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, 2019 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, 2019 $ 11,609 $ 14,092 $ 1,249 $ 880 $ 2,761 $ 8,242 $ 11,656 $ 494 $ 4,022 $ 261 $ 55,266 Charge-Offs - - - - - - (379 ) (21 ) - - (400 ) Recoveries - - - 3 6 6 12 14 - - 41 Provision (209 ) 401 (42 ) (20 ) (29 ) (800 ) 644 (20 ) (14 ) 89 - Ending Balance- March 31, 2019 $ 11,400 $ 14,493 $ 1,207 $ 863 $ 2,738 $ 7,448 $ 11,933 $ 467 $ 4,008 $ 350 $ 54,907 Ending Balance Individually Evaluated for Impairment 214 - - 124 13 98 172 6 - - 627 Ending Balance Collectively Evaluated for Impairment 11,186 14,493 1,207 739 2,725 7,350 11,761 461 4,008 350 54,280 Loans: Ending Balance $ 815,366 $ 603,601 $ 99,837 $ 258,359 $ 40,072 $ 257,004 $ 364,439 $ 18,418 $ 106,872 $ - $ 2,563,968 Ending Balance Individually Evaluated for Impairment 4,638 7,238 - 2,469 255 200 1,591 6 - - 16,397 Ending Balance Collectively Evaluated for Impairment $ 810,728 $ 596,363 $ 99,837 $ 255,890 $ 39,817 $ 256,804 $ 362,848 $ 18,412 $ 106,872 $ - $ 2,547,571 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 March 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 - - - - (4 ) - - (17 ) - - (21 ) Recoveries - - - 3 1 6 2 11 - - 23 Provision 156 157 27 9 22 (297 ) 175 36 27 21 333 Ending Balance- March 31, 2018 $ 11,078 $ 12,242 $ 1,873 $ 827 $ 2,343 $ 7,868 $ 9,374 $ 239 $ 3,390 $ 1,443 $ 50,677 Ending Balance Individually Evaluated for Impairment 335 - - 76 17 - 205 8 - - 641 Ending Balance Collectively Evaluated for Impairment 10,743 12,242 1,873 751 2,326 7,868 9,169 231 3,390 1,443 50,036 Loans: Ending Balance $ 698,349 $ 508,400 $ 96,315 $ 264,137 $ 34,691 $ 261,427 $ 274,682 $ 6,685 $ 90,397 $ - $ 2,235,083 Ending Balance Individually Evaluated for Impairment 4,784 - - 2,427 332 - 1,713 9 - - 9,265 Ending Balance Collectively Evaluated for Impairment $ 693,565 $ 508,400 $ 96,315 $ 261,710 $ 34,359 $ 261,427 $ 272,969 $ 6,676 $ 90,397 $ - $ 2,225,818 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $2.7 million at March 31, 2019, $2.8 million at December 31, 2018 and $2.9 million at March 31, 2018, which are no longer 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, 2019 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 813,090 $ 2,276 $ - $ 815,366 Agricultural Real Estate 587,444 2,847 13,310 603,601 Real Estate Construction 99,837 - - 99,837 Residential 1st Mortgages 257,878 - 481 258,359 Home Equity Lines & Loans 40,028 - 44 40,072 Agricultural 250,630 6,167 207 257,004 Commercial 360,525 2,983 931 364,439 Consumer & Other 18,263 - 155 18,418 Leases 106,872 - - 106,872 Total $ 2,534,567 $ 14,273 $ 15,128 $ 2,563,968 December 31, 2018 Pass Special 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 March 31, 2018 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 691,537 $ 6,812 $ - $ 698,349 Agricultural Real Estate 495,936 8,537 3,927 508,400 Real Estate Construction 86,779 9,536 - 96,315 Residential 1st Mortgages 263,101 - 1,036 264,137 Home Equity Lines & Loans 34,643 - 48 34,691 Agricultural 252,553 6,286 2,588 261,427 Commercial 268,745 5,460 477 274,682 Consumer & Other 6,565 - 120 6,685 Leases 88,320 2,077 - 90,397 Total $ 2,188,179 $ 38,708 $ 8,196 $ 2,235,083 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, 2019, December 31, 2018, and March 31, 2018, 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, 2019 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 $ - $ - $ - $ - $ - $ 815,366 $ 815,366 Agricultural Real Estate - - - - - 603,601 603,601 Real Estate Construction - - - - - 99,837 99,837 Residential 1st Mortgages 707 - - - 707 257,652 258,359 Home Equity Lines & Loans - - - - - 40,072 40,072 Agricultural - - - - - 257,004 257,004 Commercial - - - - - 364,439 364,439 Consumer & Other 20 - - - 20 18,398 18,418 Leases - - - - - 106,872 106,872 Total $ 727 $ - $ - $ - $ 727 $ 2,563,241 $ 2,563,968 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 March 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 $ - $ - $ - $ - $ - $ 698,349 $ 698,349 Agricultural Real Estate - - - - - 508,400 508,400 Real Estate Construction - - - - - 96,315 96,315 Residential 1st Mortgages 14 49 - 81 144 263,993 264,137 Home Equity Lines & Loans 20 - - - 20 34,671 34,691 Agricultural - - - - - 261,427 261,427 Commercial - 14 - - 14 274,668 274,682 Consumer & Other 8 - - - 8 6,677 6,685 Leases - - - - - 90,397 90,397 Total $ 42 $ 63 $ - $ 81 $ 186 $ 2,234,897 $ 2,235,083 The following tables show information related to impaired loans & leases for the periods indicated (in thousands) March 31, 2019 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 93 $ 93 $ - $ 94 $ 2 Agricultural Real Estate 7,239 7,238 - 7,239 73 $ 7,332 $ 7,331 $ - $ 7,333 $ 75 With an allowance recorded: Commercial Real Estate $ 2,883 $ 2,875 $ 214 $ 2,893 $ 23 Residential 1st Mortgages 1,625 1,829 81 1,633 21 Home Equity Lines & Loans 73 83 4 74 1 Agricultural 201 200 98 101 - Commercial 1,596 1,590 172 1,620 14 Consumer & Other 6 7 6 6 - $ 6,384 $ 6,584 $ 575 $ 6,327 $ 59 Total $ 13,716 $ 13,915 $ 575 $ 13,660 $ 134 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 March 31, 2018 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 102 $ 102 $ - $ 103 $ 2 Residential 1st Mortgages 903 1,005 - 907 8 $ 1,005 $ 1,107 $ - $ 1,010 $ 10 With an allowance recorded: Commercial Real Estate $ 2,955 $ 2,943 $ 335 $ 2,964 $ 24 Residential 1st Mortgages 583 649 29 546 7 Home Equity Lines & Loans 78 88 4 76 1 Commercial 1,720 1,713 205 1,731 15 Consumer & Other 8 8 8 8 - $ 5,344 $ 5,401 $ 581 $ 5,325 $ 47 Total $ 6,349 $ 6,508 $ 581 $ 6,335 $ 57 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 at a market rate, are currently performing and are no longer disclosed or classified as TDR’s. At March 31, 2019, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At March 31, 2019, the Company allocated $575,000 of specific reserves to $13.7 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at March 31, 2019 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three-month period ended March 31, 2019, the terms of one loan was modified as a troubled debt restructuring. The modification involved a reduction of the stated interest rate of the loan for 5 years and an extension of the maturity date for 10 years. The following table presents loans or leases by class modified as TDRs during the three-month period ended March 31, 2019 (in thousands): March 31, 2019 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Agricultural 1 $ 201 $ 201 Total 1 $ 201 $ 201 The troubled debt restructurings described above increased the allowance for credit losses by $84,000 for the three months ended March 31, 2019. During the three months ended March 31, 2019, the twelve months ended December 31, 2018, and the three months ended March 31, 2018, 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, 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 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. At March 31, 2018, the Company allocated $577,000 of specific reserves to $6.2 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at March 31, 2018 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three-month period ending March 31, 2018, there were no loans & leases modified as a troubled debt restructuring. |