XML 24 R14.htm IDEA: XBRL DOCUMENT v3.22.2.2
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2022
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 $27,773 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2022. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three- and nine-months ended September 30, 2022 and 2021.

 

Allowance for loan losses:

 

For the three months ended September 30, 2022

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,790

 

 

$

(22

)

 

$

12

 

 

$

(51

)

 

$

2,729

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,729

 

 

 

 

 

 

15

 

 

 

182

 

 

 

4,926

 

Non-Owner Occupied

 

 

14,711

 

 

 

 

 

 

16

 

 

 

(300

)

 

 

14,427

 

Residential Real Estate

 

 

2,859

 

 

 

(39

)

 

 

64

 

 

 

152

 

 

 

3,036

 

Real Estate Construction

 

 

1,969

 

 

 

 

 

 

 

 

 

44

 

 

 

2,013

 

Farm Real Estate

 

 

236

 

 

 

 

 

 

1

 

 

 

14

 

 

 

251

 

Consumer and Other

 

 

130

 

 

 

(13

)

 

 

4

 

 

 

21

 

 

 

142

 

Unallocated

 

 

11

 

 

 

 

 

 

 

 

 

238

 

 

 

249

 

Total

 

$

27,435

 

 

$

(74

)

 

$

112

 

 

$

300

 

 

$

27,773

 

 

For the three months ended September 30, 2022, the Company provided $300 to the allowance for loan losses, as compared to a provision of $0 for the three months ended September 30, 2021.  The increase in the provision in the third quarter of 2022, as compared to the third quarter of 2021, reflects the Company’s strong loan growth during the quarter.  Our credit quality metrics remain stable despite the ongoing headwinds of the challenging international, national, regional and local economic conditions.  While the direct impact of COVID-19 wains, we remain cautious due to increasing inflationary pressures.  Criticized loans were reduced in the third quarter, primarily loans to borrowers in the hotel industry, due to improved occupancy.  Economic impacts related to the COVID-19 pandemic have improved somewhat, but continued concerns linger due to the disruption of supply chains, workforce shortages, rising inflationary pressures and the prospects of recession.

 

During the three months ended September 30, 2022, 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 Commercial & Agriculture loan balances during the quarter.  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 increased loan balances. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans decreased due to a decrease in risk rated loans and lower loss rates, offset by an increase in general reserves required as a result of an increase in loan balances.  This was represented as a decrease 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 increased loan balances. The result was represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in loan balances.  This 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, 2022.

Allowance for loan losses:

 

For the three months ended September 30, 2021

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,320

 

 

$

 

 

$

1

 

 

$

191

 

 

$

2,512

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,027

 

 

 

 

 

 

 

 

 

389

 

 

 

4,416

 

Non-Owner Occupied

 

 

13,546

 

 

 

 

 

 

381

 

 

 

(757

)

 

 

13,170

 

Residential Real Estate

 

 

2,531

 

 

 

(77

)

 

 

53

 

 

 

89

 

 

 

2,596

 

Real Estate Construction

 

 

2,177

 

 

 

 

 

 

 

 

 

282

 

 

 

2,459

 

Farm Real Estate

 

 

290

 

 

 

 

 

 

3

 

 

 

15

 

 

 

308

 

Consumer and Other

 

 

202

 

 

 

 

 

 

10

 

 

 

 

 

 

212

 

Unallocated

 

 

1,104

 

 

 

 

 

 

 

 

 

(209

)

 

 

895

 

Total

 

$

26,197

 

 

$

(77

)

 

$

448

 

 

$

 

 

$

26,568

 

 

For the three months ended September 30, 2021, the Company provided $0 to the allowance for loan losses.  The lack of a provision for the third quarter of 2021 was due to the stability of our credit quality metrics coupled with the stabilization and, in some cases, improvement of international, national, regional and local economic conditions that were adversely impacted by the 2020 economic shutdown and restrictions in response to the ongoing COVID-19 pandemic.  

 

During the three months ended September 30, 2021, 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 non-PPP loan balances.  Commercial & Agriculture loan balances decreased during the quarter mainly as a result of the forgiveness and payoff of PPP loans.  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 increased loan balances, offset by a decrease in classified loans balances. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Non-Owner Occupied loans decreased due to decreases in classified loan balances and loss rates, offset by an increase in general reserves required as a result of an increase in loan balances.  This was represented as a decrease in the provision.  The allowance for Residential Real Estate loans increased due to an increase in loss rates for this type of loan. The result was represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates on substandard classified loan balances, offset by lower loan balances.  This 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, 2021.

 

 

 

Allowance for loan losses:

 

For the nine months ended September 30, 2022

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,600

 

 

$

(22

)

 

$

16

 

 

$

135

 

 

$

2,729

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,464

 

 

 

 

 

 

42

 

 

 

420

 

 

 

4,926

 

Non-Owner Occupied

 

 

13,860

 

 

 

 

 

 

68

 

 

 

499

 

 

 

14,427

 

Residential Real Estate

 

 

2,597

 

 

 

(97

)

 

 

140

 

 

 

396

 

 

 

3,036

 

Real Estate Construction

 

 

1,810

 

 

 

 

 

 

 

 

 

203

 

 

 

2,013

 

Farm Real Estate

 

 

287

 

 

 

 

 

 

5

 

 

 

(41

)

 

 

251

 

Consumer and Other

 

 

176

 

 

 

(45

)

 

 

25

 

 

 

(14

)

 

 

142

 

Unallocated

 

 

847

 

 

 

 

 

 

 

 

 

(598

)

 

 

249

 

Total

 

$

26,641

 

 

$

(164

)

 

$

296

 

 

$

1,000

 

 

$

27,773

 

 

For the nine months ended September 30, 2022, the Company provided $1,000 to the allowance for loan losses, as compared to a provision of $830 for the nine months ended September 30, 2021.  The increase in provision was due to the strong loan growth during the first nine months of 2022, as compared to the first nine months of 2021.  In addition, the challenges of the international, national, regional and local economic conditions, particularly inflation, have taken greater focus from the prior economic shutdown and restrictions in response to the COVID-19 pandemic.  Despite these concerns our portfolio quality has remained stable overall with decreases in criticized loans.  We continue to be optimistic that asset quality will continue to remain strong despite ongoing headwinds.  While we remain cautious given the impact of inflation on all of our borrowers, we are encouraged by strong loan growth.

 

During the nine months ended September 30, 2022, 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 loss rates, partially offset by a decrease in Commercial & Agriculture loan balances during the first nine months of the year mainly due to the forgiveness or payoff of PPP loans.  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 increased 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 increased due to an increase in general reserves required for this type as a result of increased loan balances. The result was represented by an increase in the provision. The allowance for Real Estate Construction loans increased due to an increase in loan balances.  This was represented as an increase in the provision.  The allowance for Consumer and Other loans decreased due to a decrease in loan balances.  This 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, 2022.

 

 

 

Allowance for loan losses:

 

For the nine months ended September 30, 2021

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,810

 

 

$

(15

)

 

$

164

 

 

$

(447

)

 

$

2,512

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,057

 

 

 

 

 

 

6

 

 

 

353

 

 

 

4,416

 

Non-Owner Occupied

 

 

12,451

 

 

 

 

 

 

392

 

 

 

327

 

 

 

13,170

 

Residential Real Estate

 

 

2,484

 

 

 

(114

)

 

 

232

 

 

 

(6

)

 

 

2,596

 

Real Estate Construction

 

 

2,439

 

 

 

 

 

 

1

 

 

 

19

 

 

 

2,459

 

Farm Real Estate

 

 

338

 

 

 

 

 

 

9

 

 

 

(39

)

 

 

308

 

Consumer and Other

 

 

209

 

 

 

(19

)

 

 

54

 

 

 

(32

)

 

 

212

 

Unallocated

 

 

240

 

 

 

 

 

 

 

 

 

655

 

 

 

895

 

Total

 

$

25,028

 

 

$

(148

)

 

$

858

 

 

$

830

 

 

$

26,568

 

 

For the nine months ended September 30, 2021, the Company provided $830 to the allowance for loan losses.  The decrease in the provision in the first nine months of 2021 as compared to the same period of 2020, was due to the stability of our metrics coupled with the stabilization and, in some cases, improvement of international, national, regional and local economic conditions that were adversely impacted by the 2020 economic shutdown and restrictions in response to the ongoing COVID-19 pandemic.

 

For the nine months ended September 30, 2021, 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 loss rates.  Commercial & Agriculture loan balances decreased during the period mainly from Civista’s participation in the PPP loan program.  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 increased loan balances, offset by decreases in classified 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, offset by a decrease in classified loan balances and 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 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 loan balances, represented by an increase in the provision.  The allowance for Farm Real Estate loans decreased due to a decrease in general reserves required for this type as a result of decreased 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 at September 30, 2021.

 

 

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2022 and December 31, 2021.

 

September 30, 2022

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,729

 

 

$

2,729

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

6

 

 

 

4,920

 

 

 

4,926

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

14,427

 

 

 

14,427

 

Residential Real Estate

 

 

 

 

 

1

 

 

 

3,035

 

 

 

3,036

 

Real Estate Construction

 

 

 

 

 

 

 

 

2,013

 

 

 

2,013

 

Farm Real Estate

 

 

 

 

 

 

 

 

251

 

 

 

251

 

Consumer and Other

 

 

 

 

 

 

 

 

142

 

 

 

142

 

Unallocated

 

 

 

 

 

 

 

 

249

 

 

 

249

 

Total

 

$

 

 

$

7

 

 

$

27,766

 

 

$

27,773

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

809

 

 

$

343

 

 

$

226,235

 

 

$

227,387

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,770

 

 

 

833

 

 

 

361,865

 

 

 

364,468

 

Non-Owner Occupied

 

 

120

 

 

 

140

 

 

 

955,909

 

 

 

956,169

 

Residential Real Estate

 

 

1,410

 

 

 

586

 

 

 

529,168

 

 

 

531,164

 

Real Estate Construction

 

 

 

 

 

 

 

 

202,793

 

 

 

202,793

 

Farm Real Estate

 

 

 

 

 

 

 

 

25,636

 

 

 

25,636

 

Consumer and Other

 

 

1

 

 

 

 

 

 

20,996

 

 

 

20,997

 

Total

 

$

4,110

 

 

$

1,902

 

 

$

2,322,602

 

 

$

2,328,614

 

 

December 31, 2021

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,600

 

 

$

2,600

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

7

 

 

 

4,457

 

 

 

4,464

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

13,860

 

 

 

13,860

 

Residential Real Estate

 

 

 

 

 

11

 

 

 

2,586

 

 

 

2,597

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,810

 

 

 

1,810

 

Farm Real Estate

 

 

 

 

 

 

 

 

287

 

 

 

287

 

Consumer and Other

 

 

 

 

 

 

 

 

176

 

 

 

176

 

Unallocated

 

 

 

 

 

 

 

 

847

 

 

 

847

 

Total

 

$

 

 

$

18

 

 

$

26,623

 

 

$

26,641

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

246,502

 

 

$

246,502

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

187

 

 

 

295,265

 

 

 

295,452

 

Non-Owner Occupied

 

 

 

 

 

0

 

 

 

829,310

 

 

 

829,310

 

Residential Real Estate

 

 

290

 

 

 

526

 

 

 

429,244

 

 

 

430,060

 

Real Estate Construction

 

 

 

 

 

 

 

 

157,127

 

 

 

157,127

 

Farm Real Estate

 

 

 

 

 

509

 

 

 

27,910

 

 

 

28,419

 

Consumer and Other

 

 

 

 

 

 

 

 

11,009

 

 

 

11,009

 

Total

 

$

290

 

 

$

1,222

 

 

$

1,996,367

 

 

$

1,997,879

 

 

 

The following tables present credit exposures by internally assigned risk grades as of September 30, 2022 and December 31, 2021. 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, 2022

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

212,692

 

 

$

12,155

 

 

$

2,540

 

 

$

 

 

$

227,387

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

351,464

 

 

 

9,751

 

 

 

3,253

 

 

 

 

 

 

364,468

 

Non-Owner Occupied

 

 

932,606

 

 

 

19,526

 

 

 

4,037

 

 

 

 

 

 

956,169

 

Residential Real Estate

 

 

141,827

 

 

 

116

 

 

 

5,506

 

 

 

 

 

 

147,449

 

Real Estate Construction

 

 

172,120

 

 

 

 

 

 

3

 

 

 

 

 

 

172,123

 

Farm Real Estate

 

 

25,197

 

 

 

392

 

 

 

47

 

 

 

 

 

 

25,636

 

Consumer and Other

 

 

11,993

 

 

 

 

 

 

27

 

 

 

 

 

 

12,020

 

Total

 

$

1,847,899

 

 

$

41,940

 

 

$

15,413

 

 

$

 

 

$

1,905,252

 

 

December 31, 2021

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

244,787

 

 

$

526

 

 

$

1,189

 

 

$

 

 

$

246,502

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

290,617

 

 

 

3,119

 

 

 

1,716

 

 

 

 

 

 

295,452

 

Non-Owner Occupied

 

 

764,181

 

 

 

28,042

 

 

 

37,087

 

 

 

 

 

 

829,310

 

Residential Real Estate

 

 

77,594

 

 

 

164

 

 

 

4,455

 

 

 

 

 

 

82,213

 

Real Estate Construction

 

 

136,149

 

 

 

260

 

 

 

5

 

 

 

 

 

 

136,414

 

Farm Real Estate

 

 

27,023

 

 

 

205

 

 

 

1,191

 

 

 

 

 

 

28,419

 

Consumer and Other

 

 

764

 

 

 

 

 

 

20

 

 

 

 

 

 

784

 

Total

 

$

1,541,115

 

 

$

32,316

 

 

$

45,663

 

 

$

 

 

$

1,619,094

 

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2022 and December 31, 2021 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, 2022

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

383,389

 

 

$

30,670

 

 

$

8,977

 

 

$

423,036

 

Nonperforming

 

 

326

 

 

 

 

 

 

 

 

 

326

 

Total

 

$

383,715

 

 

$

30,670

 

 

$

8,977

 

 

$

423,362

 

 

December 31, 2021

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

347,847

 

 

$

20,713

 

 

$

10,225

 

 

$

378,785

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

347,847

 

 

$

20,713

 

 

$

10,225

 

 

$

378,785

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2022 and December 31, 2021.

 

September 30, 2022

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

423

 

 

$

2

 

 

$

694

 

 

$

1,119

 

 

$

225,459

 

 

$

809

 

 

$

227,387

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

24

 

 

 

 

 

 

79

 

 

 

103

 

 

 

362,595

 

 

 

1,770

 

 

 

364,468

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

2

 

 

 

2

 

 

 

956,047

 

 

 

120

 

 

 

956,169

 

 

 

 

Residential Real Estate

 

 

416

 

 

 

827

 

 

 

1,222

 

 

 

2,465

 

 

 

527,289

 

 

 

1,410

 

 

 

531,164

 

 

 

326

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

202,793

 

 

 

 

 

 

202,793

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,636

 

 

 

 

 

 

25,636

 

 

 

 

Consumer and Other

 

 

58

 

 

 

63

 

 

 

52

 

 

 

173

 

 

 

20,823

 

 

 

1

 

 

 

20,997

 

 

 

 

Total

 

$

921

 

 

$

892

 

 

$

2,049

 

 

$

3,862

 

 

$

2,320,642

 

 

$

4,110

 

 

$

2,328,614

 

 

$

326

 

 

December 31, 2021

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

249

 

 

$

13

 

 

$

78

 

 

$

340

 

 

$

246,162

 

 

$

 

 

$

246,502

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

106

 

 

 

106

 

 

 

295,346

 

 

 

 

 

 

295,452

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

829,306

 

 

 

 

 

 

829,310

 

 

 

 

Residential Real Estate

 

 

1,848

 

 

 

879

 

 

 

842

 

 

 

3,569

 

 

 

426,201

 

 

 

290

 

 

 

430,060

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

157,127

 

 

 

 

 

 

157,127

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,419

 

 

 

 

 

 

28,419

 

 

 

 

Consumer and Other

 

 

42

 

 

 

 

 

 

9

 

 

 

51

 

 

 

10,958

 

 

 

 

 

 

11,009

 

 

 

 

Total

 

$

2,139

 

 

$

892

 

 

$

1,039

 

 

$

4,070

 

 

$

1,993,519

 

 

$

290

 

 

$

1,997,879

 

 

$

 

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2022 and December 31, 2021.

 

 

 

September 30, 2022

 

 

December 31, 2021

 

Commercial & Agriculture

 

$

668

 

 

$

78

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

206

 

 

 

334

 

Non-Owner Occupied

 

 

2

 

 

 

4

 

Residential Real Estate

 

 

3,514

 

 

 

3,232

 

Real Estate Construction

 

 

3

 

 

 

5

 

Farm Real Estate

 

 

 

 

 

 

Consumer and Other

 

 

60

 

 

 

20

 

Total

 

$

4,453

 

 

$

3,673

 

 

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 Coronavirus Aid, Relief, and Economic Security Act of 2020, as amended (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, 2022, TDRs accounted for $7 of the allowance for loan losses. As of December 31, 2021, TDRs accounted for $18 of the allowance for loan losses.

There were no loans modified as TDRs during the three- and nine-month periods ended September 30, 2022 or 2021.

 

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 the three- and nine-month periods ended September 30, 2022 and September 30, 2021, 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 Company’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition.

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, 2022 and December 31, 2021.

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

343

 

 

$

343

 

 

 

 

 

 

$

 

 

$

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

676

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

140

 

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

579

 

 

 

604

 

 

 

 

 

 

 

503

 

 

 

528

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

509

 

 

 

509

 

 

 

 

 

Total

 

 

1,738

 

 

 

1,763

 

 

 

 

 

 

 

1,012

 

 

 

1,037

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

157

 

 

 

157

 

 

$

6

 

 

 

187

 

 

 

187

 

 

$

7

 

Residential Real Estate

 

 

7

 

 

 

11

 

 

 

1

 

 

 

23

 

 

 

27

 

 

 

11

 

Total

 

 

164

 

 

 

168

 

 

 

7

 

 

 

210

 

 

 

214

 

 

 

18

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

343

 

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

833

 

 

 

833

 

 

 

6

 

 

 

187

 

 

 

187

 

 

 

7

 

Non-Owner Occupied

 

 

140

 

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

586

 

 

 

615

 

 

 

1

 

 

 

526

 

 

 

555

 

 

 

11

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

509

 

 

 

509

 

 

 

 

Total

 

$

1,902

 

 

$

1,931

 

 

$

7

 

 

$

1,222

 

 

$

1,251

 

 

$

18

 

 

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, 2022 and 2021.

 

 

 

September 30, 2022

 

 

September 30, 2021

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

172

 

 

$

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

504

 

 

 

3

 

 

 

252

 

 

 

4

 

Commercial Real Estate—Non-Owner Occupied

 

 

70

 

 

 

 

 

 

15

 

 

 

 

Residential Real Estate

 

 

503

 

 

 

9

 

 

 

551

 

 

 

8

 

Farm Real Estate

 

 

247

 

 

 

2

 

 

 

557

 

 

 

6

 

Total

 

$

1,496

 

 

$

14

 

 

$

1,375

 

 

$

18

 

 

 

 

 

September 30, 2022

 

 

September 30, 2021

 

For the nine months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

86

 

 

$

 

 

$

19

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

349

 

 

 

10

 

 

 

449

 

 

 

15

 

Commercial Real Estate—Non-Owner Occupied

 

 

35

 

 

 

 

 

 

29

 

 

 

1

 

Residential Real Estate

 

 

516

 

 

 

19

 

 

 

654

 

 

 

24

 

Farm Real Estate

 

 

381

 

 

 

14

 

 

 

584

 

 

 

18

 

Total

 

$

1,367

 

 

$

43

 

 

$

1,735

 

 

$

58

 

 

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

 

 

 

For the

Three-Month

Period Ended

September 30, 2022

 

 

For the

Three-Month

Period Ended

September 30, 2021

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

216

 

 

$

224

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(7

)

 

 

(6

)

Transfer from non-accretable to accretable

 

 

7

 

 

 

 

Balance at end of period

 

$

216

 

 

$

218

 

 

 

 

For the Nine-Month

Period Ended

September 30, 2022

 

 

For the Nine-Month

Period Ended

September 30, 2021

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

217

 

 

$

225

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(27

)

 

 

(62

)

Transfer from non-accretable to accretable

 

 

26

 

 

 

55

 

Balance at end of period

 

$

216

 

 

$

218

 

 

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

 

 

 

At September 30, 2022

 

 

At December 31, 2021

 

 

 

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

 

$

4,952

 

 

$

512

 

Carrying amount

 

 

4,110

 

 

 

290

 

 

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, 2022 or December 31, 2021.

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, 2022 and December 31, 2021, there were no foreclosed assets included in Other assets. As of September 30, 2022 and December 31, 2021, the Company had initiated formal foreclosure procedures on $488 and $293, respectively, of consumer residential mortgages.