Allowance for Credit Losses | 6. Allowance for Credit Losses The following tables show the allocation of the allowance for credit losses at December 31, 2018 and December 31, 2017 by portfolio segment and by impairment methodology (in thousands) December 31, 2018 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, 2018 $ 10,922 $ 12,085 $ 1,846 $ 815 $ 2,324 $ 8,159 $ 9,197 $ 209 $ 3,363 $ 1,422 $ 50,342 Charge-Offs - - - (31 ) (8 ) - (613 ) (115 ) - - (767 ) Recoveries 2 - - 15 6 61 20 54 - - 158 Provision 685 2,007 (597 ) 81 439 22 3,052 346 659 (1,161 ) 5,533 Ending Balance- December 31, 2018 $ 11,609 $ 14,092 $ 1,249 $ 880 $ 2,761 $ 8,242 $ 11,656 $ 494 $ 4,022 $ 261 $ 55,266 Ending Balance Individually Evaluated for Impairment 234 - - 125 15 - 185 6 - - 565 Ending Balance Collectively Evaluated for Impairment 11,375 14,092 1,249 755 2,746 8,242 11,471 488 4,022 261 54,701 Loans & Leases: Ending Balance $ 826,549 $ 584,625 $ 98,568 $ 259,736 $ 40,789 $ 290,463 $ 343,834 $ 19,412 $ 107,265 $ - $ 2,571,241 Ending Balance Individually Evaluated for Impairment 4,676 7,238 - 2,491 297 - 1,639 6 - - 16,347 Ending Balance Collectively Evaluated for Impairment 821,873 577,387 98,568 257,245 40,492 290,463 342,195 19,406 107,265 - 2,554,894 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 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $2.8 million and $3.0 million at December 31, 2018 and 2017, 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, 2018 and December 31, 2017 (in thousands) December 31, 2018 Pass Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 823,983 $ 2,566 $ - $ 826,549 Agricultural Real Estate 566,612 4,703 13,310 584,625 Real Estate Construction 98,568 - - 98,568 Residential 1st Mortgages 259,208 - 528 259,736 Home Equity Lines and Loans 40,744 - 45 40,789 Agricultural 284,561 5,433 469 290,463 Commercial 343,085 163 586 343,834 Consumer & Other 19,229 - 183 19,412 Leases 107,265 - - 107,265 Total $ 2,543,255 $ 12,865 $ 15,121 $ 2,571,241 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 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, 2018 and 2017 rated doubtful or loss. The following tables show an aging analysis of the loan & lease portfolio by the time past due at December 31, 2018 and December 31, 2017 (in thousands) December 31, 2018 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 $ - $ 731 $ - $ - $ 731 $ 825,818 $ 826,549 Agricultural Real Estate - - - - - 584,625 584,625 Real Estate Construction 327 - - - 327 98,241 98,568 Residential 1st Mortgages 367 - - - 367 259,369 259,736 Home Equity Lines and Loans - - - - - 40,789 40,789 Agricultural - - - - - 290,463 290,463 Commercial - - - - - 343,834 343,834 Consumer & Other 13 - - - 13 19,399 19,412 Leases - - - - - 107,265 107,265 Total $ 707 $ 731 $ - $ - $ 1,438 $ 2,569,803 $ 2,571,241 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 There were no non-accrual loans & leases at December 31, 2018 or at December 31, 2017. $0, The following tables show information related to impaired loans & leases at and for the year ended December 31, 2018 and December 31, 2017 (in thousands) December 31, 2018 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 95 $ 96 $ - $ 99 $ 8 Agricultural Real Estate 7,239 7,238 - 3,620 119 Residential 1st Mortgages - - - 226 8 $ 7,334 $ 7,334 $ - $ 3,945 $ 135 With an allowance recorded: Commercial Real Estate $ 2,902 $ 2,892 $ 234 $ 2,929 $ 96 Residential 1st Mortgages 1,640 1,838 82 1,371 48 Home Equity Lines and Loans 74 84 4 76 4 Commercial 1,644 1,639 185 1,834 58 Consumer & Other 6 7 6 7 - $ 6,266 $ 6,460 $ 511 $ 6,217 $ 206 Total $ 13,600 $ 13,794 $ 511 $ 10,162 $ 341 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 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, 2018, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At December 31, 2018, the Company allocated $511,000 of specific reserves to $13.6 million of troubled debt restructured loans, all of which were performing. 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. The Company had no commitments at December 31, 2018 and December 31, 2017 to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. During the period ending December 31, 2018, 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 5 years. Modifications involving an extension of the maturity date were for 10 years. The following table presents loans by class modified as troubled debt restructured loans for the period ended December 31, 2018 (in thousands) December 31, 2018 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Agricultural Real Estate 1 $ 7,239 $ 7,239 Residential 1st Mortgages 2 286 255 Total 3 $ 7,525 $ 7,494 The troubled debt restructurings described above had minimal impact on the allowance for credit losses and resulted in charge-offs of $31,000 for the twelve months ended December 31, 2018. During the period ended December 31, 2018, 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, 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. |