended September 30, 2019, 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. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances. 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 an increase in loan balances.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans decreased due to 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 an increase in loan balances.  The allowance for Consumer and Other loans increased due to an increase in loss rates. The result was represented as an increase 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 at September 30, 2019.

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.

Allowance for loan losses:

 

For the nine months ended September 30, 2019

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,747

 

 

$

(27

)

 

$

65

 

 

$

147

 

 

$

1,932

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,962

 

 

 

(60

)

 

 

282

 

 

 

(47

)

 

 

2,137

 

Non-Owner Occupied

 

 

5,803

 

 

 

 

 

 

99

 

 

 

246

 

 

 

6,148

 

Residential Real Estate

 

 

1,531

 

 

 

(223

)

 

 

229

 

 

 

72

 

 

 

1,609

 

Real Estate Construction

 

 

1,046

 

 

 

(24

)

 

 

1

 

 

 

160

 

 

 

1,183

 

Farm Real Estate

 

 

397

 

 

 

 

 

 

3

 

 

 

(33

)

 

 

367

 

Consumer and Other

 

 

284

 

 

 

(97

)

 

 

67

 

 

 

(1

)

 

 

253

 

Unallocated

 

 

909

 

 

 

 

 

 

 

 

 

(394

)

 

 

515

 

Total

 

$

13,679

 

 

$

(431

)

 

$

746

 

 

$

150

 

 

$

14,144

 

 

For the nine months ended September 30, 2019, 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, offset by a decrease in the loss rates. The result was represented as an increase in the provision. The allowance for Commercial Real Estate –Owner Occupied loans increased due to an increase in general reserves required as a result of higher loan balances and higher loss rates, offset by net recoveries on previously charged off amounts, resulting in a decrease 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, offset by a decrease in the loss rates.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans increased due to an increase in general reserves required for this type as a result of an increase in loan balances and loss rates, represented by an increase 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 classified loan balances and the reserve required for this type of loan. The result was represented as a decrease in the provision. The allowance for Consumer and Other loans decreased due to a decrease in the general reserves required for the type as a result of a decrease in loan balances and loss rates.  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 at September 30, 2019.

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.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2019 and December 31, 2018.

 

September 30, 2019

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

1,932

 

 

$

1,932

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

6

 

 

 

2,131

 

 

 

2,137

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

6,148

 

 

 

6,148

 

Residential Real Estate

 

 

 

 

 

98

 

 

 

1,511

 

 

 

1,609

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,183

 

 

 

1,183

 

Farm Real Estate

 

 

 

 

 

 

 

 

367

 

 

 

367

 

Consumer and Other

 

 

 

 

 

 

 

 

253

 

 

 

253

 

Unallocated

 

 

 

 

 

 

 

 

515

 

 

 

515

 

Total

 

$

 

 

$

104

 

 

$

14,040

 

 

$

14,144

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

367

 

 

$

196,466

 

 

$

196,833

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

436

 

 

 

226,065

 

 

 

226,501

 

Non-Owner Occupied

 

 

 

 

 

376

 

 

 

558,428

 

 

 

558,804

 

Residential Real Estate

 

 

539

 

 

 

1,039

 

 

 

463,877

 

 

 

465,455

 

Real Estate Construction

 

 

 

 

 

 

 

 

149,018

 

 

 

149,018

 

Farm Real Estate

 

 

 

 

 

681

 

 

 

35,605

 

 

 

36,286

 

Consumer and Other

 

 

 

 

 

 

 

 

15,743

 

 

 

15,743

 

Total

 

$

539

 

 

$

2,899

 

 

$

1,645,202

 

 

$

1,648,640

 

 

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

 

 

The following tables present credit exposures by internally assigned risk grades as of September 30, 2019 and December 31, 2018. 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 risk 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. Only those loans that have been risk rated are included below.

 

September 30, 2019

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

193,224

 

 

$

738

 

 

$

2,871

 

 

$

 

 

$

196,833

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

217,643

 

 

 

3,759

 

 

 

5,099

 

 

 

 

 

 

226,501

 

Non-Owner Occupied

 

 

555,893

 

 

 

2,258

 

 

 

653

 

 

 

 

 

 

558,804

 

Residential Real Estate

 

 

71,298

 

 

 

651

 

 

 

6,278

 

 

 

 

 

 

78,227

 

Real Estate Construction

 

 

138,221

 

 

 

 

 

 

10

 

 

 

 

 

 

138,231

 

Farm Real Estate

 

 

32,920

 

 

 

579

 

 

 

2,787

 

 

 

 

 

 

36,286

 

Consumer and Other

 

 

897

 

 

 

 

 

 

20

 

 

 

 

 

 

917

 

Total

 

$

1,210,096

 

 

$

7,985

 

 

$

17,718

 

 

$

 

 

$

1,235,799

 

 

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

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2019 and December 31, 2018 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 and if management determines 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, 2019

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

387,228

 

 

$

10,787

 

 

$

14,792

 

 

$

412,807

 

Nonperforming

 

 

 

 

 

 

 

 

34

 

 

 

34

 

Total

 

$

387,228

 

 

$

10,787

 

 

$

14,826

 

 

$

412,841

 

 

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

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2019 and December 31, 2018.

 

September 30, 2019

 

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

 

$

531

 

 

$

56

 

 

$

99

 

 

$

686

 

 

$

196,147

 

 

$

 

 

$

196,833

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

206

 

 

 

 

 

 

774

 

 

 

980

 

 

 

225,521

 

 

 

 

 

 

226,501

 

 

 

 

Non-Owner Occupied

 

 

248

 

 

 

 

 

 

9

 

 

 

257

 

 

 

558,547

 

 

 

 

 

 

558,804

 

 

 

 

Residential Real Estate

 

 

367

 

 

 

234

 

 

 

1,307

 

 

 

1,908

 

 

 

463,008

 

 

 

539

 

 

 

465,455

 

 

 

 

Real Estate Construction

 

 

84

 

 

 

 

 

 

 

 

 

84

 

 

 

148,934

 

 

 

 

 

 

149,018

 

 

 

 

Farm Real Estate

 

 

122

 

 

 

 

 

 

9

 

 

 

131

 

 

 

36,155

 

 

 

 

 

 

36,286

 

 

 

 

Consumer and Other

 

 

76

 

 

 

6

 

 

 

34

 

 

 

116

 

 

 

15,627

 

 

 

 

 

 

15,743

 

 

 

17

 

Total

 

$

1,634

 

 

$

296

 

 

$

2,232

 

 

$

4,162

 

 

$

1,643,939

 

 

$

539

 

 

$

1,648,640

 

 

$

17

 

 

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

 

 

$

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2019 and December 31, 2018.

 

 

 

September 30, 2019

 

 

December 31, 2018

 

Commercial & Agriculture

 

$

238

 

 

$

270

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,090

 

 

 

942

 

Non-Owner Occupied

 

 

9

 

 

 

374

 

Residential Real Estate

 

 

3,958

 

 

 

3,886

 

Real Estate Construction

 

 

10

 

 

 

41

 

Farm Real Estate

 

 

299

 

 

 

338

 

Consumer and Other

 

 

17

 

 

 

18

 

Total

 

$

5,621

 

 

$

5,869

 

 

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, 2019, TDRs accounted for $104 of the allowance for loan losses. As of December 31, 2018, TDRs accounted for $143 of the allowance for loan losses.

Loan modifications that are considered TDRs completed during the periods ended September 30, 2019 and September 30, 2018 were as follows:

 

 

 

For the Three-Month Period Ended

 

 

 

September 30, 2019

 

 

 

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

 

 

 

 

$

 

 

$

 

 

 

 

For the Three-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, 2019

 

 

 

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

 

 

1

 

 

 

382

 

 

 

382

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

382

 

 

$

382

 

 

 

 

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

 

 

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, 2019 and September 30, 2018, there were no defaults on loans that were modified and considered TDRs during the respective previous twelve 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 loans, excluding PCI loans, with the associated allowance amount, if applicable, as of September 30, 2019 and December 31, 2018.

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

367

 

 

$

367

 

 

 

 

 

 

$

367

 

 

$

367

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

175

 

 

 

175

 

 

 

 

 

 

 

193

 

 

 

193

 

 

 

 

 

Non-Owner Occupied

 

 

376

 

 

 

376

 

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

 

Residential Real Estate

 

 

794

 

 

 

866

 

 

 

 

 

 

 

1,017

 

 

 

1,089

 

 

 

 

 

Farm Real Estate

 

 

681

 

 

 

681

 

 

 

 

 

 

 

256

 

 

 

256

 

 

 

 

 

Total

 

 

2,393

 

 

 

2,465

 

 

 

 

 

 

 

1,864

 

 

 

1,939

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

261

 

 

 

261

 

 

$

6

 

 

 

291

 

 

 

291

 

 

$

12

 

Residential Real Estate

 

 

245

 

 

 

249

 

 

 

98

 

 

 

262

 

 

 

265

 

 

 

122

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

440

 

 

 

440

 

 

 

7

 

Total

 

 

506

 

 

 

510

 

 

 

104

 

 

 

993

 

 

 

996

 

 

 

141

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

367

 

 

 

367

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

436

 

 

 

436

 

 

 

6

 

 

 

484

 

 

 

484

 

 

 

12

 

Non-Owner Occupied

 

 

376

 

 

 

376

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

Residential Real Estate

 

 

1,039

 

 

 

1,115

 

 

 

98

 

 

 

1,279

 

 

 

1,354

 

 

 

122

 

Farm Real Estate

 

 

681

 

 

 

681

 

 

 

 

 

 

696

 

 

 

696

 

 

 

7

 

Total

 

$

2,899

 

 

$

2,975

 

 

$

104

 

 

$

2,857

 

 

$

2,935

 

 

$

141

 

 

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, 2019 and 2018.

 

 

 

September 30, 2019

 

 

September 30, 2018

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

367

 

 

$

12

 

 

$

675

 

 

$

6

 

Commercial Real Estate—Owner Occupied

 

 

448

 

 

 

8

 

 

 

511

 

 

 

9

 

Commercial Real Estate—Non-Owner Occupied

 

 

378

 

 

 

6

 

 

 

38

 

 

 

1

 

Residential Real Estate

 

 

1,083

 

 

 

14

 

 

 

1,811

 

 

 

17

 

Farm Real Estate

 

 

681

 

 

 

7

 

 

 

742

 

 

 

7

 

Total

 

$

2,957

 

 

$

47

 

 

$

3,777

 

 

$

40

 

 

 

 

 

September 30, 2019

 

 

September 30, 2018

 

For the nine months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

367

 

 

$

24

 

 

$

704

 

 

$

19

 

Commercial Real Estate—Owner Occupied

 

 

463

 

 

 

25

 

 

 

641

 

 

 

26

 

Commercial Real Estate—Non-Owner Occupied

 

 

292

 

 

 

15

 

 

 

41

 

 

 

4

 

Residential Real Estate

 

 

1,148

 

 

 

45

 

 

 

1,580

 

 

 

51

 

Farm Real Estate

 

 

687

 

 

 

22

 

 

 

721

 

 

 

22

 

Total

 

$

2,957

 

 

$

131

 

 

$

3,687

 

 

$

122

 

 

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

 

 

 

For the

Three-Month

Period Ended

September 30, 2019

 

 

For the

Three-Month

Period Ended

September 30, 2018

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

259

 

 

$

6

 

Acquisition of PCI loans

 

 

 

 

 

334

 

Accretion

 

 

(3

)

 

 

(2

)

Balance at end of period

 

$

256

 

 

$

338

 

 

 

 

For the Nine-Month

Period Ended

September 30, 2019

 

 

For the Nine-Month

Period Ended

September 30, 2018

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

336

 

 

$

15

 

Acquisition of PCI loans

 

 

 

 

 

334

 

Accretion

 

 

(80

)

 

 

(11

)

Balance at end of period

 

$

256

 

 

$

338

 

 

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

 

 

 

At September 30, 2019

 

 

At December 31, 2018

 

 

 

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

 

$

1,283

 

 

$

1,805

 

Carrying amount

 

 

539

 

 

 

924

 

 

There was $0 and $8 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2019 and December 31, 2018, 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, 2019 and December 31, 2018, respectively, there were no foreclosed assets included in other assets. As of September 30, 2019 and December 31, 2018, the Company had initiated formal foreclosure procedures on $479 and $311, respectively, of consumer residential mortgages.