XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Loans (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Schedule of Loans Classifications
Loans were comprised of the following classifications:
 June 30,
2021
December 31,
2020
Commercial:
Commercial and Industrial Loans$591,263 $638,773 
Commercial Real Estate Loans1,517,172 1,467,397 
Agricultural Loans344,450 376,186 
Leases56,655 55,664 
Retail:
Home Equity Loans213,296 219,348 
Consumer Loans64,058 66,717 
Credit Cards13,536 11,637 
Residential Mortgage Loans274,093 256,276 
Subtotal3,074,523 3,091,998 
Less: Unearned Income(3,833)(3,926)
Allowance for Credit Losses(39,995)(46,859)
Loans, net$3,030,695 $3,041,213 
Schedule of Allowance for Credit Losses for Loans
The following tables present the activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2021 and 2020:

June 30, 2021Commercial and Industrial
Loans
Commercial Real Estate LoansAgricultural
Loans
LeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansUnallocatedTotal
Allowance for Credit Losses:
Beginning balance$6,248 $28,540 $6,462 $201 $439 $965 $162 $2,082 $— $45,099 
Provision for credit loss expense(196)(4,335)(615)85 (63)108 13 — (5,000)
Loans charged-off— (1)— — (144)— (95)(1)— (241)
Recoveries collected28 16 — — 80 — 137 
Total ending allowance balance$6,080 $24,220 $5,847 $204 $460 $908 $181 $2,095 $— $39,995 

June 30, 2020Commercial and Industrial
Loans
Commercial Real Estate LoansAgricultural
Loans
LeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansUnallocatedTotal
Allowance for Credit Losses:
Beginning balance$8,814 $17,310 $6,485 $172 $455 $977 $124 $2,304 $— $36,641 
Provision for credit loss expense(31)5,049 545 30 109 85 26 87 — 5,900 
Loans charged-off— — — — (144)— (25)(31)— (200)
Recoveries collected10 — — 76 — — — — 90 
Total ending allowance balance$8,787 $22,369 $7,030 $202 $496 $1,062 $125 $2,360 $— $42,431 
The following tables present the activity in the allowance for credit losses by portfolio segment for the six months ended June 30, 2021 and 2020:
June 30, 2021Commercial and Industrial
Loans
Commercial Real Estate LoansAgricultural
Loans
LeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansUnallocatedTotal
Allowance for Credit Losses:
Beginning balance$6,445 $29,878 $6,756 $200 $490 $996 $150 $1,944 $— $46,859 
Provision for credit loss expense(218)(5,669)(909)67 (94)167 152 — (6,500)
Loans charged-off(190)(10)— — (269)— (142)(2)— (613)
Recoveries collected43 21 — — 172 — 249 
Total ending allowance balance$6,080 $24,220 $5,847 $204 $460 $908 $181 $2,095 $— $39,995 

June 30, 2020Commercial and Industrial
Loans
Commercial Real Estate LoansAgricultural
Loans
LeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansUnallocatedTotal
Allowance for Credit Losses:
Beginning balance prior to adoption of ASC 326$4,799 $4,692 $5,315 $— $434 $200 $— $333 $505 $16,278 
Impact of adopting ASC 3262,245 3,063 1,438 105 (59)762 124 1,594 (505)8,767 
Impact of adopting ASC 326 - PCD Loans2,191 4,385 128 — — 35 — 147 — 6,886 
Provision for credit loss expense(166)10,215 149 97 314 65 60 316 — 11,050 
Initial allowance on loans purchased with credit deterioration— — — — — — — — — — 
Loans charged-off(296)— — — (381)— (60)(31)— (768)
Recoveries collected14 14 — — 188 — — 218 
Total ending allowance balance$8,787 $22,369 $7,030 $202 $496 $1,062 $125 $2,360 $— $42,431 
Schedule of Non-accrual and Past Due Loans
The following tables present the amortized cost in non-accrual loans and loans past due over 89 days still accruing by class of loans as of June 30, 2021 and December 31, 2020:
June 30, 2021
Non-Accrual With No Allowance for Credit Loss (1)
Total Non-AccrualLoans Past Due Over 89 Days Still Accruing
Commercial and Industrial Loans$2,690 $5,819 $— 
Commercial Real Estate Loans3,137 8,503 — 
Agricultural Loans1,188 1,805 — 
Leases— — — 
Home Equity Loans183 182 — 
Consumer Loans26 26 — 
Credit Cards63 63 — 
Residential Mortgage Loans404 988 — 
Total$7,691 $17,386 $— 
(1) Non-accrual loans with no allowance for credit loss and are also included in Total Non-Accrual loans of $17,386.
December 31, 2020
Non-Accrual With No Allowance for Credit Loss (1)
Total Non-AccrualLoans Past Due Over 89 Days Still Accruing
Commercial and Industrial Loans$4,571 $8,133 $— 
Commercial Real Estate Loans3,152 10,188 — 
Agricultural Loans1,291 1,915 — 
Leases— — — 
Home Equity Loans271 271 — 
Consumer Loans77 84 — 
Credit Cards86 86 — 
Residential Mortgage Loans671 830 — 
Total$10,119 $21,507 $— 
(1) Includes non-accrual loans with no allowance for credit loss and are also included in Total Non-Accrual loans of $21,507.
Schedule or Collateral-dependent Loans by Class
The following tables present the amortized cost basis of collateral-dependent loans by class of loans as of June 30, 2021 and December 31, 2020:
June 30, 2021Real EstateEquipmentAccounts ReceivableOtherTotal
Commercial and Industrial Loans$3,139 $2,596 $609 $26 $6,370 
Commercial Real Estate Loans11,260 — — 84 11,344 
Agricultural Loans2,189 — — — 2,189 
Leases— — — — — 
Home Equity Loans407 — — — 407 
Consumer Loans— — — 
Credit Cards— — — — — 
Residential Mortgage Loans1,181 — — — 1,181 
Total$18,181 $2,596 $609 $110 $21,496 

December 31, 2020Real EstateEquipmentAccounts ReceivableOtherTotal
Commercial and Industrial Loans$4,943 $3,014 $669 $154 $8,780 
Commercial Real Estate Loans11,877 — — 1,530 13,407 
Agricultural Loans3,064 — — — 3,064 
Leases— — — — — 
Home Equity Loans416 — — — 416 
Consumer Loans— 11 
Credit Cards— — — — — 
Residential Mortgage Loans817 — — — 817 
Total$21,121 $3,018 $669 $1,687 $26,495 
Schedule of Aging of Past Due Loans
The following tables present the aging of the amortized cost basis in past due loans by class of loans as of June 30, 2021 and December 31, 2020:
June 30, 202130-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal
Past Due
Loans Not Past DueTotal
Commercial and Industrial Loans$860 $160 $600 $1,620 $589,643 $591,263 
Commercial Real Estate Loans136 43 6,937 7,116 1,510,056 1,517,172 
Agricultural Loans— — 649 649 343,801 344,450 
Leases— — — — 56,655 56,655 
Home Equity Loans302 27 182 511 212,785 213,296 
Consumer Loans161 179 63,879 64,058 
Credit Cards65 12 63 140 13,396 13,536 
Residential Mortgage Loans2,061 327 766 3,154 270,939 274,093 
Total$3,585 $578 $9,206 $13,369 $3,061,154 $3,074,523 
December 31, 202030-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal
Past Due
Loans Not Past DueTotal
Commercial and Industrial Loans$477 $909 $2,441 $3,827 $634,946 $638,773 
Commercial Real Estate Loans4,877 3,682 8,564 1,458,833 1,467,397 
Agricultural Loans— — 651 651 375,535 376,186 
Leases— — — — 55,664 55,664 
Home Equity Loans672 271 948 218,400 219,348 
Consumer Loans233 84 65 382 66,335 66,717 
Credit Cards95 80 86 261 11,376 11,637 
Residential Mortgage Loans3,737 1,590 529 5,856 250,420 256,276 
Total$5,219 $7,545 $7,725 $20,489 $3,071,509 $3,091,998 
Schedule of Payment Modifications
% of Loan Category
(Excludes PPP Loans)
Type of Loans
(dollars in thousands)
Number of LoansOutstanding Balance

As of 6/30/2021
As of 12/31/2020
Commercial & Industrial Loans$266 0.1 %0.8 %
Commercial Real Estate Loans12,267 0.8 %3.0 %
Agricultural Loans— — — %— %
Consumer Loansn/m ⁽¹⁾n/m ⁽¹⁾
Residential Mortgage Loans14 n/m ⁽¹⁾0.1 %
Total$12,554 0.4 %1.7 %
(1) n/m = not meaningful
Schedule of Risk Category of Loans
Based on the analysis performed at June 30, 2021 and December 31, 2020, the risk category of loans by class of loans is as follows:
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 202120212020201920182017PriorRevolving Loans Amortized Cost BasisTotal
Commercial and Industrial:
Risk Rating
Pass$185,050 $85,889 $72,558 $36,556 $21,261 $58,339 $102,186 $561,839 
Special Mention565 469 773 1,759 1,377 1,897 9,645 16,485 
Substandard— 177 — 1,746 1,535 3,649 5,832 12,939 
Doubtful— — — — — — — — 
Total Commercial & Industrial Loans$185,615 $86,535 $73,331 $40,061 $24,173 $63,885 $117,663 $591,263 
Commercial Real Estate:
Risk Rating
Pass$224,864 $291,967 $187,761 $157,573 $156,532 $393,358 $19,270 $1,431,325 
Special Mention657 1,797 763 15,406 23,205 19,615 — 61,443 
Substandard75 — 8,366 1,685 161 14,017 100 24,404 
Doubtful— — — — — — — — 
Total Commercial Real Estate Loans$225,596 $293,764 $196,890 $174,664 $179,898 $426,990 $19,370 $1,517,172 
Agricultural:
Risk Rating
Pass$26,020 $41,491 $25,394 $26,151 $26,200 $76,562 $64,659 $286,477 
Special Mention1,207 12,064 5,199 3,146 6,522 8,259 9,759 46,156 
Substandard— 578 71 385 1,125 9,428 230 11,817 
Doubtful— — — — — — — — 
Total Agricultural Loans$27,227 $54,133 $30,664 $29,682 $33,847 $94,249 $74,648 $344,450 
Leases:
Risk Rating
Pass$11,501 $15,021 $15,627 $7,460 $3,831 $3,215 $— $56,655 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total Leases$11,501 $15,021 $15,627 $7,460 $3,831 $3,215 $— $56,655 
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202020202019201820172016PriorRevolving Loans Amortized Cost BasisTotal
Commercial and Industrial:
Risk Rating
Pass$260,027 $88,273 $46,681 $31,612 $21,025 $48,508 $109,228 $605,354 
Special Mention618 1,102 2,756 1,739 206 1,972 9,948 18,341 
Substandard143 164 1,283 1,530 607 5,416 5,935 15,078 
Doubtful— — — — — — — — 
Total Commercial & Industrial Loans$260,788 $89,539 $50,720 $34,881 $21,838 $55,896 $125,111 $638,773 
Commercial Real Estate:
Risk Rating
Pass$296,265 $215,226 $179,129 $183,703 $171,016 $295,641 $29,634 $1,370,614 
Special Mention883 9,361 15,232 23,489 7,578 20,294 147 76,984 
Substandard— 1,131 1,735 1,692 4,292 10,849 100 19,799 
Doubtful— — — — — — — — 
Total Commercial Real Estate Loans$297,148 $225,718 $196,096 $208,884 $182,886 $326,784 $29,881 $1,467,397 
Agricultural:
Risk Rating
Pass$49,242 $25,449 $31,285 $32,368 $22,702 $64,890 $75,871 $301,807 
Special Mention11,503 9,911 3,111 8,767 2,707 10,125 16,318 62,442 
Substandard578 73 394 1,228 4,466 5,198 — 11,937 
Doubtful— — — — — — — — 
Total Agricultural Loans$61,323 $35,433 $34,790 $42,363 $29,875 $80,213 $92,189 $376,186 
Leases:
Risk Rating
Pass$18,258 $17,517 $9,176 $5,415 $1,605 $3,693 $— $55,664 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total Leases$18,258 $17,517 $9,176 $5,415 $1,605 $3,693 $— $55,664 
Schedule of Residential, Home Equity and Consumer Loans Based on Payment Activity The following tables present the amortized cost in residential, home equity and consumer loans based on payment activity.
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 202120212020201920182017PriorRevolving Loans Amortized Cost BasisTotal
Consumer:
Payment performance
Performing$20,200 $25,296 $6,835 $6,001 $1,169 $2,204 $2,327 $64,032 
Nonperforming— — — 18 — 26 
Total Consumer Loans$20,200 $25,296 $6,835 $6,008 $1,170 $2,222 $2,327 $64,058 
Home Equity:
Payment performance
Performing$— $28 $— $21 $45 $475 $212,545 $213,114 
Nonperforming— — — — — — 182 182 
Total Home Equity Loans$— $28 $— $21 $45 $475 $212,727 $213,296 
Residential Mortgage:
Payment performance
Performing$63,028 $44,093 $18,237 $20,319 $23,357 $104,071 $— $273,105 
Nonperforming— — — — — 988 — 988 
Total Residential Mortgage Loans$63,028 $44,093 $18,237 $20,319 $23,357 $105,059 $— $274,093 
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202020202019201820172016PriorRevolving Loans Amortized Cost BasisTotal
Consumer:
Payment performance
Performing$33,857 $16,486 $8,456 $2,115 $910 $2,245 $2,563 $66,632 
Nonperforming— — 11 14 23 35 85 
Total Consumer Loans$33,857 $16,486 $8,467 $2,117 $924 $2,268 $2,598 $66,717 
Home Equity:
Payment performance
Performing$— $— $34 $46 $67 $490 $218,440 $219,077 
Nonperforming— — — — — — 271 271 
Total Home Equity Loans$— $— $34 $46 $67 $490 $218,711 $219,348 
Residential Mortgage:
Payment performance
Performing$45,945 $26,536 $28,050 $28,764 $25,155 $100,998 $— $255,448 
Nonperforming— — — — — 828 — 828 
Total Residential Mortgage Loans$45,945 $26,536 $28,050 $28,764 $25,155 $101,826 $— $256,276 
Schedule of Recorded Investment in Credit Cards Based on Payment Activity The following table presents the recorded investment in credit cards based on payment activity:
Credit CardsJune 30, 2021December 31, 2020
   Performing$13,473 $11,551 
   Nonperforming63 86 
      Total$13,536 $11,637 
Schedule of Loans Purchased and/or Sold During the Year
The following tables present loans purchased and/or sold during the year by portfolio segment:
June 30, 2021Commercial and Industrial LoansCommercial Real Estate LoansAgricultural LoansLeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansTotal
   Purchases$— $— $— $— $— $— $— $— $— 
   Sales— — — — — — — — — 
December 31, 2020Commercial and Industrial LoansCommercial Real Estate LoansAgricultural LoansLeasesConsumer LoansHome Equity LoansCredit CardsResidential Mortgage LoansTotal
   Purchases$— $— $— $— $— $— $— $— $— 
   Sales— 3,128 — — — — — — 3,128