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) June 30, 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 - - - (7 ) (46 ) - - (52 ) - - (105 ) Recoveries 2 - - 9 33 - 29 27 - - 100 Provision 171 2,620 (43 ) 46 16 (85 ) (16 ) 20 148 (277 ) 2,600 Ending Balance- June 30, 2016 $ 10,236 $ 9,501 $ 2,442 $ 837 $ 2,149 $ 6,223 $ 7,849 $ 170 $ 3,442 $ 1,269 $ 44,118 Second Quarter Allowance for Credit Losses: Beginning Balance- April 1, 2016 $ 10,099 $ 9,162 $ 2,594 $ 796 $ 2,064 $ 5,904 $ 7,725 $ 187 $ 3,239 $ 2,359 $ 44,129 Charge-Offs - - - - (27 ) (7 ) - (27 ) - - (61 ) Recoveries - - - 3 31 - 2 14 - - 50 Provision 137 339 (152 ) 38 81 326 122 (4 ) 203 (1,090 ) - Ending Balance- June 30, 2016 $ 10,236 $ 9,501 $ 2,442 $ 837 $ 2,149 $ 6,223 $ 7,849 $ 170 $ 3,442 $ 1,269 $ 44,118 Ending Balance Individually Evaluated for Impairment - - - 66 24 138 756 8 - - 992 Ending Balance Collectively Evaluated for Impairment 10,236 9,501 2,442 771 2,125 6,085 7,093 162 3,442 1,269 43,126 Loans & Leases: Ending Balance $ 626,498 $ 454,069 $ 166,218 $ 217,176 $ 32,150 $ 276,039 $ 220,284 $ 6,830 $ 68,843 $ - $ 2,068,107 Ending Balance Individually Evaluated for Impairment 3,351 485 - 2,018 511 838 4,668 14 - - 11,885 Ending Balance Collectively Evaluated for Impairment $ 623,147 $ 453,584 $ 166,218 $ 215,158 $ 31,639 $ 275,201 $ 215,616 $ 6,816 $ 68,843 $ - $ 2,056,222 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 June 30, 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 ) (34 ) - - (46 ) Recoveries 2,939 - - 2 47 3 4 37 - - 3,032 Provision (2,190 ) 3,087 508 (293 ) (400 ) (1,061 ) 691 (4 ) 321 (9 ) 650 Ending Balance- June 30, 2015 $ 8,591 $ 7,272 $ 2,177 $ 731 $ 2,073 $ 5,046 $ 8,878 $ 217 $ 2,532 $ 1,520 $ 39,037 Second Quarter Allowance for Credit Losses: Beginning Balance- April 1, 2015 $ 7,954 $ 6,901 $ 1,916 $ 673 $ 2,096 $ 4,602 $ 8,941 $ 212 $ 2,499 $ 3,146 $ 38,940 Charge-Offs - - - - - - - (17 ) - - (17 ) Recoveries 1 - - 2 42 2 2 15 - - 64 Provision 636 371 261 56 (65 ) 442 (65 ) 7 33 (1,626 ) 50 Ending Balance- June 30, 2015 $ 8,591 $ 7,272 $ 2,177 $ 731 $ 2,073 $ 5,046 $ 8,878 $ 217 $ 2,532 $ 1,520 $ 39,037 Ending Balance Individually Evaluated for Impairment 61 - - 71 49 129 887 34 - - 1,231 Ending Balance Collectively Evaluated for Impairment 8,530 7,272 2,177 660 2,024 4,917 7,991 183 2,532 1,520 37,806 Loans & Leases: Ending Balance $ 570,173 $ 373,324 $ 116,983 $ 189,039 $ 31,327 $ 225,795 $ 256,386 $ 4,984 $ 50,631 $ - $ 1,818,642 Ending Balance Individually Evaluated for Impairment 4,163 - 4,335 2,055 1,541 454 4,819 40 - - 17,407 Ending Balance Collectively Evaluated for Impairment $ 566,010 $ 373,324 $ 112,648 $ 186,984 $ 29,786 $ 225,341 $ 251,567 $ 4,944 $ 50,631 $ - $ 1,801,235 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $5.1 million at June 30, 2016, $4.9 million at December 31, 2015 and $9.6 million at June 30, 2015, which are no longer disclosed or classified as TDR’s. The following tables show the loan & lease portfolio allocated by management’s internal risk ratings at the dates indicated (in thousands) June 30, 2016 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 616,297 $ 9,507 $ 694 $ 626,498 Agricultural Real Estate 452,210 1,505 354 454,069 Real Estate Construction 164,694 1,524 - 166,218 Residential 1st Mortgages 215,681 407 1,088 217,176 Home Equity Lines & Loans 32,034 69 47 32,150 Agricultural 274,920 658 461 276,039 Commercial 209,372 8,148 2,764 220,284 Consumer & Other 6,600 - 230 6,830 Leases 68,843 - - 68,843 Total $ 2,040,651 $ 21,818 $ 5,638 $ 2,068,107 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 June 30, 2015 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 561,370 $ 8,088 $ 715 $ 570,173 Agricultural Real Estate 373,324 - - 373,324 Real Estate Construction 115,320 1,663 - 116,983 Residential 1st Mortgages 187,663 739 637 189,039 Home Equity Lines & Loans 30,637 80 610 31,327 Agricultural 225,075 453 267 225,795 Commercial 240,190 12,680 3,516 256,386 Consumer & Other 4,737 - 247 4,984 Leases 50,631 - - 50,631 Total $ 1,788,947 $ 23,703 $ 5,992 $ 1,818,642 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 June 30, 2016, December 31, 2015, and June 30, 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) June 30, 2016 30-59 Days Past Due 60-89 Days Past Due 90 Days and Still Accruing Nonaccrual Total Past Due Current Total Loans & Leases: Commercial Real Estate $ 393 $ 605 $ - $ - $ 998 $ 625,500 $ 626,498 Agricultural Real Estate - - - 485 485 453,584 454,069 Real Estate Construction - - - - - 166,218 166,218 Residential 1st Mortgages - - - 58 58 217,118 217,176 Home Equity Lines & Loans - - - - - 32,150 32,150 Agricultural - - - 234 234 275,805 276,039 Commercial 3 - - 1,475 1,478 218,806 220,284 Consumer & Other 48 - - 9 57 6,773 6,830 Leases - - - - - 68,843 68,843 Total $ 444 $ 605 $ - $ 2,261 $ 3,310 $ 2,064,797 $ 2,068,107 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: 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 June 30, 2015 30-59 Days Past Due 60-89 Days Past Due 90 Days and Still Accruing Nonaccrual Total Past Due Current Total Loans & Leases: Commercial Real Estate $ - $ - $ - $ 715 $ 715 $ 569,458 $ 570,173 Agricultural Real Estate - - - - - 373,324 373,324 Real Estate Construction - - - - - 116,983 116,983 Residential 1st Mortgages - 196 - 72 268 188,771 189,039 Home Equity Lines & Loans - - - 576 576 30,751 31,327 Agricultural - - - 11 11 225,784 225,795 Commercial - - - 1,559 1,559 254,827 256,386 Consumer & Other 8 - - 11 19 4,965 4,984 Leases - - - - - 50,631 50,631 Total $ 8 $ 196 $ - $ 2,944 $ 3,148 $ 1,815,494 $ 1,818,642 The following tables show information related to impaired loans & leases for the periods indicated (in thousands) Three Months Ended June 30, 2016 Six Months Ended June 30, 2016 June 30, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 76 $ 76 $ - $ 78 $ 2 $ 85 $ 4 Agricultural Real Estate 485 485 - 324 - 203 3 Residential 1st Mortgages 420 471 - 375 2 408 4 Home Equity Lines & Loans - - - 363 - 508 - Agricultural 192 192 - 193 3 193 3 Commercial 3,063 3,063 - 3,073 34 3,083 67 Consumer & Other 1 1 1 - - - $ 4,237 $ 4,288 $ - $ 4,407 $ 41 $ 4,480 $ 81 With an allowance recorded: Residential 1st Mortgages $ 240 $ 280 $ 12 241 $ 3 268 6 Home Equity Lines & Loans 93 99 5 156 1 166 2 Agricultural 647 647 138 530 6 472 12 Commercial 1,605 1,782 756 1,618 2 1,631 8 Consumer & Other 8 14 8 17 - 24 - $ 2,593 $ 2,822 $ 919 $ 2,562 $ 12 $ 2,561 $ 28 Total $ 6,830 $ 7,110 $ 919 $ 6,969 $ 53 $ 7,041 $ 109 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 Three Months Ended June 30, 2015 Six Months Ended June 30, 2015 June 30, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 802 $ 802 $ - $ 497 $ 2 $ 297 $ 4 Residential 1st Mortgages 564 628 - 567 4 426 8 Home Equity Lines & Loans 620 660 - 641 - 486 1 Agricultural 11 24 - 13 - 10 - Commercial 3,125 3,125 - 1,587 27 806 28 $ 5,122 $ 5,239 $ - $ 3,305 $ 33 $ 2,025 $ 41 With an allowance recorded: Residential 1st Mortgages $ 355 $ 426 $ 18 357 $ 4 503 8 Home Equity Lines & Loans 137 155 7 138 1 342 2 Agricultural 443 443 129 443 7 448 14 Commercial 1,694 1,804 887 3,244 2 4,006 27 Consumer & Other 40 46 34 42 1 44 2 $ 2,669 $ 2,874 $ 1,075 $ 4,224 $ 15 $ 5,343 $ 53 Total $ 7,791 $ 8,113 $ 1,075 $ 7,529 $ 48 $ 7,368 $ 94 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 TDR’s. At June 30, 2016, the Company allocated $896,000 of specific reserves to $6.1 million of troubled debt restructured loans & leases, of which $4.6 million were performing. The Company had no commitments at June 30, 2016 to lend additional amounts to customers with outstanding loans or leases that are classified as troubled debt restructurings. During the three month period ending June 30, 2016, there was one loan modified as a troubled debt restructuring. During the six month period ending June 30, 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 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 troubled debt restructured loans or leases during the three and six-month periods ended June 30, 2016 (in thousands) Three Months Ended June 30, 2016 Six Months Ended June 30, 2016 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Residential 1st Mortgages 1 $ 97 $ 89 1 $ 97 $ 89 Home Equity Lines & Loans - - - 2 305 286 Total 1 $ 97 $ 89 3 $ 402 $ 375 The TDRs described above had no impact on the allowance for credit losses for the three and six-month periods ending June 30, 2016, and resulted in charge-offs of $7,000 and $27,000 for the three and six-month periods ended June 30, 2016. During the three and six-months ended June 30, 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 or leases by class modified as TDRs 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 June 30, 2015, the Company allocated $1.1 million of specific reserves to $6.5 million of troubled debt restructured loans & leases, of which $4.8 million were performing. The Company had no commitments at June 30, 2015 to lend additional amounts to customers with outstanding loans or leases that are classified as troubled debt restructurings. During the three month period ending June 30, 2015, there were no loans & leases modified as a troubled debt restructuring. During the six month period ending June 30, 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 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 troubled debt restructured loans or leases during the three and six-month periods ended June 30, 2015 (in thousands) Three Months Ended June 30, 2015 Six Months Ended June 30, 2015 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment 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 $0 and $114,000 for the three and six-month periods ending June 30, 2015, and resulted in charge-offs of $0 and $12,000 for the three and six-month periods ended June 30, 2015. During the three and six-months ended June 30, 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. |