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) September 30, 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 - - - - - - (592 ) (62 ) - - (654 ) Recoveries - - - 8 20 34 40 40 - - 142 Provision (847 ) 731 480 (33 ) (79 ) (431 ) 601 3 (969 ) 744 200 Ending Balance- September 30, 2019 $ 10,762 $ 14,823 $ 1,729 $ 855 $ 2,702 $ 7,845 $ 11,705 $ 475 $ 3,053 $ 1,005 $ 54,954 Third Quarter Allowance for Credit Losses: Beginning Balance- July 1, 2019 $ 10,680 $ 14,572 $ 1,697 $ 864 $ 2,743 $ 7,481 $ 12,267 $ 464 $ 3,100 $ 1,257 $ 55,125 Charge-Offs - - - - - - (213 ) (22 ) - - (235 ) Recoveries - - - 2 9 23 17 13 - - 64 Provision 82 251 32 (11 ) (50 ) 341 (366 ) 20 (47 ) (252 ) - Ending Balance- September 30, 2019 $ 10,762 $ 14,823 $ 1,729 $ 855 $ 2,702 $ 7,845 $ 11,705 $ 475 $ 3,053 $ 1,005 $ 54,954 Ending Balance Individually Evaluated for Impairment 253 - - 121 12 95 147 5 - - 633 Ending Balance Collectively Evaluated for Impairment 10,509 14,823 1,729 734 2,690 7,750 11,558 470 3,053 1,005 54,321 Loans & Leases: Ending Balance $ 816,668 $ 617,310 $ 98,662 $ 255,394 $ 39,490 $ 289,182 $ 381,774 $ 16,871 $ 101,771 $ - $ 2,617,122 Ending Balance Individually Evaluated for Impairment 4,563 5,678 - 2,422 237 192 1,538 5 - - 14,635 Ending Balance Collectively Evaluated for Impairment $ 812,105 $ 611,632 $ 98,662 $ 252,972 $ 39,253 $ 288,990 $ 380,236 $ 16,866 $ 101,771 $ - $ 2,602,487 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 September 30, 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 - - - (12 ) (14 ) - (613 ) (84 ) - - (723 ) Recoveries - - - 12 4 40 19 40 - - 115 Provision (31 ) 1,422 (372 ) 59 284 4 1,029 142 430 366 3,333 Ending Balance- September 30, 2018 $ 10,891 $ 13,507 $ 1,474 $ 874 $ 2,598 $ 8,203 $ 9,632 $ 307 $ 3,793 $ 1,788 $ 53,067 Third Quarter Allowance for Credit Losses: Beginning Balance- July 1, 2018 $ 10,783 $ 13,314 $ 1,616 $ 864 $ 2,548 $ 7,658 $ 9,436 $ 270 $ 3,400 $ 1,248 $ 51,137 Charge-Offs - - - - (10 ) - (599 ) (25 ) - - (634 ) Recoveries - - - 6 2 27 16 13 - - 64 Provision 108 193 (142 ) 4 58 518 779 49 393 540 2,500 Ending Balance- September 30, 2018 $ 10,891 $ 13,507 $ 1,474 $ 874 $ 2,598 $ 8,203 $ 9,632 $ 307 $ 3,793 $ 1,788 $ 53,067 Ending Balance Individually Evaluated for Impairment 314 - - 121 15 - 192 7 - - 649 Ending Balance Collectively Evaluated for Impairment 10,577 13,507 1,474 753 2,583 8,203 9,440 300 3,793 1,788 52,418 Loans & Leases: Ending Balance $ 767,410 $ 553,608 $ 92,521 $ 263,549 $ 38,490 $ 287,821 $ 304,333 $ 7,723 $ 101,147 $ - $ 2,416,602 Ending Balance Individually Evaluated for Impairment 4,713 7,238 - 2,426 305 - 1,670 7 - - 16,359 Ending Balance Collectively Evaluated for Impairment $ 762,697 $ 546,370 $ 92,521 $ 261,123 $ 38,185 $ 287,821 $ 302,663 $ 7,716 $ 101,147 $ - $ 2,400,243 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $2.6 million at September 30, 2019, $2.8 million at December 31, 2018, and $2.8 million at September 30, 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) September 30, 2019 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 814,560 $ 2,108 $ - $ 816,668 Agricultural Real Estate 602,781 2,491 12,038 617,310 Real Estate Construction 98,662 - - 98,662 Residential 1st Mortgages 254,594 - 800 255,394 Home Equity Lines & Loans 39,374 - 116 39,490 Agricultural 284,211 4,168 803 289,182 Commercial 377,779 2,839 1,156 381,774 Consumer & Other 16,436 - 435 16,871 Leases 101,771 - - 101,771 Total $ 2,590,168 $ 11,606 $ 15,348 $ 2,617,122 December 31, 2018 Pass Special Mention Substandard Total Loans & Leases 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 & 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 September 30, 2018 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 764,839 $ 2,571 $ - $ 767,410 Agricultural Real Estate 537,027 3,271 13,310 553,608 Real Estate Construction 92,521 - - 92,521 Residential 1st Mortgages 262,946 - 603 263,549 Home Equity Lines & Loans 38,443 - 47 38,490 Agricultural 281,698 4,635 1,488 287,821 Commercial 303,507 171 655 304,333 Consumer & Other 7,552 - 171 7,723 Leases 101,147 - - 101,147 Total $ 2,389,680 $ 10,648 $ 16,274 $ 2,416,602 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 September 30, 2019, December 31, 2018, and September 30, 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) September 30, 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 $ - $ - $ - $ - $ - $ 816,668 $ 816,668 Agricultural Real Estate - - - - - 617,310 617,310 Real Estate Construction - - - - - 98,662 98,662 Residential 1st Mortgages - - - - - 255,394 255,394 Home Equity Lines & Loans - 84 - - 84 39,406 39,490 Agricultural 250 - - - 250 288,932 289,182 Commercial 258 - - - 258 381,516 381,774 Consumer & Other 9 60 - - 69 16,802 16,871 Leases - - - - - 101,771 101,771 Total $ 517 $ 144 $ - $ - $ 661 $ 2,616,461 $ 2,617,122 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 & 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 September 30, 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 $ - $ - $ - $ - $ - $ 767,410 $ 767,410 Agricultural Real Estate - - - - - 553,608 553,608 Real Estate Construction - - - - - 92,521 92,521 Residential 1st Mortgages 167 - - - 167 263,382 263,549 Home Equity Lines & Loans - - - - - 38,490 38,490 Agricultural 150 - - - 150 287,671 287,821 Commercial 21 - - - 21 304,312 304,333 Consumer & Other 17 - - 17 7,706 7,723 Leases - - - - 101,147 101,147 Total $ 355 $ - $ - $ - $ 355 $ 2,416,247 $ 2,416,602 The following tables show information related to impaired loans & leases for the periods indicated (in thousands) Three Months Ended September 30, 2019 Nine Months Ended September 30, 2019 September 30, 2019 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 $ 89 $ 89 $ - $ 90 $ 2 $ 92 $ 6 Agricultural Real Estate 5,678 5,678 - 5,691 89 6,467 290 Commercial - - - 16 - 11 1 $ 5,767 $ 5,767 $ - $ 5,797 $ 91 $ 6,570 $ 297 With an allowance recorded: Commercial Real Estate $ 2,840 $ 2,840 $ 253 $ 2,853 $ 24 $ 2,873 $ 71 Residential 1st Mortgages 1,601 1,810 80 1,608 18 1,620 56 Home Equity Lines & Loans 70 80 4 71 1 72 3 Agricultural 192 192 95 195 2 165 4 Commercial 1,538 1,538 147 1,545 13 1,580 40 Consumer & Other 5 6 5 6 - 6 - $ 6,246 $ 6,466 $ 584 $ 6,278 $ 58 6,316 $ 174 Total $ 12,013 $ 12,233 $ 584 $ 12,075 $ 149 $ 12,886 $ 471 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 & 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 Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 September 30, 2018 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 $ 98 $ 98 $ - $ 99 $ 2 $ 101 $ 6 Agricultural Real Estate 7,239 7,238 - 3,620 6 804 6 Residential 1st Mortgages - - - - - 553 8 $ 7,337 $ 7,336 $ - $ 3,719 $ 8 $ 1,458 $ 20 With an allowance recorded: Commercial Real Estate $ 2,920 $ 2,910 $ 314 $ 2,929 $ 24 $ 2,950 $ 72 Residential 1st Mortgages 1,562 1,739 77 1,630 12 989 32 Home Equity Lines & Loans 75 85 4 76 1 76 3 Commercial 1,675 1,670 192 1,986 14 1,879 44 Consumer & Other 7 7 7 7 - 8 - $ 6,239 $ 6,411 $ 594 $ 6,628 $ 51 5,902 $ 151 Total $ 13,576 $ 13,747 $ 594 $ 10,347 $ 59 $ 7,360 $ 171 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. A loan or lease can be removed from TDR status if it was restructured at a market rate in a prior calendar year and is currently in compliance with its modified terms. However, these loans or leases continue to be classified as impaired and are individually evaluated for impairment. At September 30, 2019, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At September 30, 2019, the Company allocated $584,000 of specific reserves to $12.0 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at September 30, 2019, to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the nine-month period ended September 30, 2019, there was one loan modified as a troubled debt restructuring. When a loan is restructured, the modification of the terms 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. This loan had no rate reduction but the maturity date was extended for 6 years. The following table presents loans or leases by class modified as troubled debt restructured loans or leases during the three and nine-month periods ended September 30, 2019 (in thousands) Three Months Ended September 30, 2019 Nine Months Ended September 30, 2019 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 Agricultural - $ - $ - 1 $ 201 $ 201 Total - $ - $ - 1 $ 201 $ 201 The TDRs described above had minimal impact on the allowance for credit losses for the three and nine-month periods ended September 30, 2019. During the three and nine-months ended September 30, 2019, the year ended December 31, 2018, and the three and nine-month periods ended September 30, 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. The Company had no commitments at December 31, 2018, to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. During the year ended December 31, 2018, the terms of certain loans were modified as troubled debt restructurings. 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 year ended December 31, 2018 (in thousands) Year ended 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 year ended December 31, 2018. During the year 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. At September 30, 2018, the Company allocated $594,000 of specific reserves to $13.6 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at September 30, 2018, to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the nine-month period ended September 30, 2018, there were two loans & leases modified as a troubled debt restructuring. Modifications involving a reduction of the stated interest rate were for 5 years. Modifications involving an extension of the maturity date was 10 years. The following table presents loans or leases by class modified as troubled debt restructured loans or leases during the three and nine-month periods ended September 30, 2018 (in thousands) Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 Troubled Debt Restructurings Number of Pre-Modification Post-Modification Outstanding Recorded Investment Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Agricultural Real Estate 1 $ 7,239 $ 7,239 1 $ 7,239 $ 7,239 Residential 1st Mortgages - - - 1 175 163 Total 1 $ 7,239 $ 7,239 2 $ 7,414 $ 7,402 The TDRs described above had minimal impact on the allowance for credit losses for the three and nine-month periods ended September 30, 2018. |