LOANS AND ALLOWANCE | NOTE 4 - LOANS AND ALLOWANCE Loans were as follows: June 30, December 31, 2017 2016 Commercial Commercial and industrial $ 492,942 $ 461,092 Agricultural 62,687 73,467 Commercial Real Estate Farm 101,859 111,807 Hotel 117,027 91,213 Construction and development 123,521 102,598 Other 1,081,508 857,078 Residential 1-4 family 684,187 608,366 Home equity 299,728 284,147 Consumer Direct 64,958 61,574 Indirect 269 331 Total loans 3,028,686 2,651,673 Allowance for loan losses (22,306) (22,499) Net loans $ 3,006,380 $ 2,629,174 The Company purchased some financing receivables in the last several years. The investment by portfolio class at June 30, 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. June 30, December 31, 2017 2016 Commercial and industrial $ 22,074 $ 13,875 Agricultural 848 872 Construction and development 41,013 16,634 Farm real estate 1,944 389 Hotel 13,201 2,983 Other real estate 391,582 164,505 1-4 family 271,059 206,044 Home equity 28,880 14,342 Direct 3,424 2,517 $ 774,025 $ 422,161 The remaining accretable discount on the above loans was $13,513 and $7,313 at June 30, 2017 and December 31, 2016 respectively, with the non-accretable discount being $5,178 and $4,262 at June 30, 2017 and December 31, 2016. Activity in the allowance for loan losses for the three months ended June 30, 2017 and 2016 was as follows: Commercial 2017 Commercial Real Estate Residential Consumer Total Allowance for loan losses Balance, April 1 $ 9,220 $ 7,937 $ 3,987 $ 1,225 $ 22,369 Provision charged to expense (107) (89) 260 36 100 Losses charged off (123) (252) (270) (765) (1,410) Recoveries 358 270 44 575 1,247 Balance, June 30 $ 9,348 $ 7,866 $ 4,021 $ 1,071 $ 22,306 Commercial 2016 Commercial Real Estate Residential Consumer Total Allowance for loan losses Balance, April 1 $ 5,989 $ 9,668 $ 4,553 $ 869 $ 21,079 Provision charged to expense 937 (1,502) 387 383 205 Losses charged off (65) (78) (342) (843) (1,328) Recoveries 79 692 79 662 1,512 Balance, June 30 $ 6,940 $ 8,780 $ 4,677 $ 1,071 $ 21,468 Activity in the allowance for loan losses for the six months ended June 30, 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 (137) (249) 11 475 100 Losses charged off (597) (457) (453) (1,651) (3,158) Recoveries 428 866 216 1,355 2,865 Balance, June 30 $ 9,348 $ 7,866 $ 4,021 $ 1,071 $ 22,306 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 827 (2,089) 1,471 496 705 Losses charged off (627) (581) (845) (1,717) (3,770) Recoveries 229 748 192 1,344 2,513 Balance, June 30 $ 6,940 $ 8,780 $ 4,677 $ 1,071 $ 21,468 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 June 30, 2017 and December 31, 2016. Commercial June 30, 2017 Commercial Real Estate Residential Consumer Total Allowance for loan losses Ending Balance individually evaluated for impairment $ 769 $ 1,019 $ 144 $ — $ 1,932 Ending Balance collectively evaluated for impairment 8,579 6,612 3,877 1,071 20,139 Ending Balance acquired with deteriorated credit quality — 235 — — 235 Total ending allowance balance $ 9,348 $ 7,866 $ 4,021 $ 1,071 $ 22,306 Loans Ending Balance individually evaluated for impairment $ 2,124 $ 6,163 $ 7,997 $ 986 $ 17,270 Ending Balance collectively evaluated for impairment 553,505 1,404,920 974,271 64,241 2,996,937 Ending Balance acquired with deteriorated credit quality — 12,832 1,647 — 14,479 Total ending loan balance excludes $8,060 of accrued interest $ 555,629 $ 1,423,915 $ 983,915 $ 65,227 $ 3,028,686 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 $1,558 at June 30, 2017 and $2,697 at December 31, 2016. In connection with the previous acquisitions, the Company acquired $25,417 of purchased credit impaired loans with $6,404 of non accretable yield and no accretable yield. The Company provided an additional allowance for loan losses of $235 on these loans at June 30, 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 June 30, 2017 and December 31, 2016. Performing troubled debt restructurings totaling $393 and $1,925 were excluded as allowed by ASC 310-40. Allowance Unpaid for Loan Principal Recorded Losses June 30, 2017 Balance Investment Allocated With an allowance recorded Commercial Commercial and industrial $ 179 $ 142 $ 68 Agricultural 1,488 1,488 701 Commercial Real Estate Farm 1,347 1,345 550 Hotel 4,196 2,950 201 Construction and development — — — Other 1,858 1,752 503 Residential 1-4 Family 1,071 1,026 143 Home Equity 101 101 1 Consumer Direct — — — Indirect — — — Subtotal — impaired with allowance recorded 10,240 8,804 2,167 With no related allowance recorded Commercial Commercial and industrial $ 850 $ 350 $ — Agricultural 144 144 — Commercial Real Estate Farm 577 314 — Hotel — — — Construction and development 1,758 1,454 — Other 5,077 2,951 — Residential 1-4 Family 7,840 6,172 — Home Equity 1,871 1,569 — Consumer Direct 1,088 986 — Indirect — — — Subtotal — impaired with no allowance recorded 19,205 13,940 — Total impaired loans $ 29,445 $ 22,744 $ 2,167 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 June 30, 2017 and June 30, 2016, excluding performing troubled debt restructurings as allowed by ASC 310-40. Average Interest Cash Basis Balance Income Income Three months ended June 30, 2017 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 464 30 30 Agricultural 1,750 — — Commercial Real Estate Farm 1,675 — — Hotel 2,966 — — Construction and development 1,509 — — Other 4,319 35 35 Residential 1-4 family 7,512 5 5 Home equity 1,842 5 5 Consumer Direct 1,009 1 1 Indirect — — — Total loans $ 23,046 $ 76 $ 76 Average Interest Cash Basis Balance Income Income Three months ended June 30, 2016 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 756 $ 18 $ 18 Agricultural 827 — — Commercial Real Estate Farm 829 — — Hotel — — — Construction and development 175 — — Other 4,760 91 91 Residential 1-4 family 7,467 17 17 Home equity 2,317 12 12 Consumer Direct 124 2 2 Indirect 1 — — Total loans $ 17,256 $ 140 $ 140 The following tables present the average balance of impaired loans and interest income and cash basis interest recognized for the six months ending June 30, 2017 and June 30, 2016, excluding performing troubled debt restructurings as allowed by ASC 310-40. Average Interest Cash Basis Balance Income Income Six months ended June 30, 2017 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 646 $ 62 62 Agricultural 1,731 — — Commercial Real Estate Farm 1,565 — — Hotel 1,999 — — Construction and development 1,060 — — Other 4,348 74 74 Residential 1-4 family 7,834 9 9 Home equity 1,888 10 10 Consumer Direct 716 2 2 Indirect — — — Total loans $ 21,787 $ 157 $ 157 Average Interest Cash Basis Balance Income Income Six months ended June 30, 2016 Impaired Loans Recognized Recognized Commercial Commercial and industrial $ 772 $ 31 $ 31 Agricultural 554 — — Commercial Real Estate Farm 656 — — Hotel — — — Construction and development 178 — — Other 5,058 117 117 Residential 1-4 family 7,211 27 27 Home equity 2,363 16 16 Consumer Direct 121 6 6 Indirect 1 1 1 Total loans $ 16,914 $ 198 $ 198 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 June 30, 2017 and December 31, 2016: Past due over 90 days and Non-accrual still accruing June 30, 2017 December 31, 2016 June 30, 2017 December 31, 2016 Commercial Commercial and industrial $ 490 $ 882 $ — $ — Agricultural 1,569 1,631 — — Commercial Real Estate Farm 1,659 1,347 — — Hotel 2,950 64 — — Construction and development 1,416 122 — 2,135 Other 3,543 3,219 — — Residential 1-4 Family 5,854 7,163 — — Home Equity 992 1,273 — — Consumer Direct 963 107 — — Indirect — — — — Total $ 19,436 $ 15,808 $ — $ 2,135 Included in the above non-accrual loans at June 30, 2017 and December 31, 2016 are $7,290 and $3,564 of loans from the Cheviot and FCB Bancorp acquisitions. The following tables present the aging of the recorded investment in past due loans as of June 30, 2017 and December 31, 2016 by class of loans: Greater than Total 30-59 Days 60-89 Days 90 Days Total Loans Not June 30, 2017 Loans Past Due Past Due Past Due Past Due Past Due Commercial Commercial and industrial $ 492,942 $ 56 $ — $ 174 $ 230 $ 492,712 Agricultural 62,687 15 15 1,548 1,578 61,109 Commercial Real Estate Farm 101,859 6 22 1,539 1,567 100,292 Hotel 117,027 — — — — 117,027 Construction and development 123,521 — — 1,416 1,416 122,105 Other 1,081,508 817 224 2,080 3,121 1,078,387 Residential 1-4 Family 684,187 911 2,102 2,897 5,910 678,277 Home Equity 299,728 421 214 519 1,154 298,574 Consumer Direct 64,958 104 20 952 1,076 63,882 Indirect 269 — — — — 269 Total — excludes $8,060 of accrued interest $ 3,028,686 $ 2,330 $ 2,597 $ 11,125 $ 16,052 $ 3,012,634 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 June 30, 2017 and December 31, 2016 was $4,346 and $6,474, respectively. The Company has allocated $454 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of June 30, 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 June 30, 2016 There were no loans classified as troubled debt restructurings during the three month period ending June 30, 2017. Pre-Modification Post-Modification Outstanding Recorded Outstanding Recorded For the three months ended June 30, 2016 Number of Loans Investment Investment Commercial Agricultural 1 $ 89 $ 89 Residential 1-4 Family 1 124 124 Total 2 $ 213 $ 213 The following table presents loans by class modified as troubled debt restructurings that occurred during the six month period ending June 30, 2017. Pre-Modification Post-Modification Outstanding Recorded Outstanding Recorded For the six months ended June 30, 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 six month period ending June 30, 2016 Pre-Modification Post-Modification Outstanding Recorded Outstanding Recorded For the six months ended June 30, 2016 Number of Loans Investment Investment Commercial Agricultural 1 $ 89 $ 89 Residential 1-4 Family 1 124 124 Home Equity 76 76 Total 6 $ 289 $ 289 There were no troubled debt restructurings where there was a payment default within twelve months following the modification during the three and six month periods ending June 30, 2017. The following table presents loans where there was a payment default within twelve months following the modification during both the three and six month periods ending June 30, 2016. For the three and six months ended June 30, 2016 Number of Loans Recorded Investment Commercial real estate Other 1 $ 125 Residential 1-4 Family 1 146 Total 2 $ 271 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 June 30, 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 June 30, 2017 and 2016 that did not meet the definition of a troubled debt restructuring. These modified loans had a total recorded investment of $3,132 and $1,906 for the three month period ending June 30, 2017 and 2016 respectively. These modified loans had a total recorded investment of $8,300 and $2,889 for the six month period ending June 30, 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 June 30, 2017, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: Special June 30, 2017 Pass Mention Substandard Non-accrual Commercial Commercial and industrial $ 444,240 $ 3,805 $ 4,112 $ 440 Agricultural 52,895 532 287 1,488 Commercial Real Estate Farm 78,852 2,550 2,376 1,508 Hotel 114,077 — — 2,950 Construction and development 93,126 4,467 56 1,416 Other 923,352 44,842 12,020 2,904 Total $ 1,706,542 $ 56,196 $ 18,851 $ 10,706 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, and 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 June 30, 2017 and December 31, 2016, the grading of loans by category of loans is as follows: June 30, 2017 Performing Watch Substandard Commercial Commercial and industrial $ 40,295 $ — $ 50 Agricultural 7,389 15 81 Commercial Real Estate Farm 16,422 — 151 Construction and development 24,456 — — Other 97,723 28 639 Total $ 186,285 $ 43 $ 921 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 June 30, 2017 Performing Watch Substandard Residential 1-4 family $ 679,188 $ 2,102 $ 2,897 Home equity 298,995 214 519 Total $ 978,183 $ 2,316 $ 3,416 June 30, 2017 Performing Substandard Loss Consumer Direct $ 63,986 $ 28 $ 944 Indirect 269 — — Total $ 64,255 $ 28 $ 944 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: June 30, December 31, 2017 2016 Commercial $ 17,287 $ 10,817 1-4 Family 2,450 2,399 Outstanding Balance $ 19,737 $ 13,216 Carrying amount, net of allowance of $235 and $0 $ 14,244 $ 8,954 For those purchased credit impaired loans (PCI) disclosed above, the Company increased the allowance for loan losses by $0 and $0 for the second quarter of 2017 and 2016 respectively and $235 and $0 during the six month period ending June 30, 2017 and 2016. |