Loans, Allowance for Credit Losses - Loans, and Credit Quality | Loans, Allowance for Credit Losses - Loans, and Credit Quality The loan composition is summarized as follows. June 30, 2020 December 31, 2019 (in thousands) Amount % of Amount % of Commercial & industrial $ 729,264 26 % $ 806,189 31 % Paycheck Protection Program (“PPP”) loans 329,157 12 — — Owner-occupied commercial real estate (“CRE”) 495,722 17 496,372 19 Agricultural 99,020 3 95,450 4 CRE investment 447,900 16 443,218 17 Construction & land development 107,277 4 92,970 4 Residential construction 51,332 2 54,403 2 Residential first mortgage 417,694 15 432,167 17 Residential junior mortgage 114,323 4 122,771 5 Retail & other 29,812 1 30,211 1 Loans 2,821,501 100 % 2,573,751 100 % Less allowance for credit losses - Loans (“ACL-Loans”) 29,130 13,972 Loans, net $ 2,792,371 $ 2,559,779 Allowance for credit losses - Loans to loans 1.03 % 0.54 % Accrued interest on loans totaled $9 million and $7 million at June 30, 2020 and December 31, 2019, respectively, and is included in accrued interest receivable and other assets on the consolidated balance sheets. See Note 1 for for the Company's accounting policy on accrued interest with respect to loans and the allowance for credit losses. Allowance for Credit Losses-Loans : The majority 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. A roll forward of the allowance for credit losses is summarized as follows. Six Months Ended Year Ended (in thousands) June 30, 2020 June 30, 2019 December 31, 2019 Beginning balance $ 13,972 $ 13,153 $ 13,153 Adoption of CECL 8,488 — — Initial PCD ACL 797 — — Total impact for adoption of CECL 9,285 — — Provision for credit losses 6,000 500 1,200 Charge-offs (216) (232) (927) Recoveries 89 150 546 Net (charge-offs) recoveries (127) (82) (381) Ending balance $ 29,130 $ 13,571 $ 13,972 The following table presents the balance and activity in the ACL-Loans by portfolio segment. Six Months Ended June 30, 2020 (in thousands) Commercial Owner- Agricultural CRE Construction & land Residential Residential Residential Retail Total ACL-Loans * Beginning balance $ 5,471 $ 3,010 $ 579 $ 1,600 $ 414 $ 368 $ 1,669 $ 517 $ 344 $ 13,972 Adoption of CECL 2,962 1,249 361 1,970 51 124 1,286 351 134 8,488 Initial PCD ACL 797 — — — — — — — — 797 Provision 1,010 919 399 1,542 325 21 1,348 294 142 6,000 Charge-offs (97) — — (20) — — — — (99) (216) Recoveries 60 — — — — — 4 15 10 89 Net (charge-offs) recoveries (37) — — (20) — — 4 15 (89) (127) Ending balance $ 10,203 $ 5,178 $ 1,339 $ 5,092 $ 790 $ 513 $ 4,307 $ 1,177 $ 531 $ 29,130 As % of ACL-Loans 35 % 18 % 4 % 17 % 3 % 2 % 15 % 4 % 2 % 100 % *The PPP loans are fully guaranteed by the SBA; thus, no ACL-Loans has been allocated to these loans. For comparison purposes, the following table presents the balance and activity in the ACL-Loans by portfolio segment for the prior year-end period. Year Ended December 31, 2019 (in thousands) Commercial Owner- Agricultural CRE Construction Residential Residential Residential Retail & ACL-Loans Beginning balance $ 5,271 $ 2,847 $ 422 $ 1,470 $ 510 $ 211 $ 1,646 $ 472 $ 304 $ 13,153 Provision (61) 254 157 130 (96) 383 9 86 338 1,200 Charge-offs (159) (93) — — — (226) (22) (80) (347) (927) Recoveries 420 2 — — — — 36 39 49 546 Net (charge-offs) recoveries 261 (91) — — — (226) 14 (41) (298) (381) Ending balance $ 5,471 $ 3,010 $ 579 $ 1,600 $ 414 $ 368 $ 1,669 $ 517 $ 344 $ 13,972 As % of ACL-Loans 39 % 22 % 4 % 11 % 3 % 3 % 12 % 4 % 2 % 100 % The ACL-Loans at June 30, 2020 was estimated using the current expected credit loss model. See Note 1 for the Company's accounting policy on loans and the allowance for credit losses. The ACL-Loans represents management’s estimate of expected credit losses in the Company’s loan portfolio at the balance sheet date. To assess the appropriateness of the ACL-Loans, an allocation methodology is applied by Nicolet which focuses on evaluation of qualitative and environmental factors, including but not limited to: (i) evaluation of facts and issues related to specific loans; (ii) management’s ongoing review and grading of the loan portfolio; (iii) consideration of historical loan loss and delinquency experience on each portfolio segment; (iv) trends in past due and nonperforming loans; (v) the risk characteristics of the various loan segments; (vi) changes in the size and character of the loan portfolio; (vii) concentrations of loans to specific borrowers or industries; (viii) existing economic conditions; (ix) the fair value of underlying collateral; and (x) other qualitative and quantitative factors which could affect expected credit losses. Assessing these numerous factors involves significant judgment. Management allocates the ACL-Loans by pools of risk within each loan portfolio segment. The allocation methodology consists of the following components. First, a specific reserve is established for individually evaluated credit-deteriorated loans, which management defines as nonaccrual credit relationships over $250,000, all loans determined to be troubled debt restructurings (“restructured loans”), plus other loans with evidence of credit deterioration. The specific reserve in the ACL-Loans for these credit deteriorated loans is equal to the aggregate collateral or discounted cash flow shortfall. Second, management allocates the ACL-Loans with historical loss rates by loan segment. The loss factors are measured on a quarterly basis and applied to each loan segment based on current loan balances and projected for their expected remaining life. Next, management allocates the ACL-Loans using the qualitative factors mentioned above. Consideration is given to those current qualitative or environmental factors that are likely to cause estimated credit losses as of the evaluation date to differ from the historical loss experience of each loan segment. Lastly, management considers reasonable and supportable forecasts to assess the collectability of future cash flows. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For collateral dependent loans, expected credit losses are based on the fair value of the collateral at the balance sheet date, with consideration for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The following table presents collateral dependent loans by portfolio segment and collateral type, including those loans with and without a related allowance allocation as of June 30, 2020. June 30, 2020 Collateral Type (in thousands) Real Estate Other Business Assets Total Without an Allowance With an Allowance Allowance Allocation Commercial & industrial $ — $ 3,688 $ 3,688 $ — $ 3,688 $ 1,231 PPP loans — — — — — — Owner-occupied CRE 2,524 — 2,524 339 2,185 148 Agricultural 600 835 1,435 1,435 — — CRE investment 975 — 975 975 — — Construction & land development 533 — 533 533 — — Residential construction — — — — — — Residential first mortgage — — — — — — Residential junior mortgage — — — — — — Retail & other — — — — — — Total loans $ 4,632 $ 4,523 $ 9,155 $ 3,282 $ 5,873 $ 1,379 The following table presents impaired loans and their respective allowance for credit loss allocations at December 31, 2019, as determined in accordance with historical accounting guidance. Total Impaired Loans – December 31, 2019 (in thousands) Recorded Unpaid Principal Related Average Recorded Interest Income Commercial & industrial $ 5,932 $ 7,950 $ 625 $ 5,405 $ 1,170 Owner-occupied CRE 3,430 4,016 — 3,677 256 Agricultural 2,134 2,172 116 2,311 37 CRE investment 2,426 2,790 — 2,497 364 Construction & land development 382 382 — 460 — Residential construction — — — — — Residential first mortgage 2,357 2,629 — 2,412 178 Residential junior mortgage 218 349 — 224 58 Retail & other 12 12 — 12 — Total $ 16,891 $ 20,300 $ 741 $ 16,998 $ 2,063 Past Due and Nonaccrual Loans : The following tables present past due loans by portfolio segment. June 30, 2020 (in thousands) 30-89 Days Past 90 Days & Over or nonaccrual Current Total Commercial & industrial $ 162 $ 4,142 $ 724,960 $ 729,264 PPP loans — — 329,157 329,157 Owner-occupied CRE 71 3,005 492,646 495,722 Agricultural 35 1,711 97,274 99,020 CRE investment — 975 446,925 447,900 Construction & land development 196 533 106,548 107,277 Residential construction 549 — 50,783 51,332 Residential first mortgage 354 1,067 416,273 417,694 Residential junior mortgage — 565 113,758 114,323 Retail & other 85 — 29,727 29,812 Total loans $ 1,452 $ 11,998 $ 2,808,051 $ 2,821,501 Percent of total loans 0.1 % 0.4 % 99.5 % 100.0 % December 31, 2019 (in thousands) 30-89 Days Past 90 Days & Over or nonaccrual Current Total Commercial & industrial $ 1,729 $ 6,249 $ 798,211 $ 806,189 Owner-occupied CRE 112 3,311 492,949 496,372 Agricultural — 1,898 93,552 95,450 CRE investment — 1,073 442,145 443,218 Construction & land development 2,063 20 90,887 92,970 Residential construction 302 — 54,101 54,403 Residential first mortgage 2,736 1,090 428,341 432,167 Residential junior mortgage 217 480 122,074 122,771 Retail & other 110 1 30,100 30,211 Total loans $ 7,269 $ 14,122 $ 2,552,360 $ 2,573,751 Percent of total loans 0.3 % 0.5 % 99.2 % 100.0 % The following table presents nonaccrual loans by portfolio segment. The nonaccrual loans without a related allowance for credit losses have been reflected in the collateral dependent loans table above. June 30, 2020 December 31, 2019 (in thousands) Nonaccrual Loans % of Total Nonaccrual Loans % of Total Commercial & industrial $ 4,142 35 % $ 6,249 44 % PPP loans — — — — Owner-occupied CRE 3,005 25 3,311 23 Agricultural 1,711 14 1,898 14 CRE investment 975 8 1,073 8 Construction & land development 533 4 20 — Residential construction — — — — Residential first mortgage 1,067 9 1,090 8 Residential junior mortgage 565 5 480 3 Retail & other — — 1 — Nonaccrual loans $ 11,998 100 % $ 14,122 100 % Percent of total loans 0.4 % 0.5 % Credit Quality Information : The following table presents total loans by risk categories and year of origination. June 30, 2020 Amortized Cost Basis by Origination Year (in thousands) 2020 2019 2018 2017 2016 Prior Revolving Revolving to Term TOTAL Commercial & industrial (a) Grades 1-4 $ 397,577 $ 150,186 $ 109,524 $ 68,689 $ 28,748 $ 58,379 $ 183,671 $ — $ 996,774 Grade 5 229 5,398 7,778 625 1,524 2,777 16,707 — 35,038 Grade 6 51 23 796 5,698 1 35 4,136 — 10,740 Grade 7 1,732 1,215 1,112 1,382 545 6,057 3,826 — 15,869 Total $ 399,589 $ 156,822 $ 119,210 $ 76,394 $ 30,818 $ 67,248 $ 208,340 $ — $ 1,058,421 Owner-occupied CRE Grades 1-4 $ 36,065 $ 67,425 $ 82,360 $ 62,980 $ 49,060 $ 164,982 $ 1,499 $ — $ 464,371 Grade 5 — 574 1,646 6,572 379 7,086 488 — 16,745 Grade 6 — — — 1,736 — 734 — — 2,470 Grade 7 — 337 281 2,189 1,776 7,553 — — 12,136 Total $ 36,065 $ 68,336 $ 84,287 $ 73,477 $ 51,215 $ 180,355 $ 1,987 $ — $ 495,722 Agricultural Grades 1-4 $ 8,766 $ 5,484 $ 7,266 $ 9,697 $ 2,240 $ 29,722 $ 20,775 $ — $ 83,950 Grade 5 20 375 36 573 689 4,772 633 — 7,098 Grade 6 — — — 328 392 — — — 720 Grade 7 — — 34 115 1,200 5,824 79 — 7,252 Total $ 8,786 $ 5,859 $ 7,336 $ 10,713 $ 4,521 $ 40,318 $ 21,487 $ — $ 99,020 CRE investment Grades 1-4 $ 42,819 $ 76,688 $ 41,581 $ 69,179 $ 39,866 $ 158,663 $ 6,303 $ — $ 435,099 Grade 5 — — 106 1,307 388 6,396 45 — 8,242 Grade 6 — 104 — 913 654 — — — 1,671 Grade 7 — — — — 144 2,744 — — 2,888 Total $ 42,819 $ 76,792 $ 41,687 $ 71,399 $ 41,052 $ 167,803 $ 6,348 $ — $ 447,900 Construction & land development Grades 1-4 $ 25,720 $ 40,447 $ 19,330 $ 3,442 $ 2,261 $ 9,282 $ 1,799 $ — $ 102,281 Grade 5 — 219 2,699 45 — 26 — — 2,989 Grade 6 — 1,100 — — — — — — 1,100 Grade 7 — — — — — 907 — — 907 Total $ 25,720 $ 41,766 $ 22,029 $ 3,487 $ 2,261 $ 10,215 $ 1,799 $ — $ 107,277 Residential construction Grades 1-4 $ 14,455 $ 34,545 $ 1,459 $ 351 $ 19 $ 133 $ — $ — $ 50,962 Grade 5 — 314 — 56 — — — — 370 Grade 6 — — — — — — — — — Grade 7 — — — — — — — — — Total $ 14,455 $ 34,859 $ 1,459 $ 407 $ 19 $ 133 $ — $ — $ 51,332 Residential first mortgage Grades 1-4 $ 54,206 $ 71,663 $ 49,497 $ 53,126 $ 52,588 $ 128,667 $ 919 $ — $ 410,666 Grade 5 — 825 1,331 258 760 1,689 — — 4,863 Grade 6 — — — — — — — — — Grade 7 — 656 197 19 65 1,228 — — 2,165 Total $ 54,206 $ 73,144 $ 51,025 $ 53,403 $ 53,413 $ 131,584 $ 919 $ — $ 417,694 Residential junior mortgage Grades 1-4 $ 2,470 $ 5,261 $ 4,799 $ 1,642 $ 1,753 $ 3,203 $ 92,924 $ 1,669 $ 113,721 Grade 5 — — — — — 33 — — 33 Grade 6 — — — — — — — — — Grade 7 — — — 28 — 339 202 — 569 Total $ 2,470 $ 5,261 $ 4,799 $ 1,670 $ 1,753 $ 3,575 $ 93,126 $ 1,669 $ 114,323 Retail & other Grades 1-4 $ 5,090 $ 6,205 $ 2,403 $ 1,869 $ 941 $ 1,522 $ 11,782 $ — $ 29,812 Grade 5 — — — — — — — — — Grade 6 — — — — — — — — — Grade 7 — — — — — — — — — Total $ 5,090 $ 6,205 $ 2,403 $ 1,869 $ 941 $ 1,522 $ 11,782 $ — $ 29,812 Total loans $ 589,200 $ 469,044 $ 334,235 $ 292,819 $ 185,993 $ 602,753 $ 345,788 $ 1,669 $ 2,821,501 (a) For purposes of this table, the $329 million net carrying value of PPP loans were originated in 2020, have a Pass risk grade (Grades 1-4) and have been included with the Commercial & industrial loan category. The following tables present total loans by risk categories. June 30, 2020 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Total Commercial & industrial $ 667,617 $ 35,038 $ 10,740 $ 15,869 $ 729,264 PPP loans 329,157 — — — 329,157 Owner-occupied CRE 464,371 16,745 2,470 12,136 495,722 Agricultural 83,950 7,098 720 7,252 99,020 CRE investment 435,099 8,242 1,671 2,888 447,900 Construction & land development 102,281 2,989 1,100 907 107,277 Residential construction 50,962 370 — — 51,332 Residential first mortgage 410,666 4,863 — 2,165 417,694 Residential junior mortgage 113,721 33 — 569 114,323 Retail & other 29,812 — — — 29,812 Total loans $ 2,687,636 $ 75,378 $ 16,701 $ 41,786 $ 2,821,501 Percent of total 95.2 % 2.7 % 0.6 % 1.5 % 100.0 % December 31, 2019 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Total Commercial & industrial $ 765,073 $ 20,199 $ 7,663 $ 13,254 $ 806,189 Owner-occupied CRE 464,661 20,855 953 9,903 496,372 Agricultural 77,082 6,785 3,275 8,308 95,450 CRE investment 430,794 8,085 2,578 1,761 443,218 Construction & land development 90,523 2,213 15 219 92,970 Residential construction 53,286 1,117 — — 54,403 Residential first mortgage 424,044 4,677 668 2,778 432,167 Residential junior mortgage 122,249 35 — 487 122,771 Retail & other 30,210 — — 1 30,211 Total loans $ 2,457,922 $ 63,966 $ 15,152 $ 36,711 $ 2,573,751 Percent of total 95.5 % 2.5 % 0.6 % 1.4 % 100.0 % An internal loan review function rates loans using a grading system based on different risk categories. Loans with a Substandard grade are considered to have a greater risk of loss and may be assigned allocations for loss based on specific review of the weaknesses observed in the individual credits. Such loans are constantly monitored by the loan review function to ensure early identification of any deterioration. 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. Troubled Debt Restructurings : At June 30, 2020, there were five loans classified as troubled debt restructurings with a current outstanding balance of $1.1 million and pre-modification balance of $1.7 million. In comparison, at December 31, 2019, there were five loans classified as troubled debt restructurings with an outstanding balance of $1.1 million and pre-modification balance of $1.4 million. There were no loans classified as troubled debt restructurings during the previous twelve months that |