XML 32 R21.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)
 
March 31, 2019
 
% of Total
Loans
 
December 31, 2018
 
% of Total
Loans
Commercial:
 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
96,700

 
10.5
%
 
$
101,533

 
11.1
%
   Agricultural production
 
11,260

 
1.2
%
 
7,998

 
0.9
%
Total commercial
 
107,960

 
11.7
%
 
109,531

 
12.0
%
Real estate:
 
 

 
 

 
 

 
 

   Owner occupied
 
188,901

 
20.5
%
 
183,169

 
19.9
%
   Real estate construction and other land loans
 
98,352

 
10.7
%
 
101,606

 
11.1
%
   Commercial real estate
 
308,099

 
33.4
%
 
305,118

 
33.2
%
   Agricultural real estate
 
70,589

 
7.7
%
 
76,884

 
8.4
%
   Other real estate
 
33,804

 
3.8
%
 
32,799

 
3.6
%
Total real estate
 
699,745

 
76.1
%
 
699,576

 
76.2
%
Consumer:
 
 

 
 

 
 

 
 

   Equity loans and lines of credit
 
72,686

 
7.9
%
 
69,958

 
7.6
%
   Consumer and installment
 
39,665

 
4.3
%
 
38,038

 
4.2
%
Total consumer
 
112,351

 
12.2
%
 
107,996

 
11.8
%
Net deferred origination costs
 
1,754

 
 

 
1,592

 
 

Total gross loans
 
921,810

 
100.0
%
 
918,695

 
100.0
%
Allowance for credit losses
 
(9,118
)
 
 

 
(9,104
)
 
 

Total loans
 
$
912,692

 
 

 
$
909,591

 
 

Impaired loans
The following table shows information related to impaired loans by class at March 31, 2019 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
235

 
$
478

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
$
211

 
$
213

 
$

   Real estate construction and other land loans
 
1,099

 
1,099

 

   Commercial real estate
 
1,160

 
1,398

 

  Total real estate
 
2,470

 
2,710

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
48

 
70

 

Total with no related allowance recorded
 
2,753

 
3,258

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
79

 
81

 
20

Real estate:
 
 

 
 

 
 

   Commercial real estate
 
703

 
723

 
30

   Agricultural real estate
 
44

 
44

 

  Total real estate
 
747

 
767

 
30

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,104

 
1,110

 
51

Total with an allowance recorded
 
1,930

 
1,958

 
101

  Total
 
$
4,683

 
$
5,216

 
$
101


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following table shows information related to impaired loans by class at December 31, 2018 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
259

 
$
493

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
215

 
215

 

   Real estate construction and other land loans
 
2,613

 
2,676

 

   Commercial real estate
 
1,182

 
1,414

 

Total real estate
 
4,010

 
4,305

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
248

 
285

 

Total with no related allowance recorded
 
4,517

 
5,083

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
89

 
90

 
9

Real estate:
 
 

 
 

 
 

   Commercial real estate
 
161

 
162

 
27

   Agricultural real estate
 
44

 
44

 

Total real estate
 
205

 
206

 
27

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,098

 
1,103

 
54

Total with an allowance recorded
 
1,392

 
1,399

 
90

Total
 
$
5,909

 
$
6,482

 
$
90

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2019 and 2018 (in thousands).
 
 
 Three Months Ended March 31, 2019
 
 Three Months Ended March 31, 2018
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
249

 
$

 
$
348

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
213

 

 

 

Real estate construction and other land loans
 
2,217

 
16

 
2,988

 
23

Commercial real estate
 
1,171

 
12

 
1,560

 
13

Other real estate
 

 

 
874

 

Total real estate
 
3,601

 
28

 
5,422

 
36

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
196

 
1

 
195

 

Total with no related allowance recorded
 
4,046

 
29

 
5,965

 
36

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
84

 
1

 
49

 
1

Real estate:
 
 

 
 

 
 

 
 

Commercial real estate
 
572

 
3

 
282

 
3

Agricultural real estate
 
44

 
1

 
51

 
1

Total real estate
 
616

 
4

 
333

 
4

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,105

 
14

 
994

 
14

Consumer and installment
 

 

 
8

 

Total consumer
 
1,105

 
14

 
1,002

 
14

Total with an allowance recorded
 
1,805

 
19

 
1,384

 
19

Total
 
$
5,851

 
$
48

 
$
7,349

 
$
55


 
Allowance for credit losses
The following table shows the summary of activities for the Allowance as of and for the three months ended March 31, 2019 and 2018 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2019
 
$
1,671

 
$
6,539

 
$
826

 
$
68

 
$
9,104

(Reversal) provision charged to operations
 
(252
)
 
170

 
61

 
(4
)
 
(25
)
Losses charged to allowance
 

 

 
(9
)
 

 
(9
)
Recoveries
 
31

 

 
17

 

 
48

Ending balance, March 31, 2019
 
$
1,450

 
$
6,709

 
$
895

 
$
64

 
$
9,118

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2018
 
$
2,071

 
$
5,795

 
$
825

 
$
87

 
$
8,778

(Reversal) provision charged to operations
 
(356
)
 
331

 
3

 
22

 

Losses charged to allowance
 
(50
)
 

 
(42
)
 

 
(92
)
Recoveries
 
71

 
5

 
26

 

 
102

Ending balance, March 31, 2018
 
$
1,736

 
$
6,131

 
$
812

 
$
109

 
$
8,788

    
 
The following is a summary of the Allowance by impairment methodology and portfolio segment as of March 31, 2019 and December 31, 2018 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, March 31, 2019
 
$
1,450

 
$
6,709

 
$
895

 
$
64

 
$
9,118

Ending balance: individually evaluated for impairment
 
$
20

 
$
30

 
$
51

 
$

 
$
101

Ending balance: collectively evaluated for impairment
 
$
1,430

 
$
6,679

 
$
844

 
$
64

 
$
9,017

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2018
 
$
1,671

 
$
6,539

 
$
826

 
$
68

 
$
9,104

Ending balance: individually evaluated for impairment
 
$
9

 
$
27

 
$
54

 
$

 
$
90

Ending balance: collectively evaluated for impairment
 
$
1,662

 
$
6,512

 
$
772

 
$
68

 
$
9,014

Schedule of receivable by impairment methodology
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, March 31, 2019
 
$
107,960

 
$
699,745

 
$
112,351

 
$
920,056

Ending balance: individually evaluated for impairment
 
$
314

 
$
3,217

 
$
1,152

 
$
4,683

Ending balance: collectively evaluated for impairment
 
$
107,646

 
$
696,528

 
$
111,199

 
$
915,373

 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
Ending balance, December 31, 2018
 
$
109,531

 
$
699,576

 
$
107,996

 
$
917,103

Ending balance: individually evaluated for impairment
 
$
348

 
$
4,215

 
$
1,346

 
$
5,909

Ending balance: collectively evaluated for impairment
 
$
109,183

 
$
695,361

 
$
106,650

 
$
911,194

Loan portfolio by internal risk rating
The following table shows the loan portfolio by class allocated by management’s internal risk ratings at March 31, 2019 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
93,977

 
$
510

 
$
2,213

 
$

 
$
96,700

   Agricultural production
 
7,509

 
2,946

 
805

 

 
11,260

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
184,609

 
2,611

 
1,681

 

 
188,901

   Real estate construction and other land loans
 
94,313

 
2,449

 
1,590

 

 
98,352

   Commercial real estate
 
302,927

 
4,064

 
1,108

 

 
308,099

   Agricultural real estate
 
50,860

 
13,279

 
6,450

 

 
70,589

   Other real estate
 
33,804

 

 

 

 
33,804

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
67,815

 
1,967

 
2,904

 

 
72,686

   Consumer and installment
 
39,663

 

 
2

 

 
39,665

Total
 
$
875,477

 
$
27,826

 
$
16,753

 
$

 
$
920,056


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2018 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
86,876

 
$
12,072

 
$
2,585

 
$

 
$
101,533

Agricultural production
 
5,955

 
2,043

 

 

 
7,998

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
179,214

 
3,056

 
899

 

 
183,169

Real estate construction and other land loans
 
95,301

 
3,270

 
3,035

 

 
101,606

Commercial real estate
 
298,714

 
5,268

 
1,136

 

 
305,118

Agricultural real estate
 
57,544

 
165

 
19,175

 

 
76,884

Other real estate
 
32,799

 

 

 

 
32,799

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
68,016

 
380

 
1,562

 

 
69,958

Consumer and installment
 
38,036

 

 
2

 

 
38,038

Total
 
$
862,455

 
$
26,254

 
$
28,394

 
$

 
$
917,103

Loan portfolio by time past due
The following table shows an aging analysis of the loan portfolio by class and the time past due at March 31, 2019 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
100

 
$

 
$

 
$
100

 
$
96,600

 
$
96,700

 
$

 
$
269

   Agricultural production
 

 

 

 

 
11,260

 
11,260

 

 

Real estate:
 

 
 

 
 

 


 

 


 
 

 
 
   Owner occupied
 
129

 

 

 
129

 
188,772

 
188,901

 

 
210

   Real estate construction and other land loans
 

 

 

 

 
98,352

 
98,352

 

 

   Commercial real estate
 

 

 

 

 
308,099

 
308,099

 

 
950

   Agricultural real estate
 

 

 

 

 
70,589

 
70,589

 

 

   Other real estate
 

 

 

 

 
33,804

 
33,804

 

 

Consumer:
 
 

 
 

 
 

 


 

 


 
 

 
 
   Equity loans and lines of credit
 
1,932

 

 

 
1,932

 
70,754

 
72,686

 

 
119

   Consumer and installment
 
45

 

 

 
45

 
39,620

 
39,665

 

 

Total
 
$
2,206

 
$


$


$
2,206


$
917,850


$
920,056


$


$
1,548


The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2018 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
255

 
$

 
$

 
$
255

 
$
101,278

 
$
101,533

 
$

 
$
298

   Agricultural production
 

 

 

 

 
7,998

 
7,998

 

 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Owner occupied
 
215

 

 

 
215

 
182,954

 
183,169

 

 
215

   Real estate construction and other land loans
 

 

 
1,439

 
1,439

 
100,167

 
101,606

 

 
1,439

   Commercial real estate
 

 

 

 

 
305,118

 
305,118

 

 
418

   Agricultural real estate
 

 

 

 

 
76,884

 
76,884

 

 

   Other real estate
 

 

 

 

 
32,799

 
32,799

 

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Equity loans and lines of credit
 
953

 

 

 
953

 
69,005

 
69,958

 

 
370

   Consumer and installment
 
7

 

 

 
7

 
38,031

 
38,038

 

 

Total
 
$
1,430

 
$

 
$
1,439

 
$
2,869

 
$
914,234

 
$
917,103

 
$

 
$
2,740

Troubled debt restructurings
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2019 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
1

 
$
13

 
$

 
$
13

 
$
13

Total
 
1

 
$
13

 
$

 
$
13

 
$
13


(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2018 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
1

 
$
38

 
$

 
$
38

 
$
36

Real Estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
1

 
166

 

 
166

 
165

Total
 
2

 
$
204

 
$

 
$
204

 
$
201