LOANS AND ALLOWANCE | NOTE 4 - LOANS AND ALLOWANCE Loans were as follows: March 31, December 31, 2017 2016 Commercial Commercial and industrial $ 458,019 $ 461,092 Agricultural 70,147 73,467 Commercial Real Estate Farm 108,037 111,807 Hotel 101,685 91,213 Construction and development 84,939 102,598 Other 848,552 857,078 Residential 1-4 family 601,338 608,366 Home equity 279,465 284,147 Consumer Direct 62,132 61,574 Indirect 296 331 Total loans 2,614,610 2,651,673 Allowance for loan losses (22,369) (22,499) Net loans $ 2,592,241 $ 2,629,174 The Company purchased some financing receivables in the last several years. The investment by portfolio class at March 31, 2017 and December 31, 2016 is as follows. These loans are included in the above table and all other tables below at the recorded investment amount. There were no purchases or sales from the portfolio of financing receivables in the first quarters of 2017 or 2016. March 31, December 31, 2017 2016 Commercial and industrial $ 11,656 $ 13,875 Agricultural 820 872 Construction and development 16,374 16,634 Farm real estate 389 389 Hotel 2,983 2,983 Other real estate 141,659 164,505 1-4 family 194,868 206,044 Home equity 12,673 14,342 Direct 2,283 2,517 $ 383,705 $ 422,161 The remaining accretable discount on the above loans was $6,471 and $7,313 at March 31, 2017 and December 31, 2016 respectively with the non-accretable discount being $4,069 and $4,262 at March 31, 2017 and December 31, 2016. Activity in the allowance for loan losses for the three months ended March 31, 2017 and 2016 was as follows: Commercial 2017 Commercial Real Estate Residential Consumer Total Allowance for loan losses Balance, January 1 $ 9,654 $ 7,706 $ 4,247 $ 892 $ 22,499 Provision charged to expense (30) (160) (249) 439 — Losses charged off (474) (205) (183) (886) (1,748) Recoveries 70 596 172 780 1,618 Balance, March 31 $ 9,220 $ 7,937 $ 3,987 $ 1,225 $ 22,369 Commercial 2016 Commercial Real Estate Residential Consumer Total Allowance for loan losses Balance, January 1 $ 6,511 $ 10,702 $ 3,859 $ 948 $ 22,020 Provision charged to expense (110) (587) 1,084 113 500 Losses charged off (562) (503) (503) (874) (2,442) Recoveries 150 56 113 682 1,001 Balance, March 31 $ 5,989 $ 9,668 $ 4,553 $ 869 $ 21,079 The following table presents the balance in the allowance for loan losses and the recorded investment by portfolio segment and based on impairment method at March 31, 2017 and December 31, 2016. Commercial March 31, 2017 Commercial Real Estate Residential Consumer Total Allowance for loan losses Ending Balance individually evaluated for impairment $ 749 $ 875 $ 146 $ — $ 1,770 Ending Balance collectively evaluated for impairment 8,471 6,827 3,841 1,225 20,364 Ending Balance acquired with deteriorated credit quality — 235 — — 235 Total ending allowance balance $ 9,220 $ 7,937 $ 3,987 $ 1,225 $ 22,369 Loans Ending Balance individually evaluated for impairment $ 2,303 $ 10,824 $ 9,891 $ 1,031 $ 24,049 Ending Balance collectively evaluated for impairment 525,863 1,125,400 869,458 61,397 2,582,118 Ending Balance acquired with deteriorated credit quality — 6,989 1,454 — 8,443 Total ending loan balance excludes $7,211 of accrued interest $ 528,166 $ 1,143,213 $ 880,803 $ 62,428 $ 2,614,610 Commercial December 31, 2016 Commercial Real Estate Residential Consumer Total Allowance for loan losses Ending Balance individually evaluated for impairment $ 898 $ 755 $ 147 $ — $ 1,800 Ending Balance collectively evaluated for impairment 8,756 6,951 4,100 892 20,699 Total ending allowance balance $ 9,654 $ 7,706 $ 4,247 $ 892 $ 22,499 Loans Ending Balance individually evaluated for impairment $ 2,705 $ 7,904 $ 10,458 $ 130 $ 21,197 Ending Balance collectively evaluated for impairment 531,854 1,147,536 880,357 61,775 2,621,522 Ending Balance acquired with deteriorated credit quality — 7,256 1,698 — 8,954 Total ending loan balance excludes $7,342 of accrued interest $ 534,559 $ 1,162,696 $ 892,513 $ 61,905 $ 2,651,673 The allowance for loans collectively evaluated for impairment consists of reserves on groups of similar loans based on historical loss experience adjusted for other factors, as well as reserves on certain loans that are classified but determined not to be impaired based on an analysis which incorporates probability of default with a loss given default scenario. The reserves on these loans totaled $2,025 at March 31, 2017 and $2,697 at December 31, 2016. In connection with the previous acquisitions, the Company acquired $16,175 of purchased credit impaired loans with $4,615 of non accretable yield and no accretable yield. The Company provided an additional allowance for loan losses of $235 on these loans at March 31, 2017. The recorded investment in loans excludes accrued interest receivable due to immateriality. The following tables present loans individually evaluated for impairment by class of loans as of March 31, 2017 and December 31, 2016. Performing troubled debt restructurings totaling $396 and $1,925 were excluded as allowed by ASC 310-40. Allowance Unpaid for Loan Principal Recorded Losses March 31, 2017 Balance Investment Allocated With an allowance recorded Commercial Commercial and industrial $ 329 $ 295 $ 73 Agricultural 1,595 1,595 676 Commercial Real Estate Farm 1,372 1,371 528 Hotel 4,196 2,983 201 Construction and development — — — Other 1,887 1,765 381 Residential 1-4 Family 1,082 1,038 145 Home Equity 103 103 1 Consumer Direct — — — Indirect — — — Subtotal — impaired with allowance recorded 10,564 9,150 2,005 With no related allowance recorded Commercial Commercial and industrial $ 853 $ 140 $ — Agricu ltural 273 273 — Commercial Real Estate Farm 582 320 — Hotel — — — Construction and development 1,926 1,564 — Other 3,224 2,424 — Residential 1-4 Family 8,517 6,838 — Home Equity 2,183 1,912 — Consumer Direct 1,118 1,031 — Indirect — — — Subtotal — impaired with no allowance recorded 18,676 14,502 — Total impaired loans $ 29,240 $ 23,652 $ 2,005 Allowance Unpaid for Loan Principal Recorded Losses December 31, 2016 Balance Investment Allocated With an allowance recorded Commercial Commercial and industrial $ 719 $ 689 $ 429 Agricultural 1,441 1,441 469 Commercial Real Estate Farm 1,106 1,105 360 Hotel — — — Construction and development — — — Other 1,900 1,755 395 Residential 1-4 Family 1,091 1,046 146 Home Equity 15 105 1 Consumer Direct — — — Indirect — — — Subtotal — impaired with allowance recorded 6,272 6,141 1,800 With no related allowance recorded Commercial Commercial and industrial $ 1,028 $ 322 $ — Agricultural 254 253 — Commercial Real Estate Farm 506 241 — Hotel 64 64 — Construction and development 239 162 — Other 3,558 2,652 — Residential 1-4 Family 9,215 7,432 — Home Equity 2,233 1,875 — Consumer Direct 139 130 — Indirect — — — Subtotal — impaired with no allowance recorded 17,236 13,131 — Total impaired loans $ 23,508 $ 19,272 $ 1,800 The following tables present the average balance of impaired loans and interest income and cash basis interest recognized for the three months ending March 31, 2017 and March 31, 2016, excluding performing troubled debt restructurings as allowed by ASC 310-40. Average Interest Cash Basis Balance Income Income Three months ended March 31, 2017 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 723 $ 92 $ 92 Agricultural 1,781 — — Commercial Real Estate Farm 1,518 — — Hotel 1,524 — — Construction and development 863 — — Other 4,298 127 127 Residential 1-4 family 8,177 40 40 Home equity 1,998 24 24 Consumer Direct 581 3 3 Indirect — — — Total loans $ 21,463 $ 286 $ 286 Average Interest Cash Basis Balance Income Income Three months ended March 31, 2016 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 781 $ 13 $ 13 Agricultural 7 — — Commercial Real Estate Farm 302 — — Hotel — — — Construction and development 185 — — Other 5,006 26 26 Residential 1-4 family 6,568 10 10 Home equity 2,458 5 5 Consumer Direct 115 4 4 Indirect 1 1 1 Total loans $ 15,423 $ 59 $ 59 The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2017 and December 31, 2016: Past due over 90 days and Non-accrual still accruing March 31, 2017 December 31, 2016 March 31, 2017 December 31, 2016 Commercial Commercial and industrial $ 431 $ 882 $ — $ — Agricultural 1,805 1,631 — — Commercial Real Estate Farm 1,691 1,347 — — Hotel 2,983 64 — — Construction and development 1,525 122 — 2,135 Other 3,015 3,219 — — Residential 1-4 Family 6,399 7,163 — — Home Equity 1,323 1,273 — — Consumer Direct 1,009 107 — — Indirect — — — — Total $ 20,181 $ 15,808 $ — $ 2,135 Included in the above non-accrual loans at March 31, 2017 and December 31, 2016 are $7,005 and $3,564 of loans from the Cheviot acquisition. The following tables present the aging of the recorded investment in past due loans as of March 31, 2017 and December 31, 2016 by class of loans: Greater than Total 30-59 Days 60-89 Days 90 Days Total Loans Not March 31, 2017 Loans Past Due Past Due Past Due Past Due Past Due Commercial Commercial and industrial $ 458,019 $ 21 $ 10 $ 103 $ 134 $ 457,885 Agricultural 70,147 130 39 1,612 1,781 68,366 Commercial Real Estate Farm 108,037 2 — 1,568 1,570 106,467 Hotel 101,685 — — — — 101,685 Construction and development 84,939 — — 1,506 1,506 83,433 Other 848,552 1,967 188 1,229 3,384 845,168 Residential 1-4 Family 601,338 4,874 636 2,628 8,138 593,200 Home Equity 279,465 394 44 911 1,349 278,116 Consumer Direct 62,132 38 — 978 1,016 61,116 Indirect 296 — — — — 296 Total — excludes $7,211 of accrued interest $ 2,614,610 $ 7,426 $ 917 $ 10,535 $ 18,878 $ 2,595,732 Greater than Total 30-59 Days 60-89 Days 90 Days Total Loans Not December 31, 2016 Loans Past Due Past Due Past Due Past Due Past Due Commercial Commercial and industrial $ 461,092 $ — $ — $ 176 $ 176 $ 460,916 Agricultural 73,467 215 — 1,606 1,821 71,646 Commercial Real Estate Farm 111,807 81 — 1,243 1,324 110,483 Hotel 91,213 — — 63 63 91,150 Construction and development 102,598 1,416 — 2,223 3,639 98,959 Other 857,078 1,268 90 1,812 3,170 853,908 Residential 1-4 Family 608,366 4,884 2,002 3,262 10,148 598,218 Home Equity 284,147 830 137 914 1,881 282,266 Consumer Direct 61,574 936 — 66 1,002 60,572 Indirect 331 10 — — 10 321 Total — excludes $7,342 of accrued interest $ 2,651,673 $ 9,640 $ 2,229 $ 11,365 $ 23,234 $ 2,628,439 Troubled Debt Restructurings From time to time, the terms of certain loans are modified as troubled debt restructurings. The modification of the terms of such loans includes one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. The total of troubled debt restructurings at March 31, 2017 and December 31, 2016 was $4,736 and $6,474 respectively. The Company has allocated $404 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2017. The Company has committed to lend additional amounts totaling $0 to customers with outstanding loans that are classified as troubled debt restructurings. At December 31, 2016, the comparable numbers were $508 of specific reserves and $0 of commitments. The following table presents loans by class modified as troubled debt restructurings that occurred during the three month period ending March 31, 2017: Pre-Modification Post-Modification Outstanding Recorded Outstanding Recorded For the three months ended March 31, 2017 Number of Loans Investment Investment Commercial Real Estate Other 1 53 53 Residential 1-4 Family 1 330 330 Total 2 $ 383 $ 383 The following table presents loans by class modified as troubled debt restructurings that occurred during the three month period ending March 31, 2016: Pre-Modification Post-Modification Outstanding Recorded Outstanding Recorded For the three months ended March 31, 2016 Number of Loans Investment Investment Residential Home Equity 76 76 Total 4 $ 76 $ 76 There were no troubled debt restructurings where there was a payment default within twelve months following the modification during the three month periods ending March 31, 2017 or 2016. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. The troubled debt restructurings that subsequently defaulted described above did not increase the allowance for loan losses or result in any charge offs during the three month periods ending March 31, 2017 and 2016, respectively. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. The terms of certain other loans were modified during the three month periods ending March 31, 2017 and 2016 that did not meet the definition of a troubled debt restructuring. These modified loans had a total recorded investment of $5,168 and $983 for the three month period ending March 31, 2017 and 2016 respectively. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be significant. Credit Quality Indicators The Company categorizes loans into risk categories based on relevant information about the ability of the borrower to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial and commercial real estate loans individually by classifying the loans as to credit risk. This analysis includes credit relationships with an outstanding balance greater than $1 million on an annual basis. Only credit relationships over $250 are risk graded. The Company uses the following definitions for risk ratings: Special Mention — Loans classified as special mention have above average risk that requires management’s ongoing attention. The borrower may have demonstrated the inability to generate profits or to maintain net worth, chronic delinquency and/or a demonstrated lack of willingness or capacity to meet obligations. Substandard — Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are classified by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Non-accrual — Loans classified as non-accrual are loans where the further accrual of interest is stopped because payment in full of principal and interest is not expected. In most cases, the principal and interest has been in default for a period of 90 days or more. As of March 31, 2017, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: Special March 31, 2017 Pass Mention Substandard Non-accrual Commercial Commercial and industrial $ 413,011 $ 4,076 $ 4,033 $ 367 Agricultural 61,333 383 — 1,595 Commercial Real Estate Farm 86,076 2,147 680 1,540 Hotel 98,702 — — 2,983 Construction and development 61,177 3,605 652 1,441 Other 753,249 5,321 7,496 1,961 Total $ 1,473,548 $ 15,532 $ 12,861 $ 9,887 At December 31, 2016, the risk category of loans by class of loans was as follows: Special December 31, 2016 Pass Mention Substandard Non-accrual Commercial Commercial and industrial $ 415,064 $ 3,347 $ 5,297 $ 827 Agricultural 61,637 2,283 — 1,441 Commercial Real Estate Farm 89,297 2,209 694 1,340 Hotel 88,166 — 2,983 64 Construction and development 74,811 3,600 2,287 31 Other 752,063 9,087 7,365 2,141 Total $ 1,481,038 $ 20,526 $ 18,626 $ 5,844 Loans not analyzed individually as part of the above described process are classified by delinquency. These loans are primarily smaller (<$250) commercial, smaller commercial real estate (<$250), residential mortgage and consumer loans. All commercial, commercial real estate, consumer loans fully or partially secured by 1-4 family residential real estate that are 60-89 days will be classified as Watch. If loans are greater than 90 days past due, they will be classified as Substandard. Smaller commercial and commercial real estate loans on non-accrual are included in the non-accrual tables above. Consumer loans not secured by 1-4 family residential real estate that are 60-119 days past due will be classified Substandard while loans greater than 119 days will be classified as Loss and are subsequently charged off. As of March 31, 2017 and December 31, 2016, the grading of loans by category of loans is as follows: March 31, 2017 Performing Watch Substandard Commercial Commercial and industrial $ 36,468 $ — $ 64 Agricultural 6,626 — 210 Commercial Real Estate Farm 17,443 — 151 Construction and development 17,980 — 84 Other 79,471 — 1,054 Total $ 157,988 $ — $ 1,563 December 31, 2016 Performing Watch Substandard Commercial Commercial and industrial $ 36,502 $ — $ 55 Agricultural 7,916 — 190 Commercial Real Estate Farm 18,260 — 7 Construction and development 21,778 — 91 Other 85,254 90 1,078 Total $ 169,710 $ 90 $ 1,421 March 31, 2017 Performing Watch Substandard Residential 1-4 family $ 598,074 $ 636 $ 2,628 Home equity 278,510 44 911 Total $ 876,584 $ 680 $ 3,539 March 31, 2017 Performing Substandard Loss Consumer Direct $ 61,154 $ 949 $ 29 Indirect 296 — — Total $ 61,450 $ 949 $ 29 December 31, 2016 Performing Watch Substandard Residential 1-4 family $ 603,102 $ 2,002 $ 3,262 Home equity 283,096 137 914 Total $ 886,198 $ 2,139 $ 4,176 December 31, 2016 Performing Substandard Loss Consumer Direct $ 61,508 $ 4 $ 62 Indirect 331 — — Total $ 61,839 $ 4 $ 62 Purchased Credit Impaired Loans The Company has purchased loans, for which there was, at acquisition, evidence of credit deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these loans is as follows: March 31, December 31, 2017 2016 Commercial $ 10,447 $ 10,817 1-4 Family 2,066 2,399 Outstanding Balance $ 12,513 $ 13,216 Carrying amount, net of allowance of $235 and $0 $ 8,209 $ 8,954 For those purchased credit impaired loans (PCI) disclosed above, the Company increased the allowance for loan losses by $235 and $0 for the first quarter of 2017 and 2016 respectively. |