XML 40 R23.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Summary of Loans A summary of loans at June 30, 2020 and December 31, 2019 follows (in thousands):

 

 

 

June 30, 2020

 

 

December 31,

2019

 

Construction and land development

 

$

181,362

 

 

$

94,462

 

Agricultural real estate

 

 

251,695

 

 

 

240,481

 

1-4 Family residential properties

 

 

341,691

 

 

 

336,553

 

Multifamily residential properties

 

 

140,415

 

 

 

155,132

 

Commercial real estate

 

 

1,125,584

 

 

 

997,175

 

Loans secured by real estate

 

 

2,040,747

 

 

 

1,823,803

 

Agricultural loans

 

 

149,072

 

 

 

136,023

 

Commercial and industrial loans

 

 

818,686

 

 

 

528,987

 

Consumer loans

 

 

81,980

 

 

 

83,544

 

All other loans

 

 

123,937

 

 

 

126,807

 

Total Gross loans

 

 

3,214,422

 

 

 

2,699,164

 

Less: Loans held for sale

 

 

5,981

 

 

 

1,820

 

 

 

 

3,208,441

 

 

 

2,697,344

 

Less:

 

 

 

 

 

 

 

 

Net deferred loan fees, premiums and discounts

 

 

9,160

 

 

 

3,817

 

Allowance for credit losses

 

 

38,381

 

 

 

26,911

 

Net loans

 

$

3,160,900

 

 

$

2,666,616

 

 

Allowance for Credit Losses Based on Portfolio Segment

The following tables present the activity in the allowance for credit losses based on portfolio segment for the three and six months ended June 30, 2020 (in thousands):

 

 

 

Construction

& Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

& Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,620

 

 

$

1,335

 

 

$

1,931

 

 

$

13,621

 

 

$

1,064

 

 

$

11,294

 

 

$

2,011

 

 

$

32,876

 

Provision for credit loss expense

 

 

738

 

 

 

299

 

 

 

483

 

 

 

3,118

 

 

 

259

 

 

 

1,286

 

 

 

(47

)

 

 

6,136

 

Loans charged off

 

 

 

 

 

 

 

 

69

 

 

 

467

 

 

 

0

 

 

 

311

 

 

 

116

 

 

 

963

 

Recoveries collected

 

 

 

 

 

 

 

 

141

 

 

 

 

 

 

 

 

 

91

 

 

 

100

 

 

 

332

 

Ending balance

 

$

2,358

 

 

$

1,634

 

 

$

2,486

 

 

$

16,272

 

 

$

1,323

 

 

$

12,360

 

 

$

1,948

 

 

$

38,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

Impact of adopting ASU 2016-13

 

 

(113

)

 

 

230

 

 

 

756

 

 

 

541

 

 

 

(363

)

 

 

155

 

 

 

466

 

 

 

1,672

 

Provision for credit loss expense

 

 

1,325

 

 

 

311

 

 

 

406

 

 

 

5,079

 

 

 

300

 

 

 

4,101

 

 

 

95

 

 

 

11,617

 

Loans charged off

 

 

 

 

 

 

 

 

265

 

 

 

551

 

 

 

 

 

 

1,283

 

 

 

287

 

 

 

2,386

 

Recoveries collected

 

 

 

 

 

 

 

 

203

 

 

 

5

 

 

 

 

 

 

114

 

 

 

245

 

 

 

567

 

Ending balance

 

$

2,358

 

 

$

1,634

 

 

$

2,486

 

 

$

16,272

 

 

$

1,323

 

 

$

12,360

 

 

$

1,948

 

 

$

38,381

 

20

 

Prior to the adoption of ASU 2016-13, the appropriate level of the allowance for loan losses for all non-impaired loans was based on a migration analysis of net losses over a rolling twelve quarter period by loan segment. A weighted average of the net losses was determined by assigning more weight to the most recent quarters in order to recognize current risk factors influencing the various segments of the loan portfolio more prominently than past periods. Due to weakened economic conditions during historical years, the Company established qualitative factor adjustments for each of the loan segments at levels above the historical net loss averages. Some of the economic factors included the potential for reduced cash flow for commercial operating loans from reduction in sales or increased operating costs, decreased occupancy rates for commercial buildings, reduced levels of home sales for commercial land developments, the uncertainty regarding grain prices and increased operating costs for farmers, and increased levels of unemployment and bankruptcy impacting consumer’s ability to pay. Each of these economic uncertainties was taken into consideration in developing the level of the allowance for loan losses. The following tables present the activity in the allowance for credit losses based on portfolio segment for the three and six months ended June 30, 2019 and for the year ended December 31, 2019 (in thousands):

 

 

 

Construction

& Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

& Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

552

 

 

$

1,282

 

 

$

1,341

 

 

$

10,565

 

 

$

1,130

 

 

$

10,830

 

 

$

1,004

 

 

$

26,704

 

Provision for credit loss expense

 

 

187

 

 

 

2

 

 

 

367

 

 

 

335

 

 

 

542

 

 

 

(1,558

)

 

 

216

 

 

 

91

 

Loans charged off

 

 

 

 

 

 

 

 

66

 

 

 

105

 

 

 

0

 

 

 

155

 

 

 

216

 

 

 

542

 

Recoveries collected

 

 

 

 

 

 

 

 

7

 

 

 

1

 

 

 

 

 

 

12

 

 

 

86

 

 

 

106

 

Ending balance

 

$

739

 

 

$

1,284

 

 

$

1,649

 

 

$

10,796

 

 

$

1,672

 

 

$

9,129

 

 

$

1,090

 

 

$

26,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

561

 

 

$

1,246

 

 

$

1,504

 

 

$

11,102

 

 

$

951

 

 

$

9,893

 

 

$

932

 

 

$

26,189

 

Provision for credit loss expense

 

 

178

 

 

 

38

 

 

 

326

 

 

 

(146

)

 

 

730

 

 

 

(546

)

 

 

458

 

 

 

1,038

 

Loans charged off

 

 

 

 

 

 

 

 

197

 

 

 

161

 

 

 

9

 

 

 

258

 

 

 

485

 

 

 

1,110

 

Recoveries collected

 

 

 

 

 

 

 

 

16

 

 

 

1

 

 

 

 

 

 

40

 

 

 

185

 

 

 

242

 

Ending balance

 

$

739

 

 

$

1,284

 

 

$

1,649

 

 

$

10,796

 

 

$

1,672

 

 

$

9,129

 

 

$

1,090

 

 

$

26,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

561

 

 

$

1,246

 

 

$

1,504

 

 

$

11,102

 

 

$

951

 

 

$

9,893

 

 

$

932

 

 

$

26,189

 

Provision for credit loss expense

 

 

585

 

 

 

(153

)

 

 

1,268

 

 

 

1,827

 

 

 

459

 

 

 

1,053

 

 

 

1,394

 

 

 

6,433

 

Loans charged off

 

 

 

 

 

 

 

 

1,478

 

 

 

1,743

 

 

 

24

 

 

 

1,828

 

 

 

1,253

 

 

 

6,326

 

Recoveries collected

 

 

 

 

 

 

 

 

92

 

 

 

12

 

 

 

 

 

 

155

 

 

 

356

 

 

 

615

 

Ending balance

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

Amortized Cost Basis of Collateral-Dependent Loans by Class of Loans Individually Evaluated


21

 

The following table presents the amortized cost basis of collateral-dependent loans by class of loans that were individually evaluated to determine expected credit losses, and the related allowance for credit losses, as of June 30, 2020 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business

Assets

 

 

Other

 

 

Total

 

 

for Credit

Losses

 

Construction and land development

 

$

532

 

 

$

 

 

$

 

 

$

532

 

 

$

261

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

 

3,292

 

 

 

 

 

 

 

 

 

3,292

 

 

 

157

 

Multifamily residential properties

 

 

1,960

 

 

 

 

 

 

 

 

 

1,960

 

 

 

 

Commercial real estate

 

 

6,858

 

 

 

 

 

 

 

 

 

6,858

 

 

 

863

 

Loans secured by real estate

 

 

12,642

 

 

 

0

 

 

 

0

 

 

 

12,642

 

 

 

1,281

 

Agricultural loans

 

0

 

 

 

 

 

 

 

 

0

 

 

 

 

Commercial and industrial loans

 

301

 

 

 

3,699

 

 

 

18

 

 

 

4,018

 

 

 

88

 

Consumer loans

 

 

 

 

 

 

 

 

11

 

 

11

 

 

 

 

Total loans

 

$

12,943

 

 

$

3,699

 

 

$

29

 

 

$

16,671

 

 

$

1,369

 

Credit Risk Profile of Loan Portfolio on Amortized Cost Basis Based on Risk Rating Category

The following tables present the credit risk profile of the Company’s loan portfolio on amortized cost basis based on risk rating category and year of origination as of June 30, 2020 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk Rating

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Loans

 

 

Total

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development Loans

 

Pass

 

$

56,357

 

 

$

61,418

 

 

$

4,145

 

 

$

2,848

 

 

$

519

 

 

$

54,361

 

 

$

 

 

$

179,648

 

Special Mention

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

390

 

 

 

 

 

 

 

 

 

390

 

Substandard

 

 

 

 

 

308

 

 

 

 

 

 

532

 

 

 

 

 

 

56

 

 

 

 

 

 

896

 

Total

 

$

56,357

 

 

$

61,726

 

 

$

4,145

 

 

$

3,380

 

 

$

909

 

 

$

54,417

 

 

$

 

 

$

180,934

 

Agricultural Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

44,876

 

 

$

42,885

 

 

$

43,297

 

 

$

18,278

 

 

$

15,940

 

 

$

69,084

 

 

$

 

 

$

234,360

 

Special Mention

 

 

300

 

 

 

3,110

 

 

 

387

 

 

 

143

 

 

 

875

 

 

 

11,186

 

 

 

 

 

 

16,001

 

Substandard

 

 

 

 

 

0

 

 

 

487

 

 

 

218

 

 

 

67

 

 

 

249

 

 

 

 

 

 

1,021

 

Total

 

$

45,176

 

 

$

45,995

 

 

$

44,171

 

 

$

18,639

 

 

$

16,882

 

 

$

80,519

 

 

$

 

 

$

251,382

 

1-4 Family Residential Property Loans

 

Pass

 

$

40,654

 

 

$

36,389

 

 

$

37,176

 

 

$

30,446

 

 

$

33,476

 

 

$

117,666

 

 

$

27,209

 

 

$

323,016

 

Special Mention

 

 

200

 

 

 

159

 

 

 

295

 

 

 

1,050

 

 

 

252

 

 

 

1,452

 

 

 

30

 

 

 

3,438

 

Substandard

 

 

55

 

 

 

635

 

 

 

2,036

 

 

 

1,871

 

 

 

1,991

 

 

 

7,719

 

 

 

1,275

 

 

 

15,582

 

Total

 

$

40,909

 

 

$

37,183

 

 

$

39,507

 

 

$

33,367

 

 

$

35,719

 

 

$

126,837

 

 

$

28,514

 

 

$

342,036

 

Commercial Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

111,880

 

 

$

206,159

 

 

$

174,472

 

 

$

197,260

 

 

$

174,120

 

 

$

355,666

 

 

$

 

 

$

1,219,557

 

Special Mention

 

 

1,857

 

 

 

23

 

 

 

4,158

 

 

 

1,781

 

 

 

4,818

 

 

 

2,822

 

 

 

 

 

 

15,459

 

Substandard

 

 

1,254

 

 

 

99

 

 

 

1,400

 

 

 

3,115

 

 

 

4,588

 

 

 

19,083

 

 

 

 

 

 

29,539

 

Total

 

$

114,991

 

 

$

206,281

 

 

$

180,030

 

 

$

202,156

 

 

$

183,526

 

 

$

377,571

 

 

$

 

 

$

1,264,555

 

Agricultural Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

72,118

 

 

$

38,483

 

 

$

8,353

 

 

$

3,169

 

 

$

959

 

 

$

3,400

 

 

$

 

 

$

126,482

 

Special Mention

 

 

9,754

 

 

 

11,078

 

 

 

296

 

 

 

11

 

 

 

701

 

 

 

35

 

 

 

 

 

 

21,875

 

Substandard

 

 

607

 

 

 

43

 

 

 

25

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

686

 

Total

 

$

82,479

 

 

$

49,604

 

 

$

8,674

 

 

$

3,180

 

 

$

1,660

 

 

$

3,446

 

 

$

 

 

$

149,043

 

Commercial & Industrial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

362,238

 

 

$

148,476

 

 

$

100,766

 

 

$

84,972

 

 

$

55,893

 

 

$

138,743

 

 

$

 

 

$

891,088

 

Special Mention

 

 

1,642

 

 

 

33,847

 

 

 

185

 

 

 

58

 

 

 

407

 

 

 

952

 

 

 

 

 

 

37,091

 

Substandard

 

 

1,122

 

 

 

2,328

 

 

 

382

 

 

 

1,371

 

 

 

208

 

 

 

1,638

 

 

 

 

 

 

7,049

 

Total

 

$

365,002

 

 

$

184,651

 

 

$

101,333

 

 

$

86,401

 

 

$

56,508

 

 

$

141,333

 

 

$

 

 

$

935,228

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,116

 

 

$

30,739

 

 

$

17,657

 

 

$

10,147

 

 

$

148

 

 

$

9

 

 

$

 

 

$

78,816

 

Special Mention

 

 

5

 

 

 

 

 

 

72

 

 

 

1

 

 

 

960

 

 

 

1,154

 

 

 

 

 

 

2,192

 

Substandard

 

 

17

 

 

 

30

 

 

 

156

 

 

 

129

 

 

 

140

 

 

 

604

 

 

 

 

 

 

1,076

 

Total

 

$

20,138

 

 

$

30,769

 

 

$

17,885

 

 

$

10,277

 

 

$

1,248

 

 

$

1,767

 

 

$

 

 

$

82,084

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

708,239

 

 

$

564,549

 

 

$

385,866

 

 

$

347,120

 

 

$

281,055

 

 

$

738,929

 

 

$

27,209

 

 

$

3,052,967

 

Special Mention

 

 

13,758

 

 

 

48,217

 

 

 

5,393

 

 

 

3,044

 

 

 

8,403

 

 

 

17,601

 

 

 

30

 

 

 

96,446

 

Substandard

 

 

3,055

 

 

 

3,443

 

 

 

4,486

 

 

 

7,236

 

 

 

6,994

 

 

 

29,360

 

 

 

1,275

 

 

 

55,849

 

Total

 

$

725,052

 

 

$

616,209

 

 

$

395,745

 

 

$

357,400

 

 

$

296,452

 

 

$

785,890

 

 

$

28,514

 

 

$

3,205,262

 

 

The following tables present the credit risk profile of the Company’s loan portfolio based on risk rating category as of December 31, 2019 (in thousands):

December 31, 2019

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

Construction & land development

 

$

93,413

 

 

$

413

 

 

$

316

 

 

$

94,142

 

Agricultural real estate

 

 

231,227

 

 

 

6,902

 

 

 

2,112

 

 

 

240,241

 

1-4 Family residential property loans

 

 

314,999

 

 

 

5,743

 

 

 

15,685

 

 

 

336,427

 

Commercial real estate

 

 

1,103,543

 

 

 

14,156

 

 

 

31,951

 

 

 

1,149,650

 

Loans secured by real estate

 

 

1,743,182

 

 

 

27,214

 

 

 

50,064

 

 

 

1,820,460

 

Agricultural loans

 

 

129,811

 

 

 

3,862

 

 

 

2,451

 

 

 

136,124

 

Commercial & industrial loans

 

 

603,047

 

 

 

40,395

 

 

 

12,138

 

 

 

655,580

 

Consumer loans

 

 

82,117

 

 

 

140

 

 

 

926

 

 

 

83,183

 

Total loans

 

$

2,558,157

 

 

$

71,611

 

 

$

65,579

 

 

$

2,695,347

 

 

Loan Portfolio Aging Analysis

The following table presents the Company’s loan portfolio aging analysis at June 30, 2020 and December 31, 2019 (in

23

 

thousands):

 

 

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Total Loans

Receivable

 

 

Total Loans

> 90 Days &

Accruing

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

85

 

 

$

141

 

 

$

 

 

$

226

 

 

$

180,708

 

 

$

180,934

 

 

$

 

Agricultural real estate

 

 

6

 

 

 

544

 

 

 

 

 

 

550

 

 

 

250,832

 

 

 

251,382

 

 

 

 

1-4 Family residential properties

 

 

3,548

 

 

 

1,260

 

 

 

1,676

 

 

 

6,484

 

 

 

335,552

 

 

 

342,036

 

 

 

 

Multifamily residential properties

 

 

2,201

 

 

 

0

 

 

 

 

 

 

2,201

 

 

 

138,814

 

 

 

141,015

 

 

 

 

Commercial real estate

 

 

637

 

 

 

1,146

 

 

 

2,519

 

 

 

4,302

 

 

 

1,119,238

 

 

 

1,123,540

 

 

 

 

Loans secured by real estate

 

 

6,477

 

 

 

3,091

 

 

 

4,195

 

 

 

13,763

 

 

 

2,025,144

 

 

 

2,038,907

 

 

 

 

Agricultural loans

 

 

0

 

 

 

0

 

 

 

26

 

 

 

26

 

 

 

149,017

 

 

 

149,043

 

 

 

 

Commercial and industrial loans

 

 

715

 

 

 

125

 

 

 

2,380

 

 

 

3,220

 

 

 

807,949

 

 

 

811,169

 

 

 

 

Consumer loans

 

 

263

 

 

 

54

 

 

 

165

 

 

 

482

 

 

 

81,602

 

 

 

82,084

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

124,059

 

 

 

124,059

 

 

 

 

Total loans

 

$

7,455

 

 

$

3,270

 

 

$

6,766

 

 

$

17,491

 

 

$

3,187,771

 

 

$

3,205,262

 

 

$

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

235

 

 

$

 

 

$

 

 

$

235

 

 

$

93,907

 

 

$

94,142

 

 

$

 

Agricultural real estate

 

 

1,595

 

 

 

 

 

 

47

 

 

 

1,642

 

 

 

238,599

 

 

 

240,241

 

 

 

 

1-4 Family residential properties

 

 

3,834

 

 

 

2,288

 

 

 

4,713

 

 

 

10,835

 

 

 

325,592

 

 

 

336,427

 

 

 

 

Multifamily residential properties

 

 

1,348

 

 

 

46

 

 

 

1,131

 

 

 

2,525

 

 

 

151,423

 

 

 

153,948

 

 

 

 

Commercial real estate

 

 

602

 

 

 

495

 

 

 

2,241

 

 

 

3,338

 

 

 

992,364

 

 

 

995,702

 

 

 

 

Loans secured by real estate

 

 

7,614

 

 

 

2,829

 

 

 

8,132

 

 

 

18,575

 

 

 

1,801,885

 

 

 

1,820,460

 

 

 

 

Agricultural loans

 

 

300

 

 

 

 

 

 

307

 

 

 

607

 

 

 

135,517

 

 

 

136,124

 

 

 

 

Commercial and industrial loans

 

 

767

 

 

 

855

 

 

 

5,989

 

 

 

7,611

 

 

 

521,362

 

 

 

528,973

 

 

 

 

Consumer loans

 

 

454

 

 

 

196

 

 

 

150

 

 

 

800

 

 

 

82,383

 

 

 

83,183

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

126,607

 

 

 

126,607

 

 

 

 

Total loans

 

$

9,135

 

 

$

3,880

 

 

$

14,578

 

 

$

27,593

 

 

$

2,667,754

 

 

$

2,695,347

 

 

$

 

 

Impaired Loans

The following tables present impaired loans as of June 30, 2020 and December 31, 2019 (in thousands):

 

 

June 30, 2020

 

 

December 31, 2019

 

 

 

Recorded

Balance

 

 

Unpaid

Principal

Balance

 

 

Specific

Allowance

 

 

Recorded

Balance

 

 

Unpaid

Principal

Balance

 

 

Specific

Allowance

 

Loans with a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

532

 

 

$

532

 

 

$

261

 

 

$

256

 

 

$

256

 

 

$

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

 

4,916

 

 

 

5,149

 

 

 

157

 

 

 

5,154

 

 

 

5,351

 

 

 

182

 

Multifamily residential properties

 

 

1,960

 

 

 

1,960

 

 

 

 

 

 

4,254

 

 

 

4,254

 

 

 

19

 

Commercial real estate

 

 

6,861

 

 

 

7,337

 

 

 

863

 

 

 

5,904

 

 

 

6,408

 

 

 

587

 

Loans secured by real estate

 

 

14,269

 

 

 

14,978

 

 

 

1,281

 

 

 

15,568

 

 

 

16,269

 

 

 

788

 

Agricultural loans

 

 

88

 

 

 

316

 

 

 

 

 

 

85

 

 

 

669

 

 

 

8

 

Commercial and industrial loans

 

 

4,087

 

 

 

5,673

 

 

 

88

 

 

 

7,653

 

 

 

8,789

 

 

 

301

 

Consumer loans

 

 

134

 

 

 

134

 

 

 

 

 

 

134

 

 

 

134

 

 

 

1

 

Total loans

 

$

18,578

 

 

$

21,101

 

 

$

1,369

 

 

$

23,440

 

 

$

25,861

 

 

$

1,098

 

Loans without a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

38

 

 

$

38

 

 

$

 

 

$

41

 

 

$

41

 

 

$

 

Agricultural real estate

 

 

369

 

 

 

369

 

 

 

 

 

 

479

 

 

 

479

 

 

 

 

1-4 Family residential properties

 

 

3,807

 

 

 

4,494

 

 

 

 

 

 

3,719

 

 

 

4,263

 

 

 

 

Multifamily residential properties

 

 

283

 

 

 

283

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,146

 

 

 

1,583

 

 

 

 

 

 

1,721

 

 

 

1,724

 

 

 

 

Loans secured by real estate

 

 

5,643

 

 

 

6,767

 

 

 

 

 

 

5,960

 

 

 

6,507

 

 

 

 

Agricultural loans

 

 

837

 

 

 

609

 

 

 

 

 

 

724

 

 

 

140

 

 

 

 

Commercial and industrial loans

 

 

817

 

 

 

2,892

 

 

 

 

 

 

916

 

 

 

3,065

 

 

 

 

Consumer loans

 

 

288

 

 

 

743

 

 

 

 

 

 

391

 

 

 

713

 

 

 

 

Total loans

 

$

7,585

 

 

$

11,011

 

 

$

 

 

$

7,991

 

 

$

10,425

 

 

$

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

570

 

 

$

570

 

 

$

261

 

 

$

297

 

 

$

297

 

 

$

 

Agricultural real estate

 

 

369

 

 

 

369

 

 

 

0

 

 

 

479

 

 

 

479

 

 

 

 

1-4 Family residential properties

 

 

8,723

 

 

 

9,643

 

 

 

157

 

 

 

8,873

 

 

 

9,614

 

 

 

182

 

Multifamily residential properties

 

 

2,243

 

 

 

2,243

 

 

 

 

 

 

4,254

 

 

 

4,254

 

 

 

19

 

Commercial real estate

 

 

8,007

 

 

 

8,920

 

 

 

863

 

 

 

7,625

 

 

 

8,132

 

 

 

587

 

Loans secured by real estate

 

 

19,912

 

 

 

21,745

 

 

 

1,281

 

 

 

21,528

 

 

 

22,776

 

 

 

788

 

Agricultural loans

 

 

925

 

 

 

925

 

 

 

0

 

 

 

809

 

 

 

809

 

 

 

8

 

Commercial and industrial loans

 

 

4,904

 

 

 

8,565

 

 

 

88

 

 

 

8,569

 

 

 

11,854

 

 

 

301

 

Consumer loans

 

 

422

 

 

 

877

 

 

 

0

 

 

 

525

 

 

 

847

 

 

 

1

 

Total loans

 

$

26,163

 

 

$

32,112

 

 

$

1,369

 

 

$

31,431

 

 

$

36,286

 

 

$

1,098

 

 

25

 

Average Recorded Investment and Interest Income Recognized on Impaired Loans

The following tables present average recorded investment and interest income recognized on impaired loans for the three and six months ended June 30, 2020 and 2019 (in thousands):

 

 

 

For the three months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

Construction and land development

 

$

590

 

 

$

8

 

 

$

629

 

 

$

8

 

Agricultural real estate

 

 

854

 

 

 

 

 

 

956

 

 

 

 

1-4 Family residential properties

 

 

8,920

 

 

 

18

 

 

 

9,543

 

 

 

26

 

Multifamily residential properties

 

 

2,374

 

 

 

0

 

 

 

4,522

 

 

 

32

 

Commercial real estate

 

 

8,256

 

 

 

42

 

 

 

14,414

 

 

 

82

 

Loans secured by real estate

 

 

20,994

 

 

 

68

 

 

 

30,064

 

 

 

148

 

Agricultural loans

 

 

902

 

 

 

 

 

 

823

 

 

 

1

 

Commercial and industrial loans

 

 

5,167

 

 

 

1

 

 

 

9,929

 

 

 

1

 

Consumer loans

 

 

457

 

 

 

 

 

 

742

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

27,520

 

 

$

69

 

 

$

41,558

 

 

$

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

Construction and land development

 

$

595

 

 

$

15

 

 

$

632

 

 

$

16

 

Agricultural real estate

 

 

854

 

 

 

 

 

 

957

 

 

 

 

1-4 Family residential properties

 

 

9,062

 

 

 

37

 

 

 

9,973

 

 

 

51

 

Multifamily residential properties

 

 

2,391

 

 

 

0

 

 

 

4,804

 

 

 

61

 

Commercial real estate

 

 

8,352

 

 

 

84

 

 

 

14,844

 

 

 

160

 

Loans secured by real estate

 

 

21,254

 

 

 

136

 

 

 

31,210

 

 

 

288

 

Agricultural loans

 

 

909

 

 

 

 

 

 

773

 

 

 

1

 

Commercial and industrial loans

 

 

6,046

 

 

 

3

 

 

 

10,059

 

 

 

2

 

Consumer loans

 

 

499

 

 

 

 

 

 

781

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

28,708

 

 

$

139

 

 

$

42,823

 

 

$

291

 

 

Amortized Cost Basis of Loans on Nonaccrual Status and Nonaccrual Loans Individually Evaluated

The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated for which no allowance was recorded as of June 30, 2020 and December 31, 2019 (in thousands). There were no loans past due over eighty-nine days that were still accruing.

 

 

Nonaccrual

with no

Allowance for

 

 

June 30, 2020

 

 

December 31,

2019

 

 

 

Credit Loss

 

 

Nonaccrual

 

 

Nonaccrual

 

Construction and land development

 

$

 

 

$

38

 

 

$

41

 

Agricultural real estate

 

 

 

 

 

369

 

 

 

479

 

1-4 Family residential properties

 

 

3,220

 

 

 

7,299

 

 

 

7,379

 

Multifamily residential properties

 

 

1,960

 

 

 

2,243

 

 

 

3,137

 

Commercial real estate

 

 

2,127

 

 

 

4,412

 

 

 

4,351

 

Loans secured by real estate

 

 

7,307

 

 

 

14,361

 

 

 

15,387

 

Agricultural loans

 

 

228

 

 

 

837

 

 

 

769

 

Commercial and industrial loans

 

 

1,691

 

 

 

4,823

 

 

 

8,441

 

Consumer loans

 

 

130

 

 

 

419

 

 

 

521

 

Total loans

 

$

9,356

 

 

$

20,440

 

 

$

25,118

 

Acquired Loans with Credit Deterioration The amount of these loans at December 31, 2019 was as follows (in thousands):

 

 

 

December 31,

2019

 

Construction and land development

 

$

256

 

Agricultural real estate

 

 

 

1-4 Family residential properties

 

 

371

 

Multifamily residential properties

 

 

2,077

 

Commercial real estate

 

 

2,247

 

Loans secured by real estate

 

 

4,951

 

Carrying amount

 

 

4,951

 

Allowance for loan losses

 

 

(365

)

Carrying amount, net of allowance

 

$

4,586

 

 

Recorded Balance of Troubled Debt Restructurings

The following table presents the Company’s recorded balance of troubled debt restructurings at June 30, 2020 and December 31, 2019 (in thousands).

Troubled debt restructurings:

 

June 30, 2020

 

 

December 31,

2019

 

1-4 Family residential properties

 

$

1,843

 

 

$

1,905

 

Commercial real estate

 

 

1,873

 

 

 

1,746

 

Loans secured by real estate

 

 

3,716

 

 

 

3,651

 

Agricultural loans

 

 

316

 

 

 

669

 

Commercial and industrial loans

 

 

2,673

 

 

 

1,349

 

Consumer loans

 

 

134

 

 

 

134

 

Total

 

$

6,839

 

 

$

5,803

 

Performing troubled debt restructurings:

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

$

1,352

 

 

$

1,382

 

Commercial real estate

 

 

1,132

 

 

 

1,146

 

Loans secured by real estate

 

 

2,484

 

 

 

2,528

 

Agricultural Loans

 

 

88

 

 

 

40

 

Commercial and industrial loans

 

 

81

 

 

 

128

 

Consumer loans

 

 

3

 

 

 

5

 

Total

 

$

2,656

 

 

$

2,701

 

Loans Modified as Troubled Debt Restructurings During Period

 

The following table presents loans modified as TDRs during the six months ended June 30, 2020, as a result of various modified loan factors (in thousands). The change in the recorded investment from pre-modification to post- modification was not material.

 

 

 

June 30, 2020

 

June 30, 2019

 

 

Number of

 

 

Recorded

 

 

Type of

 

Number of

 

 

Recorded

 

 

Type of

 

 

Modifications

 

 

Investment

 

 

Modifications

 

Modifications

 

 

Investment

 

 

Modifications

1-4 Family residential properties

 

 

 

 

$

 

 

 

 

 

1

 

 

$

46

 

 

(b)(c)

Commercial real estate

 

 

1

 

 

 

303

 

 

(b)

 

 

3

 

 

 

1,533

 

 

(b)(c)(d)

Loans secured by real estate

 

 

1

 

 

 

303

 

 

 

 

 

4

 

 

 

1,579

 

 

 

Agricultural loans

 

 

2

 

 

 

88

 

 

(b)(c)

 

 

1

 

 

 

59

 

 

(b)

Commercial and industrial loans

 

 

3

 

 

 

2,342

 

 

(b)

 

 

2

 

 

 

70

 

 

(b)(c)(d)

Consumer Loans

 

 

1

 

 

 

11

 

 

(b)

 

 

1

 

 

 

12

 

 

(c)

Total

 

 

7

 

 

$

2,744

 

 

 

 

 

8

 

 

$

1,720

 

 

 

 

Type of modifications:

(a) Reduction of stated interest rate of loan

 

(b)

Change in payment terms

 

(c)

Extension of maturity date

 

(d)

Permanent reduction of the recorded investment