Allowance for Credit Losses | 6. Allowance for Credit Losses The Company was originally scheduled to implement ASU 2016-13, Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments (“CECL”) as of January 1, 2020. The CARES Act and H.R. 133 provide the election to defer CECL implementation until January 1, 2022. The Company has elected to delay CECL implementation. The following tables show the allocation of the allowance for credit losses at December 31, 2020 and December 31, 2019 by portfolio segment and by impairment methodology (in thousands) December 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 - - - - (7 ) - (1,101 ) (66 ) - - (1,174 ) Recoveries - 81 - 52 78 - 280 33 - - 524 Provision 16,626 (6,576 ) (306 ) 53 (722 ) (3,262 ) (684 ) (90 ) (1,431 ) 892 4,500 Ending Balance- December 31, 2020 $ 27,679 $ 8,633 $ 1,643 $ 960 $ 2,024 $ 4,814 $ 9,961 $ 333 $ 1,731 $ 1,084 $ 58,862 Ending Balance Individually Evaluated for Impairment - - - 117 8 92 20 52 - - 289 Ending Balance Collectively Evaluated for Impairment 27,679 8,633 1,643 843 2,016 4,722 9,941 281 1,731 1,084 58,573 Loans & Leases: Ending Balance $ 958,980 $ 643,014 $ 185,741 $ 299,379 $ 34,239 $ 264,372 $ 374,816 $ 235,529 $ 103,522 $ - $ 3,099,592 Ending Balance Individually Evaluated for Impairment 104 5,629 - 2,365 158 495 233 254 - - 9,238 Ending Balance Collectively Evaluated for Impairment 958,876 637,385 185,741 297,014 34,081 263,877 374,583 235,275 103,522 - 3,090,354 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 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $876,000 and $2.6 million at December 31, 2020 and 2019, respectively, which are no longer disclosed or classified as TDR’s, since they were restructured at market terms. The following tables show the loan & lease portfolio, including unearned income allocated by management’s internal risk ratings at December 31, 2020 and December 31, 2019 (in thousands) December 31, 2020 Pass (1) Special Mention Substandard Total Loans Loans & Leases: Commercial Real Estate $ 946,621 $ 7,849 $ 4,510 $ 958,980 Agricultural Real Estate 631,043 400 11,571 643,014 Real Estate Construction 185,741 - - 185,741 Residential 1st Mortgages 298,689 - 690 299,379 Home Equity Lines and Loans 34,058 - 181 34,239 Agricultural 263,781 96 495 264,372 Commercial 373,038 1,060 718 374,816 Consumer & Other 235,063 - 466 235,529 Leases 103,522 - - 103,522 Total $ 3,071,556 $ 9,405 $ 18,631 $ 3,099,592 (1) Includes “Watch” loans of $ million. December 31, 2019 Pass (1) 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 (1) Includes “Watch” loans of $ million. 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, 2020 and 2019 rated doubtful or loss. The following tables show an aging analysis of the loan & lease portfolio, including unearned income, by the time past due at December 31, 2020 and December 31, 2019 (in thousands) December 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 $ - $ - $ - $ - $ - $ 958,980 $ 958,980 Agricultural Real Estate - - - 495 495 642,519 643,014 Real Estate Construction - - - - - 185,741 185,741 Residential 1st Mortgages - - - - - 299,379 299,379 Home Equity Lines and Loans - - - - - 34,239 34,239 Agricultural - - - - - 264,372 264,372 Commercial - - - - - 374,816 374,816 Consumer & Other 11 - - - 11 235,518 235,529 Leases - - - - - 103,522 103,522 Total $ 11 $ - $ - $ 495 $ 506 $ 3,099,086 $ 3,099,592 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 Non-accrual loans & leases at December 31, 2020 were $ . There were non-accrual loans & leases at December 31, 2019. Foregone interest income on non-accrual loans & leases, which would have been recognized during the period, if all such loans & leases had been current in accordance with their original terms, totaled $ , $ , and $ at December 31, 2020, 2019, and 2018 respectively. The following tables show information related to impaired loans & leases at and for the year ended December 31, 2020 and December 31, 2019 (in thousands) December 31, 2020 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial Real Estate $ 84 $ 84 $ - $ 764 $ 35 Agricultural Real Estate 5,629 5,629 - 5,629 352 Agricultural 3 3 - 2 - Commercial - - - 377 16 $ 5,716 $ 5,716 $ - $ 6,772 $ 403 With an allowance recorded: Commercial Real Estate $ - $ - $ - $ 21 $ 1 Agricultural Real Estate - - - 137 - Residential 1st Mortgages 1,671 1,895 84 1,652 76 Home Equity Lines and Loans 64 75 3 66 4 Agricultural 492 534 92 410 59 Commercial 234 234 13 123 18 Consumer & Other 190 191 56 194 13 $ 2,651 $ 2,929 $ 248 $ 2,603 $ 171 Total $ 8,367 $ 8,645 $ 248 $ 9,375 $ 574 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 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, since they were restructured at market terms. On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) was signed into law, and was amended and extended by the Consolidated Appropriations Act 2021 (“H.R. 133”) on December 21, 2020. The CARES Act and H.R. 133 provide 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. Since April 2020, we have restructured $ million of loans under the CARES Act and H.R. 133 guidelines. As of December 31, 2020, $ million of these loans remain in a deferral status, the other loans having returned to making principal and/or interest payments. We believe that these actions will assist these borrowers in getting through these difficult times, but no guaranties can be made that at some time in the future these loans will not be required to be accounted for as a TDR. 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, H.R. 133 and the impact of COVID-19 on the Company. At December 31, 2020, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At December 31, 2020, the Company allocated $158,000 of specific reserves to $7.9 million of troubled debt restructured loans, all of which were performing. 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, 2020 and December 31, 2019 to lend additional amounts to customers with outstanding loans that are classified 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 range from 3 months to 10 years. The following table presents loans by class modified as troubled debt restructured loans for the year ended December 31, 2020 (in thousands) December 31, 2020 Troubled Debt Restructurings Number of Loans Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Residential 1st Mortgages 2 $ 156 $ 156 Agricultural 3 495 495 Commercial 1 224 224 Total 6 $ 875 $ 875 The troubled debt restructurings described above increased the allowance for credit losses by $120,000. There were no charge-offs for the twelve months ended December 31, 2020. During the year ended December 31, 2020, there were no payment defaults on loans modified as troubled debt restructurings within twelve months following the modification. 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 $ . There were charge-offs for the twelve months ended December 31, 2019. During the year ended December 31, 2019, there were payment defaults on loans modified as troubled debt restructurings within twelve months following the modification. |