Loans & Leases and Allowance for Credit Losses | 5. Loans & Leases and Allowance for Credit Losses Loans & Leases consisted of the following: Loan & Lease Portfolio (in thousands) March 31, 2020 December 31, 2019 March 31, 2019 Commercial Real Estate $ 868,736 $ 846,486 $ 823,028 Agricultural Real Estate 594,154 625,767 603,601 Real Estate Construction 126,956 115,644 99,837 Residential 1st Mortgages 256,732 255,253 258,359 Home Equity Lines & Loans 40,747 39,270 40,072 Agricultural 264,771 292,904 257,004 Commercial 404,329 384,795 364,439 Consumer & Other 14,839 15,422 18,418 Leases 105,362 104,470 105,823 Total Gross Loans & Leases 2,676,626 2,680,011 2,570,581 Less: Unearned Income 6,517 6,984 6,613 Subtotal 2,670,109 2,673,027 2,563,968 Less: Allowance for Credit Losses 54,824 55,012 54,907 Net Loans & Leases $ 2,615,285 $ 2,618,015 $ 2,509,061 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, 2020 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, 2020 $ 11,053 $ 15,128 $ 1,949 $ 855 $ 2,675 $ 8,076 $ 11,466 $ 456 $ 3,162 $ 192 $ 55,012 Charge-Offs - - - - - - (244 ) (21 ) - - (265 ) Recoveries - - - 19 20 28 2 8 - - 77 Provision 69 (659 ) (22 ) 163 88 (1,145 ) 990 (61 ) 26 551 - Ending Balance- March 31, 2020 $ 11,122 $ 14,469 $ 1,927 $ 1,037 $ 2,783 $ 6,959 $ 12,214 $ 382 $ 3,188 $ 743 $ 54,824 Ending Balance Individually Evaluated for Impairment - - - 116 10 398 11 60 - - 595 Ending Balance Collectively Evaluated for Impairment 11,122 14,469 1,927 921 2,773 6,561 12,203 322 3,188 743 54,229 Loans: Ending Balance $ 861,311 $ 594,154 $ 126,956 $ 256,732 $ 40,747 $ 264,771 $ 404,329 $ 14,839 $ 106,270 $ - $ 2,670,109 Ending Balance Individually Evaluated for Impairment 4,486 5,629 - 2,310 200 733 1,517 196 - - 15,071 Ending Balance Collectively Evaluated for Impairment $ 856,825 $ 588,525 $ 126,956 $ 254,422 $ 40,547 $ 264,038 $ 402,812 $ 14,643 $ 106,270 $ - $ 2,655,038 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 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 - 6 - 3 6 - 12 14 - - 41 Provision (209 ) 395 (42 ) (20 ) (29 ) (794 ) 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 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $2.5 million at March 31, 2020, $2.6 million at December 31, 2019 and $2.7 million at March 31, 2019, 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, 2020 Pass Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 854,346 $ 6,965 $ - $ 861,311 Agricultural Real Estate 580,205 1,136 12,813 594,154 Real Estate Construction 126,956 - - 126,956 Residential 1st Mortgages 256,027 - 705 256,732 Home Equity Lines & Loans 40,577 - 170 40,747 Agricultural 263,794 - 977 264,771 Commercial 400,735 2,321 1,273 404,329 Consumer & Other 14,392 - 447 14,839 Leases 106,270 - - 106,270 Total $ 2,643,302 $ 10,422 $ 16,385 $ 2,670,109 December 31, 2019 Pass Special Mention Substandard Total Loans & Leases 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 & 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 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 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, 2020, December 31, 2019, and March 31, 2019, 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, 2020 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 $ - $ - $ - $ - $ - $ 861,311 $ 861,311 Agricultural Real Estate - - - - - 594,154 594,154 Real Estate Construction - - - - - 126,956 126,956 Residential 1st Mortgages - - - - - 256,732 256,732 Home Equity Lines & Loans 226 - - - 226 40,521 40,747 Agricultural - - - 549 549 264,222 264,771 Commercial 250 - - - 250 404,079 404,329 Consumer & Other 7 - - - 7 14,832 14,839 Leases - - - - - 106,270 106,270 Total $ 483 $ - $ - $ 549 $ 1,032 $ 2,669,077 $ 2,670,109 December 31, 2019 30-59 Days 60-89 Days 90 Days and Nonaccrual Total Past Current Total 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 & 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 March 31, 2019 30-59 Days 60-89 Days 90 Days and Nonaccrual Total Past Current Total 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 The following tables show information related to impaired loans & leases for the periods indicated (in thousands) March 31, 2020 Recorded Unpaid Related Average Interest With no related allowance recorded: Commercial Real Estate $ 2,888 $ 2,888 $ - $ 1,487 $ 29 Agricultural Real Estate 5,629 5,629 - 5,642 89 Commercial 1,507 1,507 - 754 15 $ 10,024 $ 10,024 $ - $ 7,883 $ 133 With an allowance recorded: Commercial Real Estate $ - $ - $ - $ 1,411 $ - Agricultural Real Estate 549 549 214 275 - Residential 1st Mortgages 1,550 1,761 77 1,556 19 Home Equity Lines & Loans 67 78 3 68 1 Agricultural 184 184 184 186 2 Commercial 11 11 11 770 - Consumer & Other 196 196 61 198 4 $ 2,557 $ 2,779 $ 550 $ 4,464 $ 26 Total $ 12,581 $ 12,803 $ 550 $ 12,347 $ 159 December 31, 2019 Recorded Unpaid Related Allowance Average Investment Interest 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 & 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 March 31, 2019 Recorded Unpaid Related 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 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. 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. On March 27, 2020 the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) was signed into law by Congress. The CARES Act provides financial institutions, under specific circumstances, the opportunity to temporarily suspend certain requirements under generally accepted accounting principles related to TDR’s for a limited period of time to account for the effects of COVID-19. In March 2020, a joint statement was issued by federal and state regulatory agencies, after consultation with the FASB, to clarify that short-term loan modifications are not TDRs if made on a good-faith basis in response to COVID-19 to borrowers who were current prior to any relief. Under this guidance, six months is provided as an example of short-term, and current is defined as less than 30 days past due at the time the modification program is implemented. The guidance also provides that these modified loans generally will not be classified as nonaccrual during the term of the modification. For borrowers who are 30 days or more past due when enrolling in a loan modification program related to the COVID-19 pandemic, we evaluate the loan modifications under our existing TDR framework, and where such a loan modification would result in a more than insignificant concession to a borrower experiencing financial difficulty, the loan will be accounted for as a TDR and will generally not accrue interest. See “Note 2 – Risks and Uncertainties” for additional information on the CARES Act and the impact of COVID-19 on the Company. At March 31, 2020, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At March 31, 2020, the Company allocated $336,000 of specific reserves to $12.6 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at March 31, 2020 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three-month period ended March 31, 2020, no loans or leases were modified as a troubled debt restructuring. During the three months ended March 31, 2020, the year ended December 31, 2019, and the three months ended March 31, 2019, 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, 2019, the Company allocated $612,000 of specific reserves to $12.1 million of troubled debt restructured loans, all of which were performing. The Company had no commitments at December 31, 2019 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 period 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. 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. |