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 by portfolio segment and by impairment methodology at the dates indicated (in thousands) June 30 2021 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- December 31, 2020 $ 27,679 $ 8,633 $ 1,643 $ 960 $ 2,024 $ 4,814 $ 9,961 $ 333 $ 1,731 $ 1,084 $ 58,862 Charge-Offs - - - - - - - (16 ) - - (16 ) Recoveries - - - 59 11 5 45 13 - - 133 Provision 1,211 474 (238 ) (62 ) (136 ) (267 ) (86 ) (49 ) (92 ) 495 1,250 Ending Balance- June 30 2021 $ 28,890 $ 9,107 $ 1,405 $ 957 $ 1,899 $ 4,552 $ 9,920 $ 281 $ 1,639 $ 1,579 $ 60,229 Second Quarter Allowance for Credit Losses: Beginning Balance- March 31, 2021 $ 29,066 $ 9,048 $ 1,647 $ 967 $ 1,914 $ 4,247 $ 9,976 $ 296 $ 1,674 $ 1,340 $ 60,175 Charge-Offs - - - - - - - (8 ) - - (8 ) Recoveries - - - 31 7 2 16 6 - - 62 Provision (176 ) 59 (242 ) (41 ) (22 ) 303 (72 ) (13 ) (35 ) 239 - Ending Balance- June 30 2021 $ 28,890 $ 9,107 $ 1,405 $ 957 $ 1,899 $ 4,552 $ 9,920 $ 281 $ 1,639 $ 1,579 $ 60,229 Ending Balance Individually Evaluated for Impairment - - - 97 7 - 11 44 - - 159 Ending Balance Collectively Evaluated for Impairment 28,890 9,107 1,405 860 1,892 4,552 9,909 237 1,639 1,579 60,070 Loans & Leases: Ending Balance $ 1,020,077 $ 630,515 $ 170,933 $ 304,859 $ 32,026 $ 236,436 $ 361,432 $ 177,042 $ 99,876 $ - $ 3,033,196 Ending Balance Individually Evaluated for Impairment 93 - - 1,929 140 6,177 224 182 - - 8,745 Ending Balance Collectively Evaluated for Impairment $ 1,019,984 $ 630,515 $ 170,933 $ 302,930 $ 31,886 $ 230,259 $ 361,208 $ 176,860 $ 99,876 $ - $ 3,024,451 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- December 31, 2019 $ 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 - - - 52 78 81 280 33 - - 524 Provision 16,626 (6,495 ) (306 ) 53 (722 ) (3,343 ) (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 June 30 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- December 31, 2019 $ 11,053 $ 15,128 $ 1,949 $ 855 $ 2,675 $ 8,076 $ 11,466 $ 456 $ 3,162 $ 192 $ 55,012 Charge-Offs - - - - (7 ) - (426 ) (29 ) - - (462 ) Recoveries - - - 46 34 30 80 18 - - 208 Provision 10,370 (6,107 ) (497 ) 870 (463 ) (3,316 ) (1,077 ) (86 ) (362 ) 968 300 Ending Balance- June 30 2020 $ 21,423 $ 9,021 $ 1,452 $ 1,771 $ 2,239 $ 4,790 $ 10,043 $ 359 $ 2,800 $ 1,160 $ 55,058 Second Quarter Allowance for Credit Losses: Beginning Balance- March 31, 2020 $ 11,122 $ 14,469 $ 1,927 $ 1,037 $ 2,783 $ 6,959 $ 12,214 $ 382 $ 3,188 $ 743 $ 54,824 Charge-Offs - - - - (7 ) - (182 ) (8 ) - - (197 ) Recoveries - - - 26 13 3 79 10 - - 131 Provision 10,301 (5,448 ) (475 ) 708 (550 ) (2,172 ) (2,068 ) (25 ) (388 ) 417 300 Ending Balance- June 30 2020 $ 21,423 $ 9,021 $ 1,452 $ 1,771 $ 2,239 $ 4,790 $ 10,043 $ 359 $ 2,800 $ 1,160 $ 55,058 Ending Balance Individually Evaluated for Impairment 6 - - 121 8 79 - 25 - - 239 Ending Balance Collectively Evaluated for Impairment 21,417 9,021 1,452 1,650 2,231 4,711 10,043 334 2,800 1,160 54,819 Loans & Leases: Ending Balance $ 855,762 $ 635,077 $ 166,548 $ 272,209 $ 37,966 $ 261,986 $ 369,817 $ 361,035 $ 104,112 $ - $ 3,064,512 Ending Balance Individually Evaluated for Impairment 1,663 5,629 - 2,411 168 473 10 195 - - 10,549 Ending Balance Collectively Evaluated for Impairment $ 854,099 $ 629,448 $ 166,548 $ 269,798 $ 37,798 $ 261,513 $ 369,807 $ 360,840 $ 104,112 $ - $ 3,053,963 The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $361,000 at June 30, 2021, $876,000 at December 31, 2020 and $3.1 million at June 30, 2020, which are no longer disclosed or classified as TDRs since they were restructured at market terms. The following tables show the loan & lease portfolio allocated by management’s internal risk ratings at the dates indicated (in thousands) June 30 2021 Pass (1) Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 1,004,715 $ 5,990 $ 9,372 $ 1,020,077 Agricultural Real Estate 621,165 2,811 6,539 630,515 Real Estate Construction 170,933 - - 170,933 Residential 1st Mortgages 304,089 - 770 304,859 Home Equity Lines & Loans 31,848 - 178 32,026 Agricultural 235,716 64 656 236,436 Commercial 352,598 8,143 691 361,432 Consumer & Other 176,745 - 297 177,042 Leases 99,876 - - 99,876 Total $ 2,997,685 $ 17,008 $ 18,503 $ 3,033,196 (1) Includes “Watch” loans of $ million. December 31, 2020 Pass (1) Special Mention Substandard Total Loans & Leases 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. June 30 2020 Pass (1) Special Mention Substandard Total Loans & Leases Loans & Leases: Commercial Real Estate $ 843,952 $ 7,300 $ 4,510 $ 855,762 Agricultural Real Estate 620,754 1,530 12,793 635,077 Real Estate Construction 166,548 - - 166,548 Residential 1st Mortgages 271,507 - 702 272,209 Home Equity Lines & Loans 37,780 - 186 37,966 Agricultural 261,085 - 901 261,986 Commercial 366,204 2,309 1,304 369,817 Consumer & Other 360,352 - 683 361,035 Leases 104,112 - - 104,112 Total $ 3,032,294 $ 11,139 $ 21,079 $ 3,064,512 (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 or leases outstanding at June 30, 2021, December 31, 2020, and June 30, 2020, 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 the dates indicated (in thousands) June 30 2021 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 $ - $ - $ - $ - $ - $ 1,020,077 $ 1,020,077 Agricultural Real Estate - - - 19 19 630,496 630,515 Real Estate Construction - - - - - 170,933 170,933 Residential 1st Mortgages - - - - - 304,859 304,859 Home Equity Lines & Loans - - - - - 32,026 32,026 Agricultural - - - 529 529 235,907 236,436 Commercial - - - - - 361,432 361,432 Consumer & Other 38 - - - 38 177,004 177,042 Leases - - - - - 99,876 99,876 Total $ 38 $ - $ - $ 548 $ 586 $ 3,032,610 $ 3,033,196 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 June 30 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 $ - $ 258 $ - $ - $ 258 $ 855,504 $ 855,762 Agricultural Real Estate - - - - - 635,077 635,077 Real Estate Construction - - - - - 166,548 166,548 Residential 1st Mortgages - - - - - 272,209 272,209 Home Equity Lines & Loans - - - - - 37,966 37,966 Agricultural - - - 473 473 261,513 261,986 Commercial - - - - - 369,817 369,817 Consumer & Other 97 - - - 97 360,938 361,035 Leases - - - - - 104,112 104,112 Total $ 97 $ 258 $ - $ 473 $ 828 $ 3,063,684 $ 3,064,512 Non-accrual loans & leases were $548,000 at June 30, 2021, $495,000 at December 31, 2020 and $473,000 at June 30, 2020. 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 $25,200, $22,000, and $8,100 at June 30, 2021, December 31, 2020 and June 30, 2020 respectively. The following tables show information related to impaired loans & leases for the periods indicated (in thousands) Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 June 30 2021 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 $ 80 $ 80 $ - $ 40 $ 5 $ 41 $ 5 Agricultural Real Estate 5,629 5,629 - 5,629 236 5,629 385 Agricultural 492 534 - 493 34 370 34 Commercial 9 9 - 5 - 2 - $ 6,210 $ 6,252 $ - $ 6,167 $ 275 $ 6,042 $ 424 With an allowance recorded: Commercial Real Estate $ - $ - $ - $ 42 $ - $ 42 $ 3 Residential 1st Mortgages 1,666 1,891 83 1,665 36 1,665 56 Home Equity Lines & Loans 61 73 3 63 2 63 3 Agricultural - - - 123 - 123 - Commercial 215 215 11 226 8 226 12 Consumer & Other 183 183 44 186 6 186 10 $ 2,125 $ 2,362 $ 141 $ 2,305 $ 52 $ 2,305 $ 84 Total $ 8,335 $ 8,614 $ 141 $ 8,472 $ 327 $ 8,347 $ 508 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 Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 June 30 2020 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 $ - $ - $ - $ 1,444 $ 2 $ 1,466 $ 31 Agricultural Real Estate 5,629 5,629 - 5,629 87 5,636 176 Commercial - - - 754 1 754 16 $ 5,629 $ 5,629 $ - $ 7,827 $ 90 $ 7,856 $ 223 With an allowance recorded: Commercial Real Estate $ 84 $ 84 $ 6 $ 42 $ 1 $ 727 $ 1 Agricultural Real Estate - - - 275 - 275 - Residential 1st Mortgages 1,702 1,921 85 1,626 21 1,591 40 Home Equity Lines & Loans 67 77 3 67 1 68 2 Agricultural 473 487 79 329 43 257 45 Commercial 10 10 - 11 2 390 2 Consumer & Other 195 196 25 196 3 197 7 $ 2,531 $ 2,775 $ 198 $ 2,546 $ 71 $ 3,505 $ 97 Total $ 8,160 $ 8,404 $ 198 $ 10,373 $ 161 $ 11,361 $ 320 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. Since April 2020, we have restructured $278.1 million of loans under the CARES Act and H.R. 133 guidelines. As of June 30, 2021, $176,400 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 and H.R. 133, and the impact of COVID-19 on the Company. At June 30, 2021, there were no formal foreclosure proceedings in process for consumer mortgage loans secured by residential real estate properties. At June 30, 2021, the Company allocated $141,000 of specific reserves to $8.3 million of troubled debt restructured loans & leases, of which $7.8 million were performing. The Company has no commitments at June 30, 2021 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the three and six-month period ended June 30, 2021, there were no loans or leases modified as a troubled debt restructuring. During the three and six months ended June 30, 2021, the year ended December 31, 2020, and the three and six-month periods ended June 30, 2020 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, 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. The Company had no commitments at December 31, 2020 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 tables present loans by class modified as troubled debt restructured loans for the periods ended indicated (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. At June 30, 2020, the Company allocated $373,000 of specific reserves to $8.1 million of troubled debt restructured loans & leases, all of which were performing. The Company had no commitments at June 30, 2020 to lend additional amounts to customers with outstanding loans or leases that are classified as TDRs. During the six-month period ended June 30, 2020, there were five loans modified as a troubled debt restructuring. The modifications involved a reduction of the stated interest rate of the loan for five years and extended the maturity date for ten years. The following table presents loans or leases by class modified as troubled debt restructured loans or leases during the and -month periods ended June (in thousand s) : Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 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 Residential 1st Mortgages 2 $ 156 $ 156 2 $ 156 $ 156 Agricultural 3 495 495 3 495 495 Total 5 $ 651 $ 651 5 $ 651 $ 651 During the and -months ended June there were payment defaults on loans or leases modified as troubled debt restructurings within months following the modification. The Company considers a loan or lease to be in payment default once it is greater than days contractually past due under the modified terms. |