Allowance for Credit Losses | 6. Allowance for Credit Losses The following tables show the allocation of the allowance for credit losses at December 31, 2017 and December 31, 2016 by portfolio segment and by impairment methodology (in thousands) December 31, 2017 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, 2017 $ 11,110 $ 9,450 $ 3,223 $ 865 $ 2,140 $ 7,381 $ 8,515 $ 200 $ 3,586 $ 1,449 $ 47,919 Charge-Offs (109 ) - - (53 ) (3 ) (374 ) - (146 ) - - (685 ) Recoveries 109 - - 40 8 17 8 76 - - 258 Provision (188 ) 2,635 (1,377 ) (37 ) 179 1,135 674 79 (223 ) (27 ) 2,850 Ending Balance- December 31, 2017 $ 10,922 $ 12,085 $ 1,846 $ 815 $ 2,324 $ 8,159 $ 9,197 $ 209 $ 3,363 $ 1,422 $ 50,342 Ending Balance Individually Evaluated for Impairment 366 - - 73 17 - 220 8 - - 684 Ending Balance Collectively Evaluated for Impairment 10,556 12,085 1,846 742 2,307 8,159 8,977 201 3,363 1,422 49,658 Loans & Leases: Ending Balance $ 684,961 $ 499,231 $ 100,206 $ 260,751 $ 34,525 $ 273,582 $ 265,703 $ 6,656 $ 89,680 $ - $ 2,215,295 Ending Balance Individually Evaluated for Impairment 4,822 - - 2,373 340 - 1,734 10 - - 9,279 Ending Balance Collectively Evaluated for Impairment 680,139 499,231 100,206 258,378 34,185 273,582 263,969 6,646 89,680 - 2,206,016 December 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 - - - (21 ) (46 ) - - (105 ) - - (172 ) Recoveries 2 - - 26 103 - 47 55 - - 233 Provision 1,045 2,569 738 71 (63 ) 1,073 632 75 292 (97 ) 6,335 Ending Balance- December 31, 2016 $ 11,110 $ 9,450 $ 3,223 $ 865 $ 2,140 $ 7,381 $ 8,515 $ 200 $ 3,586 $ 1,449 $ 47,919 Ending Balance Individually Evaluated for Impairment - - - 70 18 128 608 7 - - 831 Ending Balance Collectively Evaluated for Impairment 11,110 9,450 3,223 795 2,122 7,253 7,907 193 3,586 1,449 47,088 Loans & Leases: Ending Balance $ 668,046 $ 467,685 $ 176,462 $ 242,247 $ 31,625 $ 295,325 $ 217,577 $ 6,913 $ 71,721 $ - $ 2,177,601 Ending Balance Individually Evaluated for Impairment 1,932 1,304 - 2,126 402 625 4,464 10 - - 10,863 Ending Balance Collectively Evaluated for Impairment 666,114 466,381 176,462 240,121 31,223 294,700 213,113 6,903 71,721 - 2,166,738 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $3.0 million and $3.3 million at December 31, 2017 and 2016, respectively, 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 December 31, 2017 and December 31, 2016 (in thousands) December 31, 2017 Pass Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 677,636 $ 6,843 $ 482 $ 684,961 Agricultural Real Estate 488,672 6,529 4,030 499,231 Real Estate Construction 90,728 9,478 - 100,206 Residential 1st Mortgages 259,795 41 915 260,751 Home Equity Lines and Loans 34,476 - 49 34,525 Agricultural 264,425 6,439 2,718 273,582 Commercial 260,565 4,610 528 265,703 Consumer & Other 6,498 - 158 6,656 Leases 87,497 2,183 - 89,680 Total $ 2,170,292 $ 36,123 $ 8,880 $ 2,215,295 December 31, 2016 Pass Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 659,694 $ 6,817 $ 1,535 $ 668,046 Agricultural Real Estate 464,997 1,384 1,304 467,685 Real Estate Construction 176,462 - - 176,462 Residential 1st Mortgages 241,816 47 384 242,247 Home Equity Lines and Loans 31,558 - 67 31,625 Agricultural 283,525 11,366 434 295,325 Commercial 208,172 6,974 2,431 217,577 Consumer & Other 6,705 - 208 6,913 Leases 71,721 - - 71,721 Total $ 2,144,650 $ 26,588 $ 6,363 $ 2,177,601 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 & leases outstanding at December 31, 2017 and 2016 rated doubtful or loss. The following tables show an aging analysis of the loan & lease portfolio by the time past due at December 31, 2017 and December 31, 2016 (in thousands) December 31, 2017 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 $ - $ - $ - $ - $ - $ 684,961 $ 684,961 Agricultural Real Estate - - - - - 499,231 499,231 Real Estate Construction - - - - - 100,206 100,206 Residential 1st Mortgages 448 - - - 448 260,303 260,751 Home Equity Lines and Loans 10 - - - 10 34,515 34,525 Agricultural - - - - - 273,582 273,582 Commercial 180 - - - 180 265,523 265,703 Consumer & Other 7 - - - 7 6,649 6,656 Leases - - - - - 89,680 89,680 Total $ 645 $ - $ - $ - $ 645 $ 2,214,650 $ 2,215,295 December 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 $ - $ - $ - $ - $ - $ 668,046 $ 668,046 Agricultural Real Estate - - - 1,304 1,304 466,381 467,685 Real Estate Construction - - - - - 176,462 176,462 Residential 1st Mortgages - - - 95 95 242,152 242,247 Home Equity Lines and Loans - - - - - 31,625 31,625 Agricultural - - - 243 243 295,082 295,325 Commercial - - - 1,425 1,425 216,152 217,577 Consumer & Other 10 - - 7 17 6,896 6,913 Leases - - - - - 71,721 71,721 Total $ 10 $ - $ - $ 3,074 $ 3,084 $ 2,174,517 $ 2,177,601 There were no non-accrual loans & leases at December 31, 2017. At December 31, 2016, non-accrual loans & leases were $3.1 million. $0, The following tables show information related to impaired loans & leases at and for the year ended December 31, 2017 and December 31, 2016 (in thousands) December 31, 2017 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 104 $ 104 $ - $ 107 $ 11 Agricultural Real Estate - - - 488 - Residential 1st Mortgages 911 1,012 - 532 11 Home Equity Lines and Loans - - - 16 - Agricultural - - - 30 - $ 1,015 $ 1,116 $ - $ 1,173 $ 22 With an allowance recorded: Commercial Real Estate $ 2,973 $ 2,961 $ 366 $ 2,999 $ 104 Residential 1st Mortgages 508 571 25 469 16 Home Equity Lines and Loans 73 89 4 74 3 Agricultural - - - 409 21 Commercial 1,741 1,734 220 1,693 59 Consumer & Other 8 9 8 11 - $ 5,303 $ 5,364 $ 623 $ 5,655 $ 203 Total $ 6,318 $ 6,480 $ 623 $ 6,828 $ 225 December 31, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 184 $ 184 $ - $ 354 $ 7 Agricultural Real Estate 1,305 1,305 - 569 3 Residential 1st Mortgages 451 504 - 404 10 Home Equity Lines and Loans - - - 181 - Agricultural - - - 144 5 Commercial 3,023 3,023 - 3,053 133 $ 4,963 $ 5,016 $ - $ 4,705 $ 158 With an allowance recorded: Residential 1st Mortgages $ 430 $ 469 $ 21 $ 336 $ 13 Home Equity Lines and Loans 90 97 5 123 4 Agricultural 625 625 128 581 22 Commercial 1,441 1,640 608 1,536 8 Consumer & Other 6 13 6 12 - $ 2,592 $ 2,844 $ 768 $ 2,588 $ 47 Total $ 7,555 $ 7,860 $ 768 $ 7,293 $ 205 Total recorded investment shown in the prior table will not equal the total ending balance of loans & leases individually evaluated for impairment on the allocation of allowance table. This is because this table does not include 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 December 31, 2017, the Company allocated $623,000 of specific reserves to $6.3 million of troubled debt restructured loans, all of which were performing. At December 31, 2016, the Company allocated $736,000 of specific reserves to $5.9 million of troubled debt restructured loans, of which $4.5 million were performing. The Company had no commitments at December 31, 2017 and December 31, 2016 to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. During the period ending December 31, 2017, 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 ranged from 3 to 5 years. Modifications involving an extension of the maturity date ranged from 3 to 10 years. The following table presents loans by class modified as troubled debt restructured loans for the period ended December 31, 2017 (in thousands) December 31, 2017 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Residential 1st Mortgages 2 $ 673 $ 630 Home Equity Lines and Loans 1 32 32 Commercial 2 138 138 Consumer & Other 1 9 8 Total 6 $ 852 $ 808 The troubled debt restructurings described above had no impact on the allowance for credit losses and resulted in charge-offs of $44,000 for the twelve months ended December 31, 2017. During the period ended December 31, 2017, 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. During the period ending December 31, 2016, 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 5 to 10 years. Modifications involving an extension of the maturity date were for periods ranging from 5 to 10 years. The following table presents loans by class modified as troubled debt restructured loans for the period ended December 31, 2016 (in thousands) December 31, 2016 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Commercial Real Estate 1 $ 112 $ 112 Residential 1st Mortgages 2 289 281 Home Equity Lines and Loans 2 305 286 Total 5 $ 706 $ 679 The troubled debt restructurings described above had no impact on the allowance for credit losses and resulted in charge-offs of $27,000 for the twelve months ended December 31, 2016. During the period ended December 31, 2016, 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. |