XML 46 R14.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Loans and Allowance for Credit Losses

Note 5 -- Loans and Allowance for Credit Losses

 

Loans are stated at the principal amount outstanding net of unearned discounts, unearned income and allowance for credit losses. Unearned income includes deferred loan origination fees reduced by loan origination costs and is amortized to interest income over the life of the related loan using methods that approximated the effective interest rate method. Interest on substantially all loans is credited to income based on the principal amount outstanding. A summary of loans at December 31, 2020 and 2019 follows (in thousands):

 

 

 

2020

 

 

2019

 

Construction and land development

 

$

122,853

 

 

$

94,462

 

Agricultural real estate

 

 

254,662

 

 

 

240,481

 

1-4 Family residential properties

 

 

325,480

 

 

 

336,553

 

Multifamily residential properties

 

 

189,265

 

 

 

155,132

 

Commercial real estate

 

 

1,176,290

 

 

 

997,175

 

Loans secured by real estate

 

 

2,068,550

 

 

 

1,823,803

 

Agricultural loans

 

 

137,333

 

 

 

136,023

 

Commercial and industrial loans

 

 

741,819

 

 

 

528,987

 

Consumer loans

 

 

78,023

 

 

 

83,544

 

All other loans

 

 

118,196

 

 

 

126,807

 

Gross loans

 

 

3,143,921

 

 

 

2,699,164

 

Less: Loans held for sale

 

 

1,924

 

 

 

1,820

 

 

 

 

3,141,997

 

 

 

2,697,344

 

Less:

 

 

 

 

 

 

 

 

Net deferred loan fees, premiums and discounts

 

 

5,502

 

 

 

3,817

 

Allowance for credit losses

 

 

41,910

 

 

 

26,911

 

Net loans

 

$

3,094,585

 

 

$

2,666,616

 

 

 

Net loans increased $428 million as of December 31, 2020 compared to December 31, 2019. Of this increase, approximately $183 million were loans purchased from Stifel Bank and $168 million were PPP loans. Loans expected to be sold are classified as held for sale in the consolidated financial statements and are recorded at the lower of aggregate cost or fair value, taking into consideration future commitments to sell the loans. These loans are primarily for 1-4 family residential properties. Accrued interest on loans, which is excluded from the amortized cost of the balances above, totaled $15.9 million and $12.4 million at December 31, 2020 and 2019, respectively.

The structure of the Company’s loan approval process is based on progressively larger lending authorities granted to individual loan officers, loan committees, and ultimately the board of directors. Outstanding balances to one borrower or affiliated borrowers are limited by federal regulation; however, limits well below the regulatory thresholds are generally observed. The vast majority of the Company’s loans are to businesses located in the geographic market areas served by the Company’s branch bank system. Additionally, a significant portion of the collateral securing the loans in the portfolio is located within the Company’s primary geographic footprint. In general, the Company adheres to loan underwriting standards consistent with industry guidelines for all loan segments. The Company’s lending can be summarized into the following primary areas:

Commercial Real Estate Loans. Commercial real estate loans are generally comprised of loans to small business entities to purchase or expand structures in which the business operations are housed, loans to owners of real estate who lease space to non-related commercial entities, loans for construction and land development,

loans to hotel operators, and loans to owners of multi-family residential structures, such as apartment buildings. Commercial real estate loans are underwritten based on historical and projected cash flows of the borrower and secondarily on the underlying real estate pledged as collateral on the debt. For the various types of commercial real estate loans, minimum criteria have been established within the Company’s loan policy regarding debt service coverage while maximum limits on loan-to-value and amortization periods have been defined. Maximum loan- to-value ratios range from 65% to 80% depending upon the type of real estate collateral, while the desired minimum debt coverage ratio is 1.20x.

Amortization periods for commercial real estate loans are generally limited to twenty years. The Company’s commercial real estate portfolio is well below the thresholds that would designate a concentration in commercial real estate lending, as established by the federal banking regulators.

Commercial and Industrial Loans. Commercial and industrial loans are primarily comprised of working capital loans used to purchase inventory and fund accounts receivable that are secured by business assets other than real estate. These loans are generally written for one year or less. Also, equipment financing is provided to businesses with these loans generally limited to 80% of the value of the collateral and amortization periods limited to seven years. Commercial loans are often accompanied by a personal guaranty of the principal owners of a business. Like commercial real estate loans, the underlying cash flow of the business is the primary consideration in the underwriting process. The financial condition of commercial borrowers is monitored at least annually with the type of financial information required determined by the size of the relationship. Measures employed by the Company for businesses with higher risk profiles include the use of government-assisted lending programs through the Small Business Administration and U.S. Department of Agriculture.

Agricultural and Agricultural Real Estate Loans. Agricultural loans are generally comprised of seasonal operating lines to cash grain farmers to plant and harvest corn and soybeans and term loans to fund the purchase of equipment. Agricultural real estate loans are primarily comprised of loans for the purchase of farmland. Specific underwriting standards have been established for agricultural-related loans including the establishment of projections for each operating year based on industry developed estimates of farm input costs and expected commodity yields and prices. Operating lines are typically written for one year and secured by the crop. Loan-to-value ratios on loans secured by farmland generally do not exceed 65% and have amortization periods limited to twenty-five years. Federal government-assistance lending programs through the Farm Service Agency are used to mitigate the level of credit risk when deemed appropriate.

Residential Real Estate Loans. Residential real estate loans generally include loans for the purchase or refinance of residential real estate properties consisting of one-to-four units and home equity loans and lines of credit. The Company sells the vast majority of its long-term fixed rate residential real estate loans to secondary market investors. The Company also releases the servicing of these loans upon sale. The Company retains all residential real estate loans with balloon payment features. Balloon periods are limited to five years. Residential real estate loans are typically underwritten to conform to industry standards including criteria for maximum debt-to-income and loan-to-value ratios as well as minimum credit scores. Loans secured by first liens on residential real estate held in the portfolio typically do not exceed 80% of the value of the collateral and have amortization periods of twenty-five years or less. The Company does not originate subprime mortgage loans.

Consumer Loans. Consumer loans are primarily comprised of loans to individuals for personal and household purposes such as the purchase of an automobile or other living expenses. Minimum underwriting criteria have been established that consider credit score, debt-to-income ratio, employment history, and collateral coverage. Typically, consumer loans are set up on monthly payments with amortization periods based on the type and age of the collateral.

Other Loans. Other loans consist primarily of loans to municipalities to support community projects such as infrastructure improvements or equipment purchases. Underwriting guidelines for these loans are consistent with those established for commercial loans with the additional repayment source of the taxing authority of the municipality.

Allowance for Credit Losses

The allowance for credit losses represents the Company’s best estimate of the reserve necessary to adequately account for probable losses expected over the remaining contractual life of the assets. The provision for credit losses is the charge against current earnings that is determined by the Company as the amount needed to maintain an adequate allowance for credit losses. In determining the adequacy of the allowance for credit losses, and therefore the provision to be charged to current earnings, the Company relies predominantly on a disciplined credit review and approval process that extends to the full range of the Company’s credit exposure. The review process is directed by the overall lending policy and is intended to identify, at the earliest possible stage, borrowers who might be facing financial difficulty. Factors considered by the Company in evaluating the overall adequacy of the allowance include historical net loan losses, the level and composition of nonaccrual, past due and troubled debt restructurings, trends in volumes and terms of loans, effects of changes in risk selection and underwriting standards or lending practices, lending staff changes, concentrations of credit, industry conditions and the current economic conditions in the region where the Company operates. The Company estimates the appropriate level of allowance for credit losses by evaluating large impaired loans separately from non-impaired loans.

Impaired loans

The Company individually evaluates certain loans for impairment. In general, these loans have been internally identified via the Company’s loan grading system as credits requiring management’s attention due to underlying problems in the borrower’s business or collateral concerns. This evaluation considers expected future cash flows, the value of collateral and also other factors that may impact the borrower’s ability to make payments when due. For loans greater than $250,000, and loans identified as troubled debt restructurings, impairment is individually measured each quarter using one of three alternatives: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price, if available; or (3) the fair value of the collateral less costs to sell for collateral dependent loans and loans for which foreclosure is deemed to be probable. A specific allowance is assigned when expected cash flows or collateral are less than the carrying amount of the loan. The carrying value of the loan reflects reductions from prior charge-offs.

 

Non-Impaired loans

Non-impaired loans comprise the vast majority of the Company’s total loan portfolio and include loans in accrual status and those credits not identified as troubled debt

restructurings. A small portion of these loans are considered “criticized” due to the risk rating assigned reflecting elevated credit risk due to characteristics, such as a strained cash flow position, associated with the individual borrowers. Criticized loans are those assigned risk ratings of Special Mention, Substandard, or Doubtful.

Beginning January 1, 2020, the allowance for credit losses was estimated using the current expected credit loss model ("CECL"). The Company uses the Loss Rate method to estimate the historical loss rate for all non-impaired loans. Under this method, the allowance for credit losses is measured on a collective (pool) basis for non-impaired loans with similar risk characteristics. Historical credit loss experience provides the basis for the estimate of expected credit losses. For each pool, a historical loss rate is computed based on the average remaining contractual life of the pool. Adjustments to historical loss rates are made using qualitative factors relevant to each pool including merger & acquisition activity, economic conditions, changes in policies, procedures & underwriting, and concentrations. In addition, a twelve-month forecast, using reasonable and supportable future conditions, is prepared that is used to estimate expected changes to existing and historical conditions in the current period.

The Company also considers specific current economic events occurring globally, in the U.S. and in its local markets. In March 2020, in response to the COVID-19 outbreak, its significant disruptions in the U.S. economy and impacts on local markets, First Mid Bank offered a 90-day commercial deferral program, primarily to hotel and restaurant borrowers. In accordance with interagency guidance issued in March 2020, these short-term deferrals are not considered troubled debt restructurings. These deferrals were, however, considered in the factors used to estimate the required allowance for credit losses for non-impaired loans. Other COVID-19 related impacts considered included revenue losses of businesses required to restrict or cease services, income loss to workers laid off as a result of COVID-19 restrictions, various federal and state government stimulus programs and additional deferral programs offered by First Mid Bank beginning in April 2020. Other events considered include the status of trade agreements with China, scheduled increases in minimum wage and changes to the minimum salary threshold for overtime provisions, current and projected unemployment rates, current and projected grain and oil prices and economies of local markets where customers work and operate.

Within each pool, risk elements are evaluated that have specific impacts to the borrowers within the pool. These, along with the general risks and events, and the specific lending policies and procedures by loan type described above, are analyzed to estimate the qualitative factors used to adjust the historical loss rates. During the current period, the following assumptions and factors were considered when determining the historical loss rate and any potential adjustments by loan pool.

Construction and Land Development Loans. The average life of the construction and land development segment was determined to be twelve months. Historical losses in this segment remained very low. Current activity in this industry was deemed essential and has continued during COVID-19. There was no adjustment to the qualitative factor for this segment.

Agricultural Real Estate Loans. The average life of the agricultural real estate segment was determined to be thirty-six months. Historical losses in the segment remain very low. Farmland values have remained steady over an extended period of time and there are no indications that this will change in the next year. There was a slight adjustment down to the qualitative factor for this segment to reflect the improvement in the overall agriculture economy.

1- 4 Family Residential Properties Loans. The average life of the 1-4 Family Residential segment was determined to be: Residential Real Estate-non-owner occupied, sixty months; Residential Real Estate-owner occupied, sixty months; Home Equity lines of credit, thirty months. COVID-19 has impacted the finances of consumers from layoffs and furloughs resulting from employers that must reduce or suspend operations. Increased risk in this segment includes consumer ability to make mortgage and rent payments. Some of this impact has been offset by governmental actions such as stimulus payments and extended unemployment benefits. First Mid Bank has also offered short-term loan payment deferral to borrowers in this segment.  Overall, the historical loss rate for this segment increased slightly for the period however there was no change in the qualitative factor.

Commercial Real Estate Loans. The average life of the commercial real estate segment was determined to be thirty-six months. This segment includes the Company's majority of exposure to the hotel industry which has been significantly impacted by COVID-19 events. Other impacted industries in this segment include restaurants and retail establishments. First Mid Bank has implemented a deferral program for borrowers in this segment in order to ease the impact to these borrowers. There was a slight increase in the historical loss rate, however the qualitative factor for this segment was not changed.

Agricultural Loans. The average life of the agricultural segment was determined to be eighteen months. Losses in this segment are very low and it is believed that borrowers in this segment will benefit from current governmental programs such as PPP and MFP. Many farmers are holding grain from the 2019 operating season and should be able to take advantage of an increase in prices. In addition to a slight decrease in the historical loss rate, the qualitative factor of this segment was decreased to reflect the improvement in the overall agriculture economy.

Commercial and Industrial Loans. The average life of the commercial and industrial segment was determined to be twenty-four months. The COVID-19 impacts include forced closures and scaled-back services for many industries within this segment including retailers, restaurants and video gaming establishments. Some of this risk is offset by government relief programs as well as, First Mid Bank's payment deferral program. There was a slight decrease in the historical loss rate, however the qualitative factor for this segment was not changed.

Consumer Loans. The average life of the consumer segment was determined to be thirty-six months. The financial status of many borrowers has been impacted by COVID-19 events including layoffs and reduced hours. Some of this impact has been offset by government stimulus programs, increased paid leave and increased and extended unemployment benefits, however these benefits are now expiring. Additionally, First Mid Bank has offered a short-term payment deferral program. There was a slight decrease in the historical loss rate, however the qualitative factor for this segment was not changed.

 

 

 

Acquired Loans. Prior to January 1, 2020 loans acquired with evidence of credit deterioration since origination and for which it was probable that all contractually required payments would not be collected were considered purchased credit impaired at the time of acquisition. Purchase credit-impaired ("PCI") loans were accounted for under ASC 310-30, Receivables--Loans and Debt Securities Acquired with Deteriorated Credit Quality ("ASC 310-30"), and were initially measured at fair value, which included the estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans was not carried over and recorded at the acquisition date. The cash flows expected to be collected were estimated using current key assumptions, such as default rates, value of underlying collateral, severity and prepayment speeds.

Subsequent to January 1, 2020, loans acquired in a business combination that have experienced more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated (“PCD”) loans. At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics. This initial allowance for credit losses is allocated to individual PCD loans and added to the purchase price or acquisition date fair values to establish the initial amortized cost basis of the PCD loans. As the initial allowance for credit losses is added to the purchase price, there is no credit loss expense recognized upon acquisition of a PCD loan. Any difference between the unpaid principal balance of PCD loans and the amortized cost basis is considered to relate to noncredit factors and results in a discount or premium. Discounts and premiums are recognized through interest income on a level-yield method over the life of the loans. All loans considered to be PCI prior to January 1, 2020 were converted to PCD on that date. Accordingly, on January 1, 2020, the amortized cost basis of the PCD loans were adjusted to reflect the addition of $833,000 to the allowance for credit losses.

For acquired loans not deemed purchased credit deteriorated at acquisition, the differences between the initial fair value and the unpaid principal balance are recognized as interest income on a level-yield basis over the lives of the related loans. At the acquisition date, an initial allowance for expected credit losses is estimated and recorded as credit loss expense. The subsequent measurement of expected credit losses for all acquired loans is the same as the subsequent measurement of expected credit losses for originated loans.

The following tables present the balance in the allowance for credit losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2020, 2019 and 2018 (in thousands):

 

 

 

Construction

& Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

& Industrial

 

 

Consumer

Loans

 

 

Total

 

Twelve months ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance                                                (prior to adoption of ASC 326)

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

Impact of adopting ASC 326

 

 

(113

)

 

 

230

 

 

 

756

 

 

 

541

 

 

 

(363

)

 

 

155

 

 

 

466

 

 

 

1,672

 

Provision for credit loss expense

 

 

646

 

 

 

(239

)

 

 

274

 

 

 

8,581

 

 

 

503

 

 

 

5,869

 

 

 

469

 

 

 

16,103

 

Loans charged off

 

 

13

 

 

 

 

 

 

393

 

 

 

829

 

 

 

 

 

 

1,991

 

 

 

618

 

 

 

3,844

 

Recoveries collected

 

 

 

 

 

 

 

 

299

 

 

 

169

 

 

 

 

 

 

179

 

 

 

421

 

 

 

1,068

 

Ending balance

 

$

1,666

 

 

$

1,084

 

 

$

2,322

 

 

$

19,660

 

 

$

1,526

 

 

$

13,485

 

 

$

2,167

 

 

$

41,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,202

 

 

$

1,001

 

 

$

886

 

 

$

7,918

 

 

$

743

 

 

$

7,425

 

 

$

802

 

 

$

19,977

 

Provision for credit loss expense

 

 

(631

)

 

 

245

 

 

 

1,628

 

 

 

3,353

 

 

 

301

 

 

 

3,155

 

 

 

616

 

 

 

8,667

 

Loans charged off

 

 

10

 

 

 

 

 

 

1,111

 

 

 

170

 

 

 

93

 

 

 

832

 

 

 

777

 

 

 

2,993

 

Recoveries collected

 

 

 

 

 

 

 

 

101

 

 

 

1

 

 

 

 

 

 

145

 

 

 

291

 

 

 

538

 

Ending balance

 

$

561

 

 

$

1,246

 

 

$

1,504

 

 

$

11,102

 

 

$

951

 

 

$

9,893

 

 

$

932

 

 

$

26,189

 

 

 

Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined. For all loan portfolio segments except 1-4 family residential properties and consumer, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Company charges-off 1-4 family residential and consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.

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 December 31, 2020 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business

Assets

 

 

Other

 

 

Total

 

 

for Credit

Losses

 

Construction and land development

 

$

516

 

 

$

 

 

$

 

 

$

516

 

 

$

246

 

1-4 Family residential properties

 

 

2,393

 

 

 

 

 

 

 

 

 

2,393

 

 

 

158

 

Multifamily residential properties

 

 

1,914

 

 

 

 

 

 

 

 

 

1,914

 

 

 

 

Commercial real estate

 

 

11,527

 

 

 

 

 

 

 

 

 

11,527

 

 

 

863

 

Loans secured by real estate

 

 

16,350

 

 

 

 

 

 

 

 

 

16,350

 

 

 

1,267

 

Commercial and industrial loans

 

 

 

 

 

3,458

 

 

 

 

 

 

3,458

 

 

 

664

 

Consumer loans

 

 

 

 

 

 

 

 

8

 

 

8

 

 

 

 

Total loans

 

$

16,350

 

 

$

3,458

 

 

$

8

 

 

$

19,816

 

 

$

1,931

 

Credit Quality

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, collateral support, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continuous basis. The Company uses the following definitions for risk ratings, which are commensurate with a loan considered "criticized":

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current sound-worthiness and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing factors, conditions and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered pass rated loans. The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of December 31, 2020 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk Rating

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Loans

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development Loans

 

Pass

 

$

41,842

 

 

$

40,989

 

 

$

31,500

 

 

$

2,760

 

 

$

871

 

 

$

3,822

 

 

$

 

 

$

121,784

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

128

 

 

 

 

 

 

517

 

 

 

 

 

 

50

 

 

 

 

 

 

695

 

Total

 

$

41,842

 

 

$

41,117

 

 

$

31,500

 

 

$

3,277

 

 

$

871

 

 

$

3,872

 

 

$

 

 

$

122,479

 

Agricultural Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

73,630

 

 

$

34,412

 

 

$

37,839

 

 

$

16,138

 

 

$

13,559

 

 

$

58,291

 

 

$

 

 

$

233,869

 

Special Mention

 

 

1,845

 

 

 

3,970

 

 

 

533

 

 

 

469

 

 

 

1,106

 

 

 

11,232

 

 

 

 

 

 

19,155

 

Substandard

 

 

 

 

 

 

 

 

800

 

 

 

208

 

 

 

64

 

 

 

245

 

 

 

 

 

 

1,317

 

Total

 

$

75,475

 

 

$

38,382

 

 

$

39,172

 

 

$

16,815

 

 

$

14,729

 

 

$

69,768

 

 

$

 

 

$

254,341

 

1-4 Family Residential Property Loans

 

Pass

 

$

81,366

 

 

$

29,695

 

 

$

38,163

 

 

$

23,086

 

 

$

26,676

 

 

$

62,942

 

 

$

40,363

 

 

$

302,291

 

Special Mention

 

 

192

 

 

 

2,142

 

 

 

523

 

 

 

2,720

 

 

 

247

 

 

 

1,578

 

 

 

293

 

 

 

7,695

 

Substandard

 

 

296

 

 

 

695

 

 

 

1,915

 

 

 

1,859

 

 

 

1,996

 

 

 

7,516

 

 

 

1,499

 

 

 

15,776

 

Total

 

$

81,854

 

 

$

32,532

 

 

$

40,601

 

 

$

27,665

 

 

$

28,919

 

 

$

72,036

 

 

$

42,155

 

 

$

325,762

 

Commercial Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

368,750

 

 

$

237,119

 

 

$

171,591

 

 

$

148,283

 

 

$

143,400

 

 

$

215,616

 

 

$

 

 

$

1,284,759

 

Special Mention

 

 

2,469

 

 

 

1,300

 

 

 

6,108

 

 

 

11,262

 

 

 

6,741

 

 

 

16,947

 

 

 

 

 

 

44,827

 

Substandard

 

 

1,863

 

 

 

40

 

 

 

7,081

 

 

 

2,022

 

 

 

4,905

 

 

 

18,435

 

 

 

 

 

 

34,346

 

Total

 

$

373,082

 

 

$

238,459

 

 

$

184,780

 

 

$

161,567

 

 

$

155,046

 

 

$

250,998

 

 

$

 

 

$

1,363,932

 

Agricultural Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

83,377

 

 

$

15,680

 

 

$

5,978

 

 

$

1,838

 

 

$

635

 

 

$

2,856

 

 

$

 

 

$

110,364

 

Special Mention

 

 

21,070

 

 

 

4,483

 

 

 

694

 

 

 

224

 

 

 

148

 

 

 

38

 

 

 

 

 

 

26,657

 

Substandard

 

 

68

 

 

 

238

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

331

 

Total

 

$

104,515

 

 

$

20,401

 

 

$

6,697

 

 

$

2,062

 

 

$

783

 

 

$

2,894

 

 

$

 

 

$

137,352

 

Commercial & Industrial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

371,683

 

 

$

132,148

 

 

$

70,497

 

 

$

78,890

 

 

$

42,439

 

 

$

114,904

 

 

$

 

 

$

810,561

 

Special Mention

 

 

4,116

 

 

 

32,130

 

 

 

849

 

 

 

489

 

 

 

1,101

 

 

 

730

 

 

 

 

 

 

39,415

 

Substandard

 

 

889

 

 

 

2,360

 

 

 

532

 

 

 

1,689

 

 

 

136

 

 

 

969

 

 

 

 

 

 

6,575

 

Total

 

$

376,688

 

 

$

166,638

 

 

$

71,878

 

 

$

81,068

 

 

$

43,676

 

 

$

116,603

 

 

$

 

 

$

856,551

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,609

 

 

$

21,384

 

 

$

12,084

 

 

$

8,279

 

 

$

3,150

 

 

$

1,022

 

 

$

 

 

$

77,528

 

Special Mention

 

 

 

 

 

24

 

 

 

24

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

50

 

Substandard

 

 

15

 

 

 

16

 

 

 

111

 

 

 

95

 

 

 

67

 

 

 

120

 

 

 

 

 

 

424

 

Total

 

$

31,624

 

 

$

21,424

 

 

$

12,219

 

 

$

8,375

 

 

$

3,218

 

 

$

1,142

 

 

$

 

 

$

78,002

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,052,257

 

 

$

511,427

 

 

$

367,652

 

 

$

279,274

 

 

$

230,730

 

 

$

459,453

 

 

$

40,363

 

 

$

2,941,156

 

Special Mention

 

 

29,692

 

 

 

44,049

 

 

 

8,731

 

 

 

15,165

 

 

 

9,344

 

 

 

30,525

 

 

 

293

 

 

 

137,799

 

Substandard

 

 

3,131

 

 

 

3,477

 

 

 

10,464

 

 

 

6,390

 

 

 

7,168

 

 

 

27,335

 

 

 

1,499

 

 

 

59,464

 

Total

 

$

1,085,080

 

 

$

558,953

 

 

$

386,847

 

 

$

300,829

 

 

$

247,242

 

 

$

517,313

 

 

$

42,155

 

 

$

3,138,419

 

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

 

 

 

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

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans > 90

 

 

 

30-59 days

 

 

60-89 days

 

 

or More

 

 

Total

 

 

 

 

 

 

Total Loans

 

 

days &

 

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Current

 

 

Receivable

 

 

Accruing

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

 

 

$

 

 

$

128

 

 

$

128

 

 

$

122,351

 

 

$

122,479

 

 

$

 

Agricultural real estate

 

 

1,198

 

 

 

34

 

 

 

 

 

 

1,232

 

 

 

253,109

 

 

 

254,341

 

 

 

 

1-4 Family residential properties

 

 

1,121

 

 

 

1,105

 

 

 

2,033

 

 

 

4,259

 

 

 

321,503

 

 

 

325,762

 

 

 

 

Multifamily residential properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

189,632

 

 

 

189,632

 

 

 

 

Commercial real estate

 

 

2,618

 

 

 

341

 

 

 

794

 

 

 

3,753

 

 

 

1,170,547

 

 

 

1,174,300

 

 

 

 

Loans secured by real estate

 

 

4,937

 

 

 

1,480

 

 

 

2,955

 

 

 

9,372

 

 

 

2,057,142

 

 

 

2,066,514

 

 

 

 

Agricultural loans

 

 

43

 

 

 

 

 

 

236

 

 

 

279

 

 

 

137,073

 

 

 

137,352

 

 

 

 

Commercial and industrial loans

 

 

2,426

 

 

 

8

 

 

 

1,420

 

 

 

3,854

 

 

 

734,459

 

 

 

738,313

 

 

 

 

Consumer loans

 

 

145

 

 

 

50

 

 

 

149

 

 

 

344

 

 

 

77,658

 

 

 

78,002

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

118,238

 

 

 

118,238

 

 

 

 

Total loans

 

$

7,551

 

 

$

1,538

 

 

$

4,760

 

 

$

13,849

 

 

$

3,124,570

 

 

$

3,138,419

 

 

$

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

126,607

 

 

 

126,607

 

 

 

 

Total loans

 

$

9,135

 

 

$

3,880

 

 

$

14,578

 

 

$

27,593

 

 

$

2,667,754

 

 

$

2,695,347

 

 

$

 

 

 

Impaired Loans

Within all loan portfolio segments, loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date. Impaired loans, excluding certain troubled debt restructured loans, are placed on nonaccrual status. Impaired loans include nonaccrual loans and loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being modified remain on nonaccrual status until, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. If the restructured loan is on accrual status prior to being modified, the loan is reviewed to determine if the modified loan should remain on accrual status.

 

 

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

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

Recorded

 

 

Principal

 

 

Specific

 

 

Recorded

 

 

Principal

 

 

Specific

 

 

 

Balance

 

 

Balance

 

 

Allowance

 

 

Balance

 

 

Balance

 

 

Allowance

 

Loans with a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

516

 

 

$

516

 

 

$

246

 

 

$

256

 

 

$

256

 

 

$

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

 

4,005

 

 

 

4,157

 

 

 

158

 

 

 

5,154

 

 

 

5,351

 

 

 

182

 

Multifamily residential properties

 

 

1,914

 

 

 

1,914

 

 

 

 

 

 

4,254

 

 

 

4,254

 

 

 

19

 

Commercial real estate

 

 

11,528

 

 

 

11,794

 

 

 

863

 

 

 

5,904

 

 

 

6,408

 

 

 

587

 

Loans secured by real estate

 

 

17,963

 

 

 

18,381

 

 

 

1,267

 

 

 

15,568

 

 

 

16,269

 

 

 

788

 

Agricultural loans

 

 

 

 

 

228

 

 

 

 

 

 

85

 

 

 

669

 

 

 

8

 

Commercial and industrial loans

 

 

3,523

 

 

 

4,878

 

 

 

664

 

 

 

7,653

 

 

 

8,789

 

 

 

301

 

Consumer loans

 

 

112

 

 

 

114

 

 

 

 

 

 

134

 

 

 

134

 

 

 

1

 

Total loans

 

$

21,598

 

 

$

23,601

 

 

$

1,931

 

 

$

23,440

 

 

$

25,861

 

 

$

1,098

 

Loans without a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

162

 

 

$

175

 

 

$

 

 

$

41

 

 

$

41

 

 

$

 

Agricultural real estate

 

 

359

 

 

 

359

 

 

 

 

 

 

479

 

 

 

479

 

 

 

 

1-4 Family residential properties

 

 

4,262

 

 

 

4,715

 

 

 

 

 

 

3,719

 

 

 

4,263

 

 

 

 

Multifamily residential properties

 

 

267

 

 

 

267

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

552

 

 

 

581

 

 

 

 

 

 

1,721

 

 

 

1,724

 

 

 

 

Loans secured by real estate

 

 

5,602

 

 

 

6,097

 

 

 

 

 

 

5,960

 

 

 

6,507

 

 

 

 

Agricultural loans

 

 

659

 

 

 

431

 

 

 

 

 

 

724

 

 

 

140

 

 

 

 

Commercial and industrial loans

 

 

907

 

 

 

1,331

 

 

 

 

 

 

916

 

 

 

3,065

 

 

 

 

Consumer loans

 

 

218

 

 

 

313

 

 

 

 

 

 

391

 

 

 

713

 

 

 

 

Total loans

 

$

7,386

 

 

$

8,172

 

 

$

 

 

$

7,991

 

 

$

10,425

 

 

$

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

678

 

 

$

691

 

 

$

246

 

 

$

297

 

 

$

297

 

 

$

 

Agricultural real estate

 

 

359

 

 

 

359

 

 

 

 

 

 

479

 

 

 

479

 

 

 

 

1-4 Family residential properties

 

 

8,267

 

 

 

8,872

 

 

 

158

 

 

 

8,873

 

 

 

9,614

 

 

 

182

 

Multifamily residential properties

 

 

2,181

 

 

 

2,181

 

 

 

 

 

 

4,254

 

 

 

4,254

 

 

 

19

 

Commercial real estate

 

 

12,080

 

 

 

12,375

 

 

 

863

 

 

 

7,625

 

 

 

8,132

 

 

 

587

 

Loans secured by real estate

 

 

23,565

 

 

 

24,478

 

 

 

1,267

 

 

 

21,528

 

 

 

22,776

 

 

 

788

 

Agricultural loans

 

 

659

 

 

 

659

 

 

 

 

 

 

809

 

 

 

809

 

 

 

8

 

Commercial and industrial loans

 

 

4,430

 

 

 

6,209

 

 

 

664

 

 

 

8,569

 

 

 

11,854

 

 

 

301

 

Consumer loans

 

 

330

 

 

 

427

 

 

 

 

 

 

525

 

 

 

847

 

 

 

1

 

Total loans

 

$

28,984

 

 

$

31,773

 

 

$

1,931

 

 

$

31,431

 

 

$

36,286

 

 

$

1,098

 

 

 

The Company’s policy is to discontinue the accrual of interest income on all loans for which principal or interest is ninety days past due. The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Interest on loans determined to be troubled debt restructurings is recognized on an accrual basis in accordance with the restructured terms if the loan is in compliance with the modified terms. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.

The following tables present average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2020, 2019 and 2018 (in thousands):

 

 

 

2020

 

 

2019

 

 

2018

 

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

Construction and land development

 

$

694

 

 

$

7

 

 

$

622

 

 

$

32

 

 

$

2,558

 

 

$

37

 

Farm loans

 

 

827

 

 

 

 

 

 

1,218

 

 

 

 

 

 

415

 

 

 

 

1-4 Family residential properties

 

 

8,557

 

 

 

17

 

 

 

9,659

 

 

 

80

 

 

 

6,297

 

 

 

144

 

Multifamily residential properties

 

 

2,325

 

 

 

 

 

 

6,490

 

 

 

89

 

 

 

9,666

 

 

 

137

 

Commercial real estate

 

 

12,387

 

 

 

41

 

 

 

12,189

 

 

 

234

 

 

 

9,818

 

 

 

271

 

Loans secured by real estate

 

 

24,790

 

 

 

65

 

 

 

30,178

 

 

 

435

 

 

 

28,754

 

 

 

589

 

Agricultural loans

 

 

815

 

 

 

 

 

 

808

 

 

 

3

 

 

 

727

 

 

 

23

 

Commercial and industrial loans

 

 

4,941

 

 

 

1

 

 

 

10,065

 

 

 

9

 

 

 

9,003

 

 

 

6

 

Consumer loans

 

 

392

 

 

 

 

 

 

649

 

 

 

1

 

 

 

131

 

 

 

1

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

Total loans

 

$

30,938

 

 

$

66

 

 

$

41,700

 

 

$

448

 

 

$

38,618

 

 

$

619

 

 

 

The amount of interest income recognized by the Company within the periods stated above was due to loans modified in a troubled debt restructuring that remained on accrual status. The average balance of loans modified in a troubled debt restructuring included in the impaired loans stated above that were still accruing was $4.4 million, $2.7 million and $2.5 million for the years ended December 31, 2020, 2019 and 2018, respectively. The amount of interest income recognized using a cash-basis method of accounting during the period that the loans were impaired was not material.

Nonaccrual Loans

The following table presents the Company’s recorded balance of nonaccrual loans at December 31, 2020 and December 31, 2019 (in thousands). This table excludes performing purchased credit deteriorated loans and performing troubled debt restructurings.

 

 

 

Nonaccrual

with no

Allowance for

 

 

2020

 

 

2019

 

 

 

Credit Loss

 

 

Nonaccrual

 

 

Nonaccrual

 

Construction and land development

 

$

162

 

 

$

162

 

 

$

41

 

Agricultural real estate

 

 

359

 

 

 

359

 

 

 

479

 

1-4 Family residential properties

 

 

6,747

 

 

 

6,930

 

 

 

7,379

 

Multifamily residential properties

 

 

2,181

 

 

 

2,181

 

 

 

3,137

 

Commercial real estate

 

 

7,345

 

 

 

8,760

 

 

 

4,351

 

Loans secured by real estate

 

 

16,794

 

 

 

18,392

 

 

 

15,387

 

Agricultural loans

 

 

659

 

 

 

659

 

 

 

769

 

Commercial and industrial loans

 

 

3,677

 

 

 

4,372

 

 

 

8,441

 

Consumer loans

 

 

327

 

 

 

327

 

 

 

521

 

Total loans

 

$

21,457

 

 

$

23,750

 

 

$

25,118

 

 

 

 

The aggregate principal balances of nonaccrual, past due ninety days or more loans were $23.8 million and $25.1 million at December 31, 2020 and 2019, respectively. Interest income that would have been recorded under the original terms of such nonaccrual loans totaled $921,000, $906,000 and $1,189,000 in 2020, 2019 and 2018, respectively.

Acquired Loans

The Company acquired certain loans considered to be credit-impaired in its business combinations prior to the adoption of ASU 2016-13. At acquisition, these loans evidenced deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of these loans was included in the consolidated balance sheet amounts for Loans. 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

 

Agricultural loans

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

Consumer loans

 

 

 

 

 

Carrying amount

 

 

 

 

4,951

 

Allowance for credit losses

 

 

 

 

(365

)

Carrying amount, net of allowance

 

 

 

$

4,586

 

 

For PCI loans, the difference between contractually required payments at acquisition and the cash flow expected to be collected is referred to as the non-accretable difference. Any excess of expected cash flows over the fair value is referred to as the accretable yield. Subsequent decreases to the expected cash flows resulted in a provision for loan and lease losses. Subsequent increases in expected cash flows resulted in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which had a positive impact on interest income. As of December 31, 2019, subsequent changes in expected cash flows resulted in approximately $365,000 of provision recorded and approximately $1,229,000 provision reversed.

 

Troubled Debt Restructuring

The balance of troubled debt restructurings ("TDRs") at December 31, 2020 and 2019 was $9,502,000 and $5,803,000, respectively. Approximately $1,016,000 and $381,000 in specific reserves were established with respect to these loans as of December 31, 2020 and 2019, respectively. As troubled debt restructurings, these loans are included in nonperforming loans and are classified as impaired which requires that they be individually measured for impairment. The modification of the terms of these loans included one or a combination of the following: a reduction of stated interest rate of the loan; an extension of the maturity date and change in payment terms; or a permanent reduction of the recorded investment in the loan. There was no significant change between pre- and post-modification balances.

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

 

Troubled debt restructurings:

 

2020

 

 

2019

 

1-4 Family residential properties

 

$

1,603

 

 

$

1,905

 

Commercial real estate

 

 

5,170

 

 

 

1,746

 

Loans secured by real estate

 

 

6,773

 

 

 

3,651

 

Agricultural loans

 

 

228

 

 

 

669

 

Commercial and industrial loans

 

 

2,389

 

 

 

1,349

 

Consumer loans

 

 

112

 

 

 

134

 

Total

 

$

9,502

 

 

$

5,803

 

Performing troubled debt restructurings:

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

$

1,268

 

 

$

1,382

 

Commercial real estate

 

 

3,045

 

 

 

1,146

 

Loans secured by real estate

 

 

4,313

 

 

 

2,528

 

Agricultural Loans

 

 

-

 

 

 

40

 

Commercial and industrial loans

 

 

58

 

 

 

128

 

Consumer loans

 

 

2

 

 

 

5

 

Total

 

$

4,373

 

 

$

2,701

 

 

The following table presents loans modified as TDRs during the years ended December 31, 2020 and 2019 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.

 

 

 

December 31, 2020

 

December 31, 2019

 

 

Number of

 

 

Recorded

 

 

Type of

 

Number of

 

 

Recorded

 

 

Type of

 

 

Modifications

 

 

Investment

 

 

Modifications

 

Modifications

 

 

Investment

 

 

Modifications

1-4 Family residential properties

 

 

2

 

 

$

87

 

 

 

 

 

3

 

 

$

131

 

 

(a)(b)(c)

Commercial real estate

 

 

4

 

 

 

3,622

 

 

(b)

 

 

3

 

 

 

1,507

 

 

(b)(d)

Loans secured by real estate

 

 

6

 

 

 

3,709

 

 

 

 

 

6

 

 

 

1,638

 

 

 

Agricultural loans

 

 

0

 

 

 

-

 

 

(b)(c)

 

 

1

 

 

 

40

 

 

(b)

Commercial and industrial loans

 

 

4

 

 

 

2,314

 

 

(b)

 

 

5

 

 

 

127

 

 

(b)(c)

Consumer Loans

 

 

1

 

 

 

8

 

 

(b)

 

 

1

 

 

 

11

 

 

(c)

Total

 

 

11

 

 

$

6,031

 

 

 

 

 

13

 

 

$

1,816

 

 

 

 

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

A loan is considered to be in payment default once it is ninety days past due under the modified terms. There were no loans modified as troubled debt restructurings during the prior twelve months that experienced defaults for years ended December 31, 2020 and 2019. 

At December 31, 2020 and 2019, the balance of real estate owned includes $2,489,000 and $3,644,000, respectively of foreclosed real estate properties recorded as a result of obtaining physical possession of the property. At December 31, 2020 and 2019, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceeds are in process was $713,000 and $667,000.