LOANS AND THE ALLOWANCE FOR LOAN LOSSES | NOTE 4 – LOANS AND THE ALLOWANCE FOR LOAN LOSSES Major categories of loans are summarized as follows: June 30, December 31, 2021 2020 (dollars in thousands) Commercial and industrial $ 321,352 $ 393,312 Agricultural and farmland 231,527 222,723 Commercial real estate - owner occupied 212,597 222,360 Commercial real estate - non-owner occupied 531,803 520,395 Multi-family 212,079 236,391 Construction and land development 204,619 225,652 One-to-four family residential 302,888 306,775 Municipal, consumer, and other 135,254 119,398 Loans, before allowance for loan losses 2,152,119 2,247,006 Allowance for loan losses (26,507) (31,838) Loans, net of allowance for loan losses $ 2,125,612 $ 2,215,168 Paycheck Protection Program (PPP) loans (included above) Commercial and industrial $ 115,538 $ 153,860 Agricultural and farmland 8,711 3,049 Municipal, consumer, and other 1,273 6,587 Total PPP loans $ 125,522 $ 163,496 The following tables detail activity in the allowance for loan losses for the three and six months ended June 30: 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 June 30, 2021 Industrial Farmland Occupied Occupied Multi-Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, March 31, 2021 $ 2,420 $ 865 $ 2,715 $ 11,330 $ 2,090 $ 4,006 $ 1,573 $ 3,760 $ 28,759 Provision for loan losses 578 (84) (769) (1,511) (81) (261) (45) 11 (2,162) Charge-offs (295) — — — — — (41) (66) (402) Recoveries 14 — — 6 — 179 33 80 312 Balance, June 30, 2021 $ 2,717 $ 781 $ 1,946 $ 9,825 $ 2,009 $ 3,924 $ 1,520 $ 3,785 $ 26,507 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 June 30, 2020 Industrial Farmland Occupied Occupied Multi-Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, March 31, 2020 $ 4,224 $ 2,993 $ 2,122 $ 4,432 $ 1,474 $ 3,223 $ 3,284 $ 4,335 $ 26,087 Provision for loan losses 125 (103) 1,135 2,275 107 135 (317) 216 3,573 Charge-offs — — — — — — (8) (152) (160) Recoveries 7 — — 60 — 8 51 97 223 Balance, June 30, 2020 $ 4,356 $ 2,890 $ 3,257 $ 6,767 $ 1,581 $ 3,366 $ 3,010 $ 4,496 $ 29,723 Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and Six Months Ended June 30, 2021 Industrial Farmland Occupied Occupied Multi-Family Development Residential Other Total Allowance for loan losses: (dollars in thousands) Balance, December 31, 2020 $ 3,929 $ 793 $ 3,141 $ 11,251 $ 1,957 $ 4,232 $ 1,801 $ 4,734 $ 31,838 Provision for loan losses (1,224) (12) (1,195) (1,439) 52 (577) (243) (929) (5,567) Charge-offs (295) — — — — — (113) (189) (597) Recoveries 307 — — 13 — 269 75 169 833 Balance, June 30, 2021 $ 2,717 $ 781 $ 1,946 $ 9,825 $ 2,009 $ 3,924 $ 1,520 $ 3,785 $ 26,507 Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Consumer and and Owner Non-owner Construction Residential and Six Months Ended June 30, 2020 Industrial Farmland Occupied Occupied Multi-Family and Land Real Estate Other Total Allowance for loan losses: (dollars in thousands) Balance, December 31, 2019 $ 4,441 $ 2,766 $ 1,779 $ 3,663 $ 1,024 $ 2,977 $ 2,540 $ 3,109 $ 22,299 Provision for loan losses 663 151 1,038 3,095 557 372 460 1,592 7,928 Charge-offs (809) (27) — (56) — (1) (112) (376) (1,381) Recoveries 61 — 440 65 — 18 122 171 877 Balance, June 30, 2020 $ 4,356 $ 2,890 $ 3,257 $ 6,767 $ 1,581 $ 3,366 $ 3,010 $ 4,496 $ 29,723 The following tables present the recorded investments in loans and the allowance for loan losses by category: Commercial Commercial Municipal, Commercial Agricultural Real Estate Real Estate Construction One-to-four Consumer, and and Owner Non-owner and Land Family and June 30, 2021 Industrial Farmland Occupied Occupied Multi-Family Development Residential Other Total Loan balances: (dollars in thousands) Collectively evaluated for impairment $ 311,980 $ 230,183 $ 196,917 $ 497,346 $ 209,968 $ 200,316 $ 286,978 $ 121,875 $ 2,055,563 Individually evaluated for impairment 8,775 547 9,699 20,838 874 1,968 8,610 13,336 64,647 Acquired with deteriorated credit quality 597 797 5,981 13,619 1,237 2,335 7,300 43 31,909 Total $ 321,352 $ 231,527 $ 212,597 $ 531,803 $ 212,079 $ 204,619 $ 302,888 $ 135,254 $ 2,152,119 Allowance for loan losses: Collectively evaluated for impairment $ 1,939 $ 764 $ 1,513 $ 6,266 $ 1,998 $ 3,909 $ 1,097 $ 1,359 $ 18,845 Individually evaluated for impairment 778 17 394 3,406 — — 420 2,425 7,440 Acquired with deteriorated credit quality — — 39 153 11 15 3 1 222 Total $ 2,717 $ 781 $ 1,946 $ 9,825 $ 2,009 $ 3,924 $ 1,520 $ 3,785 $ 26,507 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, 2020 Industrial Farmland Occupied Occupied Multi-Family Development Residential Other Total Loan balances: (dollars in thousands) Collectively evaluated for impairment $ 387,072 $ 217,077 $ 201,417 $ 480,165 $ 234,252 $ 219,822 $ 287,845 $ 105,796 $ 2,133,446 Individually evaluated for impairment 5,312 4,793 13,132 25,993 876 3,809 10,343 13,546 77,804 Acquired with deteriorated credit quality 928 853 7,811 14,237 1,263 2,021 8,587 56 35,756 Total $ 393,312 $ 222,723 $ 222,360 $ 520,395 $ 236,391 $ 225,652 $ 306,775 $ 119,398 $ 2,247,006 Allowance for loan losses: Collectively evaluated for impairment $ 2,736 $ 771 $ 2,306 $ 6,736 $ 1,950 $ 3,984 $ 1,237 $ 1,432 $ 21,152 Individually evaluated for impairment 1,193 22 429 4,255 — 222 560 3,301 9,982 Acquired with deteriorated credit quality — — 406 260 7 26 4 1 704 Total $ 3,929 $ 793 $ 3,141 $ 11,251 $ 1,957 $ 4,232 $ 1,801 $ 4,734 $ 31,838 The following tables present loans individually evaluated for impairment by category of loans: Unpaid Principal Recorded Related June 30, 2021 Balance Investment Allowance With an allowance recorded: (dollars in thousands) Commercial and industrial $ 1,888 $ 1,876 $ 778 Agricultural and farmland 165 164 17 Commercial real estate - owner occupied 3,247 3,209 394 Commercial real estate - non-owner occupied 15,330 15,303 3,406 Multi-family — — — Construction and land development — — — One-to-four family residential 2,260 2,150 420 Municipal, consumer, and other 8,690 8,664 2,425 Total $ 31,580 $ 31,366 $ 7,440 With no related allowance: Commercial and industrial $ 7,657 $ 6,899 $ — Agricultural and farmland 383 383 — Commercial real estate - owner occupied 6,570 6,490 — Commercial real estate - non-owner occupied 5,668 5,535 — Multi-family 874 874 — Construction and land development 1,977 1,968 — One-to-four family residential 8,219 6,460 — Municipal, consumer, and other 4,738 4,672 — Total $ 36,086 $ 33,281 $ — Total loans individually evaluated for impairment: Commercial and industrial $ 9,545 $ 8,775 $ 778 Agricultural and farmland 548 547 17 Commercial real estate - owner occupied 9,817 9,699 394 Commercial real estate - non-owner occupied 20,998 20,838 3,406 Multi-family 874 874 — Construction and land development 1,977 1,968 — One-to-four family residential 10,479 8,610 420 Municipal, consumer, and other 13,428 13,336 2,425 Total $ 67,666 $ 64,647 $ 7,440 Unpaid Principal Recorded Related December 31, 2020 Balance Investment Allowance With an allowance recorded: (dollars in thousands) Commercial and industrial $ 2,737 $ 2,725 $ 1,193 Agricultural and farmland 169 168 22 Commercial real estate - owner occupied 3,072 3,040 429 Commercial real estate - non-owner occupied 20,726 20,394 4,255 Multi-family — — — Construction and land development 2,081 2,055 222 One-to-four family residential 2,963 2,739 560 Municipal, consumer, and other 12,207 12,181 3,301 Total $ 43,955 $ 43,302 $ 9,982 With no related allowance: Commercial and industrial $ 3,322 $ 2,587 $ — Agricultural and farmland 4,625 4,625 — Commercial real estate - owner occupied 10,164 10,092 — Commercial real estate - non-owner occupied 5,727 5,599 — Multi-family 876 876 — Construction and land development 1,762 1,754 — One-to-four family residential 9,325 7,604 — Municipal, consumer, and other 1,431 1,365 — Total $ 37,232 $ 34,502 $ — Total loans individually evaluated for impairment: Commercial and industrial $ 6,059 $ 5,312 $ 1,193 Agricultural and farmland 4,794 4,793 22 Commercial real estate - owner occupied 13,236 13,132 429 Commercial real estate - non-owner occupied 26,453 25,993 4,255 Multi-family 876 876 — Construction and land development 3,843 3,809 222 One-to-four family residential 12,288 10,343 560 Municipal, consumer, and other 13,638 13,546 3,301 Total $ 81,187 $ 77,804 $ 9,982 The following table presents the average recorded investment and interest income recognized for loans individually evaluated for impairment by category of loans during the three and six months ended June 30: Three Months Ended June 30, 2021 2020 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized With an allowance recorded: (dollars in thousands) Commercial and industrial $ 1,888 $ 27 $ 3,126 $ 39 Agricultural and farmland 165 2 177 — Commercial real estate - owner occupied 2,744 46 1,312 27 Commercial real estate - non-owner occupied 15,564 197 167 3 Multi-family — — — — Construction and land development — — 2,573 25 One-to-four family residential 2,165 23 2,868 31 Municipal, consumer, and other 8,726 39 8,911 105 Total $ 31,252 $ 334 $ 19,134 $ 230 With no related allowance: Commercial and industrial $ 7,393 $ 76 $ 5,095 $ 94 Agricultural and farmland 383 5 16,853 195 Commercial real estate - owner occupied 5,530 70 11,899 120 Commercial real estate - non-owner occupied 5,586 70 20,067 65 Multi-family 874 — — — Construction and land development 1,971 — 101 — One-to-four family residential 6,600 48 8,666 141 Municipal, consumer, and other 4,704 22 4,835 1 Total $ 33,041 $ 291 $ 67,516 $ 616 Total loans individually evaluated for impairment: Commercial and industrial $ 9,281 $ 103 $ 8,221 $ 133 Agricultural and farmland 548 7 17,030 195 Commercial real estate - owner occupied 8,274 116 13,211 147 Commercial real estate - non-owner occupied 21,150 267 20,234 68 Multi-family 874 — — — Construction and land development 1,971 — 2,674 25 One-to-four family residential 8,765 71 11,534 172 Municipal, consumer, and other 13,430 61 13,746 106 Total $ 64,293 $ 625 $ 86,650 $ 846 Six Months Ended June 30, 2021 2020 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized With an allowance recorded: (dollars in thousands) Commercial and industrial $ 2,076 $ 58 $ 3,306 $ 88 Agricultural and farmland 166 4 374 4 Commercial real estate - owner occupied 2,993 87 1,070 38 Commercial real estate - non-owner occupied 17,949 405 133 5 Multi-family — — — — Construction and land development 1,118 27 2,819 66 One-to-four family residential 2,404 46 3,065 60 Municipal, consumer, and other 8,764 79 10,699 188 Total $ 35,470 $ 706 $ 21,466 $ 449 With no related allowance: Commercial and industrial $ 4,248 $ 90 $ 5,518 $ 152 Agricultural and farmland 383 11 14,687 356 Commercial real estate - owner occupied 7,554 192 11,166 251 Commercial real estate - non-owner occupied 5,625 138 11,704 106 Multi-family 875 10 — — Construction and land development 1,868 26 213 2 One-to-four family residential 6,789 97 8,505 203 Municipal, consumer, and other 4,725 44 3,102 57 Total $ 32,067 $ 608 $ 54,895 $ 1,127 Total loans individually evaluated for impairment: Commercial and industrial $ 6,324 $ 148 $ 8,824 $ 240 Agricultural and farmland 549 15 15,061 360 Commercial real estate - owner occupied 10,547 279 12,236 289 Commercial real estate - non-owner occupied 23,574 543 11,837 111 Multi-family 875 10 — — Construction and land development 2,986 53 3,032 68 One-to-four family residential 9,193 143 11,570 263 Municipal, consumer, and other 13,489 123 13,801 245 Total $ 67,537 $ 1,314 $ 76,361 $ 1,576 The following tables present the recorded investment in loans by category based on current payment and accrual status: Accruing Interest 30 - 89 Days 90+ Days Total June 30, 2021 Current Past Due Past Due Nonaccrual Loans (dollars in thousands) Commercial and industrial $ 320,679 $ 167 $ — $ 506 $ 321,352 Agricultural and farmland 230,945 — 582 — 231,527 Commercial real estate - owner occupied 212,051 — — 546 212,597 Commercial real estate - non-owner occupied 531,618 — — 185 531,803 Multi-family 211,205 — — 874 212,079 Construction and land development 202,717 — — 1,902 204,619 One-to-four family residential 299,832 310 28 2,718 302,888 Municipal, consumer, and other 134,999 163 — 92 135,254 Total $ 2,144,046 $ 640 $ 610 $ 6,823 $ 2,152,119 Accruing Interest 30 - 89 Days 90+ Days Total December 31, 2020 Current Past Due Past Due Nonaccrual Loans (dollars in thousands) Commercial and industrial $ 392,490 $ — $ — $ 822 $ 393,312 Agricultural and farmland 222,723 — — — 222,723 Commercial real estate - owner occupied 221,308 112 — 940 222,360 Commercial real estate - non-owner occupied 516,387 — — 4,008 520,395 Multi-family 236,391 — — — 236,391 Construction and land development 225,508 — — 144 225,652 One-to-four family residential 301,282 984 595 3,914 306,775 Municipal, consumer, and other 119,055 211 21 111 119,398 Total $ 2,235,144 $ 1,307 $ 616 $ 9,939 $ 2,247,006 The following tables present total loans by category based on their assigned risk ratings determined by management: June 30, 2021 Pass Pass-Watch Substandard Doubtful Total (dollars in thousands) Commercial and industrial $ 303,048 $ 8,955 $ 9,349 $ — $ 321,352 Agricultural and farmland 203,515 26,765 1,247 — 231,527 Commercial real estate - owner occupied 177,241 26,316 9,040 — 212,597 Commercial real estate - non-owner occupied 459,214 48,830 23,759 — 531,803 Multi-family 184,546 26,659 874 — 212,079 Construction and land development 172,934 29,717 1,968 — 204,619 One-to-four family residential 279,298 13,938 9,652 — 302,888 Municipal, consumer, and other 121,601 317 13,336 — 135,254 Total $ 1,901,397 $ 181,497 $ 69,225 $ — $ 2,152,119 December 31, 2020 Pass Pass-Watch Substandard Doubtful Total (dollars in thousands) Commercial and industrial $ 368,843 $ 18,258 $ 6,211 $ — $ 393,312 Agricultural and farmland 191,662 25,540 5,521 — 222,723 Commercial real estate - owner occupied 176,823 31,990 13,547 — 222,360 Commercial real estate - non-owner occupied 432,752 58,699 28,944 — 520,395 Multi-family 204,449 31,066 876 — 236,391 Construction and land development 193,646 28,193 3,813 — 225,652 One-to-four family residential 280,198 14,526 12,051 — 306,775 Municipal, consumer, and other 105,539 312 13,547 — 119,398 Total $ 1,953,912 $ 208,584 $ 84,510 $ — $ 2,247,006 There were no troubled debt restructurings during the three and six months ended June 30, 2021 and 2020. Of the troubled debt restructurings entered into during the last 12 months, there were none which had subsequent payment defaults during the three and six months ended June 30, 2021 and 2020. 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 June 30, 2021 and December 31, 2020, the Company had $3,765,000 and $8,950,000 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 loans whose terms have been modified in troubled debt restructurings. The Coronavirus Aid, Relief, and Economic Security Act (the CARES Act), along with a joint statement issued by banking regulatory agencies, provided that short-term loan payment modifications to borrowers experiencing financial hardship due to COVID-19 generally do not need to be accounted for as a troubled debt restructuring. As of June 30, 2021 and December 31, 2020, the Company had loans that were granted a payment modification due to a COVID-19 related financial hardship and have not returned to regular payments were $3,004,000 and $27,986,000, respectively. Substantially all modifications were in the form of a three-month interest-only period or a one-month payment deferral. Some borrowers have received more than one loan payment modification. Changes in the accretable yield for loans acquired with deteriorated credit quality were as follows: Three Months Ended June 30, Six Months Ended June 30, 2021 2020 2021 2020 (dollars in thousands) Beginning balance $ 1,338 $ 1,510 $ 1,397 $ 1,662 Reclassification from non-accretable difference 79 38 153 46 Accretion income (67) (170) (200) (330) Ending balance $ 1,350 $ 1,378 $ 1,350 $ 1,378 |