Allowance for Credit Losses | 5. Allowance for Credit Losses The following tables show the allocation of the allowance for credit losses at December 31, 2019 and December 31, 2018 by portfolio segment and by impairment methodology (in thousands) December 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 - - - - - - (592 ) (83 ) - - (675 ) Recoveries - 38 - 13 28 - 90 52 - - 221 Provision (556 ) 998 700 (38 ) (114 ) (166 ) 312 (7 ) (860 ) (69 ) 200 Ending Balance- December 31, 2019 $ 11,053 $ 15,128 $ 1,949 $ 855 $ 2,675 $ 8,076 $ 11,466 $ 456 $ 3,162 $ 192 $ 55,012 Ending Balance Individually Evaluated for Impairment 234 - - 118 12 99 137 61 - - 661 Ending Balance Collectively Evaluated for Impairment 10,819 15,128 1,949 737 2,663 7,977 11,329 395 3,162 192 54,351 Loans & Leases: Ending Balance $ 838,570 $ 625,767 $ 115,644 $ 255,253 $ 39,270 $ 292,904 $ 384,795 $ 15,422 $ 105,402 $ - $ 2,673,027 Ending Balance Individually Evaluated for Impairment 4,524 5,654 - 2,368 229 188 1,528 200 - - 14,691 Ending Balance Collectively Evaluated for Impairment 834,046 620,113 115,644 252,885 39,041 292,716 383,267 15,222 105,402 - 2,658,336 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 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $2.6 million and $2.8 million at December 31, 2019 and 2018, 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, 2019 and December 31, 2018 (in thousands) December 31, 2019 Pass Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 831,941 $ 6,629 $ - $ 838,570 Agricultural Real Estate 611,792 1,136 12,839 625,767 Real Estate Construction 115,644 - - 115,644 Residential 1st Mortgages 254,459 - 794 255,253 Home Equity Lines and Loans 39,092 - 178 39,270 Agricultural 289,276 2,617 1,011 292,904 Commercial 380,650 3,239 906 384,795 Consumer & Other 14,934 - 488 15,422 Leases 105,402 - - 105,402 Total $ 2,643,190 $ 13,621 $ 16,216 $ 2,673,027 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 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, 2019 and 2018 rated doubtful or loss. The following tables show an aging analysis of the loan & lease portfolio by the time past due at December 31, 2019 and December 31, 2018 (in thousands) December 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 $ - $ - $ - $ - $ - $ 838,570 $ 838,570 Agricultural Real Estate - - - - - 625,767 625,767 Real Estate Construction 240 - - - 240 115,404 115,644 Residential 1st Mortgages - - - - - 255,253 255,253 Home Equity Lines and Loans - - - - - 39,270 39,270 Agricultural - - - - - 292,904 292,904 Commercial 77 - - - 77 384,718 384,795 Consumer & Other 35 - - - 35 15,387 15,422 Leases - - - - - 105,402 105,402 Total $ 352 $ - $ - $ - $ 352 $ 2,672,675 $ 2,673,027 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 There were no non-accrual loans & leases at December 31, 2019 or at December 31, 2018. There was no i The following tables show information related to impaired loans & leases at and for the year ended December 31, 2019 and December 31, 2018 (in thousands) December 31, 2019 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 86 $ 86 $ - $ 90 $ 8 Agricultural Real Estate 5,654 5,654 - 6,069 379 Commercial - - - 8 1 $ 5,740 $ 5,740 $ - $ 6,167 $ 388 With an allowance recorded: Commercial Real Estate $ 2,822 $ 2,822 $ 234 $ 2,853 $ 94 Residential 1st Mortgages 1,562 1,770 74 1,601 73 Home Equity Lines and Loans 68 79 7 71 4 Agricultural 188 188 99 195 6 Commercial 1,528 1,528 137 1,554 53 Consumer & Other 200 200 61 54 - $ 6,368 $ 6,587 $ 612 $ 6,328 $ 230 Total $ 12,108 $ 12,327 $ 612 $ 12,495 $ 618 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 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, 2019, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At December 31, 2019, the Company allocated $612,000 of specific reserves to $12.1 million of troubled debt restructured loans, all of which were performing. 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, 2019 and 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, 2019, 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. There were no modifications involving a reduction of the stated interest rate. Modifications involving an extension of the maturity date ranged from 3 months to 6 years. The following table presents loans by class modified as troubled debt restructured loans for the year ended December 31, 2019 (in thousands) December 31, 2019 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Agricultural 1 $ 201 $ 201 Consumer & Other 1 195 195 Total 2 $ 396 $ 396 The troubled debt restructurings described above increased the allowance for credit losses by $101,000. There were no charge-offs for the twelve months ended December 31, 2019. During the year ended December 31, 2019, 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 year ended 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 year 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 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. |