Loans and Leases | Note 4— Loans and Leases Loans and leases as of the dates indicated consisted of the following: (Dollars in thousands) June 30, December 31, 2021 Loans and leases held for investment, net Real estate: Commercial $ 1,210,195 $ 1,167,516 Agricultural 709,624 672,830 Residential and home equity 371,874 350,581 Construction 162,713 177,163 Total real estate 2,454,406 2,368,090 Commercial & industrial 439,455 427,799 Agricultural 261,856 276,684 Commercial leases 89,095 96,971 Consumer and other (1) 13,588 78,367 Total gross loans and leases 3,258,400 3,247,911 Unearned income (8,514 ) (10,734 ) Total net loans and leases 3,249,886 3,237,177 Allowance for credit losses (62,080 ) (61,007 ) Total loans and leases held for investment, net $ 3,187,806 $ 3,176,170 (1) Includes SBA PPP loans. Paycheck Protection Program (“PPP”) — Under the CARES Act and H.R. 133 (see “Note 2 – Risks and Uncertainties”) the Small Business Administration (“SBA”) was directed by Congress to provide loans to small businesses with less than 500 employees to assist these businesses in meeting their payroll and other financial obligations during the COVID-19 pandemic. These government guaranteed loans are made with an interest rate of 1%, a risk weight of 0% under risk-based capital rules, have a term of 2 to 5 years, and under certain conditions the SBA will forgive them. The Bank actively participated in the PPP, and since April 2020, the Bank has funded $ million of loans for small business customers. PPP loans outstanding were and at June 30 and December respectively. At June 30, 2022, the portion of loans that were approved for pledging as collateral on borrowing lines with the Federal Home Loan Bank (“FHLB”) and the Federal Reserve Bank (“FRB”) were $1.2 billion and $870 million, respectively. The borrowing capacity on these loans was $794 million from FHLB and $657 million from the FRB. The following tables show an aging analysi s of the loan & lease portfolio, including unearned income, by the time past due for the periods indicated: June 30, 2022 (Dollars in thousands) Current 30-89 Days Past Due 90+ Days Past Due Non- accrual Total Past Due Total Loans and leases held for investment, net Real estate: Commercial $ 1,200,516 $ - $ - $ 1,674 $ 1,674 $ 1,202,190 Agricultural 709,149 - - 475 475 709,624 Residential and home equity 371,847 27 - - 27 371,874 Construction 162,713 - - - - 162,713 Total real estate 2,444,225 27 - 2,149 2,176 2,446,401 Commercial & industrial 439,258 197 - - 197 439,455 Agricultural 260,977 - - 879 879 261,856 Commercial leases 88,586 - - - - 88,586 Consumer and other 13,578 10 - - 10 13,588 Total loans and leases, net $ 3,246,624 $ 234 $ - $ 3,028 $ 3,262 $ 3,249,886 December 31, 2021 (Dollars in thousands) Current 30-89 Days Past Due 90+ Days Past Due Non- accrual Total Past Due Total Loans and leases held for investment, net Real estate: Commercial $ 1,156,879 $ 459 $ - $ - $ 459 $ 1,157,338 Agricultural 672,812 - - 18 18 672,830 Residential and home equity 350,492 89 - - 89 350,581 Construction 177,163 - - - - 177,163 Total real estate 2,357,346 548 - 18 566 2,357,912 Commercial & industrial 427,799 - - - - 427,799 Agricultural 276,186 - - 498 498 276,684 Commercial leases 96,415 - - - - 96,415 Consumer and other 78,363 4 - - 4 78,367 Total loans and leases, net $ 3,236,109 $ 552 $ - $ 516 $ 1,068 $ 3,237,177 Non-accrual loans are summarized as follows: (Dollars in thousands) June 30, 2022 December 31, 2021 Non-accrual loans and leases: Non-accrual loans and leases, not TDRs Real estate: Commercial $ 1,674 $ - Agricultural 475 18 Residential and home equity - - Construction - - Total real estate 2,149 18 Commercial & industrial - - Agricultural 879 - Commercial leases - - Consumer and other - - Subtotal 3,028 18 Non-accrual loans and leases, are TDRs Real estate: Commercial $ - $ - Agricultural - - Residential and home equity - - Construction - - Total real estate - - Commercial & industrial - - Agricultural - 498 Commercial leases - - Consumer and other - - Subtotal - 498 Total non-accrual loans and leases $ 3,028 $ 516 The following table lists total troubled debt restructured loans that the Company is either accruing or not accruing interest by loan category: (Dollars in thousands) June 30, 2022 December 31, 2021 Troubled debt restructured loans and leases: Accruing TDR loans and leases Real estate: Commercial $ - $ 41 Agricultural - - Residential and home equity 1,334 1,522 Construction - - Total real estate 1,334 1,563 Commercial & industrial 55 260 Agricultural - - Commercial leases - - Consumer and other - 1 Subtotal 1,389 1,824 Non-accruing TDR loans and leases Real estate: Commercial $ - $ - Agricultural - - Residential and home equity - - Construction - - Total real estate - - Commercial & industrial - - Agricultural - 498 Commercial leases - - Consumer and other - - Subtotal - 498 Total TDR loans and leases $ 1,389 $ 2,322 The below table summarize TDRs outstanding as of June 30, 2022, by year of occurrence: June 30, 2022 (Dollars in thousands) # of Accruing TDR $ of Accruing TDR # of Non- Accruing TDR $ of Non- Accruing TDR # of Total TDR $ of Total TDR Loan and lease TDRs 2022 - $ - - $ - - $ - 2021 1 48 - - 1 48 2020 4 266 - - 4 266 2019 - - - - - - Thereafter 8 1,075 - - 8 1,075 Total 13 $ 1,389 - $ - 13 $ 1,389 The Company did not enter into any troubled debt restructuring with borrowers during the six months ended June 30, 2022 and 2021, respectively. Outstanding loan balances (accruing and non-accruing) categorized by these credit quality indicators are summarized as follows: June 30, 2022 (Dollars in thousands) Pass Special Mention Sub- standard Doubtful Total Loans & Leases Total Allowance for Credit Losses Loans and leases held for investment, net Real estate: Commercial $ 1,187,461 $ 8,629 $ 6,100 $ - $ 1,202,190 $ 17,879 Agricultural 697,994 5,003 6,627 - 709,624 16,837 Residential and home equity 371,494 - 380 - 371,874 6,874 Construction 160,787 1,926 - - 162,713 2,876 Total real estate 2,417,736 15,558 13,107 - 2,446,401 44,466 Commercial & industrial 431,441 7,459 555 - 439,455 10,139 Agricultural 260,079 880 897 - 261,856 5,669 Commercial leases 88,468 118 - - 88,586 1,645 Consumer and other 13,391 - 197 - 13,588 161 Total loans and leases, net $ 3,211,115 $ 24,015 $ 14,756 $ - $ 3,249,886 $ 62,080 December 31, 2021 (Dollars in thousands) Pass Special Sub- standard Doubtful Total Loans & Leases Total Allowance for Credit Losses Loans and leases held for investment, net Real estate: Commercial $ 1,142,175 $ 6,903 $ 8,260 $ - $ 1,157,338 $ 28,536 Agricultural 663,157 3,292 6,381 - 672,830 9,613 Residential and home equity 350,148 - 433 - 350,581 2,847 Construction 177,163 - - - 177,163 1,456 Total real estate 2,332,643 10,195 15,074 - 2,357,912 42,452 Commercial & industrial 417,806 9,321 672 - 427,799 11,489 Agricultural 275,206 958 520 - 276,684 5,465 Commercial leases 96,415 - - - 96,415 938 Consumer and other 78,181 - 186 - 78,367 663 Total loans and leases, net $ 3,200,251 $ 20,474 $ 16,452 $ - $ 3,237,177 $ 61,007 The following table represents outstanding loan balances by credit quality indicators and vintage year by class of financing receivable as of June 30, 2022: June 30, 2022 Term Loans Amortized Cost Basis by Origination Year (Dollars in thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Amortized Cost Total Net loans and leases held for investment Real estate: Commercial Pass $ 64,720 $ 239,840 $ 161,165 $ 73,041 $ 87,035 $ 237,333 $ 324,326 $ 1,187,461 Special mention - - - - 3,866 834 3,929 8,629 Substandard - - - - - 4,203 1,897 6,100 Doubtful - - - - - - - - Total Commercial $ 64,720 $ 239,840 $ 161,165 $ 73,041 $ 90,901 $ 242,370 $ 330,152 $ 1,202,190 Agricultural Pass $ 34,325 $ 43,251 $ 58,263 $ 15,341 $ 53,916 $ 157,648 $ 335,250 $ 697,994 Special mention - - 2,367 2,636 - - - 5,003 Substandard - - - - 118 6,034 475 6,627 Doubtful - - - - - - - - Total Agricultural $ 34,325 $ 43,251 $ 60,630 $ 17,977 $ 54,034 $ 163,682 $ 335,725 $ 709,624 Residential and home equity Pass $ 40,868 $ 100,298 $ 90,939 $ 15,957 $ 7,140 $ 82,590 $ 33,702 $ 371,494 Special mention - - - - - - - - Substandard - - - - - 235 145 380 Doubtful - - - - - - - - Total Residential and home equity $ 40,868 $ 100,298 $ 90,939 $ 15,957 $ 7,140 $ 82,825 $ 33,847 $ 371,874 Construction Pass $ - $ - $ - $ 2,272 $ - $ 92 $ 158,423 $ 160,787 Special mention - - - - - - 1,926 1,926 Substandard - - - - - - - - Doubtful - - - - - - - - Total construction $ - $ - $ - $ 2,272 $ - $ 92 $ 160,349 $ 162,713 Total Real estate $ 139,913 $ 383,389 $ 312,734 $ 109,247 $ 152,075 $ 488,969 $ 860,073 $ 2,446,401 Commercial & industrial Pass $ 8,395 $ 44,225 $ 15,482 $ 12,734 $ 10,126 $ 9,183 $ 331,296 $ 431,441 Special mention - 76 - - - 3 7,380 7,459 Substandard - - - - - 30 525 555 Doubtful - - - - - - - - Total Commercial & industrial $ 8,395 $ 44,301 $ 15,482 $ 12,734 $ 10,126 $ 9,216 $ 339,201 $ 439,455 Agricultural Pass $ 3,547 $ 4,532 $ 1,194 $ 1,626 $ 776 $ 2,273 $ 246,131 $ 260,079 Special mention - - - - - 12 868 880 Substandard - - - 14 4 79 800 897 Doubtful - - - - - - - - Total Agricultural $ 3,547 $ 4,532 $ 1,194 $ 1,640 $ 780 $ 2,364 $ 247,799 $ 261,856 Commercial leases Pass $ 1,566 $ 17,129 $ 14,293 $ 8,473 $ 21,686 $ 25,320 $ - $ 88,468 Special mention - - - 118 - - - 118 Substandard - - - - - - - - Doubtful - - - - - - - - Total Commercial leases $ 1,566 $ 17,129 $ 14,293 $ 8,591 $ 21,686 $ 25,320 $ - $ 88,586 Consumer and other Pass $ 901 $ 7,589 $ 475 $ 350 $ 531 $ 2,713 $ 832 $ 13,391 Special mention - - - - - - - - Substandard 197 - - - - - - 197 Doubtful - - - - - - - - Total Consumer and other $ 1,098 $ 7,589 $ 475 $ 350 $ 531 $ 2,713 $ 832 $ 13,588 Total net loans and leases $ 154,519 $ 456,941 $ 344,178 $ 132,563 $ 185,198 $ 528,583 $ 1,447,905 $ 3,249,886 The following tables provide amortized cost basis for collateral dependent loans as of June 30, 2022 and December 31, 2021, respectively: June 30, 2022 (Dollars in thousands) Real Estate Vehicles Total Collateral dependent loans and leases Real estate: Commercial $ - $ - $ - Agricultural 5,533 - 5,533 Residential and home equity 216 - 216 Construction - - - Total Real estate 5,749 - 5,749 Commercial & industrial - - - Agricultural - - - Commercial leases - - - Consumer and other - 165 165 Total gross loans and leases $ 5,749 $ 165 $ 5,914 December 31, 2021 (Dollars in thousands) Real Estate Vehicles Total Collateral dependent loans and leases Real estate: Commercial $ 5 $ - $ 5 Agricultural 5,587 - 5,587 Residential and home equity 330 - 330 Construction - - - Total Real estate 5,922 - 5,922 Commercial & industrial - - - Agricultural - - - Commercial leases - - - Consumer and other - 173 173 Total gross loans and leases $ 5,922 $ 173 $ 6,095 Changes in the allowance for credit losses are as follows: For the Three Months Ended June 30, 2022 (Dollars in thousands) Commercial & Agricultural Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer Total Allowance for credit losses: Beginning balance $ 32,511 $ 3,777 $ 6,759 $ 16,098 $ 1,466 $ 421 $ 61,032 Provision / (recapture) for credit losses 2,205 (901 ) 10 (131 ) 179 (255 ) 1,107 Charge-offs - - - (276 ) - (9 ) (285 ) Recoveries - - 105 117 - 4 226 Net (charge-offs) / recoveries - - 105 (159 ) - (5 ) (59 ) Ending balance $ 34,716 $ 2,876 $ 6,874 $ 15,808 $ 1,645 $ 161 $ 62,080 For the Six Months Ended June 30, 2022 (Dollars in thousands) Commercial & Agricultural R/E Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer & Other Total Allowance for credit losses: Beginning balance $ 38,149 $ 1,456 $ 2,847 $ 16,954 $ 938 $ 663 $ 61,007 Impact of Adopting ASC 326 (6,190 ) 1,855 3,032 826 629 (152 ) - Provision / (recapture) for credit losses 2,757 (435 ) 876 (1,831 ) 78 (338 ) 1,107 Charge-offs - - - (276 ) - (18 ) (294 ) Recoveries - - 119 135 - 6 260 Net (charge-offs) / recoveries - - 119 (141 ) - (12 ) (34 ) Ending balance $ 34,716 $ 2,876 $ 6,874 $ 15,808 $ 1,645 $ 161 $ 62,080 |