Loans, Allowance for Loan Losses, and Credit Quality | Note 6 – Loans, Allowance for Loan Losses, and Credit Quality The loan composition as of June 30, 2018 and December 31, 2017 is summarized as follows. June 30, 2018 December 31, 2017 (in thousands) Amount % of Total Amount % of Total Commercial & industrial $ 666,249 31.3 % $ 637,337 30.5 % Owner-occupied commercial real estate (“CRE”) 448,367 21.1 430,043 20.6 Agricultural (“AG”) production 34,016 1.6 35,455 1.7 AG real estate 53,019 2.5 51,778 2.5 CRE investment 333,893 15.7 314,463 15.1 Construction & land development 75,053 3.5 89,660 4.3 Residential construction 28,701 1.4 36,995 1.8 Residential first mortgage 358,537 16.8 363,352 17.4 Residential junior mortgage 106,592 5.0 106,027 5.1 Retail & other 24,197 1.1 22,815 1.0 Loans $ 2,128,624 100.0 % $ 2,087,925 100.0 % Less allowance for loan losses (“ALLL”) 12,875 12,653 Loans, net $ 2,115,749 $ 2,075,272 Allowance for loan losses to loans 0.60 % 0.61 % June 30, 2018 December 31, 2017 (in thousands) Originated % of Acquired % of Total Originated % of Acquired % of Commercial & industrial $ 534,454 39.3 % $ 131,795 17.1 % $ 488,600 39.3 % $ 148,737 17.6 % Owner-occupied CRE 265,155 19.5 183,212 23.8 237,548 19.1 192,495 22.8 AG production 9,841 0.7 24,175 3.1 11,102 0.9 24,353 2.9 AG real estate 29,598 2.2 23,421 3.0 27,831 2.2 23,947 2.8 CRE investment 144,339 10.6 189,554 24.6 113,862 9.2 200,601 23.8 Construction & land development 50,758 3.8 24,295 3.2 56,061 4.5 33,599 4.0 Residential construction 28,358 2.1 343 0.1 33,615 2.7 3,380 0.4 Residential first mortgage 204,794 15.1 153,743 20.0 191,186 15.4 172,166 20.4 Residential junior mortgage 70,391 5.2 36,201 4.7 65,643 5.3 40,384 4.8 Retail & other 20,765 1.5 3,432 0.4 18,254 1.4 4,561 0.5 Loans 1,358,453 100.0 % 770,171 100.0 % 1,243,702 100.0 % 844,223 100.0 % Less ALLL 10,893 1,982 10,542 2,111 Loans, net $ 1,347,560 $ 768,189 $ 1,233,160 $ 842,112 ALLL to loans 0.80 % 0.26 % 0.85 % 0.25 % A roll forward of the allowance for loan losses for the six months ended June 30, 2018 and 2017, and the year ended December 31, 2017, respectively, is summarized as follows. Six Months Ended Year Ended (in thousands) June 30, 2018 June 30, 2017 December 31, 2017 Beginning balance $ 12,653 $ 11,820 $ 11,820 Provision for loan losses 1,020 900 2,325 Charge-offs (877 ) (176 ) (1,604 ) Recoveries 79 47 112 Net charge-offs (798 ) (129 ) (1,492 ) Ending balance $ 12,875 $ 12,591 $ 12,653 Practically all of the Company’s loans, commitments, and letters of credit have been granted to customers in the Company’s market area. Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of underlying collateral, if any. The following tables present the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio segment at or for the six months ended June 30, 2018: TOTAL – Six Months Ended June 30, 2018 (in Commercial Owner- AG AG real CRE Construction & Residential Residential Residential Retail Total ALLL: Beginning balance $ 4,934 $ 2,607 $ 129 $ 296 $ 1,388 $ 726 $ 251 $ 1,609 $ 488 $ 225 $ 12,653 Provision 881 199 (17 ) 8 34 (236 ) (47 ) 57 (45 ) 186 1,020 Charge-offs (594 ) (64 ) - - (37 ) - - (48 ) - (134 ) (877 ) Recoveries 30 10 - - - - - 1 29 9 79 Net charge-offs (564 ) (54 ) - - (37 ) - - (47 ) 29 (125 ) (798 ) Ending balance $ 5,251 $ 2,752 $ 112 $ 304 $ 1,385 $ 490 $ 204 $ 1,619 $ 472 $ 286 $ 12,875 As percent of ALLL 40.7 % 21.4 % 0.9 % 2.4 % 10.8 % 3.8 % 1.6 % 12.6 % 3.7 % 2.1 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 5,251 2,752 112 304 1,385 490 204 1,619 472 286 12,875 Ending balance $ 5,251 $ 2,752 $ 112 $ 304 $ 1,385 $ 490 $ 204 $ 1,619 $ 472 $ 286 $ 12,875 Loans: Individually evaluated $ 5,713 $ 1,685 $ - $ 235 $ 2,736 $ 522 $ 80 $ 2,801 $ 60 $ 12 $ 13,844 Collectively evaluated 660,536 446,682 34,016 52,784 331,157 74,531 28,621 355,736 106,532 24,185 2,114,780 Total loans $ 666,249 $ 448,367 $ 34,016 $ 53,019 $ 333,893 $ 75,053 $ 28,701 $ 358,537 $ 106,592 $ 24,197 $ 2,128,624 Less ALLL $ 5,251 $ 2,752 $ 112 $ 304 $ 1,385 $ 490 $ 204 $ 1,619 $ 472 $ 286 $ 12,875 Net loans $ 660,998 $ 445,615 $ 33,904 $ 52,715 $ 332,508 $ 74,563 $ 28,497 $ 356,918 $ 106,120 $ 23,911 $ 2,115,749 As a further breakdown, the June 30, 2018 ALLL is summarized by originated and acquired as follows: Originated – Six Months Ended June 30, 2018 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 4,192 $ 2,115 $ 112 $ 235 $ 1,154 $ 628 $ 200 $ 1,297 $ 409 $ 200 $ 10,542 Provision 929 232 (13 ) 14 14 (214 ) (33 ) 83 (37 ) 183 1,158 Charge-offs (594 ) (64 ) - - (37 ) - - (48 ) - (131 ) (874 ) Recoveries 29 - - - - - - 1 28 9 67 Net charge-offs (565 ) (64 ) - - (37 ) - - (47 ) 28 (122 ) (807 ) Ending balance $ 4,556 $ 2,283 $ 99 $ 249 $ 1,131 $ 414 $ 167 $ 1,333 $ 400 $ 261 $ 10,893 As percent of ALLL 41.8 % 21.0 % 0.9 % 2.3 % 10.4 % 3.8 % 1.5 % 12.2 % 3.7 % 2.4 % 100.0 % Loans: Individually evaluated $ 2,373 $ 338 $ - $ - $ 951 $ - $ - $ 255 $ - $ - $ 3,917 Collectively evaluated 532,081 264,817 9,841 29,598 143,388 50,758 28,358 204,539 70,391 20,765 1,354,536 Total loans $ 534,454 $ 265,155 $ 9,841 $ 29,598 $ 144,339 $ 50,758 $ 28,358 $ 204,794 $ 70,391 $ 20,765 $ 1,358,453 Less ALLL $ 4,556 $ 2,283 $ 99 $ 249 $ 1,131 $ 414 $ 167 $ 1,333 $ 400 $ 261 $ 10,893 Net loans $ 529,898 $ 262,872 $ 9,742 $ 29,349 $ 143,208 $ 50,344 $ 28,191 $ 203,461 $ 69,991 $ 20,504 $ 1,347,560 Acquired – Six Months Ended June 30, 2018 (in Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 742 $ 492 $ 17 $ 61 $ 234 $ 98 $ 51 $ 312 $ 79 $ 25 $ 2,111 Provision (48 ) (33 ) (4 ) (6 ) 20 (22 ) (14 ) (26 ) (8 ) 3 (138 ) Charge-offs - - - - - - - - - (3 ) (3 ) Recoveries 1 10 - - - - - - 1 - 12 Net charge-offs 1 10 - - - - - - 1 (3 ) 9 Ending balance $ 695 $ 469 $ 13 $ 55 $ 254 $ 76 $ 37 $ 286 $ 72 $ 25 $ 1,982 As percent of ALLL 35.1 % 23.7 % 0.7 % 2.8 % 12.8 % 3.8 % 1.9 % 14.4 % 3.6 % 1.2 % 100.0 % Loans: Individually evaluated $ 3,340 $ 1,347 $ - $ 235 $ 1,785 $ 522 $ 80 $ 2,546 $ 60 $ 12 $ 9,927 Collectively evaluated 128,455 181,865 24,175 23,186 187,769 23,773 263 151,197 36,141 3,420 760,244 Total loans $ 131,795 $ 183,212 $ 24,175 $ 23,421 $ 189,554 $ 24,295 $ 343 $ 153,743 $ 36,201 $ 3,432 $ 770,171 Less ALLL $ 695 $ 469 $ 13 $ 55 $ 254 $ 76 $ 37 $ 286 $ 72 $ 25 $ 1,982 Net loans $ 131,100 $ 182,743 $ 24,162 $ 23,366 $ 189,300 $ 24,219 $ 306 $ 153,457 $ 36,129 $ 3,407 $ 768,189 The following tables present the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio segment at or for the year ended December 31, 2017: TOTAL – Year Ended December 31, 2017 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ 3,919 $ 2,867 $ 150 $ 285 $ 1,124 $ 774 $ 304 $ 1,784 $ 461 $ 152 $ 11,820 Provision 2,419 (290 ) (21 ) 11 263 (35 ) (53 ) (192 ) 96 127 2,325 Charge-offs (1,442 ) - - - - (13 ) - (8 ) (72 ) (69 ) (1,604 ) Recoveries 38 30 - - 1 - - 25 3 15 112 Net charge-offs (1,404 ) 30 - - 1 (13 ) - 17 (69 ) (54 ) (1,492 ) Ending balance $ 4,934 $ 2,607 $ 129 $ 296 $ 1,388 $ 726 $ 251 $ 1,609 $ 488 $ 225 $ 12,653 As percent of ALLL 39.0 % 20.6 % 1.0 % 2.3 % 11.0 % 5.7 % 2.0 % 12.7 % 3.9 % 1.8 % 100.0 % ALLL: Individually evaluated $ 163 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 163 Collectively evaluated 4,771 2,607 129 296 1,388 726 251 1,609 488 225 12,490 Ending balance $ 4,934 $ 2,607 $ 129 $ 296 $ 1,388 $ 726 $ 251 $ 1,609 $ 488 $ 225 $ 12,653 Loans: Individually evaluated $ 5,870 $ 1,689 $ - $ 248 $ 5,290 $ 1,053 $ 80 $ 2,801 $ 178 $ 12 $ 17,221 Collectively evaluated 631,467 428,354 35,455 51,530 309,173 88,607 36,915 360,551 105,849 22,803 2,070,704 Total loans $ 637,337 $ 430,043 $ 35,455 $ 51,778 $ 314,463 $ 89,660 $ 36,995 $ 363,352 $ 106,027 $ 22,815 $ 2,087,925 Less ALLL $ 4,934 $ 2,607 $ 129 $ 296 $ 1,388 $ 726 $ 251 $ 1,609 $ 488 $ 225 $ 12,653 Net loans $ 632,403 $ 427,436 $ 35,326 $ 51,482 $ 313,075 $ 88,934 $ 36,744 $ 361,743 $ 105,539 $ 22,590 $ 2,075,272 As a further breakdown, the December 31, 2017 ALLL is summarized by originated and acquired as follows: Originated – Year Ended December 31, 2017 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ 3,150 $ 2,263 $ 122 $ 222 $ 893 $ 656 $ 266 $ 1,372 $ 373 $ 132 $ 9,449 Provision 2,429 (172 ) (10 ) 13 261 (28 ) (66 ) (69 ) 105 122 2,585 Charge-offs (1,388 ) - - - - - - (8 ) (72 ) (69 ) (1,537 ) Recoveries 1 24 - - - - - 2 3 15 45 Net charge-offs (1,387 ) 24 - - - - - (6 ) (69 ) (54 ) (1,492 ) Ending balance $ 4,192 $ 2,115 $ 112 $ 235 $ 1,154 $ 628 $ 200 $ 1,297 $ 409 $ 200 $ 10,542 As percent of ALLL 39.8 % 20.1 % 1.1 % 2.2 % 10.9 % 6.0 % 1.9 % 12.3 % 3.9 % 1.8 % 100.0 % ALLL: Individually evaluated $ 163 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 163 Collectively evaluated 4,029 2,115 112 235 1,154 628 200 1,297 409 200 10,379 Ending balance $ 4,192 $ 2,115 $ 112 $ 235 $ 1,154 $ 628 $ 200 $ 1,297 $ 409 $ 200 $ 10,542 Loans: Individually evaluated $ 2,189 $ - $ - $ - $ 549 $ - $ - $ 253 $ 12 $ - $ 3,003 Collectively evaluated 486,411 237,548 11,102 27,831 113,313 56,061 33,615 190,933 65,631 18,254 1,240,699 Total loans $ 488,600 $ 237,548 $ 11,102 $ 27,831 $ 113,862 $ 56,061 $ 33,615 $ 191,186 $ 65,643 $ 18,254 $ 1,243,702 Less ALLL $ 4,192 $ 2,115 $ 112 $ 235 $ 1,154 $ 628 $ 200 $ 1,297 $ 409 $ 200 $ 10,542 Net loans $ 484,408 $ 235,433 $ 10,990 $ 27,596 $ 112,708 $ 55,433 $ 33,415 $ 189,889 $ 65,234 $ 18,054 $ 1,233,160 Acquired – Year Ended December 31, 2017 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ 769 $ 604 $ 28 $ 63 $ 231 $ 118 $ 38 $ 412 $ 88 $ 20 $ 2,371 Provision (10 ) (118 ) (11 ) (2 ) 2 (7 ) 13 (123 ) (9 ) 5 (260 ) Charge-offs (54 ) - - - - (13 ) - - - - (67 ) Recoveries 37 6 - - 1 - - 23 - - 67 Net charge-offs (17 ) 6 - - 1 (13 ) - 23 - - - Ending balance $ 742 $ 492 $ 17 $ 61 $ 234 $ 98 $ 51 $ 312 $ 79 $ 25 $ 2,111 As percent of ALLL 35.1 % 23.3 % 0.8 % 2.9 % 11.1 % 4.6 % 2.4 % 14.8 % 3.7 % 1.3 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 742 492 17 61 234 98 51 312 79 25 2,111 Ending balance $ 742 $ 492 $ 17 $ 61 $ 234 $ 98 $ 51 $ 312 $ 79 $ 25 $ 2,111 Loans: Individually evaluated $ 3,681 $ 1,689 $ - $ 248 $ 4,741 $ 1,053 $ 80 $ 2,548 $ 166 $ 12 $ 14,218 Collectively evaluated 145,056 190,806 24,353 23,699 195,860 32,546 3,300 169,618 40,218 4,549 830,005 Total loans $ 148,737 $ 192,495 $ 24,353 $ 23,947 $ 200,601 $ 33,599 $ 3,380 $ 172,166 $ 40,384 $ 4,561 $ 844,223 Less ALLL $ 742 $ 492 $ 17 $ 61 $ 234 $ 98 $ 51 $ 312 $ 79 $ 25 $ 2,111 Net loans $ 147,995 $ 192,003 $ 24,336 $ 23,886 $ 200,367 $ 33,501 $ 3,329 $ 171,854 $ 40,305 $ 4,536 $ 842,112 The following table presents nonaccrual loans by portfolio segment in total and then as a further breakdown by originated or acquired as of June 30, 2018 and December 31, 2017. Total Nonaccrual Loans (in thousands) June 30, 2018 % of Total December 31, 2017 % of Total Commercial & industrial $ 6,119 56.2 % $ 6,016 46.0 % Owner-occupied CRE 588 5.4 533 4.1 AG production 66 0.6 - - AG real estate 175 1.6 186 1.4 CRE investment 1,487 13.7 4,531 34.6 Construction & land development - - - - Residential construction 108 1.0 80 0.6 Residential first mortgage 2,063 19.0 1,587 12.1 Residential junior mortgage 276 2.5 158 1.2 Retail & other - - 4 - Nonaccrual loans $ 10,882 100.0 % $ 13,095 100.0 % Percent of total loans 0.5 % 0.6 % June 30, 2018 December 31, 2017 (in thousands) Originated % of Acquired % of Total Originated % of Acquired % of Commercial & industrial $ 2,608 53.6 % $ 3,511 58.4 % $ 2,296 70.0 % $ 3,720 37.9 % Owner-occupied CRE 372 7.6 216 3.6 86 2.6 447 4.6 AG production 66 1.4 - - - - - - AG real estate - - 175 2.9 - - 186 1.9 CRE investment 950 19.5 537 8.9 549 16.8 3,982 40.6 Construction & land development - - - - - - - - Residential construction 28 0.6 80 1.3 - - 80 0.8 Residential first mortgage 826 17.0 1,237 20.6 331 10.1 1,256 12.8 Residential junior mortgage 17 0.3 259 4.3 12 0.4 146 1.4 Retail & other - - - - 4 0.1 - - Nonaccrual loans $ 4,867 100.0 % $ 6,015 100.0 % $ 3,278 100.0 % $ 9,817 100.0 % Percent of nonaccrual loans 44.7 % 55.3 % 25.0 % 75.0 % The following tables present past due loans by portfolio segment as of June 30, 2018 and December 31, 2017: June 30, 2018 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ - $ 6,119 $ 660,130 $ 666,249 Owner-occupied CRE 64 588 447,715 448,367 AG production - 66 33,950 34,016 AG real estate - 175 52,844 53,019 CRE investment 2 1,487 332,404 333,893 Construction & land development 24 - 75,029 75,053 Residential construction 606 108 27,987 28,701 Residential first mortgage 319 2,063 356,155 358,537 Residential junior mortgage 56 276 106,260 106,592 Retail & other 88 - 24,109 24,197 Total loans $ 1,159 $ 10,882 $ 2,116,583 $ 2,128,624 Percent of total loans 0.1 % 0.5 % 99.4 % 100.0 % December 31, 2017 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ 211 $ 6,016 $ 631,110 $ 637,337 Owner-occupied CRE 671 533 428,839 430,043 AG production 30 - 35,425 35,455 AG real estate - 186 51,592 51,778 CRE investment - 4,531 309,932 314,463 Construction & land development 76 - 89,584 89,660 Residential construction 587 80 36,328 36,995 Residential first mortgage 1,039 1,587 360,726 363,352 Residential junior mortgage 14 158 105,855 106,027 Retail & other 4 4 22,807 22,815 Total loans $ 2,632 $ 13,095 $ 2,072,198 $ 2,087,925 Percent of total loans 0.1 % 0.6 % 99.3 % 100.0 % A description of the loan risk categories used by the Company follows: Grades 1-4, Pass: Credits exhibit adequate cash flows, appropriate management and financial ratios within industry norms and/or are supported by sufficient collateral. Some credits in these rating categories may require a need for monitoring but elements of concern are not severe enough to warrant an elevated rating. Grade 5, Watch: Credits with this rating are adequately secured and performing but are being monitored due to the presence of various short-term weaknesses which may include unexpected, short-term adverse financial performance, managerial problems, potential impact of a decline in the entire industry or local economy and delinquency issues. Loans to individuals or loans supported by guarantors with marginal net worth or collateral may be included in this rating category. Grade 6, Special Mention: Credits with this rating have potential weaknesses that, without the Company’s attention and correction may result in deterioration of repayment prospects. These assets are considered Criticized Assets. Potential weaknesses may include adverse financial trends for the borrower or industry, repeated lack of compliance with Company requests, increasing debt to net worth, serious management conditions and decreasing cash flow. Grade 7, Substandard: Assets with this rating are characterized by the distinct possibility the Company will sustain some loss if deficiencies are not corrected. All foreclosures, liquidations, and nonaccrual loans are considered to be categorized in this rating, regardless of collateral sufficiency. Grade 8, Doubtful: Assets with this rating exhibit all the weaknesses as one rated Substandard with the added characteristic that such weaknesses make collection or liquidation in full highly questionable. Grade 9, Loss: Assets in this category are considered uncollectible. Pursuing any recovery or salvage value is impractical but does not preclude partial recovery in the future. The following tables present total loans by risk categories as of June 30, 2018 and December 31, 2017: June 30, 2018 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 626,176 $ 24,512 $ 3,133 $ 12,428 $ - $ - $ 666,249 Owner-occupied CRE 410,885 28,442 2,491 6,549 - - 448,367 AG production 28,999 3,314 1,324 379 - - 34,016 AG real estate 46,575 3,501 2,300 643 - - 53,019 CRE investment 323,229 7,271 1,202 2,191 - - 333,893 Construction & land development 69,606 5,276 17 154 - - 75,053 Residential construction 28,593 - - 108 - - 28,701 Residential first mortgage 353,793 1,348 662 2,734 - - 358,537 Residential junior mortgage 106,285 17 - 290 - - 106,592 Retail & other 24,197 - - - - - 24,197 Total loans $ 2,018,338 $ 73,681 $ 11,129 $ 25,476 $ - $ - $ 2,128,624 Percent of total 94.8 % 3.5 % 0.5 % 1.2 % - - 100.0 % December 31, 2017 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 597,854 $ 12,999 $ 16,129 $ 10,355 $ - $ - $ 637,337 Owner-occupied CRE 397,357 23,340 6,442 2,904 - - 430,043 AG production 30,431 4,000 - 1,024 - - 35,455 AG real estate 44,321 4,873 - 2,584 - - 51,778 CRE investment 299,926 8,399 190 5,948 - - 314,463 Construction & land development 86,011 2,758 17 874 - - 89,660 Residential construction 36,915 - - 80 - - 36,995 Residential first mortgage 358,067 1,868 683 2,734 - - 363,352 Residential junior mortgage 105,736 117 - 174 - - 106,027 Retail & other 22,811 - - 4 - - 22,815 Total loans $ 1,979,429 $ 58,354 $ 23,461 $ 26,681 $ - $ - $ 2,087,925 Percent of total 94.8 % 2.8 % 1.1 % 1.3 % - - 100.0 % The following tables present impaired loans as of June 30, 2018 and December 31, 2017. Total Impaired Loans – June 30, 2018 (in thousands) Recorded Unpaid Principal Related Average Interest Income Commercial & industrial $ 5,713 $ 9,890 $ - $ 6,168 $ 318 Owner-occupied CRE 1,685 2,191 - 1,729 73 AG production - 7 - - - AG real estate 235 294 - 239 13 CRE investment 2,736 4,078 - 2,799 106 Construction & land development 522 522 - 522 10 Residential construction 80 983 - 80 - Residential first mortgage 2,801 3,329 - 2,839 95 Residential junior mortgage 60 371 - 63 4 Retail & other 12 14 - 12 1 Total $ 13,844 $ 21,679 $ - $ 14,451 $ 620 Originated impaired loans $ 3,917 $ 3,918 $ - $ 4,198 $ 112 Acquired impaired loans 9,927 17,761 - 10,253 508 Total $ 13,844 $ 21,679 $ - $ 14,451 $ 620 Total Impaired Loans – December 31, 2017 (in thousands) Recorded Unpaid Principal Related Average Interest Income Commercial & industrial $ 5,870 $ 10,063 $ 163 $ 6,586 $ 718 Owner-occupied CRE 1,689 2,256 - 1,333 132 AG production - 10 - - - AG real estate 248 307 - 233 26 CRE investment 5,290 8,102 - 5,411 465 Construction & land development 1,053 1,053 - 813 57 Residential construction 80 983 - 91 27 Residential first mortgage 2,801 3,653 - 2,177 180 Residential junior mortgage 178 507 - 154 17 Retail & other 12 14 - 12 1 Total $ 17,221 $ 26,948 $ 163 $ 16,810 $ 1,623 Originated impaired loans $ 3,003 $ 3,003 $ 163 $ 2,964 $ 241 Acquired impaired loans 14,218 23,945 - 13,846 1,382 Total $ 17,221 $ 26,948 $ 163 $ 16,810 $ 1,623 Total purchased credit impaired loans (in aggregate since the Company’s 2013 acquisitions) were initially recorded at a fair value of $43.6 million on their respective acquisition dates, net of an initial $34.4 million non-accretable mark and a zero accretable mark. At June 30, 2018, $9.9 million of the $43.6 million remain in impaired loans. Non-accretable discount on purchase credit impaired (“PCI”) loans Six Months Ended Year Ended (in thousands) June 30, 2018 June 30, 2017 December 31, 2017 Balance at beginning of period $ 9,471 $ 14,327 $ 14,327 Acquired balance, net - 5,932 8,352 Accretion to loan interest income (1,580 ) (3,830 ) (7,995 ) Transferred to accretable (56 ) - (1,936 ) Disposals of loans - (1,104 ) (3,277 ) Balance at end of period $ 7,835 $ 15,325 $ 9,471 Troubled Debt Restructurings At June 30, 2018, there were five loans classified as troubled debt restructurings with a current outstanding balance of $0.9 million and pre-modification balance of $2.7 million. In comparison, at December 31, 2017, there were eight loans classified as troubled debt restructurings with an outstanding balance of $5.6 million and pre-modification balance of $6.9 million. There were no loans classified as troubled debt restructurings during the previous twelve months that subsequently defaulted during the six months ended June 30, 2018. As of June 30, 2018, there were no commitments to lend additional funds to debtors whose terms have been modified in troubled debt restructurings. |