Loans and Allowance for Loan Losses | Note 5: Loans and Allowance for Loan Losses A summary of loans at March 31, 2019 and December 31, 2018, are as follows (dollars in thousands): March 31, 2019 December 31, 2018 Construction & development $ 96,810 $ 87,267 1-4 family commercial 33,943 33,278 Commercial real estate - other 156,664 156,396 Total commercial real estate 287,417 276,941 Commercial & industrial 230,326 248,394 Agricultural 57,021 62,844 Consumer 13,396 13,723 Gross loans 588,160 601,902 Less allowance for loan losses (7,835 ) (7,832 ) Less deferred loan fees (1,535 ) (1,992 ) Net loans $ 578,790 $ 592,078 The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three months ended March 31, 2019 and 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2019 Balance, beginning of period $ 1,136 $ 433 $ 2,035 $ 3,231 $ 818 $ 179 $ 7,832 Charge-offs - - - (4 ) - - (4 ) Recoveries - - - 7 - - 7 Net recoveries - - 3 - - 3 Provision (credit) for loan losses 154 19 52 (166 ) (58 ) (1 ) - Balance, end of period $ 1,290 $ 452 $ 2,087 $ 3,068 $ 760 $ 178 $ 7,835 Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2018 Balance, beginning of period $ 1,407 $ 431 $ 1,865 $ 2,779 $ 1,015 $ 157 $ 7,654 Charge-offs - - (55 ) - - (55 ) Recoveries - - - - - - - Net charge-offs - - (55 ) - - (55 ) Provision (credit) for loan losses 58 66 (309 ) 384 (143 ) 44 100 Balance, end of period $ 1,465 $ 497 $ 1,556 $ 3,108 $ 872 $ 201 $ 7,699 The following table presents, by portfolio segment, the balance in allowance for loan losses and the gross loans based upon portfolio segment and impairment method as of March 31, 2019 and December 31, 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2019 Allowance Balance Ending balance Individually evaluated for $ - $ 3 $ 32 $ - $ - $ - $ 35 Collectively evaluated for impairment 1,290 449 2,055 3,068 760 178 7,800 Total $ 1,290 $ 452 $ 2,087 $ 3,068 $ 760 $ 178 $ 7,835 Gross Loans Ending balance Individually evaluated for impairment $ - $ 114 $ 1,944 $ 5,675 $ 3,014 $ 289 $ 11,036 Collectively evaluated for impairment 96,810 33,829 154,720 224,651 54,007 13,107 577,124 Total $ 96,810 $ 33,943 $ 156,664 $ 230,326 $ 57,021 $ 13,396 $ 588,160 December 31, 2018 Allowance Balance Ending balance Individually evaluated for impairment $ - $ - $ 32 $ 14 $ - $ - $ 46 Collectively evaluated for impairment 1,136 433 2,003 3,217 818 179 7,786 Total $ 1,136 $ 433 $ 2,035 $ 3,231 $ 818 $ 179 $ 7,832 Gross Loans Ending balance Individually evaluated for impairment $ - $ 115 $ 484 $ 7,381 $ 1,097 $ - $ 9,077 Collectively evaluated for impairment 87,267 33,163 155,912 241,013 61,747 13,723 592,825 Total $ 87,267 $ 33,278 $ 156,396 $ 248,394 $ 62,844 $ 13,723 $ 601,902 Internal Risk Categories Certain loan segments were reclassified during 2018. Each loan segment is made up of loan categories possessing similar risk characteristics. The Company’s re-alignment of the segments primarily consisted of reclassifying consumer-related and agricultural-related real estate loans from the real estate category to the consumer and agricultural categories, respectively. Management believes this more accurately represents the risk profile of each loan segment. In addition, the real estate segment was renamed to commercial real estate, and the commercial segment was renamed to commercial & industrial. The prior period amounts have been revised to conform to the current period presentation. These reclassifications did not have a significant impact on the allowance for loan losses. Risk characteristics applicable to each segment of the loan portfolio are described as follows: Real Estate Commercial & Industrial Agricultural Consumer Loan grades are numbered 1 through 4. Grade 1 is considered satisfactory. The grades of 2 and 3, or Watch and Special Mention, respectively, represent loans of lower quality and are considered criticized. Grade of 4, or Substandard, refers to loans that are classified. • Grade 1 (Pass) • Grade 2 (Watch) • Grade 3 (Special Mention) • Grade 4 (Substandard) The Company evaluates the definitions of loan grades and the allowance for loan losses methodology on an ongoing basis. No changes were made to either during period ended March 31, 2019. The following table presents the credit risk profile of the Company’s loan portfolio based on internal rating category as of March 31, 2019 and December 31, 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2019 Grade 1 (Pass) $ 94,613 $ 32,887 $ 154,720 $ 183,486 $ 51,938 $ 13,107 $ 530,751 2 (Watch) 2,197 942 - 41,165 601 - 44,905 3 (Special Mention) - - - - 2,282 - 2,282 4 (Substandard) - 114 1,944 5,675 2,200 289 10,222 Total $ 96,810 $ 33,943 $ 156,664 $ 230,326 $ 57,021 $ 13,396 $ 588,160 Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total December 31, 2018 Grade 1 (Pass) $ 84,485 $ 29,942 $ 154,353 $ 204,671 $ 57,782 $ 13,723 $ 544,956 2 (Watch) 2,782 3,221 1,559 36,342 758 - 44,662 3 (Special Mention) - - - - 3,207 - 3,207 4 (Substandard) - 115 484 7,381 1,097 - 9,077 Total $ 87,267 $ 33,278 $ 156,396 $ 248,394 $ 62,844 $ 13,723 $ 601,902 The following table presents the Company’s loan portfolio aging analysis of the recorded investment in loans as of March 31, 2019 and December 31, 2018 (dollars in thousands): Past Due Total Loans 30–59 Days 60–89 Days Greater than 90 Days Total Current Total Loans > 90 Days & Accruing March 31, 2019 Construction & development $ - $ - $ - $ - $ 96,810 $ 96,810 $ - 1 - 4 Family Real Estate - 107 8 115 33,828 33,943 - Commercial Real Estate - other - - - - 156,664 156,664 - Commercial & industrial - - - - 230,326 230,326 - Agricultural - - 1,097 1,097 55,924 57,021 1,097 Consumer 292 - - 292 13,104 13,396 - Total $ 292 $ 107 $ 1,105 $ 1,504 $ 586,656 $ 588,160 $ 1,097 December 31, 2018 Construction & development $ - $ - $ - $ - $ 87,267 $ 87,267 $ - 1 - 4 Family Real Estate 8 - - 8 33,270 33,278 - Commercial Real Estate - other - - - - 156,396 156,396 - Commercial & industrial - 5 - 5 248,389 248,394 - Agricultural - - - - 62,844 62,844 - Consumer 41 - - 41 13,682 13,723 - Total $ 49 $ 5 $ - $ 54 $ 601,848 $ 601,902 $ - The following table presents impaired loans as of March 31, 2019 and December 31, 2018 (dollars in thousands): Unpaid Principal Balance Recorded Investment with No Allowance Recorded Investment with an Allowance Total Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized Three Months Ended March 31, 2019 March 31, 2019 Construction & development $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate 115 106 8 114 3 115 - Commercial Real Estate - other 1,944 - 1,944 1,944 32 959 33 Commercial & industrial 5,675 5,675 - 5,675 - 6,591 123 Agricultural 3,014 3,014 - 3,014 - 1,832 57 Consumer 289 289 - 289 - 193 5 Total $ 11,037 $ 9,084 $ 1,952 $ 11,036 $ 35 $ 9,690 $ 218 Three Months Ended March 31, 2018 December 31, 2018 Construction & development $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate 115 115 - 115 - 109 - Commercial Real Estate - other 1,990 1,506 484 1,990 32 586 11 Commercial & industrial 7,614 7,359 22 7,381 14 3,535 139 Agricultural 1,097 1,097 - 1,097 - 1,562 33 Consumer 5 - - - - 32 - Total $ 10,821 $ 10,077 $ 506 $ 10,583 $ 46 $ 5,824 $ 183 Impaired loans include nonperforming loans and also include loans modified in troubled-debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. At March 31, 2019, the Company had $411,000 of commercial loans, $1,944,000 of commercial real estate loans, and $1,012,000 of agricultural loans that were modified in troubled-debt restructurings and impaired and $501,000 in commercial loan modifications as of December 31, 2018. There were $2.9 million in newly modified troubled-debt restructurings during the three month period ended March 31, 2019, consisting of $1.9 million of commercial real estate loans, and $1.0 million of agricultural loans compared to no newly modified TDRs during the year ended December 31, 2018. The modification of the terms of the TDR loans included one or a combination of the following: a reduction of the stated interest rate of the loan; or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. These modifications did not result in any increase or decrease to the allowance for loan losses for the period ending March 31, 2019, primarily due to collateral support provided by the secondary source of repayment and/or the ability of the borrower to service restructured payments. These TDRs resulted in no charge offs during the period ended March 31, 2019. There were no troubled-debt restructurings modified in the past three months that subsequently defaulted for the period ended March 31, 2019. The following table represents information regarding nonperforming assets at March 31, 2019 and December 31, 2018: As of March 31, 2019 December 31, 2018 Nonaccrual loans $ 2,470 $ 2,615 Troubled-debt restructurings (1) 1,012 - Accruing loans 90 or more days past due 1,097 - Total nonperforming loans $ 4,579 $ 2,615 (1) $2.35 million and $501,000 of TDRs as of March 31, 2019 and December 31, 2018, respectively, are included in the nonaccrual loans balance in the line above |