Loans & Leases and Allowance for Credit Losses | 3. Loans & Leases and Allowance for Credit Losses The following tables show the allocation of the allowance for credit losses by portfolio segment and by impairment methodology at the dates indicated (in thousands) March 31, 2016 Commercial Real Estate Agricultural Real Estate Real Estate Construction Residential 1st Mortgages Home Equity Lines & Loans Agricultural Commercial Consumer & Other Leases Unallocated Total Year-To-Date Allowance for Credit Losses: Beginning Balance- January 1, 2016 $ 10,063 $ 6,881 $ 2,485 $ 789 $ 2,146 $ 6,308 $ 7,836 $ 175 $ 3,294 $ 1,546 $ 41,523 Charge-Offs - - - - (19 ) - - (25 ) - - (44 ) Recoveries 2 - - 6 2 - 27 13 - - 50 Provision 34 2,281 109 1 (65 ) (404 ) (138 ) 24 (55 ) 813 2,600 Ending Balance- March 31, 2016 $ 10,099 $ 9,162 $ 2,594 $ 796 $ 2,064 $ 5,904 $ 7,725 $ 187 $ 3,239 $ 2,359 $ 44,129 Ending Balance Individually Evaluated for Impairment 59 - - 66 65 115 757 26 - - 1,088 Ending Balance Collectively Evaluated for Impairment 10,040 9,162 2,594 730 1,999 5,789 6,968 161 3,239 2,359 43,041 Loans: Ending Balance $ 611,511 $ 432,281 $ 166,455 $ 212,205 $ 31,639 $ 253,655 $ 213,479 $ 7,066 $ 64,780 $ - $ 1,993,071 Ending Balance Individually Evaluated for Impairment 3,376 163 - 1,944 1,513 605 4,714 30 - - 12,345 Ending Balance Collectively Evaluated for Impairment $ 608,135 $ 432,118 $ 166,455 $ 210,261 $ 30,126 $ 253,050 $ 208,765 $ 7,036 $ 64,780 $ - $ 1,980,726 December 31, 2015 Commercial Real Estate Agricultural Real Estate Real Estate Construction Residential 1st Mortgages Home Equity Lines & Loans Agricultural Commercial Consumer & Other Leases Unallocated Total Year-To-Date Allowance for Credit Losses: Beginning Balance- January 1, 2015 $ 7,842 $ 4,185 $ 1,669 $ 1,022 $ 2,426 $ 6,104 $ 8,195 $ 218 $ 2,211 $ 1,529 $ 35,401 Charge-Offs - - - - - - (12 ) (84 ) - - (96 ) Recoveries 2,939 - 2,225 8 87 4 136 69 - - 5,468 Provision (718 ) 2,696 (1,409 ) (241 ) (367 ) 200 (483 ) (28 ) 1,083 17 750 Ending Balance- December 31, 2015 $ 10,063 $ 6,881 $ 2,485 $ 789 $ 2,146 $ 6,308 $ 7,836 $ 175 $ 3,294 $ 1,546 $ 41,523 Ending Balance Individually Evaluated for Impairment 61 - - 69 35 115 905 28 - - 1,213 Ending Balance Collectively Evaluated for Impairment 10,002 6,881 2,485 720 2,111 6,193 6,931 147 3,294 1,546 40,310 Loans & Leases: Ending Balance $ 603,650 $ 424,034 $ 151,974 $ 206,405 $ 33,056 $ 293,966 $ 210,804 $ 6,592 $ 65,878 $ - $ 1,996,359 Ending Balance Individually Evaluated for Impairment 3,420 - - 2,010 1,214 606 4,760 34 - - 12,044 Ending Balance Collectively Evaluated for Impairment 600,230 424,034 151,974 204,395 31,842 293,360 206,044 6,558 65,878 - 1,984,315 March 31, 2015 Commercial Real Estate Agricultural Real Estate Real Estate Construction Residential 1st Mortgages Home Equity Lines & Loans Agricultural Commercial Consumer & Other Leases Unallocated Total Year-To-Date Allowance for Credit Losses: Beginning Balance- January 1, 2015 $ 7,842 $ 4,185 $ 1,669 $ 1,022 $ 2,426 $ 6,104 $ 8,195 $ 218 $ 2,211 $ 1,529 $ 35,401 Charge-Offs - - - - - - (12 ) (17 ) - - (29 ) Recoveries 2,938 - - - 5 1 2 22 - - 2,968 Provision (2,826 ) 2,716 247 (349 ) (335 ) (1,503 ) 756 (11 ) 288 1,617 600 Ending Balance- March 31, 2015 $ 7,954 $ 6,901 $ 1,916 $ 673 $ 2,096 $ 4,602 $ 8,941 $ 212 $ 2,499 $ 3,146 $ 38,940 Ending Balance Individually Evaluated for Impairment 61 - - 72 53 129 1,118 37 - - 1,470 Ending Balance Collectively Evaluated for Impairment 7,893 6,901 1,916 601 2,043 4,473 7,823 175 2,499 3,146 37,470 Loans: Ending Balance $ 529,550 $ 351,866 $ 101,616 $ 182,431 $ 31,724 $ 216,231 $ 236,141 $ 4,915 $ 50,846 $ - $ 1,705,320 Ending Balance Individually Evaluated for Impairment 3,573 - 4,363 2,080 1,668 457 4,840 44 - - 17,025 Ending Balance Collectively Evaluated for Impairment $ 525,977 $ 351,866 $ 97,253 $ 180,351 $ 30,056 $ 215,774 $ 231,301 $ 4,871 $ 50,846 $ - $ 1,688,295 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $5.3 million at March 31, 2016, $4.9 million at December 31, 2015 and $9.8 million at March 31, 2015, which are no longer disclosed or classified as TDRs. The following tables show the loan & lease portfolio allocated by management’s internal risk ratings at the dates indicated (in thousands) March 31, 2016 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 602,242 $ 8,573 $ 696 $ 611,511 Agricultural Real Estate 429,785 2,496 - 432,281 Real Estate Construction 164,895 1,560 - 166,455 Residential 1st Mortgages 210,884 410 911 212,205 Home Equity Lines & Loans 30,701 72 866 31,639 Agricultural 252,387 638 630 253,655 Commercial 202,878 7,582 3,019 213,479 Consumer & Other 6,856 - 210 7,066 Leases 60,441 4,339 - 64,780 Total $ 1,961,069 $ 25,670 $ 6,332 $ 1,993,071 December 31, 2015 Pass Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 595,011 $ 7,917 $ 722 $ 603,650 Agricultural Real Estate 424,034 - - 424,034 Real Estate Construction 150,379 1,595 - 151,974 Residential 1st Mortgages 205,135 413 857 206,405 Home Equity Lines and Loans 32,419 75 562 33,056 Agricultural 293,325 9 632 293,966 Commercial 199,467 8,160 3,177 210,804 Consumer & Other 6,411 - 181 6,592 Leases 65,878 - - 65,878 Total $ 1,972,059 $ 18,169 $ 6,131 $ 1,996,359 March 31, 2015 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 520,613 $ 8,834 $ 103 $ 529,550 Agricultural Real Estate 351,866 - - 351,866 Real Estate Construction 99,920 1,696 - 101,616 Residential 1st Mortgages 181,021 744 666 182,431 Home Equity Lines & Loans 30,772 83 869 31,724 Agricultural 215,507 453 271 216,231 Commercial 220,491 12,086 3,564 236,141 Consumer & Other 4,687 - 228 4,915 Leases 50,846 - - 50,846 Total $ 1,675,723 $ 23,896 $ 5,701 $ 1,705,320 See “Note 1. Significant Accounting Policies - Allowance for Credit Losses” for a description of the internal risk ratings used by the Company. There were no loans or leases outstanding at March 31, 2016, December 31, 2015, and March 31, 2015, rated doubtful or loss. The following tables show an aging analysis of the loan & lease portfolio by the time past due at the dates indicated (in thousands) March 31, 2016 30-59 Days Past Due 60-89 Days Past Due 90 Days and Still Accruing Nonaccrual Total Past Due Current Total Loans & Leases Loans & Leases: Commercial Real Estate $ 696 $ - $ - $ - $ 696 $ 610,815 $ 611,511 Agricultural Real Estate - - - 163 163 432,118 432,281 Real Estate Construction - - - - - 166,455 166,455 Residential 1st Mortgages - - - 62 62 212,143 212,205 Home Equity Lines & Loans - - - 564 564 31,075 31,639 Agricultural - - - - - 253,655 253,655 Commercial - - - 1,499 1,499 211,980 213,479 Consumer & Other 5 - - 9 14 7,052 7,066 Leases - - - - - 64,780 64,780 Total $ 701 $ - $ 2,297 $ 2,998 $ 1,990,073 $ 1,993,071 December 31, 2015 30-59 Days Past Due 60-89 Days Past Due 90 Days and Still Accruing Nonaccrual Total Past Due Current Total Loans & Leases Loans & Leases: Commercial Real Estate $ 705 $ - $ - $ 19 $ 724 $ 602,926 $ 603,650 Agricultural Real Estate - - - - - 424,034 424,034 Real Estate Construction - - - - - 151,974 151,974 Residential 1st Mortgages 97 194 - 65 356 206,049 206,405 Home Equity Lines and Loans - - - 538 538 32,518 33,056 Agricultural - - - - - 293,966 293,966 Commercial - - - 1,524 1,524 209,280 210,804 Consumer & Other 7 - - 10 17 6,575 6,592 Leases - - - - - 65,878 65,878 Total $ 809 $ 194 $ - $ 2,156 $ 3,159 $ 1,993,200 $ 1,996,359 March 31, 2015 30-59 Days Past Due 60-89 Days Past Due 90 Days and Still Accruing Nonaccrual Total Past Due Current Total Loans & Leases Loans & Leases: Commercial Real Estate $ 719 $ - $ - $ 103 $ 822 $ 528,728 $ 529,550 Agricultural Real Estate - - - - - 351,866 351,866 Real Estate Construction - - - - - 101,616 101,616 Residential 1st Mortgages 99 - - 74 173 182,258 182,431 Home Equity Lines & Loans - - - 616 616 31,108 31,724 Agricultural - - - 14 14 216,217 216,231 Commercial - - - 1,573 1,573 234,568 236,141 Consumer & Other 9 - - 13 22 4,893 4,915 Leases - - - - - 50,846 50,846 Total $ 827 $ - $ 2,393 $ 3,220 $ 1,702,100 $ 1,705,320 The following tables show information related to impaired loans & leases for the periods indicated (in thousands) March 31, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 80 $ 80 $ - $ 91 $ 2 Agricultural Real Estate 163 163 - 82 3 Residential 1st Mortgages 329 371 - 440 2 Home Equity Lines & Loans 725 796 - 653 - Agricultural 193 193 - 193 - Commercial 3,083 3,083 - 3,093 33 $ 4,573 $ 4,686 $ - $ 4,552 $ 40 With an allowance recorded: Residential 1st Mortgages $ 242 $ 282 $ 12 $ 295 $ 3 Home Equity Lines & Loans 218 231 35 176 1 Agricultural 413 413 115 413 6 Commercial 1,631 1,789 757 1,644 6 Consumer & Other 26 31 26 30 - $ 2,530 $ 2,746 $ 945 $ 2,558 $ 16 Total $ 7,103 $ 7,432 $ 945 $ 7,110 $ 56 December 31, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 102 $ 104 $ - $ 479 $ 7 Residential 1st Mortgages 551 618 - 560 16 Home Equity Lines and Loans 581 646 - 620 3 Agricultural 193 193 - 105 3 Commercial 3,103 3,103 - 2,349 85 $ 4,530 $ 4,664 $ - $ 4,113 $ 114 With an allowance recorded: Residential 1st Mortgages $ 348 $ 420 $ 17 $ 354 $ 16 Home Equity Lines and Loans 134 151 7 136 5 Agricultural 412 413 115 431 28 Commercial 1,657 1,798 905 2,456 31 Consumer & Other 34 40 29 39 3 $ 2,585 $ 2,822 $ 1,073 $ 3,416 $ 83 Total $ 7,115 $ 7,486 $ 1,073 $ 7,529 $ 197 March 31, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 192 $ 192 $ - $ 96 $ 2 Residential 1st Mortgages 569 632 - 285 4 Home Equity Lines & Loans 661 701 - 331 1 Agricultural 14 27 - 7 - Commercial 48 48 - 24 1 $ 1,484 $ 1,600 $ - $ 743 $ 8 With an allowance recorded: Residential 1st Mortgages $ 359 $ 429 $ 18 648 $ 4 Home Equity Lines & Loans 138 156 7 545 1 Agricultural 443 443 129 452 7 Commercial 4,793 4,889 1,118 4,768 25 Consumer & Other 43 49 37 45 1 $ 5,776 $ 5,966 $ 1,309 $ 6,458 $ 38 Total $ 7,260 $ 7,566 $ 1,309 $ 7,201 $ 46 Total recorded investment shown in the prior tables will not equal the total ending balance of loans & leases individually evaluated for impairment on the allocation of allowance tables. This is because the calculation of recorded investment takes into account charge-offs, net unamortized loan & lease fees & costs, unamortized premium or discount, and accrued interest. This table also excludes impaired loans that were previously modified in a troubled debt restructuring, are currently performing and are no longer disclosed or classified as TDRs. At March 31, 2016, the Company allocated $919,000 of specific reserves to $6.4 million of troubled debt restructured loans & leases, of which $4.8 million were performing. The Company had no commitments at March 31, 2016 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three-month period ending March 31, 2016, the terms of certain loans & leases were modified as troubled debt restructurings. The modification of the terms of such loans & leases can include one or a combination of the following: a reduction of the stated interest rate; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan were for 5 years. Modifications involving an extension of the maturity date were for 10 years. The following table presents loans or leases by class modified as TDRs during the three-month period ended March 31, 2016 (in thousands) March 31, 2016 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Home Equity Lines & Loans 2 $ 305 $ 286 Total 2 $ 305 $ 286 The TDRs described above decreased the allowance for credit losses by $17,000 and resulted in charge-offs of $20,000 for the three months ended March 31, 2016. During the three-months ended March 31, 2016, there were no payment defaults on loans or leases modified as troubled debt restructurings within twelve months following the modification. The Company considers a loan or lease to be in payment default once it is greater than 90 days contractually past due under the modified terms. At December 31, 2015, the Company allocated $1.1 million of specific reserves to $6.6 million of troubled debt restructured loans, of which $5.0 million were performing. The Company had no commitments at December 31, 2015 to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. During the period ending December 31, 2015, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 4 to 30 years. Modifications involving an extension of the maturity date were for periods ranging from 6 months to 30 years. The following table presents loans by class modified as troubled debt restructured loans for the period ended December 31, 2015 (in thousands) December 31, 2015 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Agricultural 1 $ 194 $ 194 Commercial 1 131 119 Total 2 $ 325 $ 313 The troubled debt restructurings described above increased the allowance for credit losses by $70,000 and resulted in charge-offs of $12,000 for the twelve months ended December 31, 2015. During the period ended December 31, 2015, there were no payment defaults on loans modified as troubled debt restructurings within twelve months following the modification. The Company considers a loan to be in payment default once it is greater than 90 days contractually past due under the modified terms. At March 31, 2015, the Company allocated $1.3 million of specific reserves to $6.5 million of troubled debt restructured loans & leases, of which $4.9 million were performing. The Company had no commitments at March 31, 2015 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three-month period ending March 31, 2015, the terms of certain loans & leases were modified as troubled debt restructurings. The modification of the terms of such loans & leases can include one or a combination of the following: a reduction of the stated interest rate; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan were for 10 years. Modifications involving an extension of the maturity date were for 10 years. The following table presents loans or leases by class modified as TDRs during the three-month period ended March 31, 2015 (in thousands) March 31, 2015 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Commercial 1 $ 131 $ 119 Total 1 $ 131 $ 119 The TDR described above increased the allowance for credit losses by $114,000 and resulted in charge-offs of $12,000 for the three months ended March 31, 2015. During the three-months ended March 31, 2015, there were no payment defaults on loans or leases modified as troubled debt restructurings within twelve months following the modification. The Company considers a loan or lease to be in payment default once it is greater than 90 days contractually past due under the modified terms. |