XML 24 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2020
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 $22,637 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2020. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2020 and 2019.

Allowance for loan losses:

 

For the three months ended September 30, 2020

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,799

 

 

$

 

 

$

1

 

 

$

(139

)

 

$

2,661

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

3,411

 

 

 

(147

)

 

 

6

 

 

 

685

 

 

 

3,955

 

Non-Owner Occupied

 

 

9,169

 

 

 

 

 

 

3

 

 

 

1,406

 

 

 

10,578

 

Residential Real Estate

 

 

2,434

 

 

 

(11

)

 

 

117

 

 

 

(83

)

 

 

2,457

 

Real Estate Construction

 

 

1,844

 

 

 

 

 

 

1

 

 

 

500

 

 

 

2,345

 

Farm Real Estate

 

 

361

 

 

 

 

 

 

3

 

 

 

(4

)

 

 

360

 

Consumer and Other

 

 

247

 

 

 

(27

)

 

 

21

 

 

 

(21

)

 

 

220

 

Unallocated

 

 

155

 

 

 

 

 

 

 

 

 

(94

)

 

 

61

 

Total

 

$

20,420

 

 

$

(185

)

 

$

152

 

 

$

2,250

 

 

$

22,637

 

 

For the three months ended September 30, 2020, the Company provided $2,250 to the allowance for loan losses.  The provision was primarily the result of an increase in Civista’s qualitative factors, primarily changes in international, national, regional and local conditions, related to the economic shutdown driven by the ongoing COVID-19 pandemic, as well as the significant increase in classified assets during the quarter, particularly in the special mention category. Economic impacts from the COVID-19 pandemic include the loss of revenue being experienced by our business clients, disruption of supply chains, additional employee costs for businesses due to the pandemic, higher unemployment rates throughout our footprint and a large number of customers requesting payment relief. The allowance for Commercial & Agriculture loans decreased due to a decrease in general reserves required for this type as a result of a decrease in loan balances. 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 required for this type as a result of factors related to the COVID-19 pandemic, increased loan balances and loss rates and by increased classified and non-accrual loans. 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 and by an increase in classified loans.  This was represented as an increase in the provision.  The allowance for Residential Real Estate loans increased due to an increase in recoveries for this type of loan. The result was represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates on classified loans, represented by 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, 2020.

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 Company provided $150 to the allowance for loan losses.  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 determined that the unallocated amount was appropriate and within the relevant range for the allowance that was reflective of the risk in the portfolio at September 30, 2019.

 

Allowance for loan losses:

 

For the nine months ended September 30, 2020

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,219

 

 

$

(15

)

 

$

5

 

 

$

452

 

 

$

2,661

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,541

 

 

 

(148

)

 

 

20

 

 

 

1,542

 

 

 

3,955

 

Non-Owner Occupied

 

 

6,584

 

 

 

 

 

 

44

 

 

 

3,950

 

 

 

10,578

 

Residential Real Estate

 

 

1,582

 

 

 

(108

)

 

 

196

 

 

 

787

 

 

 

2,457

 

Real Estate Construction

 

 

1,250

 

 

 

 

 

 

3

 

 

 

1,092

 

 

 

2,345

 

Farm Real Estate

 

 

344

 

 

 

 

 

 

10

 

 

 

6

 

 

 

360

 

Consumer and Other

 

 

247

 

 

 

(54

)

 

 

55

 

 

 

(28

)

 

 

220

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

61

 

Total

 

$

14,767

 

 

$

(325

)

 

$

333

 

 

$

7,862

 

 

$

22,637

 

 

For the nine months ended September 30, 2020, the Company provided $7,862 to the allowance for loan losses.  The provision was primarily the result of an increase in Civista’s qualitative factors, primarily changes in international, national, regional and local conditions, related to the economic shutdown driven by the ongoing COVID-19 pandemic. Economic impacts related to the COVID-19 pandemic include the loss of revenue being experienced by our business clients, disruption of supply chains, additional employee costs for businesses due to the pandemic, higher unemployment rates throughout our footprint and a large number of customers requesting payment relief. The allowance for Commercial & Agriculture loans increased due to an increase in general reserves required for this type as a result of an increase in loan balances mainly from Civista’s participation in the PPP loan program, offset by a decrease in loss rates, resulting in an increase in the provision. PPP loans are eligible for a 100% guaranty by the SBA.  However, in the event of a loss resulting from a default on a PPP loan, and a determination by the SBA that there was a deficiency in the manner on which the PPP loan was originated or funded, the SBA may deny its liability under the guaranty.  The reserve percentage for PPP loans is substantially less than the other loans in this segment resulting in an overall decrease in the reserve percentage.  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, an increase in classified and non-accrual loans and an increase in 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 an increase in loan balances, an increase in classified loans, offset by a decrease in 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 factors related to the COVID-19 pandemic, offset by a decrease 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 an increase in loan balances and an increase in loss rates on classified loans, represented by an increase in the provision.  The allowance for Farm Real Estate loans increased due to an increase in general reserves required as a result of an increase in loan balances.  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, 2020.

 

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 Company provided $150 to the allowance for loan losses.  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 determined that the unallocated amount was appropriate and within the relevant range for the allowance that was reflective of the risk in the portfolio at September 30, 2019.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2020 and December 31, 2019.

 

September 30, 2020

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,661

 

 

$

2,661

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

8

 

 

 

3,947

 

 

 

3,955

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

10,578

 

 

 

10,578

 

Residential Real Estate

 

 

 

 

 

85

 

 

 

2,372

 

 

 

2,457

 

Real Estate Construction

 

 

 

 

 

 

 

 

2,345

 

 

 

2,345

 

Farm Real Estate

 

 

 

 

 

 

 

 

360

 

 

 

360

 

Consumer and Other

 

 

 

 

 

 

 

 

220

 

 

 

220

 

Unallocated

 

 

 

 

 

 

 

 

61

 

 

 

61

 

Total

 

$

 

 

$

93

 

 

$

22,544

 

 

$

22,637

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

435,285

 

 

$

435,285

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

379

 

 

 

260,856

 

 

 

261,235

 

Non-Owner Occupied

 

 

 

 

 

55

 

 

 

683,524

 

 

 

683,579

 

Residential Real Estate

 

 

377

 

 

 

1,168

 

 

 

442,415

 

 

 

443,960

 

Real Estate Construction

 

 

 

 

 

 

 

 

167,560

 

 

 

167,560

 

Farm Real Estate

 

 

 

 

 

634

 

 

 

34,598

 

 

 

35,232

 

Consumer and Other

 

 

 

 

 

 

 

 

14,089

 

 

 

14,089

 

Total

 

$

377

 

 

$

2,236

 

 

$

2,038,327

 

 

$

2,040,940

 

 

December 31, 2019

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,219

 

 

$

2,219

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

9

 

 

 

2,532

 

 

 

2,541

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

6,584

 

 

 

6,584

 

Residential Real Estate

 

 

 

 

 

82

 

 

 

1,500

 

 

 

1,582

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,250

 

 

 

1,250

 

Farm Real Estate

 

 

 

 

 

 

 

 

344

 

 

 

344

 

Consumer and Other

 

 

 

 

 

 

 

 

247

 

 

 

247

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

 

$

91

 

 

$

14,676

 

 

$

14,767

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

367

 

 

$

202,743

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

426

 

 

 

245,180

 

 

 

245,606

 

Non-Owner Occupied

 

 

 

 

 

374

 

 

 

591,848

 

 

 

592,222

 

Residential Real Estate

 

 

467

 

 

 

1,764

 

 

 

460,801

 

 

 

463,032

 

Real Estate Construction

 

 

 

 

 

 

 

 

155,825

 

 

 

155,825

 

Farm Real Estate

 

 

 

 

 

666

 

 

 

33,448

 

 

 

34,114

 

Consumer and Other

 

 

 

 

 

 

 

 

15,061

 

 

 

15,061

 

Total

 

$

467

 

 

$

3,597

 

 

$

1,704,906

 

 

$

1,708,970

 

 

The following tables present credit exposures by internally assigned risk grades as of September 30, 2020 and December 31, 2019. 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, 2020

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

427,539

 

 

$

6,009

 

 

$

1,737

 

 

$

 

 

$

435,285

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

227,536

 

 

 

27,108

 

 

 

6,591

 

 

 

 

 

 

261,235

 

Non-Owner Occupied

 

 

597,582

 

 

 

83,622

 

 

 

2,375

 

 

 

 

 

 

683,579

 

Residential Real Estate

 

 

75,648

 

 

 

647

 

 

 

5,686

 

 

 

 

 

 

81,981

 

Real Estate Construction

 

 

153,132

 

 

 

 

 

 

493

 

 

 

 

 

 

153,625

 

Farm Real Estate

 

 

32,297

 

 

 

490

 

 

 

2,445

 

 

 

 

 

 

35,232

 

Consumer and Other

 

 

1,616

 

 

 

 

 

 

18

 

 

 

 

 

 

1,634

 

Total

 

$

1,515,350

 

 

$

117,876

 

 

$

19,345

 

 

$

 

 

$

1,652,571

 

 

December 31, 2019

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

199,649

 

 

$

2,236

 

 

$

1,225

 

 

$

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

237,171

 

 

 

5,617

 

 

 

2,818

 

 

 

 

 

 

245,606

 

Non-Owner Occupied

 

 

588,633

 

 

 

2,155

 

 

 

1,434

 

 

 

 

 

 

592,222

 

Residential Real Estate

 

 

73,289

 

 

 

528

 

 

 

6,495

 

 

 

 

 

 

80,312

 

Real Estate Construction

 

 

145,251

 

 

 

 

 

 

9

 

 

 

 

 

 

145,260

 

Farm Real Estate

 

 

30,808

 

 

 

567

 

 

 

2,739

 

 

 

 

 

 

34,114

 

Consumer and Other

 

 

1,289

 

 

 

 

 

 

6

 

 

 

 

 

 

1,295

 

Total

 

$

1,276,090

 

 

$

11,103

 

 

$

14,726

 

 

$

 

 

$

1,301,919

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2020 and December 31, 2019 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, 2020

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

361,979

 

 

$

13,935

 

 

$

12,455

 

 

$

388,369

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

361,979

 

 

$

13,935

 

 

$

12,455

 

 

$

388,369

 

 

December 31, 2019

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2020 and December 31, 2019.

 

September 30, 2020

 

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

 

$

176

 

 

$

300

 

 

$

55

 

 

$

531

 

 

$

434,754

 

 

$

 

 

$

435,285

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

168

 

 

 

369

 

 

 

359

 

 

 

896

 

 

 

260,339

 

 

 

 

 

 

261,235

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

 

683,572

 

 

 

 

 

 

683,579

 

 

 

 

Residential Real Estate

 

 

84

 

 

 

441

 

 

 

1,269

 

 

 

1,794

 

 

 

441,789

 

 

 

377

 

 

 

443,960

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,560

 

 

 

 

 

 

167,560

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

35,228

 

 

 

 

 

 

35,232

 

 

 

 

Consumer and Other

 

 

54

 

 

 

6

 

 

 

7

 

 

 

67

 

 

 

14,022

 

 

 

 

 

 

14,089

 

 

 

 

Total

 

$

482

 

 

$

1,116

 

 

$

1,701

 

 

$

3,299

 

 

$

2,037,264

 

 

$

377

 

 

$

2,040,940

 

 

$

 

 

December 31, 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

 

$

27

 

 

$

35

 

 

$

106

 

 

$

168

 

 

$

202,942

 

 

$

 

 

$

203,110

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

453

 

 

 

63

 

 

 

663

 

 

 

1,179

 

 

 

244,427

 

 

 

 

 

 

245,606

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

592,214

 

 

 

 

 

 

592,222

 

 

 

 

Residential Real Estate

 

 

2,399

 

 

 

198

 

 

 

1,775

 

 

 

4,372

 

 

 

458,193

 

 

 

467

 

 

 

463,032

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155,825

 

 

 

 

 

 

155,825

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

 

34,107

 

 

 

 

 

 

34,114

 

 

 

 

Consumer and Other

 

 

129

 

 

 

46

 

 

 

 

 

 

175

 

 

 

14,886

 

 

 

 

 

 

15,061

 

 

 

 

Total

 

$

3,008

 

 

$

342

 

 

$

2,559

 

 

$

5,909

 

 

$

1,702,594

 

 

$

467

 

 

$

1,708,970

 

 

$

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2020 and December 31, 2019.

 

 

 

September 30, 2020

 

 

December 31, 2019

 

Commercial & Agriculture

 

$

156

 

 

$

173

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,241

 

 

 

938

 

Non-Owner Occupied

 

 

7

 

 

 

8

 

Residential Real Estate

 

 

3,854

 

 

 

4,183

 

Real Estate Construction

 

 

7

 

 

 

9

 

Farm Real Estate

 

 

85

 

 

 

284

 

Consumer and Other

 

 

16

 

 

 

4

 

Total

 

$

5,366

 

 

$

5,599

 

 

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. Exceptions to this policy exist for loan modifications granted as part of the Company’s COVID-19 deferral program, which allows the Company to not classify a modification so long as certain criteria as established in the CARES Act are met at the time of the modification.  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, 2020, TDRs accounted for $93 of the allowance for loan losses. As of December 31, 2019, TDRs accounted for $91 of the allowance for loan losses.

There were no loans modified as TDRs during the three-month periods ended September 30, 2020 or 2019 or during the nine-month period ended September 30, 2020. Loan modifications that are considered TDRs completed during the nine-month period ended September 30, 2019 were as follows:

 

 

 

 

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

 

 

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, 2020 and September 30, 2019, 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, 2020 and December 31, 2019.

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

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

 

 

149

 

 

 

149

 

 

 

 

 

 

 

168

 

 

 

168

 

 

 

 

 

Non-Owner Occupied

 

 

55

 

 

 

55

 

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

 

Residential Real Estate

 

 

993

 

 

 

1,017

 

 

 

 

 

 

 

1,571

 

 

 

1,643

 

 

 

 

 

Farm Real Estate

 

 

634

 

 

 

634

 

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

 

Total

 

 

1,831

 

 

 

1,855

 

 

 

 

 

 

 

3,146

 

 

 

3,218

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

230

 

 

 

230

 

 

$

8

 

 

 

258

 

 

 

258

 

 

$

9

 

Residential Real Estate

 

 

175

 

 

 

179

 

 

 

85

 

 

 

193

 

 

 

197

 

 

 

82

 

Total

 

 

405

 

 

 

409

 

 

 

93

 

 

 

451

 

 

 

455

 

 

 

91

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

379

 

 

 

379

 

 

 

8

 

 

 

426

 

 

 

426

 

 

 

9

 

Non-Owner Occupied

 

 

55

 

 

 

55

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

Residential Real Estate

 

 

1,168

 

 

 

1,196

 

 

 

85

 

 

 

1,764

 

 

 

1,840

 

 

 

82

 

Farm Real Estate

 

 

634

 

 

 

634

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

Total

 

$

2,236

 

 

$

2,264

 

 

$

93

 

 

$

3,597

 

 

$

3,673

 

 

$

91

 

 

The following tables include the average recorded investment and interest income recognized for impaired financing receivables for the three-and nine-month periods ended September 30, 2020 and 2019.

 

 

 

September 30, 2020

 

 

September 30, 2019

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

367

 

 

$

12

 

Commercial Real Estate—Owner Occupied

 

 

391

 

 

 

7

 

 

 

448

 

 

 

8

 

Commercial Real Estate—Non-Owner Occupied

 

 

212

 

 

 

5

 

 

 

378

 

 

 

6

 

Residential Real Estate

 

 

1,175

 

 

 

10

 

 

 

1,083

 

 

 

14

 

Farm Real Estate

 

 

644

 

 

 

7

 

 

 

681

 

 

 

7

 

Total

 

$

2,422

 

 

$

29

 

 

$

2,957

 

 

$

47

 

 

 

 

 

September 30, 2020

 

 

September 30, 2019

 

For the nine months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

92

 

 

$

4

 

 

$

367

 

 

$

24

 

Commercial Real Estate—Owner Occupied

 

 

406

 

 

 

21

 

 

 

463

 

 

 

25

 

Commercial Real Estate—Non-Owner Occupied

 

 

292

 

 

 

15

 

 

 

292

 

 

 

15

 

Residential Real Estate

 

 

1,464

 

 

 

34

 

 

 

1,148

 

 

 

45

 

Farm Real Estate

 

 

655

 

 

 

20

 

 

 

687

 

 

 

22

 

Total

 

$

2,909

 

 

$

94

 

 

$

2,957

 

 

$

131

 

 

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

 

 

 

For the

Three-Month

Period Ended

September 30, 2020

 

 

For the

Three-Month

Period Ended

September 30, 2019

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

205

 

 

$

259

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(101

)

 

 

(3

)

Transfer from non-accretable to accretable

 

 

74

 

 

 

 

Balance at end of period

 

$

178

 

 

$

256

 

 

 

 

For the Nine-Month

Period Ended

September 30, 2020

 

 

For the Nine-Month

Period Ended

September 30, 2019

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

255

 

 

$

336

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(270

)

 

 

(80

)

Transfer fron non-accretable to accretable

 

 

193

 

 

 

 

Balance at end of period

 

$

178

 

 

$

256

 

 

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

 

 

 

At September 30, 2020

 

 

At December 31, 2019

 

 

 

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

 

$

789

 

 

$

1,149

 

Carrying amount

 

 

377

 

 

 

467

 

 

There was no allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2020 or December 31, 2019, 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, 2020 and December 31, 2019, respectively, there were no foreclosed assets included in other assets. As of September 30, 2020 and December 31, 2019, the Company had initiated formal foreclosure procedures on $1,056 and $1,022, respectively, of consumer residential mortgages.