XML 109 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2020
Text Block [Abstract]  
Changes in the Allowance for Loan Losses The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three months ended March 31, 2020.

Allowance for loan losses:

 

For the three months ended March 31, 2020

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,219

 

 

$

 

 

$

1

 

 

$

180

 

 

$

2,400

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

2,541

 

 

 

 

 

 

7

 

 

 

262

 

 

 

2,810

 

Non-Owner Occupied

 

 

6,584

 

 

 

 

 

 

3

 

 

 

1,030

 

 

 

7,617

 

Residential Real Estate

 

 

1,582

 

 

 

(23

)

 

 

48

 

 

 

343

 

 

 

1,950

 

Real Estate Construction

 

 

1,250

 

 

 

 

 

 

1

 

 

 

355

 

 

 

1,606

 

Farm Real Estate

 

 

344

 

 

 

 

 

 

2

 

 

 

(36

)

 

 

310

 

Consumer and Other

 

 

247

 

 

 

(1

)

 

 

17

 

 

 

(17

)

 

 

246

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Total

 

$

14,767

 

 

$

(24

)

 

$

79

 

 

$

2,126

 

 

$

16,948

 

Allowance for loan losses:

 

For the three months ended March 31, 2019

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

1,747

 

 

$

 

 

$

1

 

 

$

86

 

 

$

1,834

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

1,962

 

 

 

(60

)

 

 

223

 

 

 

(146

)

 

 

1,979

 

Non-Owner Occupied

 

 

5,803

 

 

 

 

 

 

14

 

 

 

172

 

 

 

5,989

 

Residential Real Estate

 

 

1,531

 

 

 

(98

)

 

 

124

 

 

 

(123

)

 

 

1,434

 

Real Estate Construction

 

 

1,046

 

 

 

(24

)

 

 

 

 

 

(51

)

 

 

971

 

Farm Real Estate

 

 

397

 

 

 

 

 

 

1

 

 

 

(32

)

 

 

366

 

Consumer and Other

 

 

284

 

 

 

(57

)

 

 

19

 

 

 

5

 

 

 

251

 

Unallocated

 

 

909

 

 

 

 

 

 

 

 

 

89

 

 

 

998

 

Total

 

$

13,679

 

 

$

(239

)

 

$

382

 

 

$

 

 

$

13,822

 

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of March 31, 2020 and December 31, 2019.

 

March 31, 2020

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,400

 

 

$

2,400

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

9

 

 

 

2,801

 

 

 

2,810

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

7,617

 

 

 

7,617

 

Residential Real Estate

 

 

 

 

 

83

 

 

 

1,867

 

 

 

1,950

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,606

 

 

 

1,606

 

Farm Real Estate

 

 

 

 

 

 

 

 

310

 

 

 

310

 

Consumer and Other

 

 

 

 

 

 

 

 

246

 

 

 

246

 

Unallocated

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Total

 

$

 

 

$

92

 

 

$

16,856

 

 

$

16,948

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

201,860

 

 

$

201,860

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

415

 

 

 

255,218

 

 

 

255,633

 

Non-Owner Occupied

 

 

 

 

 

371

 

 

 

615,821

 

 

 

616,192

 

Residential Real Estate

 

 

484

 

 

 

1,742

 

 

 

456,252

 

 

 

458,478

 

Real Estate Construction

 

 

 

 

 

 

 

 

163,807

 

 

 

163,807

 

Farm Real Estate

 

 

 

 

 

665

 

 

 

31,487

 

 

 

32,152

 

Consumer and Other

 

 

 

 

 

 

 

 

15,003

 

 

 

15,003

 

Total

 

$

484

 

 

$

3,193

 

 

$

1,739,448

 

 

$

1,743,125

 

 

December 31, 2019

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,219

 

 

$

2,219

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

9

 

 

 

2,532

 

 

 

2,541

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

6,584

 

 

 

6,584

 

Residential Real Estate

 

 

 

 

 

82

 

 

 

1,500

 

 

 

1,582

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,250

 

 

 

1,250

 

Farm Real Estate

 

 

 

 

 

 

 

 

344

 

 

 

344

 

Consumer and Other

 

 

 

 

 

 

 

 

247

 

 

 

247

 

Unallocated

 

 

 

 

 

 

 

 

0

 

 

 

0

 

Total

 

$

 

 

$

91

 

 

$

14,676

 

 

$

14,767

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

367

 

 

$

202,743

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

426

 

 

 

245,180

 

 

 

245,606

 

Non-Owner Occupied

 

 

 

 

 

374

 

 

 

591,848

 

 

 

592,222

 

Residential Real Estate

 

 

467

 

 

 

1,764

 

 

 

460,801

 

 

 

463,032

 

Real Estate Construction

 

 

 

 

 

 

 

 

155,825

 

 

 

155,825

 

Farm Real Estate

 

 

 

 

 

666

 

 

 

33,448

 

 

 

34,114

 

Consumer and Other

 

 

 

 

 

 

 

 

15,061

 

 

 

15,061

 

Total

 

$

467

 

 

$

3,597

 

 

$

1,704,906

 

 

$

1,708,970

 

Credit Exposures by Internally Assigned Grades

 

March 31, 2020

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

197,330

 

 

$

2,121

 

 

$

2,409

 

 

$

 

 

$

201,860

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

246,602

 

 

 

5,970

 

 

 

3,061

 

 

 

 

 

 

255,633

 

Non-Owner Occupied

 

 

612,645

 

 

 

2,126

 

 

 

1,421

 

 

 

 

 

 

616,192

 

Residential Real Estate

 

 

72,553

 

 

 

507

 

 

 

6,413

 

 

 

 

 

 

79,473

 

Real Estate Construction

 

 

148,589

 

 

 

 

 

 

9

 

 

 

 

 

 

148,598

 

Farm Real Estate

 

 

28,980

 

 

 

551

 

 

 

2,621

 

 

 

 

 

 

32,152

 

Consumer and Other

 

 

779

 

 

 

 

 

 

14

 

 

 

 

 

 

793

 

Total

 

$

1,307,478

 

 

$

11,275

 

 

$

15,948

 

 

$

 

 

$

1,334,701

 

 

December 31, 2019

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

199,649

 

 

$

2,236

 

 

$

1,225

 

 

$

 

 

$

203,110

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

237,171

 

 

 

5,617

 

 

 

2,818

 

 

 

 

 

 

245,606

 

Non-Owner Occupied

 

 

588,633

 

 

 

2,155

 

 

 

1,434

 

 

 

 

 

 

592,222

 

Residential Real Estate

 

 

73,289

 

 

 

528

 

 

 

6,495

 

 

 

 

 

 

80,312

 

Real Estate Construction

 

 

145,251

 

 

 

 

 

 

9

 

 

 

 

 

 

145,260

 

Farm Real Estate

 

 

30,808

 

 

 

567

 

 

 

2,739

 

 

 

 

 

 

34,114

 

Consumer and Other

 

 

1,289

 

 

 

 

 

 

6

 

 

 

 

 

 

1,295

 

Total

 

$

1,276,090

 

 

$

11,103

 

 

$

14,726

 

 

$

 

 

$

1,301,919

 

Performing and Nonperforming Loans Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.

 

March 31, 2020

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

379,005

 

 

$

15,209

 

 

$

14,193

 

 

$

408,407

 

Nonperforming

 

 

 

 

 

 

 

 

17

 

 

 

17

 

Total

 

$

379,005

 

 

$

15,209

 

 

$

14,210

 

 

$

408,424

 

 

December 31, 2019

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

382,720

 

 

$

10,565

 

 

$

13,766

 

 

$

407,051

 

Aging Analysis of Past Due Loans

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of March 31, 2020 and December 31, 2019.

 

March 31, 2020

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

422

 

 

$

 

 

$

120

 

 

$

542

 

 

$

201,318

 

 

$

 

 

$

201,860

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

179

 

 

 

327

 

 

 

592

 

 

 

1,098

 

 

 

254,535

 

 

 

 

 

 

255,633

 

 

 

 

Non-Owner Occupied

 

 

170

 

 

 

 

 

 

8

 

 

 

178

 

 

 

616,014

 

 

 

 

 

 

616,192

 

 

 

 

Residential Real Estate

 

 

3,323

 

 

 

79

 

 

 

1,962

 

 

 

5,364

 

 

 

452,630

 

 

 

484

 

 

 

458,478

 

 

 

 

Real Estate Construction

 

 

50

 

 

 

 

 

 

 

 

 

50

 

 

 

163,757

 

 

 

 

 

 

163,807

 

 

 

 

Farm Real Estate

 

 

26

 

 

 

 

 

 

6

 

 

 

32

 

 

 

32,120

 

 

 

 

 

 

32,152

 

 

 

 

Consumer and Other

 

 

72

 

 

 

40

 

 

 

20

 

 

 

132

 

 

 

14,871

 

 

 

 

 

 

15,003

 

 

 

17

 

Total

 

$

4,242

 

 

$

446

 

 

$

2,708

 

 

$

7,396

 

 

$

1,735,245

 

 

$

484

 

 

$

1,743,125

 

 

$

17

 

 

December 31, 2019

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

27

 

 

$

35

 

 

$

106

 

 

$

168

 

 

$

202,942

 

 

$

 

 

$

203,110

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

453

 

 

 

63

 

 

 

663

 

 

 

1,179

 

 

 

244,427

 

 

 

 

 

 

245,606

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

592,214

 

 

 

 

 

 

592,222

 

 

 

 

Residential Real Estate

 

 

2,399

 

 

 

198

 

 

 

1,775

 

 

 

4,372

 

 

 

458,193

 

 

 

467

 

 

 

463,032

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155,825

 

 

 

 

 

 

155,825

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

7

 

 

 

7

 

 

 

34,107

 

 

 

 

 

 

34,114

 

 

 

 

Consumer and Other

 

 

129

 

 

 

46

 

 

 

 

 

 

175

 

 

 

14,886

 

 

 

 

 

 

15,061

 

 

 

 

Total

 

$

3,008

 

 

$

342

 

 

$

2,559

 

 

$

5,909

 

 

$

1,702,594

 

 

$

467

 

 

$

1,708,970

 

 

$

 

Summary of Nonaccrual Loans Excluding Purchased Credit-Impaired (PCI) Loans

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of March 31, 2020 and December 31, 2019.

 

 

 

March 31, 2020

 

 

December 31, 2019

 

Commercial & Agriculture

 

$

160

 

 

$

173

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

855

 

 

 

938

 

Non-Owner Occupied

 

 

8

 

 

 

8

 

Residential Real Estate

 

 

4,256

 

 

 

4,183

 

Real Estate Construction

 

 

9

 

 

 

9

 

Farm Real Estate

 

 

274

 

 

 

284

 

Consumer and Other

 

 

12

 

 

 

4

 

Total

 

$

5,574

 

 

$

5,599

 

Schedule of Loan Modifications

There were no loans modified as TDRs during the period ended March 31, 2020. Loan modifications that are considered TDRs completed during the period ended March 31, 2019 were as follows:

 

 

 

For the Three-Month Period Ended

 

 

 

March 31, 2019

 

 

 

Number of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial & Agriculture

 

 

 

 

$

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

 

 

 

 

 

 

 

Commercial Real Estate—Non-Owner Occupied

 

 

1

 

 

 

382

 

 

 

382

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

Total Loan Modifications

 

 

1

 

 

$

382

 

 

$

382

 

 

As of May 5, 2020, we had modified 653 loans aggregating $357,549 from customers impacted by the COVID-19 pandemic.  These modifications consist primarily of deferral of principal and interest payments.  Of these modifications, $357,549, or 100%, were performing in accordance with their terms.  Details with respect to actual loan modifications are as follows:

 

 

 

Number of

 

 

 

 

 

 

Weighted

Average

 

Type of Loan

 

Loans

 

 

Balance

 

 

Interest Rate

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

Commercial & Agriculture

 

 

215

 

 

$

49,944

 

 

 

4.74

%

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

163

 

 

 

78,983

 

 

 

4.84

%

Non-Owner Occupied

 

 

114

 

 

 

183,935

 

 

 

4.36

%

Residential Real Estate

 

 

119

 

 

 

19,860

 

 

 

4.51

%

Real Estate Construction

 

 

15

 

 

 

23,898

 

 

 

4.46

%

Farm Real Estate

 

 

6

 

 

 

578

 

 

 

5.18

%

Consumer and Other

 

 

21

 

 

 

351

 

 

 

4.56

%

Total

 

 

653

 

 

$

357,549

 

 

 

4.54

%

 

Impaired Loans Excluding PCI Loans

The following table includes the recorded investment and unpaid principal balances for impaired loans, excluding PCI loans, with the associated allowance amount, if applicable, as of March 31, 2020 and December 31, 2019.

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

 

 

 

 

$

367

 

 

$

367

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

162

 

 

 

162

 

 

 

 

 

 

 

168

 

 

 

168

 

 

 

 

 

Non-Owner Occupied

 

 

371

 

 

 

371

 

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

 

Residential Real Estate

 

 

1,555

 

 

 

1,627

 

 

 

 

 

 

 

1,571

 

 

 

1,643

 

 

 

 

 

Farm Real Estate

 

 

665

 

 

 

665

 

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

 

Total

 

 

2,753

 

 

 

2,825

 

 

 

 

 

 

 

3,146

 

 

 

3,218

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

253

 

 

 

253

 

 

$

9

 

 

 

258

 

 

 

258

 

 

$

9

 

Residential Real Estate

 

 

187

 

 

 

191

 

 

 

83

 

 

 

193

 

 

 

197

 

 

 

82

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

440

 

 

 

444

 

 

 

92

 

 

 

451

 

 

 

455

 

 

 

91

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

415

 

 

 

415

 

 

 

9

 

 

 

426

 

 

 

426

 

 

 

9

 

Non-Owner Occupied

 

 

371

 

 

 

371

 

 

 

 

 

 

374

 

 

 

374

 

 

 

 

Residential Real Estate

 

 

1,742

 

 

 

1,818

 

 

 

83

 

 

 

1,764

 

 

 

1,840

 

 

 

82

 

Farm Real Estate

 

 

665

 

 

 

665

 

 

 

 

 

 

666

 

 

 

666

 

 

 

 

Total

 

$

3,193

 

 

$

3,269

 

 

$

92

 

 

$

3,597

 

 

$

3,673

 

 

$

91

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three-month periods ended March 31, 2020 and 2019.

 

 

 

March 31, 2020

 

 

March 31, 2019

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

183

 

 

$

4

 

 

$

367

 

 

$

6

 

Commercial Real Estate—Owner Occupied

 

 

421

 

 

 

7

 

 

 

478

 

 

 

8

 

Commercial Real Estate—Non-Owner Occupied

 

 

372

 

 

 

5

 

 

 

206

 

 

 

4

 

Residential Real Estate

 

 

1,753

 

 

 

13

 

 

 

1,213

 

 

 

16

 

Farm Real Estate

 

 

666

 

 

 

7

 

 

 

694

 

 

 

7

 

Total

 

$

3,395

 

 

$

36

 

 

$

2,958

 

 

$

41

 

 

 

Schedule of Changes in Amortized Yield for PCI Loans

Changes in the amortizable yield for PCI loans were as follows, since acquisition: 

 

 

 

For the

Three-Month

Period Ended

March 31, 2020

 

 

For the

Three-Month

Period Ended

March 31, 2019

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

255

 

 

$

336

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(162

)

 

 

(10

)

Transfer from non-accretable to accretable

 

 

113

 

 

 

 

Balance at end of period

 

$

206

 

 

$

326

 

 

Schedule of Loans Acquired and Accounted

The following table presents additional information regarding loans acquired and accounted for in accordance with ASC 310-30:

 

 

 

At March 31, 2020

 

 

At December 31, 2019

 

 

 

Acquired Loans with

Specific Evidence of

Deterioration of Credit

Quality (ASC 310-30)

 

 

Acquired Loans with

Specific Evidence of

Deterioration of Credit

Quality (ASC 310-30)

 

 

 

(In Thousands)

 

Outstanding balance

 

$

1,004

 

 

$

1,149

 

Carrying amount

 

 

484

 

 

 

467