LOANS AND THE ALLOWANCE FOR LOAN LOSSES | NOTE 4 – LOANS AND THE ALLOWANCE FOR LOAN LOSSES Major categories of loans as of September 30, 2019 and December 31, 2018 are summarized as follows: September 30, December 31, 2019 2018 (dollars in thousands) Commercial and industrial $ 340,650 $ 360,501 Agricultural and farmland 205,041 209,875 Commercial real estate - owner occupied 239,805 255,074 Commercial real estate - non-owner occupied 552,262 533,910 Multi-family 191,646 135,925 Construction and land development 210,939 237,275 One-to-four family residential 321,947 313,108 Municipal, consumer, and other 108,724 98,589 Total loans, before allowance for loan losses 2,171,014 2,144,257 Allowance for loan losses (22,761) (20,509) Loans, net of allowance for loan losses $ 2,148,253 $ 2,123,748 The following tables detail activity in the allowance for loan losses for the three and nine months ended September 30, 2019 and 2018: Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and Three Months Ended September 30, 2019 Industrial Farmland Occupied Occupied Multi ‑ Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, June 30, 2019 $ 5,187 $ 2,862 $ 2,487 $ 2,721 $ 1,153 $ 3,723 $ 3,569 $ 840 $ 22,542 Provision for loan losses (915) (133) (482) 521 (182) (601) (692) 3,168 684 Charge-offs (32) — (216) (111) (41) — (387) (150) (937) Recoveries 313 — 26 5 — 1 42 85 472 Balance, September 30, 2019 $ 4,553 $ 2,729 $ 1,815 $ 3,136 $ 930 $ 3,123 $ 2,532 $ 3,943 $ 22,761 Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and Three Months Ended September 30, 2018 Industrial Farmland Occupied Occupied Multi ‑ Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, June 30, 2018 $ 4,927 $ 2,375 $ 1,616 $ 2,930 $ 920 $ 3,345 $ 3,062 $ 1,170 $ 20,345 Provision for loan losses 220 319 47 (36) (13) 365 213 123 1,238 Charge-offs (43) — (44) — — — (439) (136) (662) Recoveries 30 — 45 5 — 2 109 59 250 Balance, September 30, 2018 $ 5,134 $ 2,694 $ 1,664 $ 2,899 $ 907 $ 3,712 $ 2,945 $ 1,216 $ 21,171 Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and Nine Months Ended September 30, 2019 Industrial Farmland Occupied Occupied Multi ‑ Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, December 31, 2018 $ 3,748 $ 2,650 $ 2,506 $ 2,644 $ 912 $ 4,176 $ 2,782 $ 1,091 $ 20,509 Provision for loan losses 700 109 (356) 588 59 (1,478) 541 3,103 3,266 Charge-offs (315) (30) (382) (111) (41) (9) (1,026) (522) (2,436) Recoveries 420 — 47 15 — 434 235 271 1,422 Balance, September 30, 2019 $ 4,553 $ 2,729 $ 1,815 $ 3,136 $ 930 $ 3,123 $ 2,532 $ 3,943 $ 22,761 Commercial Commercial Commercial Agricultural Real Estate Real Estate Consumer and and Owner Non-owner Construction Residential and Nine Months Ended September 30, 2018 Industrial Farmland Occupied Occupied Multi ‑ Family and Land Real Estate Other Total Allowance for loan losses: (dollars in thousands) Balance, December 31, 2017 $ 5,411 $ 2,385 $ 1,510 $ 2,476 $ 997 $ 2,981 $ 2,723 $ 1,282 $ 19,765 Provision for loan losses (213) 309 149 356 (90) 528 553 199 1,791 Charge-offs (178) — (46) (69) — (53) (727) (459) (1,532) Recoveries 114 — 51 136 — 256 396 194 1,147 Balance, September 30, 2018 $ 5,134 $ 2,694 $ 1,664 $ 2,899 $ 907 $ 3,712 $ 2,945 $ 1,216 $ 21,171 The following tables present the recorded investments in loans and the allowance for loan losses by category as of September 30, 2019 and December 31, 2018: Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and September 30, 2019 Industrial Farmland Occupied Occupied Multi ‑ Family Development Residential Other Total Loan balances: (dollars in thousands) Collectively evaluated for impairment $ 328,063 $ 188,068 $ 218,223 $ 529,096 $ 188,715 $ 204,553 $ 298,978 $ 94,654 $ 2,050,350 Individually evaluated for impairment 10,163 15,860 12,441 3,835 1,334 2,694 11,810 13,970 72,107 Acquired with deteriorated credit quality 2,424 1,113 9,141 19,331 1,597 3,692 11,159 100 48,557 Total $ 340,650 $ 205,041 $ 239,805 $ 552,262 $ 191,646 $ 210,939 $ 321,947 $ 108,724 $ 2,171,014 Allowance for loan losses: Collectively evaluated for impairment $ 2,044 $ 2,503 $ 1,431 $ 2,761 $ 921 $ 1,697 $ 1,560 $ 860 $ 13,777 Individually evaluated for impairment 2,509 73 323 71 — 1,262 853 3,082 8,173 Acquired with deteriorated credit quality — 153 61 304 9 164 119 1 811 Total $ 4,553 $ 2,729 $ 1,815 $ 3,136 $ 930 $ 3,123 $ 2,532 $ 3,943 $ 22,761 Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and December 31, 2018 Industrial Farmland Occupied Occupied Multi ‑ Family Development Residential Other Total Loan balances: (dollars in thousands) Collectively evaluated for impairment $ 350,435 $ 197,414 $ 226,068 $ 504,368 $ 132,379 $ 229,626 $ 287,173 $ 98,059 $ 2,025,522 Individually evaluated for impairment 7,488 11,295 19,202 7,820 1,678 3,331 12,837 416 64,067 Acquired with deteriorated credit quality 2,578 1,166 9,804 21,722 1,868 4,318 13,098 114 54,668 Total $ 360,501 $ 209,875 $ 255,074 $ 533,910 $ 135,925 $ 237,275 $ 313,108 $ 98,589 $ 2,144,257 Allowance for loan losses: Collectively evaluated for impairment $ 2,188 $ 2,611 $ 1,423 $ 2,566 $ 640 $ 2,024 $ 1,464 $ 1,024 $ 13,940 Individually evaluated for impairment 1,554 39 1,066 73 267 1,714 1,265 67 6,045 Acquired with deteriorated credit quality 6 — 17 5 5 438 53 — 524 Total $ 3,748 $ 2,650 $ 2,506 $ 2,644 $ 912 $ 4,176 $ 2,782 $ 1,091 $ 20,509 The following tables present loans individually evaluated for impairment by category of loans as of September 30, 2019 and December 31, 2018: Unpaid Average Interest Principal Recorded Related Recorded Income September 30, 2019 Balance Investment Allowance Investment Recognized With an allowance recorded: (dollars in thousands) Commercial and industrial $ 4,902 $ 4,902 $ 2,509 $ 5,081 $ 115 Agricultural and farmland 490 490 73 404 12 Commercial real estate - owner occupied 1,953 1,953 323 1,998 90 Commercial real estate - non-owner occupied 101 100 71 102 5 Multi-family — — — — — Construction and land development 2,591 2,590 1,262 2,842 131 One-to-four family residential 2,095 2,087 853 2,091 65 Municipal, consumer, and other 9,202 9,175 3,082 9,202 103 Total $ 21,334 $ 21,297 $ 8,173 $ 21,720 $ 521 With no related allowance: Commercial and industrial $ 5,258 $ 5,261 $ — $ 5,681 $ 150 Agricultural and farmland 15,369 15,370 — 15,889 352 Commercial real estate - owner occupied 10,479 10,488 — 10,640 360 Commercial real estate - non-owner occupied 3,730 3,735 — 4,000 111 Multi-family 1,337 1,334 — 1,349 9 Construction and land development 105 104 — 107 3 One-to-four family residential 9,751 9,723 — 10,107 194 Municipal, consumer, and other 4,809 4,795 — 4,871 71 Total $ 50,838 $ 50,810 $ — $ 52,644 $ 1,250 Total: Commercial and industrial $ 10,160 $ 10,163 $ 2,509 $ 10,762 $ 265 Agricultural and farmland 15,859 15,860 73 16,293 364 Commercial real estate - owner occupied 12,432 12,441 323 12,638 450 Commercial real estate - non-owner occupied 3,831 3,835 71 4,102 116 Multi-family 1,337 1,334 — 1,349 9 Construction and land development 2,696 2,694 1,262 2,949 134 One-to-four family residential 11,846 11,810 853 12,198 259 Municipal, consumer, and other 14,011 13,970 3,082 14,073 174 Total $ 72,172 $ 72,107 $ 8,173 $ 74,364 $ 1,771 Unpaid Average Interest Principal Recorded Related Recorded Income December 31, 2018 Balance Investment Allowance Investment Recognized With an allowance recorded: (dollars in thousands) Commercial and industrial $ 2,833 $ 2,833 $ 1,554 $ 4,274 $ 106 Agricultural and farmland 406 406 39 566 16 Commercial real estate - owner occupied 2,323 2,322 1,066 3,574 67 Commercial real estate - non-owner occupied 103 103 73 640 7 Multi-family 1,362 1,362 267 1,472 66 Construction and land development 3,136 3,135 1,714 2,593 161 One-to-four family residential 3,022 3,008 1,265 3,377 82 Municipal, consumer, and other 230 231 67 302 5 Total $ 13,415 $ 13,400 $ 6,045 $ 16,798 $ 510 With no related allowance: Commercial and industrial $ 4,651 $ 4,655 $ — $ 5,093 $ 59 Agricultural and farmland 10,888 10,889 — 8,815 526 Commercial real estate - owner occupied 16,891 16,880 — 12,217 384 Commercial real estate - non-owner occupied 7,715 7,717 — 7,110 147 Multi-family 316 316 — 355 17 Construction and land development 198 196 — 528 3 One-to-four family residential 9,874 9,829 — 10,706 168 Municipal, consumer, and other 184 185 — 297 5 Total $ 50,717 $ 50,667 $ — $ 45,121 $ 1,309 Total: Commercial and industrial $ 7,484 $ 7,488 $ 1,554 $ 9,367 $ 165 Agricultural and farmland 11,294 11,295 39 9,381 542 Commercial real estate - owner occupied 19,214 19,202 1,066 15,791 451 Commercial real estate - non-owner occupied 7,818 7,820 73 7,750 154 Multi-family 1,678 1,678 267 1,827 83 Construction and land development 3,334 3,331 1,714 3,121 164 One-to-four family residential 12,896 12,837 1,265 14,083 250 Municipal, consumer, and other 414 416 67 599 10 Total $ 64,132 $ 64,067 $ 6,045 $ 61,919 $ 1,819 The following tables present the recorded investment in loans by category based on current payment and accrual status as of September 30, 2019 and December 31, 2018: Accruing Interest 30 - 89 Days 90+ Days Total September 30, 2019 Current Past Due Past Due Nonaccrual Loans (dollars in thousands) Commercial and industrial $ 334,983 $ 811 $ 29 $ 4,827 $ 340,650 Agricultural and farmland 198,506 370 — 6,165 205,041 Commercial real estate - owner occupied 235,322 3,118 184 1,181 239,805 Commercial real estate - non-owner occupied 551,393 225 66 578 552,262 Multi-family 190,157 — 155 1,334 191,646 Construction and land development 210,746 140 — 53 210,939 One-to-four family residential 314,807 2,145 357 4,638 321,947 Municipal, consumer, and other 108,256 267 — 201 108,724 Total loans $ 2,144,170 $ 7,076 $ 791 $ 18,977 $ 2,171,014 Accruing Interest 30 - 89 Days 90+ Days Total December 31, 2018 Current Past Due Past Due Nonaccrual Loans (dollars in thousands) Commercial and industrial $ 356,481 $ 122 $ 1,747 $ 2,151 $ 360,501 Agricultural and farmland 207,791 108 — 1,976 209,875 Commercial real estate - owner occupied 249,698 538 184 4,654 255,074 Commercial real estate - non-owner occupied 532,241 1,058 — 611 533,910 Multi-family 134,368 1,361 196 — 135,925 Construction and land development 236,798 82 — 395 237,275 One-to-four family residential 304,439 2,154 600 5,915 313,108 Municipal, consumer, and other 97,998 380 37 174 98,589 Total loans $ 2,119,814 $ 5,803 $ 2,764 $ 15,876 $ 2,144,257 The following tables present total loans by category based on their assigned risk ratings determined by management as of September 30, 2019 and December 31, 2018: September 30, 2019 Pass Watch Substandard Doubtful Total (dollars in thousands) Commercial and industrial $ 306,285 $ 22,524 $ 11,841 $ — $ 340,650 Agricultural and farmland 178,777 9,577 16,687 — 205,041 Commercial real estate - owner occupied 206,456 21,122 12,227 — 239,805 Commercial real estate - non-owner occupied 503,137 46,735 2,390 — 552,262 Multi-family 188,392 1,765 1,489 — 191,646 Construction and land development 202,554 5,233 3,152 — 210,939 One-to-four family residential 294,322 14,072 13,553 — 321,947 Municipal, consumer, and other 94,336 417 13,971 — 108,724 Total loans $ 1,974,259 $ 121,445 $ 75,310 $ — $ 2,171,014 December 31, 2018 Pass Watch Substandard Doubtful Total (dollars in thousands) Commercial and industrial $ 315,815 $ 35,176 $ 9,510 $ — $ 360,501 Agricultural and farmland 185,598 12,116 12,161 — 209,875 Commercial real estate - owner occupied 217,017 17,845 20,212 — 255,074 Commercial real estate - non-owner occupied 486,859 39,231 7,820 — 533,910 Multi-family 131,583 2,468 1,874 — 135,925 Construction and land development 227,775 5,663 3,837 — 237,275 One-to-four family residential 282,704 14,599 15,805 — 313,108 Municipal, consumer, and other 97,668 497 424 — 98,589 Total loans $ 1,945,019 $ 127,595 $ 71,643 $ — $ 2,144,257 The following tables present the financial effect of troubled debt restructurings for the three months ended September 30, 2019 and 2018: Charge-offs Recorded Investment and Specific Three Months Ended September 30, 2019 Number Pre-Modification Post-Modification Reserves (dollars in thousands) One-to-four family residential 1 $ 21 $ 21 — Charge-offs Recorded Investment and Specific Three Months Ended September 30, 2018 Number Pre-Modification Post-Modification Reserves (dollars in thousands) Commercial and industrial 1 $ 120 $ 120 $ 35 Agricultural and farmland 1 171 171 — Commercial real estate - owner occupied 2 5,173 5,189 47 One-to-four family residential 2 898 897 421 Total 6 $ 6,362 $ 6,377 $ 503 The following tables present the financial effect of troubled debt restructurings for the nine months ended September 30, 2019 and 2018: Charge-offs Recorded Investment and Specific Nine Months Ended September 30, 2019 Number Pre-Modification Post-Modification Reserves (dollars in thousands) Commercial and industrial 3 $ 516 $ 516 $ — Agricultural and farmland 2 392 392 — Commercial real estate - owner occupied 1 170 170 — One-to-four family residential 1 21 21 — Total 7 $ 1,099 $ 1,099 $ — Charge-offs Recorded Investment and Specific Nine Months Ended September 30, 2018 Number Pre-Modification Post-Modification Reserves (dollars in thousands) Commercial and industrial 2 $ 296 $ 296 $ 157 Agricultural and farmland 1 171 171 — Commercial real estate - owner occupied 2 5,173 5,189 47 One-to-four family residential 4 1,230 1,255 480 Total 9 $ 6,870 $ 6,911 $ 684 During the three and nine months ended September 30, 2019 and 2018, all troubled debt restructurings were the result of a payment concession. Of the troubled debt restructurings entered into during the last 12 months, there were none which had subsequent payment defaults during the three and nine months ended September 30, 2019 and 2018, respectively. For purposes of this disclosure, the Company considers “default” to mean 90 days or more past due as to interest or principal or were on nonaccrual status subsequent to restructuring. As of September 30, 2019 and December 31, 2018, the Company had $9,919,000 and $13,362,000 of troubled debt restructurings, respectively. Restructured loans are evaluated for impairment quarterly as part of the Company’s determination of the allowance for loan losses. There were no material commitments to lend additional funds to debtors owing receivables whose terms have been modified in troubled debt restructurings. Changes in the accretable yield for loans acquired with deteriorated credit quality were as follows for the three and nine months ended September 30, 2019 and 2018: Three Months Ended September 30, Nine Months Ended September 30, 2019 2018 2019 2018 (dollars in thousands) Beginning balance $ 1,633 $ 1,474 $ 2,101 $ 2,723 Reclassification from non-accretable difference 129 179 536 608 Accretion income (231) (691) (1,106) (2,369) Ending balance $ 1,531 $ 962 $ 1,531 $ 962 |