Annual Statements Open main menu

CIVISTA BANCSHARES, INC. - Quarter Report: 2017 September (Form 10-Q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: September 30, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number: 001-36192

 

Civista Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

 

Ohio

 

34-1558688

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

100 East Water Street, Sandusky, Ohio

 

44870

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (419) 625-4121

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes  ☒    No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒   No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company” or an “emerging growth company” in Rule 12b-2 of the Exchange Act. (check one):

 

Large accelerated filer

 

 

 

Accelerated filer

 

Non-accelerated filer

 

(Do not check if a smaller reporting company)

 

Smaller reporting company

 

Emerging growth company

 

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes      No  

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. Common Shares, no par value, outstanding at November 3, 2017—10,170,935 shares

 

 

 


 

CIVISTA BANCSHARES, INC.

Index

 

PART I.

 

Financial Information

  

 

 

 

Item 1.

 

Financial Statements:

  

 

 

 

 

 

Consolidated Balance Sheets (Unaudited) September 30, 2017 and December 31, 2016

  

 

2

 

 

 

Consolidated Statements of Operations (Unaudited) Three and nine months ended September 30, 2017 and 2016

  

 

3

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited) Three and nine months ended September 30, 2017 and 2016

  

 

4

 

 

 

Condensed Consolidated Statement of Changes in Shareholders’ Equity (Unaudited)
Nine months ended September 30, 2017

  

 

5

 

 

 

Condensed Consolidated Statements of Cash Flows (Unaudited) Nine months ended September 30, 2017 and 2016

  

 

6

 

 

 

Notes to Interim Consolidated Financial Statements (Unaudited)

  

 

7-33

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

  

 

34-44

 

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

  

 

45-46

 

Item 4.

 

Controls and Procedures

  

 

47

 

 

 

 

PART II.

 

Other Information

  

 

 

 

Item 1.

 

Legal Proceedings

  

 

48

 

Item 1A.

 

Risk Factors

  

 

48

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

  

 

48

 

Item 3.

 

Defaults upon Senior Securities

  

 

48

 

Item 4.

 

Mine Safety Disclosures

  

 

48

 

Item 5.

 

Other Information

  

 

48

 

Item 6.

 

Exhibits

  

 

48

 

Signatures

 

 

  

 

49

 

 

 

 


 

Part I – Financial Information

ITEM 1.

Financial Statements

CIVISTA BANCSHARES, INC.

Consolidated Balance Sheets (Unaudited)

(In thousands, except share data)

 

 

 

September 30,

2017

 

 

December 31,

2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

33,394

 

 

$

36,695

 

Securities available for sale

 

 

229,419

 

 

 

195,864

 

Loans held for sale

 

 

4,662

 

 

 

2,268

 

Loans, net of allowance of $12,946 and $13,305

 

 

1,129,046

 

 

 

1,042,201

 

Other securities

 

 

14,247

 

 

 

14,055

 

Premises and equipment, net

 

 

17,688

 

 

 

17,920

 

Accrued interest receivable

 

 

4,999

 

 

 

3,854

 

Goodwill

 

 

27,095

 

 

 

27,095

 

Other intangibles

 

 

1,360

 

 

 

1,784

 

Bank owned life insurance

 

 

24,981

 

 

 

24,552

 

Other assets

 

 

9,197

 

 

 

10,975

 

Total assets

 

$

1,496,088

 

 

$

1,377,263

 

LIABILITIES

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

357,539

 

 

$

345,588

 

Interest-bearing

 

 

843,750

 

 

 

775,515

 

Total deposits

 

 

1,201,289

 

 

 

1,121,103

 

Federal Home Loan Bank advances

 

 

56,750

 

 

 

48,500

 

Securities sold under agreements to repurchase

 

 

15,148

 

 

 

28,925

 

Subordinated debentures

 

 

29,427

 

 

 

29,427

 

Accrued expenses and other liabilities

 

 

11,493

 

 

 

11,692

 

Total liabilities

 

 

1,314,107

 

 

 

1,239,647

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Preferred shares, no par value, 200,000 shares authorized, Series B Preferred shares,

   $1,000 liquidation preference, 18,975 shares issued at September 30, 2017 and 20,481 shares

   issued at December 31, 2016, net of issuance costs

 

 

17,557

 

 

 

18,950

 

Common shares, no par value, 20,000,000 shares authorized, 10,918,899 shares issued at

   September 30, 2017 and 9,091,473 shares issued at December 31, 2016

 

 

153,562

 

 

 

118,975

 

Retained earnings

 

 

28,494

 

 

 

19,263

 

Treasury shares, 747,964 common shares at cost

 

 

(17,235

)

 

 

(17,235

)

Accumulated other comprehensive loss

 

 

(397

)

 

 

(2,337

)

Total shareholders’ equity

 

 

181,981

 

 

 

137,616

 

Total liabilities and shareholders’ equity

 

$

1,496,088

 

 

$

1,377,263

 

 

See notes to interim unaudited consolidated financial statements

Page 2


 

CIVISTA BANCSHARES, INC.

Consolidated Statements of Operations (Unaudited)

(In thousands, except per share data)

 

 

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

13,022

 

 

$

11,824

 

 

$

37,211

 

 

$

35,311

 

Taxable securities

 

 

977

 

 

 

872

 

 

 

2,764

 

 

 

2,494

 

Tax-exempt securities

 

 

812

 

 

 

664

 

 

 

2,307

 

 

 

1,979

 

Federal funds sold and other

 

 

25

 

 

 

10

 

 

 

473

 

 

 

376

 

Total interest income

 

 

14,836

 

 

 

13,370

 

 

 

42,755

 

 

 

40,160

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

607

 

 

 

506

 

 

 

1,500

 

 

 

1,480

 

Federal Home Loan Bank advances

 

 

276

 

 

 

111

 

 

 

534

 

 

 

312

 

Subordinated debentures

 

 

268

 

 

 

221

 

 

 

766

 

 

 

650

 

Other

 

 

5

 

 

 

6

 

 

 

16

 

 

 

17

 

Total interest expense

 

 

1,156

 

 

 

844

 

 

 

2,816

 

 

 

2,459

 

Net interest income

 

 

13,680

 

 

 

12,526

 

 

 

39,939

 

 

 

37,701

 

Provision (credit) for loan losses

 

 

 

 

 

 

 

 

 

 

 

(1,300

)

Net interest income after provision (credit) for loan losses

 

 

13,680

 

 

 

12,526

 

 

 

39,939

 

 

 

39,001

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

 

1,177

 

 

 

1,194

 

 

 

3,609

 

 

 

3,714

 

Net gain (loss) on sale of securities

 

 

(9

)

 

 

18

 

 

 

(9

)

 

 

20

 

Net gain on sale of loans

 

 

472

 

 

 

541

 

 

 

1,207

 

 

 

1,341

 

ATM fees

 

 

567

 

 

 

541

 

 

 

1,643

 

 

 

1,584

 

Wealth management fees

 

 

787

 

 

 

688

 

 

 

2,233

 

 

 

1,989

 

Bank owned life insurance

 

 

142

 

 

 

149

 

 

 

429

 

 

 

415

 

Tax refund processing fees

 

 

 

 

 

 

 

 

2,750

 

 

 

2,750

 

Other

 

 

329

 

 

 

522

 

 

 

842

 

 

 

1,176

 

Total noninterest income

 

 

3,465

 

 

 

3,653

 

 

 

12,704

 

 

 

12,989

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

7,389

 

 

 

6,375

 

 

 

21,684

 

 

 

19,053

 

Net occupancy expense

 

 

690

 

 

 

708

 

 

 

2,002

 

 

 

2,009

 

Equipment expense

 

 

350

 

 

 

494

 

 

 

1,097

 

 

 

1,158

 

Contracted data processing

 

 

357

 

 

 

397

 

 

 

1,174

 

 

 

1,147

 

FDIC assessment

 

 

115

 

 

 

166

 

 

 

414

 

 

 

597

 

State franchise tax

 

 

255

 

 

 

251

 

 

 

767

 

 

 

709

 

Professional services

 

 

534

 

 

 

431

 

 

 

1,718

 

 

 

1,450

 

Amortization of intangible assets

 

 

158

 

 

 

172

 

 

 

483

 

 

 

527

 

ATM expense

 

 

233

 

 

 

183

 

 

 

700

 

 

 

379

 

Marketing

 

 

240

 

 

 

249

 

 

 

768

 

 

 

810

 

Other operating expenses

 

 

1,846

 

 

 

1,769

 

 

 

5,410

 

 

 

5,314

 

Total noninterest expense

 

 

12,167

 

 

 

11,195

 

 

 

36,217

 

 

 

33,153

 

Income before taxes

 

 

4,978

 

 

 

4,984

 

 

 

16,426

 

 

 

18,837

 

Income tax expense

 

 

1,318

 

 

 

1,304

 

 

 

4,534

 

 

 

5,251

 

Net Income

 

 

3,660

 

 

 

3,680

 

 

 

11,892

 

 

 

13,586

 

Preferred stock dividends

 

 

308

 

 

 

374

 

 

 

935

 

 

 

1,156

 

Net income available to common shareholders

 

$

3,352

 

 

$

3,306

 

 

$

10,957

 

 

$

12,430

 

Earnings per common share, basic

 

$

0.33

 

 

$

0.41

 

 

$

1.12

 

 

$

1.57

 

Earnings per common share, diluted

 

$

0.29

 

 

$

0.34

 

 

$

0.97

 

 

$

1.24

 

 

See notes to interim unaudited consolidated financial statements

Page 3


 

CIVISTA BANCSHARES, INC.

Consolidated Statements of Comprehensive Income (Unaudited)

(In thousands)

 

 

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net income

 

$

3,660

 

 

$

3,680

 

 

$

11,892

 

 

$

13,586

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) on available for sale securities

 

 

86

 

 

 

(1,225

)

 

 

1,993

 

 

 

2,273

 

Tax effect

 

 

(29

)

 

 

417

 

 

 

(678

)

 

 

(772

)

Pension liability adjustment

 

 

426

 

 

 

83

 

 

 

946

 

 

 

249

 

Tax effect

 

 

(144

)

 

 

(28

)

 

 

(321

)

 

 

(84

)

Total other comprehensive income (loss)

 

 

339

 

 

 

(753

)

 

 

1,940

 

 

 

1,666

 

Comprehensive income

 

$

3,999

 

 

$

2,927

 

 

$

13,832

 

 

$

15,252

 

 

See notes to interim unaudited consolidated financial statements

Page 4


 

CIVISTA BANCSHARES, INC.

Condensed Consolidated Statement of Changes in Shareholders’ Equity (Unaudited)

(In thousands, except share data)

 

 

 

Preferred Shares

 

 

Common Shares

 

 

 

 

 

 

 

 

 

 

Accumulated

Other

 

 

Total

 

 

 

Outstanding

Shares

 

 

Amount

 

 

Outstanding

Shares

 

 

Amount

 

 

Retained

Earnings

 

 

Treasury

Shares

 

 

Comprehensive

Loss

 

 

Shareholders’

Equity

 

Balance, December 31, 2016

 

 

20,481

 

 

$

18,950

 

 

 

8,343,509

 

 

$

118,975

 

 

$

19,263

 

 

$

(17,235

)

 

$

(2,337

)

 

$

137,616

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,892

 

 

 

 

 

 

 

 

 

11,892

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,940

 

 

 

1,940

 

Conversion of Series B preferred shares

   to common shares

 

 

(1,506

)

 

 

(1,393

)

 

 

192,568

 

 

 

1,393

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issuance, net of costs

 

 

 

 

 

 

 

 

1,610,000

 

 

 

32,821

 

 

 

 

 

 

 

 

 

 

 

 

32,821

 

Stock-based compensation

 

 

 

 

 

 

 

 

25,069

 

 

 

377

 

 

 

 

 

 

 

 

 

 

 

 

377

 

Common stock dividends

   ($0.18 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,726

)

 

 

 

 

 

 

 

 

(1,726

)

Preferred stock dividend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(935

)

 

 

 

 

 

 

 

 

(935

)

Retirement of common stock

 

 

 

 

 

 

 

 

 

 

(211

)

 

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

Balance, September 30, 2017

 

 

18,975

 

 

$

17,557

 

 

 

10,170,935

 

 

$

153,562

 

 

$

28,494

 

 

$

(17,235

)

 

$

(397

)

 

$

181,981

 

 

See notes to interim unaudited consolidated financial statements

Page 5


 

 

CIVISTA BANCSHARES, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

 

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

Net cash from operating activities

 

$

11,821

 

 

$

11,318

 

Cash flows used for investing activities:

 

 

 

 

 

 

 

 

Maturities and calls of securities, available-for-sale

 

 

23,529

 

 

 

23,264

 

Purchases of securities, available-for-sale

 

 

(57,005

)

 

 

(31,130

)

Sale of securities available for sale

 

 

953

 

 

 

4,379

 

Purchases of other securities

 

 

(192

)

 

 

(474

)

Purchase of bank owned life insurance

 

 

 

 

 

(3,885

)

Net loan originations

 

 

(86,678

)

 

 

(43,285

)

Loans purchased, installment

 

 

 

 

 

(1,643

)

Proceeds from sale of other real estate owned properties

 

 

72

 

 

 

238

 

Proceeds from sale of premises and equipment

 

 

139

 

 

 

 

Premises and equipment purchases

 

 

(755

)

 

 

(1,292

)

Net cash used for investing activities

 

 

(119,937

)

 

 

(53,828

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayment of long-term FHLB advances

 

 

(2,500

)

 

 

 

Net change in short-term FHLB advances

 

 

10,750

 

 

 

(36,200

)

Increase in deposits

 

 

80,186

 

 

 

82,120

 

Decrease in securities sold under repurchase agreements

 

 

(13,777

)

 

 

(3,327

)

Net proceeds from common stock issuance

 

 

32,821

 

 

 

 

Cash payment for retirement of common stock

 

 

(4

)

 

 

 

Common dividends paid

 

 

(1,726

)

 

 

(1,259

)

Preferred dividends paid

 

 

(935

)

 

 

(1,156

)

Net cash provided by financing activities

 

 

104,815

 

 

 

40,178

 

Decrease in cash and due from financial institutions

 

 

(3,301

)

 

 

(2,332

)

Cash and due from financial institutions at beginning of period

 

 

36,695

 

 

 

35,561

 

Cash and due from financial institutions at end of period

 

$

33,394

 

 

$

33,229

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

2,753

 

 

$

2,442

 

Income taxes

 

 

4,300

 

 

 

4,700

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Transfer of loans from portfolio to other real estate owned

 

 

78

 

 

 

73

 

Transfer of premises to held-for-sale

 

 

3

 

 

 

 

Transfer of loans held for sale to portfolio

 

 

419

 

 

 

 

Conversion of preferred shares to common shares

 

 

1,393

 

 

 

2,497

 

Securities purchased not settled

 

 

1,609

 

 

 

 

Securities sold not settled

 

 

 

 

 

2,386

 

 

See notes to interim unaudited consolidated financial statements

 

 

 

Page 6


 

Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

(1) Consolidated Financial Statements

Nature of Operations and Principles of Consolidation : Civista Bancshares, Inc. (CBI) is an Ohio corporation and a registered financial holding company. The Consolidated Financial Statements include the accounts of CBI and its wholly-owned subsidiaries: Civista Bank (Civista), First Citizens Insurance Agency, Inc., Water Street Properties, Inc. (Water St.) and FC Refund Solutions, Inc. (FCRS). FCRS was formed to facilitate payment of individual state and federal income tax refunds. First Citizens Capital LLC (FCC) is wholly-owned by Civista and holds inter-company debt. The operations of FCC are located in Wilmington, Delaware. First Citizens Investments, Inc. (FCI) is wholly-owned by Civista and holds and manages its securities portfolio. The operations of FCI are located in Wilmington, Delaware. The above companies together are referred to as the “Company.” Intercompany balances and transactions are eliminated in consolidation. First Citizens Insurance Agency, Inc. was formed to allow the Company to participate in commission revenue generated through its third party insurance agreement. Insurance commission revenue was less than 1.0% of total revenue through September 30, 2017. Water Street Properties was formed to hold properties repossessed by CBI subsidiaries.  Revenue from Water St. was less than 1.0% of total revenue through September 30, 2017. Management considers the Company to operate primarily in one reportable segment, banking.

The Consolidated Financial Statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the Company’s financial position as of September 30, 2017 and its results of operations and changes in cash flows for the periods ended September 30, 2017 and 2016 have been made. The accompanying Consolidated Financial Statements have been prepared in accordance with instructions of Form 10-Q, and therefore certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America have been omitted. The results of operations for the periods ended September 30, 2017 are not necessarily indicative of the operating results for the full year. Reference is made to the accounting policies of the Company described in the notes to the audited financial statements contained in the Company’s 2016 annual report. The Company has consistently followed these policies in preparing this Form 10-Q.

The Company provides financial services through its offices in the Ohio counties of Erie, Crawford, Champaign, Franklin, Logan, Madison, Summit, Huron, Ottawa, Richland, Montgomery and Cuyahoga. Its primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and commercial and residential real estate. Commercial loans are expected to be repaid from cash flow from operations of businesses. The bank has two concentrations, one is to Lessors of Non-Residential Buildings and Dwellings totaling $284,218, or 24.8% of total loans, as of September 30, 2017 and the other is to Lessors of Residential Buildings and Dwellings totaling $155,616, or 13.6% of total loans, as of September 30, 2017. These segments of the portfolio are stable and have been conservatively underwritten, monitored and managed by experienced commercial bankers. However, the customers’ ability to repay their loans is dependent on the real estate market and general economic conditions in the area. Other financial instruments that potentially represent concentrations of credit risk include Federal Funds sold and deposit accounts in other financial institutions that are in excess of federally insured limits.

(2) Significant Accounting Policies

 

Allowance for Loan Losses:  The allowance for loan losses is regularly reviewed by management to determine that the amount is considered adequate to absorb probable losses in the loan portfolio.  If not, an additional provision is made to increase the allowance.  This evaluation includes specific loss estimates on certain individually reviewed impaired loans, the pooling of commercial credits risk graded as special mention and substandard that are not individually analyzed, and general loss estimates that are based upon the size, quality, and concentration characteristics of the various loan portfolios, adverse situations that may affect a borrower’s ability to repay, and current economic and industry conditions, among other items.

Those judgments and assumptions that are most critical to the application of this accounting policy are assessing the initial and on-going credit-worthiness of the borrower, the amount and timing of future cash flows of the borrower that are available for repayment of the loan, the sufficiency of underlying collateral, the enforceability of third-party guarantees, the frequency and subjectivity of loan reviews and risk ratings, emerging or changing trends that might not be fully captured in the historical loss experience, and charges against the allowance for actual losses that are greater than previously estimated. These judgments and assumptions are dependent upon or can be influenced by a variety of factors, including the breadth and depth of experience of lending officers, credit administration and the corporate loan review staff that periodically review the status of the loan, changing economic and industry conditions, changes in the financial condition of the borrower and changes in the value and availability of the underlying collateral and guarantees.  

Pension Benefits:  Pension costs and liabilities are dependent on assumptions used in calculating such amounts.  These assumptions include discount rates, benefits earned, interest costs, expected return on plan assets, mortality rates, and other factors.  In accordance with GAAP, actual results that differ from the assumptions are accumulated and amortized over future periods and, therefore, generally affect recognized expense

Page 7


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

and the recorded obligation of future periods.  While management believes that the assumptions used are appropriate, differences in actual experience or changes in assumptions may affect the Company’s pension obligations and future expense.

Use of Estimates : To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in financial statements and the disclosures provided, and future results could differ. The allowance for loan losses, impairment of goodwill, fair values of financial instruments, deferred taxes and pension obligations are particularly subject to change.

Income Taxes : Income tax expense is based on the effective tax rate expected to be applicable for the entire year. Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax basis of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

Business Combinations: At the date of acquisition the Company records the assets and liabilities of the acquired companies on the Consolidated Balance Sheet at their fair value. The results of operations for acquired companies are included in the Company’s Consolidated Statements of Operations beginning at the acquisition date. Expenses arising from acquisition activities are recorded in the Consolidated Statements of Operations during the period incurred.

Reclassifications: Some items in the prior year financial statements were reclassified to conform to the current presentation. Such reclassifications had no effect on net income or shareholders’ equity.

Derivative Instruments and Hedging Activities : The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers. All derivatives are accounted for in accordance with ASC-815, Derivatives and Hedging . The Company mitigates the risk of entering into these agreements by entering into equal and offsetting swap agreements with highly rated third party financial institutions. The swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated balance sheets. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes because the Company does not currently intend to execute a setoff with its’ counterparties. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral, usually in the form of marketable securities, is posted by the counterparty with net liability positions in accordance with contract thresholds.

Effect of Newly Issued but Not Yet Effective Accounting Standards:

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (a new revenue recognition standard). The Update’s core principle is that a company will recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this Update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. However, in August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606) to defer the effective date of ASU 2014-09 for all entities by one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. All other entities should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. Because the guidance does not apply to revenue associated with financial instruments, including loans and securities, we do not expect the new standard, or any of the amendments, to result in a material change from our current accounting for revenue because the majority of the Company’s financial instruments are not within the scope of Topic 606. However, we do expect that the standard will result in new disclosure requirements, which are currently being evaluated.

In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities . This Update applies to all entities that hold financial assets or owe financial liabilities and is intended to provide more useful information on the recognition, measurement, presentation, and disclosure of financial instruments. Among other things, this Update (a) requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income; (b) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (c) eliminates the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (d) eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (e) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (f) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk

Page 8


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (g) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (h) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. For all other entities including not-for-profit entities and employee benefit plans within the scope of Topics 960 through 965 on plan accounting, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. All entities that are not public business entities may adopt the amendments in this Update earlier as of the fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) . The standard in this Update requires lessees to recognize the assets and liabilities that arise from leases on the balance sheet. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. A short-term lease is defined as one in which: (a) the lease term is 12 months or less, and (b) there is not an option to purchase the underlying asset that the lessee is reasonably certain to exercise. For short-term leases, lessees may elect to recognize lease payments over the lease term on a straight-line basis. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within those years. For all other entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2019, and for interim periods within fiscal years beginning after December 15, 2020. The amendments should be applied at the beginning of the earliest period presented using a modified retrospective approach with earlier application permitted as of the beginning of an interim or annual reporting period. The Company is currently assessing the practical expedients it may elect at adoption, but does not anticipate the amendments will have a significant impact to the financial statements. Based on the Company’s preliminary analysis of its current portfolio, the impact to the Company’s balance sheet is estimated to result in less than a 1% increase in assets and liabilities. The Company also anticipates additional disclosures to be provided at adoption.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses: Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”), which changes the impairment model for most financial assets. This ASU is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The underlying premise of ASU 2016-13 is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be effected for the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. ASU 2016-13 is effective for annual and interim periods beginning after December 15, 2019, and early adoption is permitted for annual and interim periods beginning after December 15, 2018. We expect to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the Company’s consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment . To simplify the subsequent measurement of goodwill, the FASB eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. A public business entity that is a U.S. Securities and Exchange Commission (“SEC”) filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. A public business entity that is not an SEC filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2020. All other entities, including not-for-profit entities, that are adopting the amendments in this Update should do so for their annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2021. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In March 2017, the FASB issued ASU 2017-07, Compensation—Retirement Benefits (Topic 715) . The amendments in this Update require that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period.  The other components of net benefit cost as defined in paragraphs 715-30-35-4 and 715-60-35-9 are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are used to present the other components of net benefit cost, that line item or items must be appropriately described. If a separate line item or items are not used, the line item or items used in the income statement to present the other

Page 9


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

components of net benefit cost must be disclosed.  The guidance is effective for public business entities for annual reporting periods beginning after December 15, 2017, and interim periods within that reporting period. For all other entities (including all nonprofit organizations “NPOs”), it is effective for annual periods beginning after December 15, 2018, and interim periods within annual periods beginning after December 15, 2019. This guidance is required to be applied on a retrospective basis for the presentation of the service cost component and the other components of net benefit cost and on a prospective basis for the capitalization of only the service cost component of net benefit cost. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). The amendments in this Update shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this Update on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718) , which affects any entity that changes the terms or conditions of a share-based payment award. This Update amends the definition of modification by qualifying that modification accounting does not apply to changes to outstanding share-based payment awards that do not affect the total fair value, vesting requirements, or equity/liability classification of the awards. The amendments in this Update are effective for all entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted, including adoption in any interim period, for (1) public business entities for reporting periods for which financial statements have not yet been issued and (2) all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied prospectively to an award modified on or after the adoption date. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In July 2017, the FASB issued ASU 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), and Derivative and Hedging (Topic 815). The amendments in Part I of this Update change the classification analysis of certain equity-linked financial instruments (or embedded features) with down-round features. When determining whether certain financial instruments should be classified as liabilities or equity instruments, a down-round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s own stock. The amendments also clarify existing disclosure requirements for equity-classified instruments. As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence of a down-round feature. For freestanding equity classified financial instruments, the amendments require entities that present earnings per share (“EPS”) in accordance with Topic 260 to recognize the effect of the down-round feature when it is triggered. That effect is treated as a dividend and as a reduction of income available to common shareholders in basic EPS. Convertible instruments with embedded conversion options that have down- round features are now subject to the specialized guidance for contingent beneficial conversion features (in Subtopic 470-20, Debt—Debt with Conversion and Other Options ), including related EPS guidance (in Topic 260). The amendments in Part II of this Update recharacterize the indefinite deferral of certain provisions of Topic 480 that now are presented as pending content in the Accounting Standards Codification, to a scope exception. Those amendments do not have an accounting effect. For public business entities, the amendments in Part I of this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. For all other entities, the amendments in Part I of this Update are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted for all entities, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The amendments in Part I of this Update should be applied either retrospectively to outstanding financial instruments with a down-round feature by means of a cumulative-effect adjustment to the statement of financial position as of the beginning of the first fiscal year and interim period(s) in which the pending content that links to this paragraph is effective or retrospectively to outstanding financial instruments with a down-round feature for each prior reporting period presented in accordance with the guidance on accounting changes in paragraphs 250-10-45-5 through 45-10. The amendments in Part II of this Update do not require any transition guidance because those amendments do not have an accounting effect. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 850), the objective of which is to improve the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. In addition, the amendments in this Update make certain targeted improvements to simplify the application and disclosure of the hedge accounting guidance in current general accepted accounting principles.  For public business entities, the amendments in this Update are effective for fiscal

Page 10


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

years beginning after December 15, 2018, and interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods beginning after December 15, 2020. Early application is permitted in any period after issuance.  For cash flow and net investment hedges existing at the date of adoption, an entity should apply a cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the amendments in this Update. The amended presentation and disclosure guidance is required only prospectively.  The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.

 

In September 2017, the FASB issued ASU 2017-13, Revenue Recognition (Topic 605), Revenue from Contracts with Customers (Topic 606), Leases (Topic 840), and Leases (Topic 842): Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments.  The SEC Observer said that the SEC staff would not object if entities that are considered public business entities only because their financial statements or financial information is required to be included in another entity’s SEC filing use the effective dates for private companies when they adopt ASC 606, Revenue from Contracts with Customers, and ASC 842, Leases. The Update also supersedes certain SEC paragraphs in the Codification related to previous SEC staff announcements and moves other paragraphs, upon adoption of ASC 606 or ASC 842.  This Update is not expected to have a significant impact on the Company’s financial statements.

(3) Securities

The amortized cost and fair market value of available for sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive loss were as follows:

 

September 30, 2017

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

U.S. Treasury securities and obligations of U.S. government

   agencies

 

$

30,972

 

 

$

178

 

 

$

(87

)

 

$

31,063

 

Obligations of states and political subdivisions

 

 

109,443

 

 

 

4,397

 

 

 

(225

)

 

 

113,615

 

Mortgage-backed securities in government sponsored entities

 

 

83,486

 

 

 

793

 

 

 

(356

)

 

 

83,923

 

Total debt securities

 

 

223,901

 

 

 

5,368

 

 

 

(668

)

 

 

228,601

 

Equity securities in financial institutions

 

 

481

 

 

 

337

 

 

 

 

 

 

818

 

Total

 

$

224,382

 

 

$

5,705

 

 

$

(668

)

 

$

229,419

 

 

December 31, 2016

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

U.S. Treasury securities and obligations of U.S. government

   agencies

 

$

37,406

 

 

$

117

 

 

$

(77

)

 

$

37,446

 

Obligations of states and political subdivisions

 

 

92,177

 

 

 

3,395

 

 

 

(574

)

 

 

94,998

 

Mortgage-backed securities in government sponsored entities

 

 

62,756

 

 

 

483

 

 

 

(597

)

 

 

62,642

 

Total debt securities

 

 

192,339

 

 

 

3,995

 

 

 

(1,248

)

 

 

195,086

 

Equity securities in financial institutions

 

 

481

 

 

 

297

 

 

 

 

 

 

778

 

Total

 

$

192,820

 

 

$

4,292

 

 

$

(1,248

)

 

$

195,864

 

 

The amortized cost and fair value of securities at September 30, 2017, by contractual maturity, is shown below. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Securities not due at a single maturity date, primarily mortgage-backed securities and equity securities are shown separately.

 

Available for sale

 

Amortized Cost

 

 

Fair Value

 

Due in one year or less

 

$

5,099

 

 

$

5,108

 

Due after one year through five years

 

 

30,106

 

 

 

30,180

 

Due after five years through ten years

 

 

33,441

 

 

 

35,104

 

Due after ten years

 

 

71,769

 

 

 

74,286

 

Mortgage-backed securities

 

 

83,486

 

 

 

83,923

 

Equity securities

 

 

481

 

 

 

818

 

Total securities available for sale

 

$

224,382

 

 

$

229,419

 

 

Page 11


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Proceeds from sales of securities, gross realized gains and gross realized losses were as follows:

 

 

 

Three months ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Sale proceeds

 

$

953

 

 

$

2,385

 

 

$

953

 

 

$

4,379

 

Gross realized gains

 

 

 

 

 

18

 

 

 

 

 

 

18

 

Gross realized losses

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) from securities called or settled by the issuer

 

 

(9

)

 

 

 

 

 

(9

)

 

 

2

 

 

Securities were pledged to secure public deposits, other deposits and liabilities as required by law. The carrying value of pledged securities was approximately $130,367 and $139,179 as of September 30, 2017 and December 31, 2016, respectively.

Securities with unrealized losses at September 30, 2017 and December 31, 2016 not recognized in income are as follows:

 

September 30, 2017

 

12 Months or less

 

 

More than 12 months

 

 

Total

 

Description of Securities

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

U.S. Treasury securities and obligations of

   U.S. government agencies

 

$

13,574

 

 

$

(48

)

 

$

3,761

 

 

$

(39

)

 

$

17,335

 

 

$

(87

)

Obligations of states and political subdivisions

 

 

4,960

 

 

 

(51

)

 

 

5,462

 

 

 

(174

)

 

 

10,422

 

 

 

(225

)

Mortgage-backed securities in gov’t sponsored entities

 

 

21,758

 

 

 

(108

)

 

 

15,062

 

 

 

(248

)

 

 

36,820

 

 

 

(356

)

Total temporarily impaired

 

$

40,292

 

 

$

(207

)

 

$

24,285

 

 

$

(461

)

 

$

64,577

 

 

$

(668

)

 

December 31, 2016

 

12 Months or less

 

 

More than 12 months

 

 

Total

 

Description of Securities

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

U.S. Treasury securities and obligations of

   U.S. government agencies

 

$

13,271

 

 

$

(61

)

 

$

893

 

 

$

(16

)

 

$

14,164

 

 

$

(77

)

Obligations of states and political subdivisions

 

 

17,167

 

 

 

(558

)

 

 

519

 

 

 

(16

)

 

 

17,686

 

 

 

(574

)

Mortgage-backed securities in gov’t sponsored entities

 

 

35,453

 

 

 

(566

)

 

 

2,849

 

 

 

(31

)

 

 

38,302

 

 

 

(597

)

Total temporarily impaired

 

$

65,891

 

 

$

(1,185

)

 

$

4,261

 

 

$

(63

)

 

$

70,152

 

 

$

(1,248

)

 

At September 30, 2017, there were fifty-eight securities in the portfolio with unrealized losses mainly due to higher market rates when compared to the time of purchase. Unrealized losses on securities have not been recognized into income because the issuers’ securities are of high credit quality, management has the intent and ability to hold these securities for the foreseeable future, and the decline in fair value is largely due to market yields increasing. The fair value is expected to recover as the securities approach their maturity date or reset date. The Company does not intend to sell until recovery and does not believe selling will be required before recovery.

(4) Loans

Loan balances were as follows:

 

 

 

September 30,

2017

 

 

December 31,

2016

 

Commercial and agriculture

 

$

147,537

 

 

$

135,462

 

Commercial real estate- owner occupied

 

 

167,678

 

 

 

161,364

 

Commercial real estate- non-owner occupied

 

 

424,430

 

 

 

395,931

 

Residential real estate

 

 

267,839

 

 

 

247,308

 

Real estate construction

 

 

77,978

 

 

 

56,293

 

Farm Real Estate

 

 

38,966

 

 

 

41,170

 

Consumer and other

 

 

17,564

 

 

 

17,978

 

Total loans

 

 

1,141,992

 

 

 

1,055,506

 

Allowance for loan losses

 

 

(12,946

)

 

 

(13,305

)

Net loans

 

$

1,129,046

 

 

$

1,042,201

 

 

Included in total loans above are deferred loan (fees) costs of $(80) at September 30, 2017 and $94 at December 31, 2016.

Page 12


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

(5) Allowance for Loan Losses

Management has an established methodology to determine 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 and lease 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 $12,946 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2017. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2017 and 2016.

Allowance for loan losses:

For the nine months ended September 30, 2017

 

September 30, 2017

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,018

 

 

$

(11

)

 

$

134

 

 

$

(530

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,171

 

 

 

(301

)

 

 

26

 

 

 

177

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,606

 

 

 

(38

)

 

 

42

 

 

 

663

 

 

 

5,273

 

Residential Real Estate

 

 

3,089

 

 

 

(312

)

 

 

164

 

 

 

(462

)

 

 

2,479

 

Real Estate Construction

 

 

420

 

 

 

 

 

 

32

 

 

 

215

 

 

 

667

 

Farm Real Estate

 

 

442

 

 

 

 

 

 

2

 

 

 

(20

)

 

 

424

 

Consumer and Other

 

 

314

 

 

 

(135

)

 

 

38

 

 

 

108

 

 

 

325

 

Unallocated

 

 

245

 

 

 

 

 

 

 

 

 

(151

)

 

 

94

 

Total

 

$

13,305

 

 

$

(797

)

 

$

438

 

 

$

 

 

$

12,946

 

 

For the nine months ended September 30, 2017, the allowance for Commercial & Agriculture loans was reduced by a decrease in general reserves as a result of lower loss rates. The result was represented as a decrease in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced by a decrease in general reserves and charge-offs. The allowance for Commercial Real Estate – Non-Owner Occupied loans increased due to an increase in general reserves required for this type as a result of higher loan balances.  The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to higher outstanding loan balances for this type of loan. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances. The result was represented as a decrease in the provision. The allowance for Consumer and Other loans increased due to an increase in general reserves required for this type as a result of higher loss rates. 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.

Page 13


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Allowance for loan losses:

For the nine months ended September 30, 2016

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,478

 

 

$

(870

)

 

$

79

 

 

$

1,023

 

 

$

1,710

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,467

 

 

 

(166

)

 

 

53

 

 

 

(44

)

 

 

2,310

 

Non-Owner Occupied

 

 

4,657

 

 

 

(23

)

 

 

1,365

 

 

 

(1,456

)

 

 

4,543

 

Residential Real Estate

 

 

4,086

 

 

 

(280

)

 

 

384

 

 

 

(735

)

 

 

3,455

 

Real Estate Construction

 

 

371

 

 

 

(115

)

 

 

8

 

 

 

160

 

 

 

424

 

Farm Real Estate

 

 

538

 

 

 

 

 

 

 

 

 

(108

)

 

 

430

 

Consumer and Other

 

 

382

 

 

 

(85

)

 

 

40

 

 

 

0

 

 

 

337

 

Unallocated

 

 

382

 

 

 

 

 

 

 

 

 

(140

)

 

 

242

 

Total

 

$

14,361

 

 

$

(1,539

)

 

$

1,929

 

 

$

(1,300

)

 

$

13,451

 

 

For the nine months ended September 30, 2016, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher balances and higher loss rates in criticized loans.  The result was represented as an increase in the provision.  The allowance for Commercial Real Estate – Owner Occupied loans was reduced not only by a decrease in specific reserves required for this type, but also by decreases in past due, classified and non-accrual loans for this type.  The result of these changes was represented as a decrease in the provision.  The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type.  In addition, a payoff on a previously charged down loan was received resulting in a recovery of approximately $1,303. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision.  The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision.  The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances and a decrease in loss rates.  The result of these changes 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.

Allowance for loan losses:

For the three months ended September 30, 2017

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,608

 

 

$

(10

)

 

$

51

 

 

$

(38

)

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,010

 

 

 

(91

)

 

 

8

 

 

 

146

 

 

 

2,073

 

Non-Owner Occupied

 

 

4,739

 

 

 

(38

)

 

 

33

 

 

 

539

 

 

 

5,273

 

Residential Real Estate

 

 

2,676

 

 

 

(116

)

 

 

77

 

 

 

(158

)

 

 

2,479

 

Real Estate Construction

 

 

482

 

 

 

 

 

 

13

 

 

 

172

 

 

 

667

 

Farm Real Estate

 

 

425

 

 

 

 

 

 

2

 

 

 

(3

)

 

 

424

 

Consumer and Other

 

 

324

 

 

 

(54

)

 

 

24

 

 

 

31

 

 

 

325

 

Unallocated

 

 

783

 

 

 

 

 

 

 

 

 

(689

)

 

 

94

 

Total

 

$

13,047

 

 

$

(309

)

 

$

208

 

 

$

 

 

$

12,946

 

 

For the three months ended September 30, 2017, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher loan balances, offset by net recoveries. 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 as a result of higher outstanding loan balances and 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 for this type as a result of higher loan balances and by higher loss rates. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to higher outstanding loan balances for this type of loan and recoveries. 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.  

 

Page 14


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Allowance for loan losses:

For the three months ended September 30, 2016

 

 

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,557

 

 

$

(828

)

 

$

44

 

 

$

937

 

 

$

1,710

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,393

 

 

 

(124

)

 

 

1

 

 

 

40

 

 

 

2,310

 

Non-Owner Occupied

 

 

4,969

 

 

 

(23

)

 

 

6

 

 

 

(409

)

 

 

4,543

 

Residential Real Estate

 

 

3,899

 

 

 

(55

)

 

 

23

 

 

 

(412

)

 

 

3,455

 

Real Estate Construction

 

 

366

 

 

 

(115

)

 

 

6

 

 

 

167

 

 

 

424

 

Farm Real Estate

 

 

476

 

 

 

 

 

 

 

 

 

(46

)

 

 

430

 

Consumer and Other

 

 

358

 

 

 

(38

)

 

 

7

 

 

 

10

 

 

 

337

 

Unallocated

 

 

529

 

 

 

 

 

 

 

 

 

(287

)

 

 

242

 

Total

 

$

14,547

 

 

$

(1,183

)

 

$

87

 

 

$

 

 

$

13,451

 

 

For the three months ended September 30, 2016, the allowance for Commercial & Agriculture loans increased due to an increase in general reserves as a result of higher loss rates and an increase in loan balances.  The result was represented as an increase in the provision.  The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type.  The net result was represented as a decrease in the provision.  The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision.  The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances, 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.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2017 and December 31, 2016.

 

September 30, 2017

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

81

 

 

$

122

 

 

$

1,408

 

 

$

1,611

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

4

 

 

 

2,069

 

 

 

2,073

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

5,273

 

 

 

5,273

 

Residential Real Estate

 

 

52

 

 

 

114

 

 

 

2,313

 

 

 

2,479

 

Real Estate Construction

 

 

 

 

 

 

 

 

667

 

 

 

667

 

Farm Real Estate

 

 

 

 

 

6

 

 

 

418

 

 

 

424

 

Consumer and Other

 

 

 

 

 

 

 

 

325

 

 

 

325

 

Unallocated

 

 

 

 

 

 

 

 

94

 

 

 

94

 

Total

 

$

133

 

 

$

246

 

 

$

12,567

 

 

$

12,946

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

89

 

 

$

1,170

 

 

$

146,278

 

 

$

147,537

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

1,039

 

 

 

166,639

 

 

 

167,678

 

Non-Owner Occupied

 

 

 

 

 

50

 

 

 

424,380

 

 

 

424,430

 

Residential Real Estate

 

 

139

 

 

 

1,386

 

 

 

266,314

 

 

 

267,839

 

Real Estate Construction

 

 

 

 

 

 

 

 

77,978

 

 

 

77,978

 

Farm Real Estate

 

 

 

 

 

613

 

 

 

38,353

 

 

 

38,966

 

Consumer and Other

 

 

 

 

 

 

 

 

17,564

 

 

 

17,564

 

Total

 

$

228

 

 

$

4,258

 

 

$

1,137,506

 

 

$

1,141,992

 

Page 15


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

 

December 31, 2016

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

86

 

 

$

82

 

 

$

1,850

 

 

$

2,018

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

4

 

 

 

2,167

 

 

 

2,171

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

4,606

 

 

 

4,606

 

Residential Real Estate

 

 

89

 

 

 

102

 

 

 

2,898

 

 

 

3,089

 

Real Estate Construction

 

 

 

 

 

 

 

 

420

 

 

 

420

 

Farm Real Estate

 

 

 

 

 

 

 

 

442

 

 

 

442

 

Consumer and Other

 

 

 

 

 

 

 

 

314

 

 

 

314

 

Unallocated

 

 

 

 

 

 

 

 

245

 

 

 

245

 

Total

 

$

175

 

 

$

188

 

 

$

12,942

 

 

$

13,305

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

88

 

 

$

1,983

 

 

$

133,391

 

 

$

135,462

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

1,896

 

 

 

159,468

 

 

 

161,364

 

Non-Owner Occupied

 

 

 

 

 

359

 

 

 

395,572

 

 

 

395,931

 

Residential Real Estate

 

 

168

 

 

 

1,686

 

 

 

245,454

 

 

 

247,308

 

Real Estate Construction

 

 

 

 

 

 

 

 

56,293

 

 

 

56,293

 

Farm Real Estate

 

 

 

 

 

614

 

 

 

40,556

 

 

 

41,170

 

Consumer and Other

 

 

 

 

 

1

 

 

 

17,977

 

 

 

17,978

 

Total

 

$

256

 

 

$

6,539

 

 

$

1,048,711

 

 

$

1,055,506

 

 

The following tables present credit exposures by internally assigned grades as of September 30, 2017 and December 31, 2016. 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 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.

Page 16


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

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.

 

September 30, 2017

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

140,866

 

 

$

4,697

 

 

$

1,974

 

 

$

 

 

$

147,537

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

156,583

 

 

 

7,119

 

 

 

3,976

 

 

 

 

 

 

167,678

 

Non-Owner Occupied

 

 

421,452

 

 

 

2,174

 

 

 

804

 

 

 

 

 

 

424,430

 

Residential Real Estate

 

 

63,081

 

 

 

2,054

 

 

 

5,998

 

 

 

 

 

 

71,133

 

Real Estate Construction

 

 

73,581

 

 

 

15

 

 

 

27

 

 

 

 

 

 

73,623

 

Farm Real Estate

 

 

30,604

 

 

 

6,513

 

 

 

1,849

 

 

 

 

 

 

38,966

 

Consumer and Other

 

 

1,598

 

 

 

 

 

 

75

 

 

 

 

 

 

1,673

 

Total

 

$

887,765

 

 

$

22,572

 

 

$

14,703

 

 

$

 

 

$

925,040

 

 

December 31, 2016

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

127,867

 

 

$

4,300

 

 

$

3,295

 

 

$

 

 

$

135,462

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

151,659

 

 

 

4,016

 

 

 

5,689

 

 

 

 

 

 

161,364

 

Non-Owner Occupied

 

 

393,592

 

 

 

1,676

 

 

 

663

 

 

 

 

 

 

395,931

 

Residential Real Estate

 

 

59,015

 

 

 

1,661

 

 

 

6,911

 

 

 

 

 

 

67,587

 

Real Estate Construction

 

 

50,678

 

 

 

16

 

 

 

27

 

 

 

 

 

 

50,721

 

Farm Real Estate

 

 

31,814

 

 

 

5,673

 

 

 

3,683

 

 

 

 

 

 

41,170

 

Consumer and Other

 

 

2,135

 

 

 

 

 

 

109

 

 

 

 

 

 

2,244

 

Total

 

$

816,760

 

 

$

17,342

 

 

$

20,377

 

 

$

 

 

$

854,479

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2017 and December 31, 2016 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 or if management thinks 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, 2017

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

196,706

 

 

$

4,355

 

 

$

15,847

 

 

$

216,908

 

Nonperforming

 

 

 

 

 

 

 

 

44

 

 

 

44

 

Total

 

$

196,706

 

 

$

4,355

 

 

$

15,891

 

 

$

216,952

 

 

December 31, 2016

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

179,721

 

 

$

5,572

 

 

$

15,725

 

 

$

201,018

 

Nonperforming

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Total

 

$

179,721

 

 

$

5,572

 

 

$

15,734

 

 

$

201,027

 

 

Page 17


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2017 and December 31, 2016.

 

September 30, 2017

 

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

 

$

389

 

 

$

 

 

$

664

 

 

$

1,053

 

 

$

146,395

 

 

$

89

 

 

$

147,537

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

174

 

 

 

516

 

 

 

690

 

 

 

166,988

 

 

 

 

 

 

167,678

 

 

 

 

Non-Owner Occupied

 

 

164

 

 

 

108

 

 

 

420

 

 

 

692

 

 

 

423,738

 

 

 

 

 

 

424,430

 

 

 

 

Residential Real Estate

 

 

218

 

 

 

242

 

 

 

878

 

 

 

1,338

 

 

 

266,362

 

 

 

139

 

 

 

267,839

 

 

 

 

Real Estate Construction

 

 

 

 

 

68

 

 

 

27

 

 

 

95

 

 

 

77,883

 

 

 

 

 

 

77,978

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

193

 

 

 

193

 

 

 

38,773

 

 

 

 

 

 

38,966

 

 

 

 

Consumer and Other

 

 

86

 

 

 

10

 

 

 

48

 

 

 

144

 

 

 

17,420

 

 

 

 

 

 

17,564

 

 

 

44

 

Total

 

$

857

 

 

$

602

 

 

$

2,746

 

 

$

4,205

 

 

$

1,137,559

 

 

$

228

 

 

$

1,141,992

 

 

$

44

 

 

December 31, 2016

 

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

 

$

156

 

 

$

20

 

 

$

152

 

 

$

328

 

 

$

135,046

 

 

$

88

 

 

$

135,462

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

722

 

 

 

553

 

 

 

280

 

 

 

1,555

 

 

 

159,809

 

 

 

 

 

 

161,364

 

 

 

 

Non-Owner Occupied

 

 

147

 

 

 

 

 

 

316

 

 

 

463

 

 

 

395,468

 

 

 

 

 

 

395,931

 

 

 

 

Residential Real Estate

 

 

1,812

 

 

 

507

 

 

 

1,049

 

 

 

3,368

 

 

 

243,772

 

 

 

168

 

 

 

247,308

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

27

 

 

 

27

 

 

 

56,266

 

 

 

 

 

 

56,293

 

 

 

 

Farm Real Estate

 

 

93

 

 

 

 

 

 

 

 

 

93

 

 

 

41,077

 

 

 

 

 

 

41,170

 

 

 

 

Consumer and Other

 

 

215

 

 

 

31

 

 

 

31

 

 

 

277

 

 

 

17,701

 

 

 

 

 

 

17,978

 

 

 

9

 

Total

 

$

3,145

 

 

$

1,111

 

 

$

1,855

 

 

$

6,111

 

 

$

1,049,139

 

 

$

256

 

 

$

1,055,506

 

 

$

9

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2017 and December 31, 2016.

 

 

 

September 30,

2017

 

 

December 31,

2016

 

Commercial & Agriculture

 

$

1,889

 

 

$

1,622

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,989

 

 

 

1,461

 

Non-Owner Occupied

 

 

566

 

 

 

464

 

Residential Real Estate

 

 

2,798

 

 

 

3,266

 

Real Estate Construction

 

 

27

 

 

 

27

 

Farm Real Estate

 

 

193

 

 

 

2

 

Consumer and Other

 

 

70

 

 

 

101

 

Total

 

$

7,532

 

 

$

6,943

 

 

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.

Page 18


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Modifications: A modification of a loan constitutes a TDR when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider. The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial Real Estate loans modified in a TDR often involve reducing the interest rate lower than the current market rate for new debt with similar risk. Real Estate loans modified in a TDR were primarily comprised of interest rate reductions where monthly payments were 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, 2017, TDRs accounted for $298 of the allowance for loan losses. As of December 31, 2016, TDRs accounted for $278 of the allowance for loan losses.

Loan modifications that are considered TDRs completed during the periods ended September 30, 2017 and September 30, 2016 were as follows:

 

 

 

For the Nine-Month Period Ended

September 30, 2017

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

1

 

 

 

13

 

 

 

13

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

13

 

 

$

13

 

 

 

 

For the Nine-Month Period Ended

September 30, 2016

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

4

 

 

$

529

 

 

$

529

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

2

 

 

 

308

 

 

 

308

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

3

 

 

 

700

 

 

 

700

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

9

 

 

$

1,537

 

 

$

1,537

 

Page 19


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

 

 

 

For the Three-Month Period Ended

September 30, 2017

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

 

 

$

 

 

$

 

 

 

 

For the Three-Month Period Ended

September 30, 2016

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

1

 

 

 

86

 

 

 

86

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

86

 

 

$

86

 

 

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, 2017 and September 30, 2016, there were no defaults on loans that were modified and considered TDRs during the respective twelve previous 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.

Page 20


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

The following table includes the recorded investment and unpaid principal balances for impaired financing receivables, excluding PCI loans, with the associated allowance amount, if applicable, as of September 30, 2017 and December 31, 2016.

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

 

 

 

 

$

1,230

 

 

$

1,751

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

814

 

 

 

1,069

 

 

 

 

 

 

 

1,658

 

 

 

1,803

 

 

 

 

 

Non-Owner Occupied

 

 

50

 

 

 

53

 

 

 

 

 

 

 

359

 

 

 

386

 

 

 

 

 

Residential Real Estate

 

 

996

 

 

 

1,068

 

 

 

 

 

 

 

1,259

 

 

 

1,590

 

 

 

 

 

Farm Real Estate

 

 

149

 

 

 

149

 

 

 

 

 

 

 

614

 

 

 

614

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

Total

 

 

2,009

 

 

 

2,339

 

 

 

 

 

 

 

5,121

 

 

 

6,145

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

1,170

 

 

 

1,720

 

 

$

122

 

 

 

753

 

 

 

1,303

 

 

$

82

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

225

 

 

 

225

 

 

 

4

 

 

 

238

 

 

 

238

 

 

 

4

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

390

 

 

 

394

 

 

 

114

 

 

 

427

 

 

 

431

 

 

 

102

 

Farm Real Estate

 

 

464

 

 

 

464

 

 

 

6

 

 

 

 

 

 

 

 

 

 

Total

 

 

2,249

 

 

 

2,803

 

 

 

246

 

 

 

1,418

 

 

 

1,972

 

 

 

188

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

1,170

 

 

 

1,720

 

 

 

122

 

 

 

1,983

 

 

 

3,054

 

 

 

82

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,039

 

 

 

1,294

 

 

 

4

 

 

 

1,896

 

 

 

2,041

 

 

 

4

 

Non-Owner Occupied

 

 

50

 

 

 

53

 

 

 

 

 

 

359

 

 

 

386

 

 

 

 

Residential Real Estate

 

 

1,386

 

 

 

1,462

 

 

 

114

 

 

 

1,686

 

 

 

2,021

 

 

 

102

 

Farm Real Estate

 

 

613

 

 

 

613

 

 

 

6

 

 

 

614

 

 

 

614

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

 

Total

 

$

4,258

 

 

$

5,142

 

 

$

246

 

 

$

6,539

 

 

$

8,117

 

 

$

188

 

 

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, 2017 and 2016.

 

 

 

September 30, 2017

 

 

September 30, 2016

 

For the nine months ended:

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

1,609

 

 

$

27

 

 

$

1,453

 

 

$

19

 

Commercial Real Estate—Owner Occupied

 

 

1,632

 

 

 

66

 

 

 

1,954

 

 

 

66

 

Commercial Real Estate—Non-Owner Occupied

 

 

280

 

 

 

5

 

 

 

1,519

 

 

 

858

 

Residential Real Estate

 

 

1,554

 

 

 

56

 

 

 

1,699

 

 

 

60

 

Real Estate Construction

 

 

 

 

 

 

 

 

473

 

 

 

 

Farm Real Estate

 

 

614

 

 

 

21

 

 

 

1,123

 

 

 

17

 

Consumer and Other

 

 

 

 

 

 

 

 

2

 

 

 

 

Total

 

$

5,689

 

 

$

175

 

 

$

8,223

 

 

$

1,020

 

Page 21


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

 

 

 

September 30, 2017

 

 

September 30, 2016

 

For the three months ended:

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

1,366

 

 

$

7

 

 

$

2,401

 

 

$

8

 

Commercial Real Estate—Owner Occupied

 

 

1,377

 

 

 

18

 

 

 

1,774

 

 

 

21

 

Commercial Real Estate—Non-Owner Occupied

 

 

202

 

 

 

2

 

 

 

556

 

 

 

1

 

Residential Real Estate

 

 

1,437

 

 

 

17

 

 

 

1,873

 

 

 

21

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

614

 

 

 

8

 

 

 

1,032

 

 

 

7

 

Consumer and Other

 

 

 

 

 

 

 

 

2

 

 

 

 

Total

 

$

4,996

 

 

$

52

 

 

$

7,638

 

 

$

58

 

 

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

 

 

 

For the Nine-Month

Period Ended

September 30, 2017

 

 

For the Nine-Month

Period Ended

September 30, 2016

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

49

 

 

$

82

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(27

)

 

 

(24

)

Balance at end of period

 

$

22

 

 

$

58

 

 

 

 

For the Three-Month

Period Ended

September 30, 2017

 

 

For the Three-Month

Period Ended

September 30, 2016

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

31

 

 

$

66

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(9

)

 

 

(8

)

Balance at end of period

 

$

22

 

 

$

58

 

 

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

 

 

 

At September 30, 2017

 

 

At December 31, 2016

 

 

 

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

 

$

795

 

 

$

850

 

Carrying amount

 

 

228

 

 

 

256

 

 

There has been $133 and $175 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2017 and December 31, 2016, respectively.

Page 22


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

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, 2017 and December 31, 2016, a total of $27 and $37, respectively of foreclosed assets were included with other assets. As of September 30, 2017, included within the foreclosed assets is $27 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of September 30, 2017 and December 31, 2016, the Company had initiated formal foreclosure procedures on $251 and $710, respectively, of consumer residential mortgages.

(6) Other Comprehensive Income

The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax.

 

 

 

For the Nine-Month Period Ended

 

 

For the Nine-Month Period Ended

 

 

 

September 30, 2017 (a)

 

 

September 30, 2016 (a)

 

 

 

Unrealized

Gains and

Losses on

Available-for-

Sale

Securities

 

 

Defined

Benefit

Pension

Items

 

 

Total

 

 

Unrealized

Gains and

Losses on

Available-for-

Sale

Securities

 

 

Defined

Benefit

Pension

Items

 

 

Total

 

Beginning balance

 

$

2,008

 

 

$

(4,345

)

 

$

(2,337

)

 

$

3,554

 

 

$

(4,049

)

 

$

(495

)

Other comprehensive income before reclassifications

 

 

1,309

 

 

 

 

 

 

1,309

 

 

 

1,514

 

 

 

 

 

 

1,514

 

Amounts reclassified from accumulated other

   comprehensive loss

 

 

6

 

 

 

625

 

 

 

631

 

 

 

(13

)

 

 

165

 

 

 

152

 

Net current-period other comprehensive income

 

 

1,315

 

 

 

625

 

 

 

1,940

 

 

 

1,501

 

 

 

165

 

 

 

1,666

 

Ending balance

 

$

3,323

 

 

$

(3,720

)

 

$

(397

)

 

$

5,055

 

 

$

(3,884

)

 

$

1,171

 

 

(a)

Amounts in parentheses indicate debits on the consolidated balance sheets.

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss).

 

 

 

Amount Reclassified from

Accumulated Other Comprehensive

Income (Loss) (a)

 

 

 

Details about Accumulated Other

Comprehensive (Loss)

Components

 

For the nine

months ended

September 30, 2017

 

 

For the nine

months ended

September 30, 2016

 

 

Affected Line Item in the

Statement Where Net Income is

Presented

Unrealized gains and losses on available-for-sale securities

 

$

(9

)

 

$

20

 

 

Net gain (loss) on securities available for sale

Tax effect

 

 

3

 

 

 

(7

)

 

Income tax expense

 

 

 

(6

)

 

 

13

 

 

Net of tax

Amortization of defined benefit pension items

 

 

 

 

 

 

 

 

 

 

Actuarial gains/(losses) (b)

 

 

(946

)

 

 

(249

)

 

Salaries, wages and benefits

Tax effect

 

 

321

 

 

 

84

 

 

Income tax expense

 

 

 

(625

)

 

 

(165

)

 

Net of tax

Total reclassifications for the period

 

$

(631

)

 

$

(152

)

 

Net of tax

 

(a)

Amounts in parentheses indicate expenses/losses and other amounts indicate income/benefit.

(b)

These accumulated other comprehensive income components are included in the computation of net periodic pension cost.

Page 23


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

 

 

 

For the Three-Month Period Ended

 

 

For the Three-Month Period Ended

 

 

 

September 30, 2017 (a)

 

 

September 30, 2016 (a)

 

 

 

Unrealized

Gains and

Losses on

Available-for-

Sale

Securities

 

 

Defined

Benefit

Pension

Items

 

 

Total

 

 

Unrealized

Gains and

Losses on

Available-for-

Sale

Securities

 

 

Defined

Benefit

Pension

Items

 

 

Total

 

Beginning balance

 

$

3,266

 

 

$

(4,002

)

 

$

(736

)

 

$

5,863

 

 

$

(3,939

)

 

$

1,924

 

Other comprehensive income before reclassifications

 

 

51

 

 

 

 

 

 

51

 

 

 

(796

)

 

 

 

 

 

(796

)

Amounts reclassified from accumulated other

   comprehensive loss

 

 

6

 

 

 

282

 

 

 

288

 

 

 

(12

)

 

 

55

 

 

 

43

 

Net current-period other comprehensive income

 

 

57

 

 

 

282

 

 

 

339

 

 

 

(808

)

 

 

55

 

 

 

(753

)

Ending balance

 

$

3,323

 

 

$

(3,720

)

 

$

(397

)

 

$

5,055

 

 

$

(3,884

)

 

$

1,171

 

 

(a)

Amounts in parentheses indicate debits on the consolidated balance sheets.

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss).

 

 

 

Amount Reclassified from

Accumulated Other Comprehensive

Income (Loss) (a)

 

 

 

Details about Accumulated Other

Comprehensive (Loss)

Components

 

For the three

months ended

September 30, 2017

 

 

For the three

months ended

September 30, 2016

 

 

Affected Line Item in the

Statement Where Net Income is

Presented

Unrealized gains and losses on available-for-sale securities

 

$

(9

)

 

$

18

 

 

Net gain (loss) on securities available for sale

Tax effect

 

 

3

 

 

 

(6

)

 

Income tax expense

 

 

 

(6

)

 

 

12

 

 

Net of tax

Amortization of defined benefit pension items

 

 

 

 

 

 

 

 

 

 

Actuarial gains/(losses) (b)

 

 

(426

)

 

 

(83

)

 

Salaries, wages and benefits

Tax effect

 

 

144

 

 

 

28

 

 

Income tax expense

 

 

 

(282

)

 

 

(55

)

 

Net of tax

Total reclassifications for the period

 

$

(288

)

 

$

(43

)

 

Net of tax

 

(a)

Amounts in parentheses indicate expenses/losses and other amounts indicate income/benefit.

(b)

These accumulated other comprehensive income components are included in the computation of net periodic pension cost.

(7) Goodwill and Intangible Assets

The balance of goodwill was $27,095 at September 30, 2017 and December 31, 2016. Management performs an annual evaluation of goodwill for impairment, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Management last performed an evaluation of the Company’s goodwill during the fourth quarter of 2016 and concluded that the Company’s goodwill was not impaired at December 31, 2016.

There was no change in the carrying amount of goodwill for the periods ended September 30, 2017 and December 31, 2016.

Acquired intangible assets, other than goodwill, as of September 30, 2017 and December 31, 2016 were as follows:

 

 

 

2017

 

 

2016

 

 

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

Carrying

Amount

 

 

Gross

Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net

Carrying

Amount

 

Amortized intangible assets(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSRs

 

$

1,022

 

 

$

302

 

 

$

720

 

 

$

912

 

 

$

250

 

 

$

662

 

Core deposit intangibles

 

 

7,274

 

 

 

6,634

 

 

 

640

 

 

 

7,274

 

 

 

6,152

 

 

 

1,122

 

Total amortized intangible assets

 

$

8,296

 

 

$

6,936

 

 

$

1,360

 

 

$

8,186

 

 

$

6,402

 

 

$

1,784

 

 

(1)

Excludes fully amortized intangible assets

Page 24


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Aggregate core deposit intangible amortization expense was $158, $172, $483 and $527 for the three and nine-months ended September 30, 2017 and 2016, respectively.

Aggregate mortgage servicing rights amortization was $23, $30, $51 and $45 for the three and nine-months ended September 30, 2017 and 2016, respectively.

Estimated amortization expense for each of the next five years and thereafter is as follows:

 

 

 

MSRs

 

 

Core deposit

intangibles

 

 

Total

 

2017

 

$

30

 

 

$

104

 

 

$

134

 

2018

 

 

40

 

 

 

111

 

 

 

151

 

2019

 

 

40

 

 

 

88

 

 

 

128

 

2020

 

 

40

 

 

 

72

 

 

 

112

 

2021

 

 

40

 

 

 

68

 

 

 

108

 

Thereafter

 

 

530

 

 

 

197

 

 

 

727

 

 

 

$

720

 

 

$

640

 

 

$

1,360

 

 

(8) Short-Term Borrowings

Short-term borrowings, which consist of federal funds purchased and other short-term borrowings are included in Federal Home Loan Bank advances on the Consolidated Balance Sheets and are summarized as follows:

 

 

 

At September 30, 2017

 

 

At December 31, 2016

 

 

 

Federal Funds

Purchased

 

 

Short-term

Borrowings

 

 

Federal Funds

Purchased

 

 

Short-term

Borrowings

 

Outstanding balance

 

$

 

 

$

41,750

 

 

$

 

 

$

31,000

 

Maximum indebtedness

 

 

22,500

 

 

 

115,050

 

 

 

20,000

 

 

 

70,400

 

Average balance

 

 

156

 

 

 

42,102

 

 

 

116

 

 

 

10,483

 

Average rate paid

 

 

1.71

%

 

 

1.08

%

 

 

0.86

%

 

 

0.42

%

Interest rate on balance

 

 

 

 

 

1.17

%

 

 

 

 

 

0.64

%

 

Average balance during the period represent daily averages. Average rate paid represents interest expense divided by the related average balances.

These borrowing transactions can range from overnight to six months in maturity. The average maturity was one day at September 30, 2017 and December 31, 2016.

Securities sold under agreements to repurchase are used to facilitate the needs of our customers as well as to facilitate our short-term funding needs. Securities sold under repurchase agreements are carried at the amount of cash received in association with the agreement. We continuously monitor the collateral levels and may be required, from time to time, to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents.

The following table presents detail regarding the securities pledged as collateral under repurchase agreements as of September 30, 2017 and December 31, 2016. All of the repurchase agreements are overnight agreements.

 

 

 

September 30, 2017

 

 

December 31, 2016

 

Securities pledged for repurchase agreements:

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

742

 

 

$

1,761

 

Obligations of U.S. government agencies

 

 

14,406

 

 

 

27,164

 

Total securities pledged

 

$

15,148

 

 

$

28,925

 

Gross amount of recognized liabilities for repurchase agreements

 

$

15,148

 

 

$

28,925

 

Amounts related to agreements not included in offsetting

   disclosures above

 

$

 

 

$

 

 

Page 25


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

(9) Earnings per Common Share

Basic earnings per common share are computed as net income available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per common share include the dilutive effect, if any, of additional potential common shares issuable under the equity incentive plan, computed using the treasury stock method, and the impact of the Company’s convertible preferred stock using the “if converted” method.

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,660

 

 

$

3,680

 

 

$

11,892

 

 

$

13,586

 

Preferred stock dividends

 

 

308

 

 

 

374

 

 

 

935

 

 

 

1,156

 

Net income available to common shareholders—basic

 

$

3,352

 

 

$

3,306

 

 

$

10,957

 

 

$

12,430

 

Weighted average common shares outstanding—basic

 

 

10,170,734

 

 

 

8,042,303

 

 

 

9,815,118

 

 

 

7,922,170

 

Basic earnings per common share

 

$

0.33

 

 

$

0.41

 

 

$

1.12

 

 

$

1.57

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders—basic

 

$

3,352

 

 

$

3,306

 

 

$

10,957

 

 

$

12,430

 

Preferred stock dividends

 

 

308

 

 

 

374

 

 

 

935

 

 

 

1,156

 

Net income available to common shareholders—diluted

 

$

3,660

 

 

$

3,680

 

 

$

11,892

 

 

$

13,586

 

Weighted average common shares outstanding for basic

   earnings per common share

 

 

10,170,734

 

 

 

8,042,303

 

 

 

9,815,118

 

 

 

7,922,170

 

Add: Dilutive effects of convertible preferred shares

 

 

2,426,565

 

 

 

2,922,609

 

 

 

2,455,008

 

 

 

3,024,712

 

Average shares and dilutive potential common shares

   outstanding—diluted

 

 

12,597,299

 

 

 

10,964,912

 

 

 

12,270,126

 

 

 

10,946,882

 

Diluted earnings per common share

 

$

0.29

 

 

$

0.34

 

 

$

0.97

 

 

$

1.24

 

 

For the three-month period ended September 30, 2017 there were 2,426,565 dilutive shares related to the Company’s convertible preferred stock. For the nine-month period ended September 30, 2017 there were 2,455,008 dilutive shares related to the Company’s convertible preferred stock. For the three-month period ended September 30, 2016 there were 2,922,609 dilutive shares related to the Company’s convertible preferred stock. For the nine-month period ended September 30, 2016 there were 3,024,712 dilutive shares related to the Company’s convertible preferred stock. Under the “if converted” method, all convertible preferred shares are assumed to be converted into common shares at the corresponding conversion rate. These additional shares are then added to the common shares outstanding to calculate diluted earnings per share.

(10) Commitments, Contingencies and Off-Balance Sheet Risk

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customers’ financing needs. These are agreements to provide credit or to support the credit of others, as long as the conditions established in the contract are met, and usually have expiration dates. Commitments may expire without being used. Off-balance-sheet risk of credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of commitment. The contractual amounts of financial instruments with off-balance-sheet risk were as follows for September 30, 2017 and December 31, 2016:

 

 

 

Contract Amount

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

Fixed Rate

 

 

Variable Rate

 

 

Fixed Rate

 

 

Variable Rate

 

Commitment to extend credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lines of credit and construction loans

 

$

8,042

 

 

$

271,718

 

 

$

6,905

 

 

$

202,923

 

Overdraft protection

 

 

6

 

 

 

32,223

 

 

 

5

 

 

 

29,075

 

Letters of credit

 

 

624

 

 

 

317

 

 

 

600

 

 

 

349

 

 

 

$

8,672

 

 

$

304,258

 

 

$

7,510

 

 

$

232,347

 

 

Page 26


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Commitments to make loans are generally made for a period of one year or less. Fixed rate loan commitments included in the table above had interest rates ranging from 3.25% to 8.00% at September 30, 2017 and from 3.25% to 8.75% at December 31, 2016. Maturities extend up to 30 years.

Civista is required to maintain certain reserve balances on hand in accordance with the Federal Reserve Board requirements. The average reserve balance maintained in accordance with such requirements was $5,223 on September 30, 2017 and $2,887 on December 31, 2016.

(11) Pension Information

The Company sponsors a pension plan which is a noncontributory defined benefit retirement plan. Annual payments, subject to the maximum amount deductible for federal income tax purposes, are made to a pension trust fund. In 2006, the Company amended the pension plan to provide that no employee could be added as a participant to the pension plan after December 31, 2006. In 2014, the Company amended the pension plan again to provide that no additional benefits would accrue beyond April 30, 2014.

Net periodic pension benefit was as follows:

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Service cost

 

$

 

 

$

 

 

$

 

 

$

 

Interest cost

 

 

171

 

 

 

170

 

 

 

509

 

 

 

509

 

Expected return on plan assets

 

 

(283

)

 

 

(274

)

 

 

(844

)

 

 

(821

)

Other components

 

 

426

 

 

 

83

 

 

 

946

 

 

 

249

 

Net periodic pension benefit

 

$

314

 

 

$

(21

)

 

$

611

 

 

$

(63

)

 

The total amount of pension contributions expected to be paid by the Company in 2017 is $2,000. The Company contributed $500 in 2016.

(12) Equity Incentive Plan

At the Company’s 2014 annual meeting, the shareholders adopted the Company’s 2014 Incentive Plan (“2014 Incentive Plan”). The 2014 Incentive Plan authorizes the Company to grant options, stock awards, stock units and other awards for up to 375,000 common shares of the Company. There were 292,209 shares available for future grants under this plan at September 30, 2017.

During each of the last three years, the Board of Directors has awarded restricted common shares to senior officers of the Company. The restricted shares vest ratably over a three-year period following the grant date. The product of the number of restricted shares granted and the grant date market price of the Company’s common shares determines the fair value of restricted shares under the Company’s 2014 Incentive Plan. Management recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period for the entire award.

On January 4, 2016, directors of the Company’s banking subsidiary, Civista, were paid a retainer in the form of non-restricted common shares of the Company. The aggregate of 2,730 common shares were issued to Civista directors as payment of their retainer for their service on the Civista Board of Directors covering the period up to the 2016 Annual Meeting. This issuance was expensed in its entirety when the shares were issued in the amount of $32.

On May 17, 2016, directors of the Company’s banking subsidiary, Civista, were paid a retainer in the form of non-restricted common shares of the Company. The aggregate of 12,285 common shares were issued to Civista directors as payment of their retainer for their service on the Civista Board of Directors covering the period up to the 2017 Annual Meeting. This issuance was expensed in its entirety when the shares were issued in the amount of $130.

On May 16, 2017, directors of the Company’s banking subsidiary, Civista, were paid a retainer in the form of non-restricted common shares of the Company. The aggregate of 6,804 common shares were issued to Civista directors as payment of their retainer for their service on the Civista Board of Directors covering the period up to the 2018 Annual Meeting. This issuance was expensed in its entirety when the shares were issued in the amount of $144.

Finally, on September 11, 2017, a newly appointed director of the Company’s banking subsidiary, Civista, was paid a retainer in the form of non-restricted common shares of the Company. The aggregate of 367 common shares was issued as payment of her retainer for her service on the Civista Board of Directors covering the period up to the 2018 Annual Meeting. This issuance was expensed in its entirety when the shares were issued in the amount of $8.

Page 27


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

No options had been granted under the 2014 Incentive Plan as of September 30, 2017 and 2016.

The Company classifies share-based compensation for employees with “Salaries, wages and benefits” in the consolidated statements of operations. Additionally, generally accepted accounting principles require the Company to report: (1) the expense associated with the grants as an adjustment to operating cash flows, and (2) any benefits of realized tax deductions in excess of previously recognized tax benefits on compensation expense as an operating cash flow.

The following is a summary of the status of the Company’s restricted shares and changes therein for the three- and nine-month periods ended September 30, 2017:

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30, 2017

 

 

September 30, 2017

 

 

 

Number of

Restricted

Shares

 

 

Weighted

Average Grant

Date Fair Value

 

 

Number of

Restricted

Shares

 

 

Weighted

Average Grant

Date Fair Value

 

Nonvested at beginning of period

 

 

42,138

 

 

$

15.60

 

 

 

37,050

 

 

$

10.77

 

Granted

 

 

 

 

 

 

 

 

17,898

 

 

 

22.15

 

Vested

 

 

 

 

 

 

 

 

(12,810

)

 

 

10.76

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

Nonvested at September 30, 2017

 

 

42,138

 

 

$

15.60

 

 

 

42,138

 

 

$

15.60

 

 

The following is a summary of the status of the Company’s awarded restricted shares as of September 30, 2017:

 

At September 30, 2017

 

Date of Award

 

Shares

 

 

Remaining Expense

 

 

Remaining Vesting Period (Years)

 

March 17, 2015

 

 

16,699

 

 

$

9

 

 

 

0.25

 

March 11, 2016

 

 

15,748

 

 

 

41

 

 

 

1.25

 

March 20, 2017

 

 

11,713

 

 

 

126

 

 

 

2.25

 

January 15, 2016

 

 

10,260

 

 

 

72

 

 

 

3.25

 

March 20, 2017

 

 

6,185

 

 

 

119

 

 

 

4.25

 

 

 

 

60,605

 

 

$

367

 

 

 

2.93

 

 

During the nine months ended September 30, 2017, the Company recorded $225 of share-based compensation expense and $152 of director retainer fees for shares granted under the 2014 Incentive Plan. At September 30, 2017, the total compensation cost related to unvested awards not yet recognized is $367, which is expected to be recognized over the weighted average remaining life of the grants of 2.93 years.

(13) Fair Value Measurement

The Company uses a fair value hierarchy to measure fair value. This hierarchy describes three levels of inputs that may be used to measure fair value. Level 1: Quoted prices for identical assets in active markets that are identifiable on the measurement date; Level 2: Significant other observable inputs, such as quoted prices for similar assets, quoted prices in markets that are not active and other inputs that are observable or can be corroborated by observable market data; Level 3: Significant unobservable inputs that reflect the Company’s own view about the assumptions that market participants would use in pricing an asset.

Debt securities: The fair values of securities available for sale are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Equity securities: The Company’s equity securities are not actively traded in an open market. The fair values of these equity securities available for sale is determined by using market data inputs for similar securities that are observable (Level 2 inputs).

The fair value of the swap asset/liability: The fair value of the swap asset and liability is based on an external derivative model using data inputs as of the valuation date and classified Level 2. The changes in fair value of these assets/liabilities had no impact on net income or comprehensive income.

Page 28


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

Impaired loans: The Company has measured impairment on impaired loans generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. In some cases, management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. Additionally, management makes estimates about expected costs to sell the property which are also included in the net realizable value. If the fair value of the collateral dependent loan is less than the carrying amount of the loan, a specific reserve for the loan is made in the allowance for loan losses or a charge-off is taken to reduce the loan to the fair value of the collateral (less estimated selling costs) and the loan is included as a Level 3 measurement.

Other real estate owned: OREO is carried at the lower of cost or fair value, which is measured at the date of foreclosure. If the fair value of the collateral exceeds the carrying amount of the loan, no charge-off or adjustment is necessary, the loan is not considered to be carried at fair value, and is therefore not included in the table below. If the fair value of the collateral is less than the carrying amount of the loan, management will charge the loan down to its estimated realizable value. Management may adjust the appraised value due to the age of the appraisal, changes in market conditions, or observable deterioration of the property since the appraisal was completed. In these cases, the properties are categorized in the below table as Level 3 measurements since these adjustments are considered to be unobservable inputs. Income and expenses from operations are included in other operating expenses. Further declines in the fair value of the collateral subsequent to foreclosure are included in net gain on sale of other real estate owned.

Assets measured at fair value are summarized below.

 

 

 

Fair Value Measurements at September 30, 2017 Using:

 

Assets:

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of U.S. Government

   agencies

 

$

 

 

$

31,063

 

 

$

 

Obligations of states and political subdivisions

 

 

 

 

 

113,615

 

 

 

 

Mortgage-backed securities in government sponsored entities

 

 

 

 

 

83,923

 

 

 

 

Equity securities in financial institutions

 

 

 

 

 

818

 

 

 

 

Swap asset

 

 

 

 

 

1,706

 

 

 

 

Liabilities measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

Swap liability

 

 

 

 

 

1,706

 

 

 

 

Assets measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

1,639

 

Other real estate owned

 

 

 

 

 

 

 

 

27

 

 

 

 

Fair Value Measurements at December 31, 2016 Using:

 

Assets:

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of U.S. Government

   agencies

 

$

 

 

$

37,446

 

 

$

 

Obligations of states and political subdivisions

 

 

 

 

 

94,998

 

 

 

 

Mortgage-backed securities in government sponsored entities

 

 

 

 

 

62,642

 

 

 

 

Equity securities in financial institutions

 

 

 

 

 

778

 

 

 

 

Swap asset

 

 

 

 

 

1,839

 

 

 

 

Liabilities measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

Swap liability

 

 

 

 

 

1,839

 

 

 

 

Assets measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

952

 

Other real estate owned

 

 

 

 

 

 

 

 

37

 

 

Page 29


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a nonrecurring basis at September 30, 2017.

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

 

September 30, 2017

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average

 

Impaired loans

 

$

1,639

 

 

Appraisal of collateral

 

Appraisal adjustments

 

10% - 48%

 

 

34%

 

 

 

 

 

 

 

 

 

Liquidation expense

 

0% - 10%

 

 

4%

 

 

 

 

 

 

 

 

 

Holding period

 

0 - 30 months

 

20 months

 

Other real estate owned

 

$

27

 

 

Appraisal of collateral

 

Appraisal adjustments

 

10% - 30%

 

 

10%

 

 

 

 

 

 

 

 

 

Liquidation expense

 

0% - 10%

 

 

10%

 

 

The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a nonrecurring basis at December 31, 2016.

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

 

December 31, 2016

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted

Average

 

Impaired loans

 

$

952

 

 

Appraisal of collateral

 

Appraisal adjustments

 

10% - 67%

 

 

64%

 

 

 

 

 

 

 

 

 

Liquidation expense

 

0% - 10%

 

 

4%

 

 

 

 

 

 

 

 

 

Holding period

 

0 - 30 months

 

19 months

 

Other real estate owned

 

$

37

 

 

Appraisal of collateral

 

Appraisal adjustments

 

10% - 30%

 

 

10%

 

 

 

 

 

 

 

 

 

Liquidation expense

 

0% - 10%

 

 

10%

 

 

The carrying amount and fair values of financial instruments are as follows:

 

September 30, 2017

 

Carrying

Amount

 

 

Total

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

33,394

 

 

$

33,394

 

 

$

33,394

 

 

$

 

 

$

 

Securities available for sale

 

 

229,419

 

 

 

229,419

 

 

 

 

 

 

229,419

 

 

 

 

Other securities

 

 

14,247

 

 

 

14,247

 

 

 

14,247

 

 

 

 

 

 

 

Loans, held for sale

 

 

4,662

 

 

 

4,662

 

 

 

4,662

 

 

 

 

 

 

 

Loans, net of allowance for loan losses

 

 

1,129,046

 

 

 

1,130,083

 

 

 

 

 

 

 

 

 

1,130,083

 

Bank owned life insurance

 

 

24,981

 

 

 

24,981

 

 

 

24,981

 

 

 

 

 

 

 

Accrued interest receivable

 

 

4,999

 

 

 

4,999

 

 

 

4,999

 

 

 

 

 

 

 

Swap asset

 

 

1,706

 

 

 

1,706

 

 

 

 

 

 

1,706

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonmaturing deposits

 

 

947,262

 

 

 

947,262

 

 

 

947,262

 

 

 

 

 

 

 

Time deposits

 

 

254,027

 

 

 

254,017

 

 

 

 

 

 

 

 

 

254,017

 

Short-term FHLB advances

 

 

41,750

 

 

 

41,722

 

 

 

41,722

 

 

 

 

 

 

 

Long-term FHLB advances

 

 

15,000

 

 

 

14,966

 

 

 

 

 

 

 

 

 

14,966

 

Securities sold under agreement to repurchase

 

 

15,148

 

 

 

15,148

 

 

 

15,148

 

 

 

 

 

 

 

Subordinated debentures

 

 

29,427

 

 

 

29,470

 

 

 

 

 

 

 

 

 

29,470

 

Accrued interest payable

 

 

244

 

 

 

244

 

 

 

244

 

 

 

 

 

 

 

Swap liability

 

 

1,706

 

 

 

1,706

 

 

 

 

 

 

1,706

 

 

 

 

Page 30


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

 

December 31, 2016

 

Carrying

Amount

 

 

Total

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

36,695

 

 

$

36,695

 

 

$

36,695

 

 

$

 

 

$

 

Securities available for sale

 

 

195,864

 

 

 

195,864

 

 

 

 

 

 

195,864

 

 

 

 

Loans, held for sale

 

 

2,268

 

 

 

2,268

 

 

 

2,268

 

 

 

 

 

 

 

Loans, net of allowance for loan losses

 

 

1,042,201

 

 

 

1,047,329

 

 

 

 

 

 

 

 

 

1,047,329

 

Other securities

 

 

14,055

 

 

 

14,055

 

 

 

14,055

 

 

 

 

 

 

 

Bank owned life insurance

 

 

24,552

 

 

 

24,552

 

 

 

24,552

 

 

 

 

 

 

 

Accrued interest receivable

 

 

3,854

 

 

 

3,854

 

 

 

3,854

 

 

 

 

 

 

 

Swap asset

 

 

1,839

 

 

 

1,839

 

 

 

 

 

 

1,839

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonmaturing deposits

 

 

913,677

 

 

 

913,677

 

 

 

913,677

 

 

 

 

 

 

 

Time deposits

 

 

207,426

 

 

 

207,784

 

 

 

 

 

 

 

 

 

207,784

 

Short-term FHLB advances

 

 

31,000

 

 

 

31,007

 

 

 

31,007

 

 

 

 

 

 

 

Long-term FHLB advances

 

 

17,500

 

 

 

17,553

 

 

 

 

 

 

 

 

 

17,553

 

Securities sold under agreement to repurchase

 

 

28,925

 

 

 

28,925

 

 

 

28,925

 

 

 

 

 

 

 

Subordinated debentures

 

 

29,427

 

 

 

27,414

 

 

 

 

 

 

 

 

 

27,414

 

Accrued interest payable

 

 

181

 

 

 

181

 

 

 

181

 

 

 

 

 

 

 

Swap liability

 

 

1,839

 

 

 

1,839

 

 

 

 

 

 

1,839

 

 

 

 

 

Cash and due from financial institutions: The carrying amounts for cash and due from financial institutions approximate fair value because they have original maturities of less than 90 days and do not present unanticipated credit concerns.

Securities available for sale: The fair value of securities are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For equity securities, management uses market information related to the value of similar institutions to determine the fair value (Level 2 inputs).

Other securities: The carrying value of regulatory stock approximates fair value based on applicable redemption provisions.

Loans, held-for-sale: Loans held for sale are priced individually at market rates on the day that the loan is locked for commitment to an investor. Because the holding period of such loans is typically short, the carrying value generally approximates the fair value at the time the commitment is received. All loans in the held-for-sale account conform to Fannie Mae underwriting guidelines, with specific intent of the loan being purchased by an investor at the predetermined rate structure.

Loans, net of allowance for loan losses: Fair values for loans, other than impaired, are estimated for portfolios of loans with similar financial characteristics. The fair value of performing loans has been estimated by discounting expected future cash flows of the underlying portfolios. The discount rates used in these calculations are generally derived from the treasury yield curve and are calculated by discounting scheduled cash flows through the estimated maturity using estimated market discount rates that reflect the credit and interest rate inherent in the loan. The estimated maturity is based on the Company’s historical experience with repayments for each loan classification. Changes in these significant unobservable inputs used in discounted cash flow analysis, such as the discount rate or prepayment speeds, could lead to changes in the underlying fair value.

Bank owned life insurance: The carrying value of bank owned life insurance approximates the fair value based on applicable redemption provisions.

Accrued interest receivable and payable and securities sold under agreements to repurchase: The carrying amounts for accrued interest receivable, accrued interest payable and securities sold under agreements to repurchase approximate fair value because they are generally received or paid in 90 days or less and do not present unanticipated credit concerns.

Deposits: The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, savings and NOW accounts, and money market accounts, is equal to the amount payable on demand.

Page 31


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the market rates currently offered for deposits of similar remaining maturities.

The deposits’ fair value estimates do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market, commonly referred to as the core deposit intangible.

Federal Home Loan Bank (“FHLB”) advances: Rates available to the Company for borrowed funds with similar terms and remaining maturities are used to estimate the fair value of borrowed funds.

Subordinated debentures: The fair value of subordinated debentures is based on the discounted value of contractual cash flows of the underlying debt agreements. The discount rate is estimated using the current rate for the borrowing from the FHLB with the most similar terms.

Fair value swap asset and liability: The fair value of the swap asset and liability is based on an external derivative model using data inputs as of the valuation date.

(14) Derivative Hedging Instruments

To accommodate customer need and to support the Company’s asset/liability positioning, on occasion we enter into interest rate swaps with a customer and a bank counterparty. The Company enters into a floating rate loan and a fixed rate swap with our customer. Simultaneously, the Company enters into an offsetting fixed rate swap with a bank counterparty. In connection with each swap transaction, the Company agrees to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay a bank counterparty the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. These transactions allow the Company’s customer to effectively convert variable rate loans to fixed rate loans. Since the Company acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts offset each other and do not significantly impact the Company’s results of operations.

The following table summarizes the Company’s interest rate swap positions and the impact of a 1 basis point change in interest rates as of September 30, 2017.

 

 

 

Notional

Amount

 

 

Weighted

Average Rate

Received/(Paid)

 

 

Impact of a

1 basis point change

in interest rates

 

 

Repricing

Frequency

Derivative Assets

 

$

60,711

 

 

 

5.09

%

 

$

35

 

 

Monthly

Derivative Liabilities

 

 

(60,711

)

 

 

-5.09

%

 

 

(35

)

 

Monthly

Net Exposure

 

$

 

 

 

 

 

 

$

 

 

 

 

The following table summarizes the Company’s interest rate swap positions and the impact of a 1 basis point change in interest rates as of December 31, 2016.

 

 

 

Notional

Amount

 

 

Weighted

Average Rate

Received/(Paid)

 

 

Impact of a

1 basis point change

in interest rates

 

 

Repricing

Frequency

Derivative Assets

 

$

52,975

 

 

 

5.07

%

 

$

30

 

 

Monthly

Derivative Liabilities

 

 

(52,975

)

 

 

-5.07

%

 

 

(30

)

 

Monthly

Net Exposure

 

$

 

 

 

 

 

 

$

 

 

 

 

The Company monitors and controls all derivative products with a comprehensive Board of Director approved commercial loan swap policy. All hedge transactions must be approved in advance by the Lenders Loan Committee or the Directors Loan Committee of the Board of Directors.

Page 32


Civista Bancshares, Inc.

Notes to Interim Consolidated Financial Statements (Unaudited)

Form 10-Q

(Amounts in thousands, except share data)

 

(15) Qualified Affordable Housing Project Investments

The Company invests in certain qualified affordable housing projects. At September 30, 2017 and December 31, 2016, the balance of the investment for qualified affordable housing projects was $3,079 and $2,754, respectively. These balances are reflected in the other assets line on the Consolidated Balance Sheet. The unfunded commitments related to the investments in qualified affordable housing projects totaled $4,741 and $2,313 at September 30, 2017 and December 31, 2016, respectively.

During the nine months ended September 30, 2017 and 2016, the Company recognized amortization expense with respect to its investments in qualified affordable housing projects of $247 and $231, offset by tax credits and other benefits from its investment in affordable housing tax credits of $414 and $442, respectively. During the quarters ended September 30, 2017 and 2016, the Company recognized amortization expense with respect to its investments in qualified affordable housing projects of $82 and $77, offset by tax credits and other benefits from its investment in affordable housing tax credits of $138 and $147, respectively. During the three and nine months ended September 30, 2017 and 2016, the Company did not incur impairment losses related to its investment in qualified affordable housing projects.

 

 

 

Page 33


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

ITEM 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Introduction

The following discussion focuses on the consolidated financial condition of the Company at September 30, 2017 compared to December 31, 2016, and the consolidated results of operations for the three- and nine-month period ended September 30, 2017, compared to the same period in 2016. This discussion should be read in conjunction with the consolidated financial statements and footnotes included in this Form 10-Q.

Forward-Looking Statements

This Quarterly Report on Form 10-Q may contain “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), relating to such matters as the Company’s financial condition, anticipated operating results, cash flows, business line results, credit quality expectations, prospects for new lines of business, economic trends (including interest rates) and similar matters. Forward-looking statements reflect our expectations, estimates or projections concerning future results or events. These statements are generally identified by the use of forward-looking words or phrases such as “believe,” “belief,” “expect,” “anticipate,” “may,” “could,” “intend,” “intent,” “estimate,” “plan,” “foresee,” “likely,” “will,” “should” or other similar words or phrases. Forward-looking statements are not guarantees of performance and are inherently subject to known and unknown risks, uncertainties and assumptions that are difficult to predict and could cause our actual results, performance or achievements to differ materially from those expressed in or implied by the forward-looking statements. Factors that could cause actual results, performance or achievements to differ from results discussed in the forward-looking statements include, but are not limited to, changes in financial markets or national or local economic conditions; sustained weakness or deterioration in the real estate market; volatility and direction of market interest rates; credit risks of lending activities; changes in the allowance for loan losses; legislation or regulatory changes or actions; increases in Federal Deposit Insurance Corporation (“FDIC”) insurance premiums and assessments; changes in tax laws; failure of or breach in our information and data processing systems; unforeseen litigation; and other risks identified from time-to-time in the Company’s other public documents on file with the SEC, including those risks identified in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016. The Company does not undertake, and specifically disclaims, any obligation to publicly release the result of any revisions that may be made to any forward-looking statements to reflect occurrence of anticipated or unanticipated events or circumstances after the date of such statements, except as required by law.

Financial Condition

Total assets of the Company at September 30, 2017 were $1,496,088 compared to $1,377,263 at December 31, 2016, an increase of $118,825, or 8.6%. The increase in total assets was mainly attributable to increases in securities available for sale, loans held for sale and loans. Total liabilities at September 30, 2017 were $1,314,107 compared to $1,239,647 at December 31, 2016, an increase of $74,460, or 6.0%. The increase in total liabilities was mainly attributable to increases in total deposits and FHLB overnight advances offset by a decrease in securities sold under agreements to repurchase.

Loans outstanding as of September 30, 2017 and December 31, 2016 were as follows:

 

 

 

September 30,

2017

 

 

December 31,

2016

 

Commercial & Agriculture

 

$

147,537

 

 

$

135,462

 

Commercial Real Estate—Owner Occupied

 

 

167,678

 

 

 

161,364

 

Commercial Real Estate—Non-Owner Occupied

 

 

424,430

 

 

 

395,931

 

Residential Real Estate

 

 

267,839

 

 

 

247,308

 

Real Estate Construction

 

 

77,978

 

 

 

56,293

 

Farm Real Estate

 

 

38,966

 

 

 

41,170

 

Consumer and Other

 

 

17,564

 

 

 

17,978

 

Total loans

 

 

1,141,992

 

 

 

1,055,506

 

Allowance for loan losses

 

 

(12,946

)

 

 

(13,305

)

Net loans

 

$

1,129,046

 

 

$

1,042,201

 

 

Net loans have increased $86,845 or 8.3% since December 31, 2016. The Commercial & Agriculture, Commercial Real Estate – Owner Occupied, Commercial Real Estate – Non-Owner Occupied, Residential Real Estate and Real Estate Construction loan portfolios increased $12,075, $6,314, $28,499, $20,531 and $21,685, respectively, since December 31, 2016, while the Farm Real Estate and Consumer and Other loan portfolios decreased $2,204 and $414, respectively, since December 31, 2016.

Page 34


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Loans held for sale have increased $2,394 or 105.6% since December 31, 2016, due to an increase in originations. At September 30, 2017, the net loan to deposit ratio was 94.0% compared to 93.0% at December 31, 2016.

During the first nine months of 2017, there were no provisions made to the allowance for loan losses from earnings. During the first nine months of 2016, the Company received a payoff on a nonperforming loan. This particular loan had been analyzed previously and had been charged down based on a deterioration of real estate collateral values during the recent recession. As a result of the payoff of the loan, the Company recovered the charged down amount of approximately $1,303. The result of the transaction was a credit of $1,300 from the allowance for loan losses during the nine months of operations in 2016. Net charge-offs for the first nine months of 2017 totaled $359, compared to a net recovery of $390 in the first nine months of 2016. For the first nine months of 2017, the Company charged off a total of fifty-four loans. Twenty-four Real Estate Mortgage loans totaling $312, two Commercial and Agriculture loan totaling $11, four Commercial Real Estate – Owner Occupied loans totaling $301, one Commercial Real Estate – Non-Owner Occupied totaling $38 and twenty-three Consumer and Other loans totaling $135 were charged off in the first nine months of the year. In addition, during the first nine months of 2017, the Company had recoveries on previously charged-off Commercial and Agriculture loans of $134, Commercial Real Estate – Owner Occupied loans of $26, Commercial Real Estate – Non-Owner Occupied loans of $42, Real Estate Mortgage loans of $164, Real Estate Construction loans of $32, Farm Real Estate of $2 and Consumer and Other loans of $38. For each loan category, as well as in total, the percentage of net charge-offs to loans was less than one percent. Nonperforming loans increased by $624 since December 31, 2016, which was due to an increase in loans on nonaccrual status of $589 and an increase in loans past due 90 days and accruing of $35. Each of these factors was considered by management as part of the examination of both the level and mix of the allowance by loan type as well as the overall level of the allowance.

Management specifically evaluates loans that are impaired for estimates of loss. To evaluate the adequacy of the allowance for loan losses to cover probable losses in the portfolio, management considers specific reserve allocations for identified portfolio loans, reserves for delinquencies and historical reserve 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.

Management analyzes each impaired Commercial and Commercial Real Estate loan relationship with a balance of $350 or larger, on an individual basis and designates a loan as impaired when it is in nonaccrual status or when an analysis of the borrower’s operating results and financial condition indicate that underlying cash flows are not adequate to meet its debt service requirements. In addition, loans held for sale are excluded from consideration as impaired. Loans are generally moved to nonaccrual status when 90 days or more past due. Impaired loans, or portions thereof, are charged-off when deemed uncollectible. The allowance for loan losses as a percent of total loans was 1.13% at September 30, 2017 and 1.26% at December 31, 2016.

The available for sale security portfolio increased by $33,555, from $195,864 at December 31, 2016 to $229,419 at September 30, 2017. The increase in the available for sale security portfolio is due to the investment of the net proceeds from the public offering completed by the Company on February 24, 2017. Management continually evaluates our securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability and the level of interest rate risk to which the Company is exposed. These evaluations may cause the Company to change the level of funds it deploys into investment securities and change the composition of its investment securities portfolio. As of September 30, 2017, the Company was in compliance with all pledging requirements.

Premises and equipment, net, have decreased $232 from December 31, 2016 to September 30, 2017. The decrease is the result of new purchases of $755, offset by disposals, net of gains of $72, depreciation of $912 and the transfer of $3 of assets to premises and equipment held for sale.

Bank owned life insurance (BOLI) increased $429 from December 31, 2016 to September 30, 2017. The difference is the result of increases in the cash surrender value of the underlying insurance policies.

Total deposits as of September 30, 2017 and December 31, 2016 are as follows:

 

 

 

September 30,

2017

 

 

December 31,

2016

 

Noninterest-bearing demand

 

$

357,539

 

 

$

345,588

 

Interest-bearing demand

 

 

188,570

 

 

 

183,759

 

Savings and money market

 

 

401,153

 

 

 

384,330

 

Time deposits

 

 

254,027

 

 

 

207,426

 

Total Deposits

 

$

1,201,289

 

 

$

1,121,103

 

 

Page 35


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Total deposits at September 30, 2017 increased $80,186 from year-end 2016. Noninterest-bearing deposits increased $11,951 from year-end 2016, while interest-bearing deposits, including savings and time deposits, increased $68,235 from December 31, 2016. The increase in noninterest-bearing deposits was primarily due to increases in public fund deposits and cash balances remaining related to the Company’s participation in a tax refund processing program. This increase is temporary as transactions are processed and is expected to return to levels more consistent with December 31, 2016 over the next quarter. The interest-bearing deposit increase was mainly due to increases in brokered deposits. The year-to-date average balance of total deposits increased $11,370 compared to the average balance of the same period in 2016 due to increases in demand deposits and savings and money market accounts. The increase in average balance is due to increases of $18,086 in demand deposit accounts, $11,867 in money market accounts, $6,332 in NOW accounts and $10,264 in statement saving accounts, offset by decreases of $18,569 in time certificates, $5,953 in CDARS deposits and $9,177 in interest-bearing public funds.

FHLB advances increased $8,250 from December 31, 2016 to September 30, 2017. The increase is due to an increase in overnight funds of $10,750. In addition, on January 11, 2017, an FHLB advance in the amount of $2,500 matured. This advance had terms of one hundred and twenty months with a fixed rate of 4.25%. The advance was not replaced. Securities sold under agreements to repurchase, which tend to fluctuate, have decreased $13,777 from December 31, 2016 to September 30, 2017.

Shareholders’ equity at September 30, 2017 was $181,981, or 12.2% of total assets, compared to $137,616, or 10.0% of total assets, at December 31, 2016. The increase in the ratio of equity to total assets was the result of increases in total assets as well as shareholders’ equity. The increase in shareholders’ equity resulted primarily from the completion of the Company’s public offering of its common stock on February 24, 2017, which resulted in net proceeds of $32,821. Shareholders’ equity was also positively impacted by net income of $11,892, a decrease in the Company’s pension liability, net of tax, of $625, an increase in the fair value of securities available for sale, net of tax, of $1,315 and offset by dividends on preferred stock and common stock of $935 and $1,726, respectively. Total outstanding common shares at September 30, 2017 were 10,170,935. Total outstanding common shares at December 31, 2016 were 8,343,509. The increase in common shares outstanding is the result of a public offering of 1,610,000 shares completed on February 24, 2017, the conversion of 1,506 shares of the Company’s previously issued preferred shares into 192,568 common shares, the grant of 17,898 restricted common shares to certain officers under the Company’s 2014 Incentive Plan, the grant of 7,171 common shares to directors of the Company as a retainer for their service and the retirement of 211 common shares on September 22, 2017.

Results of Operations

Nine Months Ended September 30, 2017 and 2016

The Company had net income of $11,892 for the nine months ended September 30, 2017, a decrease of $1,694 from net income of $13,586 for the same nine months of 2016. Basic earnings per common share were $1.12 for the period ended September 30, 2017, compared to $1.57 for the same period in 2016. Diluted earnings per common share were $0.97 for the period ended September 30, 2017, compared to $1.24 for the same period in 2016. The primary reasons for the changes in net income are explained below.

Net interest income for the nine months ended September 30, 2017 was $39,939, an increase of $2,238 from $37,701 in the same nine months of 2016. Total interest income for the nine months ended September 30, 2017 was $42,755, an increase of $2,595 from $40,160 in the same nine months of 2016. Average earning assets increased 5.0% during the nine months ended September 30, 2017 as compared to the same period in 2016. Average loans, taxable securities, non-taxable securities and bank stocks for the first nine months of 2017 increased 7.3%, 4.4%, 14.4% and 4.2%, respectively, compared to the first nine months of last year. The increases were offset by a decrease in interest-bearing deposits in other banks. Interest-bearing deposits in other banks decreased mainly due to our tax refund processing program. The timing of cash inflows and outflows leads to large, but temporary, fluctuations in cash on deposit. The yield on the loan portfolio decreased 8 basis points for the first nine months of 2017 compared to the first nine months of last year. The yield on earning assets increased 6 basis points for the first nine months of 2017 compared to the first nine months of last year. Total interest expense for the nine months ended September 30, 2017 was $2,816, an increase of $357 from $2,459 in the same nine months of 2016. Interest expense on time deposits decreased $48 in the first nine months of 2017 compared to the same period in 2016. Average time deposits for the first nine months of 2017 decreased 11.9% compared to the first nine months of 2016. Interest expense on demand and savings accounts, FHLB borrowings and trust preferred securities increased $68, $222 and $116, respectively, in the first nine months of 2017 compared to the same period in 2016. The interest rate paid on FHLB borrowings during the first nine months of 2017 decreased 10 basis points as compared to the same period in 2016, while the average balance increased 84.9%. The interest rate paid on trust preferred securities during the first nine months of 2017 increased 53 basis points as compared to the same period in 2016. The Company’s net interest margin for the nine months ended September 30, 2017 was 3.93% compared to 3.89% for the period ended September 30, 2016.

Page 36


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

The following table presents the condensed average balance sheets for the nine months ended September 30, 2017 and 2016. The daily average loan amounts outstanding are net of unearned income and include loans held for sale and nonaccrual loans. The average balance of securities is computed using the carrying value of securities. Rates are annualized and taxable equivalent yields are computed using a 35% tax rate for tax-exempt interest income. The average yield has been computed using the historical amortized cost average balance for available-for-sale securities.

 

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Assets:

 

Average

balance

 

 

Interest

 

 

Yield/

rate*

 

 

Average

balance

 

 

Interest

 

 

Yield/

rate*

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

1,094,401

 

 

$

37,211

 

 

 

4.55

%

 

$

1,019,793

 

 

$

35,311

 

 

 

4.63

%

Taxable securities

 

 

144,379

 

 

 

2,764

 

 

 

2.59

%

 

 

138,374

 

 

 

2,494

 

 

 

2.45

%

Tax-exempt securities

 

 

86,713

 

 

 

2,307

 

 

 

5.65

%

 

 

75,806

 

 

 

1,979

 

 

 

5.64

%

Interest-bearing deposits in other banks

 

 

78,576

 

 

 

473

 

 

 

0.80

%

 

 

103,336

 

 

 

376

 

 

 

0.49

%

Total interest-earning assets

 

$

1,404,069

 

 

 

42,755

 

 

 

4.20

%

 

$

1,337,309

 

 

 

40,160

 

 

 

4.14

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

 

53,487

 

 

 

 

 

 

 

 

 

 

 

58,864

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

18,084

 

 

 

 

 

 

 

 

 

 

 

16,860

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

 

4,446

 

 

 

 

 

 

 

 

 

 

 

4,262

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

28,682

 

 

 

 

 

 

 

 

 

 

 

29,289

 

 

 

 

 

 

 

 

 

Other assets

 

 

10,164

 

 

 

 

 

 

 

 

 

 

 

9,986

 

 

 

 

 

 

 

 

 

Bank owned life insurance

 

 

24,747

 

 

 

 

 

 

 

 

 

 

 

23,111

 

 

 

 

 

 

 

 

 

Less allowance for loan losses

 

 

(13,156

)

 

 

 

 

 

 

 

 

 

 

(14,516

)

 

 

 

 

 

 

 

 

Total Assets

 

$

1,530,523

 

 

 

 

 

 

 

 

 

 

$

1,465,165

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings

 

$

582,716

 

 

$

413

 

 

 

0.09

%

 

$

564,743

 

 

$

345

 

 

 

0.08

%

Time

 

 

181,931

 

 

 

1,087

 

 

 

0.80

%

 

 

206,620

 

 

 

1,135

 

 

 

0.73

%

FHLB

 

 

57,195

 

 

 

534

 

 

 

1.25

%

 

 

30,933

 

 

 

312

 

 

 

1.35

%

Federal funds purchased

 

 

156

 

 

 

2

 

 

 

1.71

%

 

 

155

 

 

 

1

 

 

 

0.86

%

Subordinated debentures

 

 

29,427

 

 

 

766

 

 

 

3.48

%

 

 

29,427

 

 

 

650

 

 

 

2.95

%

Repurchase Agreements

 

 

18,597

 

 

 

14

 

 

 

0.10

%

 

 

21,015

 

 

 

16

 

 

 

0.10

%

Total interest-bearing liabilities

 

$

870,022

 

 

 

2,816

 

 

 

0.43

%

 

$

852,893

 

 

 

2,459

 

 

 

0.39

%

Noninterest-bearing deposits

 

 

478,137

 

 

 

 

 

 

 

 

 

 

 

460,051

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

12,881

 

 

 

 

 

 

 

 

 

 

 

20,211

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

169,483

 

 

 

 

 

 

 

 

 

 

 

132,010

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

1,530,523

 

 

 

 

 

 

 

 

 

 

$

1,465,165

 

 

 

 

 

 

 

 

 

Net interest income and interest rate spread

 

 

 

 

 

$

39,939

 

 

 

3.77

%

 

 

 

 

 

$

37,701

 

 

 

3.75

%

Net interest margin

 

 

 

 

 

 

 

 

 

 

3.93

%

 

 

 

 

 

 

 

 

 

 

3.89

%

 

*—All yields and costs are presented on an annualized basis

Page 37


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Net interest income may also be analyzed by comparing the volume and rate components of interest income and interest expense. The following table provides an analysis of the changes in interest income and expense between the nine months ended September 30, 2017 and 2016. The table is presented on a fully tax-equivalent basis.

 

 

 

Increase (decrease) due to:

 

 

 

Volume (1)

 

 

Rate (1)

 

 

Net

 

 

 

(Dollars in thousands)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

2,546

 

 

$

(646

)

 

$

1,900

 

Taxable securities

 

 

133

 

 

 

137

 

 

 

270

 

Tax-exempt securities

 

 

356

 

 

 

(28

)

 

 

328

 

Interest-bearing deposits in other banks

 

 

(106

)

 

 

203

 

 

 

97

 

Total interest income

 

$

2,929

 

 

$

(334

)

 

$

2,595

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings

 

$

11

 

 

$

57

 

 

$

68

 

Time

 

 

(142

)

 

 

94

 

 

 

(48

)

FHLB

 

 

247

 

 

 

(25

)

 

 

222

 

Federal funds purchased

 

 

 

 

 

1

 

 

 

1

 

Subordinated debentures

 

 

 

 

 

116

 

 

 

116

 

Repurchase agreements

 

 

(2

)

 

 

 

 

 

(2

)

Total interest expense

 

$

114

 

 

$

243

 

 

$

357

 

Net interest income

 

$

2,815

 

 

$

(577

)

 

$

2,238

 

 

(1)

The change in interest income and interest expense due to changes in both volume and rate, which cannot be segregated, has been allocated proportionately to the change due to volume and the change due to rate.

The Company provides for loan losses through regular provisions to the allowance for loan losses. No provision for loan losses was provided during the nine months ended September 30, 2017. During the first nine months of 2016, the Company received a payoff on a nonperforming loan. This particular loan had been analyzed previously and had been charged down based on a deterioration of real estate collateral values during the recent recession. As a result of the payoff of the loan, the Company recovered the charged-down amount of approximately $1,303. The result of the transaction was a reversal of $1,300 from the allowance for loan losses during the nine months of operations in 2016.

Noninterest income for the nine-month periods ended September 30, 2017 and 2016 are as follows:

 

 

 

Nine months ended

September 30,

 

 

 

2017

 

 

2016

 

Service charges

 

$

3,609

 

 

$

3,714

 

Net gain on sale of securities

 

 

(9

)

 

 

20

 

Net gain on sale of loans

 

 

1,207

 

 

 

1,341

 

ATM fees

 

 

1,643

 

 

 

1,584

 

Wealth management fees

 

 

2,233

 

 

 

1,989

 

Bank owned life insurance

 

 

429

 

 

 

415

 

Tax refund processing fees

 

 

2,750

 

 

 

2,750

 

Other

 

 

842

 

 

 

1,176

 

Total noninterest income

 

$

12,704

 

 

$

12,989

 

 

Noninterest income for the nine months ended September 30, 2017 was $12,704, a decrease of $285 or 2.2% from $12,989 for the same period of 2016. The primary reasons for the decrease follow.

Service charge fee income for the period ended September 30, 2017 was $3,609, down $105 or 2.8% over the same period of 2016. The decrease is primarily due to decreases in business service charges and overdraft charges.

Gain on sale of loans decreased $134 during the first nine months of 2017 compared to the same period of 2016. The decrease is due to a decrease in the premium on loans sold.  The decrease in the premium was offset by an increase in the volume of loans sold during the first nine months of 2017.  Volume was $53,091, up $1,860 or 3.6% as compared to the same period in 2016.

Page 38


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Wealth management fee income is comprised of fees earned from the management and administration of trusts and other customer assets. These fees are largely based upon the market value of the assets that we manage and the fee rate charged to customers. Wealth management fee income increased $244 or 12.3% during the first nine months of 2017 compared to the same period in 2016. The increase is mainly related to increases in assets under management and market conditions compared to the same period in 2016.

The Company processes state and federal income tax refund payments for customers of third-party income tax preparation vendors. The third-party vendors pay us a fee for processing the payments. Tax refund processing fees were $2,750 during the first nine months of 2017 and 2016. This fee income is seasonal in nature, the majority of which is received in the first quarter of the year.

Other income decreased $334 during the first nine months of 2017 compared to the same period of 2016. The decrease is mainly due to decreases in swap related income and gain/loss on sale of OREO properties during the first nine months of 2017 as compared to the same period in 2016.

Noninterest expense for the nine-month periods ended September 30, 2017 and 2016 are as follows:

 

 

 

Nine months ended

September 30,

 

 

 

2017

 

 

2016

 

Salaries, Wages and benefits

 

$

21,684

 

 

$

19,053

 

Net occupancy expense

 

 

2,002

 

 

 

2,009

 

Equipment expense

 

 

1,097

 

 

 

1,158

 

Contracted data processing

 

 

1,174

 

 

 

1,147

 

FDIC assessment

 

 

414

 

 

 

597

 

State franchise tax

 

 

767

 

 

 

709

 

Professional services

 

 

1,718

 

 

 

1,450

 

Amortization of intangible assets

 

 

483

 

 

 

527

 

ATM expense

 

 

700

 

 

 

379

 

Marketing

 

 

768

 

 

 

810

 

Other

 

 

5,410

 

 

 

5,314

 

Total noninterest expense

 

$

36,217

 

 

$

33,153

 

 

Noninterest expense for the nine months ended September 30, 2017 was $36,217, an increase of $3,064, from $33,153 reported for the same period of 2016. The primary reasons for the increase follow.

Salaries, wages and benefits were $21,684, up $2,631 or 13.8% as compared to the same period of 2016. These increases are mainly due to an increase in payroll and payroll related expenses resulting from an increase in full time equivalent (FTE) employees and annual pay increases. FTE employees increased 13.7, to 347 FTE, as compared to the same period of 2016. In addition, incentive based costs, higher employee insurance costs and pension costs increased, as compared to the same period of 2016.

FDIC assessments were $414, down $183 or 30.7% compared to the same period in 2016. The year-over-year decrease is the result of a new lower assessment rate schedule that became effective in 2016.

State franchise taxes were $767, up $58 or 8.2% compared to the same period in 2016. The year-over-year increase was attributable to an increase in the Company’s equity capital, on which the Ohio financial institutions tax is based.

Professional services costs increased $268, or 18.5% from the same period of 2016. The year-over-year increase was attributable to recruitment activities, facilities management and professional services to analyze workflow systems and recommend process improvements.

ATM costs were $700, up $321 or 84.7% compared to the same period in 2016. The increase is primarily due to vendor credits that expired in the second quarter of 2016, expenses incurred with the Company’s debit card program conversion, increased cardholder usage and ATM card related expenses.

Page 39


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Income tax expense for the nine months ended September 30, 2017 totaled $4,534, down $717 compared to the same period in 2016. The effective tax rates for the nine-month periods ended September 30, 2017 and September 30, 2016 were 27.6% and 27.9%, respectively. The difference between the statutory federal income tax rate and the Company’s effective tax rate is the permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, low income housing tax credits and bank owned life insurance income.

Three Months Ended September 30, 2017 and 2016

The Company had net income of $3,660 for the three months ended September 30, 2017, a decrease of $20 from net income of $3,680 for the same three months of 2016. Basic earnings per common share were $0.33 for the quarter ended September 30, 2017, compared to $0.41 for the same period in 2016. Diluted earnings per common share were $0.29 for the quarter ended September 30, 2017, compared to $0.34 for the same period in 2016. The primary reasons for the changes in net income are explained below.

Net interest income for the three months ended September 30, 2017 was $13,680, an increase of $1,154 from $12,526 in the same three months of 2016. Total interest income for the three months ended September 30, 2017 was $14,836, an increase of $1,466 from $13,370 in the same three months of 2016. Average earning assets increased 8.3% during the quarter ended September 30, 2017 as compared to the same period in 2016. Average loans, taxable securities, non-taxable securities and bank stocks for the third quarter of 2017 increased 7.6%, 9.6%, 20.2% and 3.6%, respectively, compared to the third quarter of last year. The increases were partially offset by a decrease in interest-bearing deposits in other banks. The yield on the loan portfolio increased 9 basis points for the third quarter of 2017 compared to the third quarter of last year. The yield on earning assets increased 10 basis points for the third quarter of 2017 compared to the third quarter of last year. Total interest expense for the three months ended September 30, 2017 was $1,156, an increase of $312 from $844 in the same three months of 2016. Interest expense on time deposits increased $59 in the third quarter of 2017 compared to the same period in 2016. Average time deposits for the third quarter of 2017 decreased 6.5% compared to the same period in 2016. Interest expense on savings and money market accounts, FHLB borrowings and trust preferred securities increased $44, $165 and $47, respectively, in the third quarter of 2017 compared to the same period in 2016. The interest rate paid on FHLB borrowings during the third quarter of 2017 increased 4 basis points as compared to the same period in 2016, while the average balance increased 140.6%. The interest rate paid on trust preferred securities during the third quarter of 2017 increased 62 basis points as compared to the same period in 2016. The Company’s net interest margin for the three months ended September 30, 2017 and 2016 was 4.08% and 4.06%, respectively.

Page 40


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

The following table presents the condensed average balance sheets for the three months ended September 30, 2017 and 2016. The daily average loan amounts outstanding are net of unearned income and include loans held for sale and nonaccrual loans. The average balance of securities is computed using the carrying value of securities. Rates are annualized and taxable equivalent yields are computed using a 35% tax rate for tax-exempt interest income. The average yield has been computed using the historical amortized cost average balance for available-for-sale securities.

 

 

 

Three Months Ended September 30,

 

 

 

2017

 

 

2016

 

Assets:

 

Average

balance

 

 

Interest

 

 

Yield/rate*

 

 

Average

balance

 

 

Interest

 

 

Yield/rate*

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

1,122,131

 

 

$

13,022

 

 

 

4.60

%

 

$

1,042,721

 

 

$

11,824

 

 

 

4.51

%

Taxable securities

 

 

150,534

 

 

 

977

 

 

 

2.61

%

 

 

138,092

 

 

 

872

 

 

 

2.56

%

Tax-exempt securities

 

 

93,022

 

 

 

812

 

 

 

5.53

%

 

 

77,378

 

 

 

664

 

 

 

5.56

%

Interest-bearing deposits in other banks

 

 

11,450

 

 

 

25

 

 

 

0.87

%

 

 

12,878

 

 

 

10

 

 

 

0.31

%

Total interest-earning assets

 

$

1,377,137

 

 

 

14,836

 

 

 

4.42

%

 

$

1,271,069

 

 

 

13,370

 

 

 

4.32

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

 

24,652

 

 

 

 

 

 

 

 

 

 

 

24,591

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

18,000

 

 

 

 

 

 

 

 

 

 

 

16,975

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

 

4,460

 

 

 

 

 

 

 

 

 

 

 

4,134

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

28,541

 

 

 

 

 

 

 

 

 

 

 

29,136

 

 

 

 

 

 

 

 

 

Other assets

 

 

10,352

 

 

 

 

 

 

 

 

 

 

 

10,196

 

 

 

 

 

 

 

 

 

Bank owned life insurance

 

 

24,889

 

 

 

 

 

 

 

 

 

 

 

24,308

 

 

 

 

 

 

 

 

 

Less allowance for loan losses

 

 

(12,988

)

 

 

 

 

 

 

 

 

 

 

(14,424

)

 

 

 

 

 

 

 

 

Total Assets

 

$

1,475,043

 

 

 

 

 

 

 

 

 

 

$

1,365,985

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings

 

$

594,088

 

 

$

160

 

 

 

0.11

%

 

$

574,322

 

 

$

118

 

 

 

0.08

%

Time

 

 

194,364

 

 

 

447

 

 

 

0.91

%

 

 

207,947

 

 

 

388

 

 

 

0.74

%

FHLB

 

 

85,840

 

 

 

276

 

 

 

1.28

%

 

 

35,673

 

 

 

111

 

 

 

1.24

%

Federal funds purchased

 

 

462

 

 

 

2

 

 

 

1.72

%

 

 

462

 

 

 

1

 

 

 

0.86

%

Subordinated debentures

 

 

29,427

 

 

 

268

 

 

 

3.61

%

 

 

29,427

 

 

 

221

 

 

 

2.99

%

Repurchase Agreements

 

 

14,328

 

 

 

3

 

 

 

0.08

%

 

 

18,827

 

 

 

5

 

 

 

0.11

%

Total interest-bearing liabilities

 

$

918,509

 

 

 

1,156

 

 

 

0.50

%

 

$

866,658

 

 

 

844

 

 

 

0.39

%

Noninterest-bearing deposits

 

 

363,783

 

 

 

 

 

 

 

 

 

 

 

347,912

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

12,826

 

 

 

 

 

 

 

 

 

 

 

14,678

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

179,925

 

 

 

 

 

 

 

 

 

 

 

136,737

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

1,475,043

 

 

 

 

 

 

 

 

 

 

$

1,365,985

 

 

 

 

 

 

 

 

 

Net interest income and interest rate spread

 

 

 

 

 

$

13,680

 

 

 

3.91

%

 

 

 

 

 

$

12,526

 

 

 

3.93

%

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.08

%

 

 

 

 

 

 

 

 

 

 

4.06

%

 

*—All yields and costs are presented on an annualized basis

Page 41


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Net interest income may also be analyzed by comparing the volume and rate components of interest income and interest expense. The following table provides an analysis of the changes in interest income and expense between the three months ended September 30, 2017 and 2016. The table is presented on a fully tax-equivalent basis.

 

 

 

Increase (decrease) due to:

 

 

 

Volume (1)

 

 

Rate (1)

 

 

Net

 

 

 

(Dollars in thousands)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

917

 

 

$

281

 

 

$

1,198

 

Taxable securities

 

 

88

 

 

 

17

 

 

 

105

 

Tax-exempt securities

 

 

160

 

 

 

(12

)

 

 

148

 

Interest-bearing deposits in other banks

 

 

(1

)

 

 

16

 

 

 

15

 

Total interest income

 

$

1,164

 

 

$

302

 

 

$

1,466

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings

 

$

4

 

 

$

38

 

 

$

42

 

Time

 

 

(27

)

 

 

86

 

 

 

59

 

FHLB

 

 

161

 

 

 

4

 

 

 

165

 

Federal funds purchased

 

 

 

 

 

1

 

 

 

1

 

Subordinated debentures

 

 

 

 

 

47

 

 

 

47

 

Repurchase agreements

 

 

(1

)

 

 

(1

)

 

 

(2

)

Total interest expense

 

$

137

 

 

$

175

 

 

$

312

 

Net interest income

 

$

1,027

 

 

$

127

 

 

$

1,154

 

 

(1)

The change in interest income and interest expense due to changes in both volume and rate, which cannot be segregated, has been allocated proportionately to the change due to volume and the change due to rate.

The Company provides for loan losses through regular provisions to the allowance for loan losses. During the quarters ended September 30, 2017 and September 30, 2016, no provision for loan losses was provided.

Noninterest income for the three-month periods ended September 30, 2017 and 2016 are as follows:

 

 

 

Three months ended

September 30,

 

 

 

2017

 

 

2016

 

Service charges

 

$

1,177

 

 

$

1,194

 

Net gain on sale of securities

 

 

(9

)

 

 

18

 

Net gain on sale of loans

 

 

472

 

 

 

541

 

ATM fees

 

 

567

 

 

 

541

 

Wealth management fees

 

 

787

 

 

 

688

 

Bank owned life insurance

 

 

142

 

 

 

149

 

Other

 

 

329

 

 

 

522

 

Total noninterest income

 

$

3,465

 

 

$

3,653

 

 

Noninterest income for the three months ended September 30, 2017 was $3,465, a decrease of $188 or 5.1% from $3,653 for the same period of 2016. The primary reasons for the increase follow.

Gain on sale of loans decreased $69 or 12.8% during the third quarter of 2017 compared to the same period of 2016. The decrease is due to a decrease in the premium on loans sold.  The decrease in the premium was offset by an increase in the volume of loans sold during the third quarter of 2017.  Volume was $22,153, up $629 or 2.9% as compared to the same period in 2016.  

Page 42


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

Wealth management fee income is comprised of fees earned from the management and administration of trusts and other customer assets. These fees are largely based upon the market value of the assets that we manage and the fee rate charged to customers. Wealth management fee income increased $99 or 14.4% during the third quarter of 2017 compared to the same period in 2016. The increase is mainly related to increases in assets under management and market conditions compared to the same period in 2016.

Other income decreased $193 during the third quarter of 2017 compared to the same period of 2016. The decrease is mainly due to decreases in swap related income and gain/loss on sale of OREO properties during the third quarter of 2017 as compared to the same period in 2016.

Noninterest expense for the three-month periods ended September 30, 2017 and 2016 are as follows:

 

 

 

Three months ended

September 30,

 

 

 

2017

 

 

2016

 

Salaries, Wages and benefits

 

$

7,389

 

 

$

6,375

 

Net occupancy expense

 

 

690

 

 

 

708

 

Equipment expense

 

 

350

 

 

 

494

 

Contracted data processing

 

 

357

 

 

 

397

 

FDIC assessment

 

 

115

 

 

 

166

 

State franchise tax

 

 

255

 

 

 

251

 

Professional services

 

 

534

 

 

 

431

 

Amortization of intangible assets

 

 

158

 

 

 

172

 

ATM expense

 

 

233

 

 

 

183

 

Marketing

 

 

240

 

 

 

249

 

Other

 

 

1,846

 

 

 

1,769

 

Total noninterest expense

 

$

12,167

 

 

$

11,195

 

 

Noninterest expense for the three months ended September 30, 2017 was $12,167, an increase of $972, or 8.7%, from $11,195 reported for the same period of 2016. The primary reasons for the increase follow.

Salaries, wages and benefits were $7,389, up $1,014 or 15.9% as compared to the same period of 2016. These increases are mainly due to an increase in payroll and payroll related expenses due to an increase in full time equivalent (FTE) employees and annual pay increases. FTE employees increased 14.6, to 353.7 FTE, as compared to the same period of 2016. In addition, incentive based costs, employee insurance costs and pension costs increased, as compared to the same period of 2016.

Equipment expenses were $350, down $144 or 29.1% compared to the same period in 2016. The quarter-over-quarter increase was attributable to lower repair and maintenance expense during the third quarter of 2017 as compared to the same period.

FDIC assessments were $115, down $51 or 30.7% compared to the same period in 2016. The quarter-over-quarter decrease is the result of a new lower assessment rate schedule that became effective in 2016.

Professional services costs increased $103, or 23.9% from the same period of 2016. The quarter-over-quarter increase was attributable to recruitment activities, facilities management and professional services to analyze workflow systems and recommend process improvements.

ATM costs were $233, up $50 or 27.3% compared to the same period in 2016. The increase is primarily due to increases in cardholder usage and ATM card expenses during the third quarter of 2017.

Income tax expense for the three months ended September 30, 2017 totaled $1,318, up $14 compared to the same period in 2016. The effective tax rates for the three-month periods ended September 30, 2017 and September 30, 2016 were 26.5% and 26.2%, respectively. The difference between the statutory federal income tax rate and the Company’s effective tax rate is the permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, low income housing tax credits and bank owned life insurance income.

Capital Resources

Shareholders’ equity totaled $181,981 at September 30, 2017 compared to $137,616 at December 31, 2016. The increase in shareholders’ equity resulted primarily from the completion of the Company’s public offering of its common stock on February 24, 2017, which resulted in net proceeds of $32,821. Shareholders’ equity was also positively impacted by net income of $11,892, a $625 net decrease in the Company’s pension

Page 43


Civista Bancshares, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Form 10-Q

(Amounts in thousands, except share data)

 

liability and an increase in the fair value of securities available for sale, net of tax, of $1,315, which was offset by dividends on preferred stock and common stock of $935 and $1,726, respectively.

All of the Company’s capital ratios exceeded the regulatory minimum guidelines as of September 30, 2017 and December 31, 2016 as identified in the following table:

 

 

 

Total Risk

Based Capital

 

 

Tier I Risk

Based Capital

 

 

CET1 Risk

Based Capital

 

 

Leverage

Ratio

 

Company Ratios—September 30, 2017

 

 

16.6

%

 

 

15.5

%

 

 

11.6

%

 

 

12.7

%

Company Ratios—December 31, 2016

 

 

14.2

%

 

 

13.0

%

 

 

8.6

%

 

 

10.6

%

For Capital Adequacy Purposes

 

 

8.0

%

 

 

6.0

%

 

 

4.5

%

 

 

4.0

%

To Be Well Capitalized Under Prompt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrective Action Provisions

 

 

10.0

%

 

 

8.0

%

 

 

6.5

%

 

 

5.0

%

 

The Company paid a cash dividend of $0.06 per common share on February 1, 2017, on May 1, 2017 and on August 1, 2017. In 2016, the Company paid a cash dividend of $0.05 per common share on February 1, 2016 and on May 1, 2016 and paid a cash dividend of $0.06 per common share on August 1, 2016. The Company also paid a 6.50% cash dividend on its Series B preferred shares in the amount of approximately $319 on March 15, 2017 and approximately $308 on June 15, 2017 and on September 15, 2017. In 2016, the Company paid a 6.50% cash dividend on its Series B preferred shares in the amount of approximately $391 on March 15, 2016 and on June 15, 2016 and approximately $374 on September 15, 2016.

Liquidity

The Company maintains a conservative liquidity position. All securities are classified as available for sale. Securities, with maturities of one year or less, totaled $5,108, or 2.2% of the total security portfolio at September 30, 2017. The available for sale portfolio helps to provide the Company with the ability to meet its funding needs. The Condensed Consolidated Statements of Cash Flows (Unaudited) contained in the consolidated financial statements detail the Company’s cash flows from operating activities resulting from net earnings.

As reported in the Condensed Consolidated Statements of Cash Flows (Unaudited), our cash flows are classified for financial reporting purposes as operating, investing or financing cash flows. Net cash provided by operating activities was $11,821 and $11,318 for the nine months ended September 30, 2017 and 2016, respectively. These amounts differ from net income due to a variety of cash receipts and disbursements that did not affect net income for the respective periods. Net cash used for investing activities was $119,937 and $53,828 for the nine months ended September 30, 2017 and 2016, respectively, principally reflecting our loan and investment security activities. Cash provided by deposits, borrowings and net proceeds from our common equity offering comprised most of our financing activities, which resulted in net cash provided of $104,815 and $40,178 for the nine months ended September 30, 2017 and 2016, respectively.

Future loan demand of Civista may be funded by increases in deposit accounts, proceeds from payments on existing loans, the maturity of securities, and the sale of securities classified as available for sale. Additional sources of funds may also come from borrowing in the Federal Funds market and/or borrowing from the FHLB. Through its correspondent banks, Civista maintains federal funds borrowing lines totaling $42,500. As of September 30, 2017, Civista had total credit availability with the FHLB of $355,367 with standby letters of credit totaling $19,600 and a remaining borrowing capacity of approximately $279,017. In addition, Civista Bancshares, Inc. maintains a credit line totaling $7,500.

 

 

 

Page 44


Civista Bancshares, Inc.

Quantitative and Qualitative Disclosures About Market Risk

Form 10-Q

(Amounts in thousands, except share data)

 

ITEM 3.

Quantitative and Qualitative Disclosures about Market Risk

The Company’s primary market risk exposure is interest-rate risk and, to a lesser extent, liquidity risk. All of the Company’s transactions are denominated in U.S. dollars with no specific foreign exchange exposure.

Interest-rate risk is the exposure of a banking organization’s financial condition to adverse movements in interest rates. Accepting this risk can be an important source of profitability and shareholder value. However, excessive levels of interest-rate risk can pose a significant threat to the Company’s earnings and capital base. Accordingly, effective risk management that maintains interest-rate risk at prudent levels is essential to the Company’s safety and soundness.

Evaluating a financial institution’s exposure to changes in interest rates includes assessing both the adequacy of the management process used to control interest-rate risk and the organization’s quantitative level of exposure. When assessing the interest-rate risk management process, the Company seeks to ensure that appropriate policies, procedures, management information systems and internal controls are in place to maintain interest-rate risk at prudent levels with consistency and continuity. Evaluating the quantitative level of interest rate risk exposure requires the Company to assess the existing and potential future effects of changes in interest rates on its consolidated financial condition, including capital adequacy, earnings, liquidity and, where appropriate, asset quality.

The Federal Reserve Board, together with the Office of the Comptroller of the Currency and the Federal Deposit Insurance Company, adopted a Joint Agency Policy Statement on interest-rate risk, effective June 26, 1996. The policy statement provides guidance to examiners and bankers on sound practices for managing interest-rate risk, which will form the basis for ongoing evaluation of the adequacy of interest-rate risk management at supervised institutions. The policy statement also outlines fundamental elements of sound management that have been identified in prior Federal Reserve guidance and discusses the importance of these elements in the context of managing interest-rate risk. Specifically, the guidance emphasizes the need for active board of director and senior management oversight and a comprehensive risk-management process that effectively identifies, measures, and controls interest-rate risk.

Financial institutions derive their income primarily from the excess of interest collected over interest paid. The rates of interest an institution earns on its assets and owes on its liabilities generally are established contractually for a period of time. Since market interest rates change over time, an institution is exposed to lower profit margins (or losses) if it cannot adapt to interest-rate changes. For example, assume that an institution’s assets carry intermediate- or long-term fixed rates and that those assets were funded with short-term liabilities. If market interest rates rise by the time the short-term liabilities must be refinanced, the increase in the institution’s interest expense on its liabilities may not be sufficiently offset if assets continue to earn at the long-term fixed rates. Accordingly, an institution’s profits could decrease on existing assets because the institution will have either lower net interest income or, possibly, net interest expense. Similar risks exist when assets are subject to contractual interest-rate ceilings, or rate sensitive assets are funded by longer-term, fixed-rate liabilities in a decreasing-rate environment.

Several techniques may be used by an institution to minimize interest-rate risk. One approach used by the Company is to periodically analyze its assets and liabilities and make future financing and investment decisions based on payment streams, interest rates, contractual maturities, and estimated sensitivity to actual or potential changes in market interest rates. Such activities fall under the broad definition of asset/liability management. The Company’s primary asset/liability management technique is the measurement of the Company’s asset/liability gap, that is, the difference between the cash flow amounts of interest sensitive assets and liabilities that will be refinanced (or repriced) during a given period. For example, if the asset amount to be repriced exceeds the corresponding liability amount for a certain day, month, year, or longer period, the institution is in an asset sensitive gap position. In this situation, net interest income would increase if market interest rates rose or decrease if market interest rates fell. If, alternatively, more liabilities than assets will reprice, the institution is in a liability sensitive position. Accordingly, net interest income would decline when rates rose and increase when rates fell. Also, these examples assume that interest rate changes for assets and liabilities are of the same magnitude, whereas actual interest rate changes generally differ in magnitude for assets and liabilities.

Several ways an institution can manage interest-rate risk include selling existing assets or repaying certain liabilities; matching repricing periods for new assets and liabilities, for example, by shortening terms of new loans or securities; and hedging existing assets, liabilities, or anticipated transactions. An institution might also invest in more complex financial instruments intended to hedge or otherwise change interest-rate risk. Interest rate swaps, futures contracts, options on futures, and other such derivative financial instruments often are used for this purpose. Because these instruments are sensitive to interest rate changes, they require management expertise to be effective. The Company has not purchased derivative financial instruments in the past and does not currently intend to purchase such instruments in the near future. Financial institutions are also subject to prepayment risk in falling rate environments. For example, mortgage loans and other financial assets may be prepaid by a debtor so that the debtor may refinance its obligations at new, lower rates. Prepayments of assets carrying higher rates reduce the Company’s interest income and overall asset yields. A large portion of an institution’s liabilities may be short-term or due on demand, while most of its assets may be invested in long-term loans or securities. Accordingly, the Company seeks to have in place sources of cash to meet short-term demands. These funds can be obtained by increasing deposits, borrowing, or selling assets. FHLB advances and wholesale borrowings may also be used as important sources of liquidity for the Company.

Page 45


Civista Bancshares, Inc.

Quantitative and Qualitative Disclosures About Market Risk

Form 10-Q

(Amounts in thousands, except share data)

 

The following table provides information about the Company’s financial instruments that were sensitive to changes in interest rates as of December 31, 2016 and September 30, 2017, based on certain prepayment and account decay assumptions that management believes are reasonable. The table shows the changes in the Company’s net portfolio value (in amount and percent) that would result from hypothetical interest rate increases of 200 basis points and 100 basis points and an interest rate decrease of 100 basis points at September 30, 2017 and December 31, 2016.

The Company had derivative financial instruments as of December 31, 2016 and September 30, 2017. The changes in fair value of the assets and liabilities of the underlying contracts offset each other. Expected maturity date values for interest-bearing core deposits were calculated based on estimates of the period over which the deposits would be outstanding. The Company’s borrowings were tabulated by contractual maturity dates and without regard to any conversion or repricing dates.

 

Net Portfolio Value

 

 

 

September 30, 2017

 

 

December 31, 2016

 

Change in Rates

 

Dollar

Amount

 

 

Dollar

Change

 

 

Percent

Change

 

 

Dollar

Amount

 

 

Dollar

Change

 

 

Percent

Change

 

+200bp

 

 

257,937

 

 

 

34,479

 

 

 

15

%

 

 

229,366

 

 

 

31,559

 

 

 

16

%

+100bp

 

 

246,494

 

 

 

23,036

 

 

 

10

%

 

 

219,008

 

 

 

21,201

 

 

 

11

%

Base

 

 

223,458

 

 

 

 

 

 

 

 

 

197,807

 

 

 

 

 

 

 

-100bp

 

 

221,782

 

 

 

(1,676

)

 

 

-1

%

 

 

186,624

 

 

 

(11,183

)

 

 

-6

%

 

The change in net portfolio value from December 31, 2016 to September 30, 2017, can be attributed to two factors. While the yield curve has flattened from the end of the year, both the volume and mix of assets and funding sources has changed.  Cash, as it relates to the tax refund processing program, has decreased while the volume of loans and securities have both increased.  This change in the mix of assets tends to increase volatility.  The funding volume and mix has shifted from borrowed money to deposits and CDs, which tends to increase volatility.  The increased volume of loans and securities led to the increase in the base.  Beyond the change in the base level of net portfolio value, projected movements in rates, up or down, would also lead to changes in market values.  The change in the rates up scenarios for both the 100 and 200 basis point movements would lead to a faster decrease in the fair value of liabilities, compared to assets.  Accordingly we would see an increase in the net portfolio value.  However, a downward change in rates would lead to a decrease in the net portfolio value as the fair value of liabilities would increase more quickly than the fair value of assets.

 

 

 

Page 46


Civista Bancshares, Inc.

Controls and Procedures

Form 10-Q

(Amounts in thousands, except share data)

 

ITEM 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive and our principal financial officers, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this Quarterly Report on Form 10-Q. Based upon that evaluation, our principal executive and our principal financial officers concluded that our disclosure controls and procedures as of September 30, 2017, were effective.

Changes in Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) that occurred during the Company’s most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 

 

Page 47


 

Civista Bancshares, Inc.

Other Information

Form 10-Q

Part II—Other Information

Item 1.

Legal Proceedings

There were no new material legal proceedings or material changes to existing legal proceedings during the current period.

Item 1A.

Risk Factors

There were no material changes during the current period to the risk factors disclosed in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3.

Defaults Upon Senior Securities

None

Item 4.

Mine Safety Disclosures

Not applicable

Item 5.

Other Information

None

Item 6.

Exhibits

3.1

Amended and Restated Articles of Incorporation of the Company, as filed with the Ohio Secretary of State on December 4, 2015.

3.2

Amended and Restated Code of Regulations of the Company (adopted April 17, 2007).

31.1

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.

31.2

Rule 13a-14(a)/15d-14(a) Certification of Principal Accounting Officer.

32.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

The following materials from Civista Bancshares Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017, formatted in XBRL (eXtensible Business Reporting Language) pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of September 30, 2017 (Unaudited) and December 31, 2016; (ii) Consolidated Statements of Income (Unaudited) for the three and nine months ended September 30, 2017 and 2016; (iii) Consolidated Statements of Comprehensive Income (Unaudited) for the three and nine months ended September 30, 2017 and 2016; (iv) Condensed Consolidated Statement of Shareholders’ Equity (Unaudited) for the nine months ended September 30, 2017; (v) Condensed Consolidated Statement of Cash Flows (Unaudited) for the nine months ended September 30, 2017 and 2016; and (vi) Notes to Interim Consolidated Financial Statements (Unaudited)

 

Page 48


 

Civista Bancshares, Inc.

Signatures

Form 10-Q

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Civista Bancshares, Inc.

 

 

 

 

/s/ James O. Miller

 

November 8, 2017

James O. Miller

 

Date

President, Chief Executive Officer

 

 

 

 

 

 

/s/ Todd A. Michel

 

November 8, 2017

Todd A. Michel

 

Date

Senior Vice President, Controller

 

 

 

 

Page 49