XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2022
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, 2022 and March 31, 2021.

Allowance for loan losses:

 

For the three months ended March 31, 2022

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,600

 

 

$

 

 

$

1

 

 

$

(17

)

 

$

2,584

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,464

 

 

 

 

 

 

 

 

 

130

 

 

 

4,594

 

Non-Owner Occupied

 

 

13,860

 

 

 

 

 

 

48

 

 

 

669

 

 

 

14,577

 

Residential Real Estate

 

 

2,597

 

 

 

(1

)

 

 

61

 

 

 

(45

)

 

 

2,612

 

Real Estate Construction

 

 

1,810

 

 

 

 

 

 

 

 

 

53

 

 

 

1,863

 

Farm Real Estate

 

 

287

 

 

 

 

 

 

2

 

 

 

(40

)

 

 

249

 

Consumer and Other

 

 

176

 

 

 

(29

)

 

 

10

 

 

 

(21

)

 

 

136

 

Unallocated

 

 

847

 

 

 

 

 

 

 

 

 

(429

)

 

 

418

 

Total

 

$

26,641

 

 

$

(30

)

 

$

122

 

 

$

300

 

 

$

27,033

 

Allowance for loan losses:

 

For the three months ended March 31, 2021

 

Beginning balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

Commercial & Agriculture

 

$

2,810

 

 

$

 

 

$

145

 

 

$

(595

)

 

$

2,360

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

4,057

 

 

 

 

 

 

6

 

 

 

(14

)

 

 

4,049

 

Non-Owner Occupied

 

 

12,451

 

 

 

 

 

 

7

 

 

 

751

 

 

 

13,209

 

Residential Real Estate

 

 

2,484

 

 

 

(37

)

 

 

142

 

 

 

(80

)

 

 

2,509

 

Real Estate Construction

 

 

2,439

 

 

 

 

 

 

1

 

 

 

462

 

 

 

2,902

 

Farm Real Estate

 

 

338

 

 

 

 

 

 

3

 

 

 

(58

)

 

 

283

 

Consumer and Other

 

 

209

 

 

 

(9

)

 

 

17

 

 

 

(47

)

 

 

170

 

Unallocated

 

 

240

 

 

 

 

 

 

 

 

 

411

 

 

 

651

 

Total

 

$

25,028

 

 

$

(46

)

 

$

321

 

 

$

830

 

 

$

26,133

 

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of March 31, 2022 and December 31, 2021.

 

March 31, 2022

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,584

 

 

$

2,584

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

6

 

 

 

4,588

 

 

 

4,594

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

14,577

 

 

 

14,577

 

Residential Real Estate

 

 

 

 

 

12

 

 

 

2,600

 

 

 

2,612

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,863

 

 

 

1,863

 

Farm Real Estate

 

 

 

 

 

 

 

 

249

 

 

 

249

 

Consumer and Other

 

 

 

 

 

 

 

 

136

 

 

 

136

 

Unallocated

 

 

 

 

 

 

 

 

418

 

 

 

418

 

Total

 

$

 

 

$

18

 

 

$

27,015

 

 

$

27,033

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

218,443

 

 

$

218,443

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

181

 

 

 

301,171

 

 

 

301,352

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

869,663

 

 

 

869,663

 

Residential Real Estate

 

 

290

 

 

 

514

 

 

 

431,966

 

 

 

432,770

 

Real Estate Construction

 

 

 

 

 

 

 

 

161,651

 

 

 

161,651

 

Farm Real Estate

 

 

 

 

 

507

 

 

 

24,141

 

 

 

24,648

 

Consumer and Other

 

 

 

 

 

 

 

 

9,661

 

 

 

9,661

 

Total

 

$

290

 

 

$

1,202

 

 

$

2,016,696

 

 

$

2,018,188

 

 

December 31, 2021

 

Loans acquired

with credit

deterioration

 

 

Loans individually

evaluated for

impairment

 

 

Loans collectively

evaluated for

impairment

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

2,600

 

 

$

2,600

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

7

 

 

 

4,457

 

 

 

4,464

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

13,860

 

 

 

13,860

 

Residential Real Estate

 

 

 

 

 

11

 

 

 

2,586

 

 

 

2,597

 

Real Estate Construction

 

 

 

 

 

 

 

 

1,810

 

 

 

1,810

 

Farm Real Estate

 

 

 

 

 

 

 

 

287

 

 

 

287

 

Consumer and Other

 

 

 

 

 

 

 

 

176

 

 

 

176

 

Unallocated

 

 

 

 

 

 

 

 

847

 

 

 

847

 

Total

 

$

 

 

$

18

 

 

$

26,623

 

 

$

26,641

 

Outstanding loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

246,502

 

 

$

246,502

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

187

 

 

 

295,265

 

 

 

295,452

 

Non-Owner Occupied

 

 

 

 

 

0

 

 

 

829,310

 

 

 

829,310

 

Residential Real Estate

 

 

290

 

 

 

526

 

 

 

429,244

 

 

 

430,060

 

Real Estate Construction

 

 

 

 

 

 

 

 

157,127

 

 

 

157,127

 

Farm Real Estate

 

 

 

 

 

509

 

 

 

27,910

 

 

 

28,419

 

Consumer and Other

 

 

 

 

 

 

 

 

11,009

 

 

 

11,009

 

Total

 

$

290

 

 

$

1,222

 

 

$

1,996,367

 

 

$

1,997,879

 

Credit Exposures by Internally Assigned Grades

 

March 31, 2022

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

208,752

 

 

$

8,351

 

 

$

1,340

 

 

$

 

 

$

218,443

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

292,064

 

 

 

7,844

 

 

 

1,444

 

 

 

 

 

 

301,352

 

Non-Owner Occupied

 

 

804,373

 

 

 

28,588

 

 

 

36,702

 

 

 

 

 

 

869,663

 

Residential Real Estate

 

 

78,620

 

 

 

170

 

 

 

4,405

 

 

 

 

 

 

83,195

 

Real Estate Construction

 

 

140,467

 

 

 

 

 

 

4

 

 

 

 

 

 

140,471

 

Farm Real Estate

 

 

23,353

 

 

 

200

 

 

 

1,095

 

 

 

 

 

 

24,648

 

Consumer and Other

 

 

575

 

 

 

 

 

 

22

 

 

 

 

 

 

597

 

Total

 

$

1,548,204

 

 

$

45,153

 

 

$

45,012

 

 

$

 

 

$

1,638,369

 

 

December 31, 2021

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Ending Balance

 

Commercial & Agriculture

 

$

244,787

 

 

$

526

 

 

$

1,189

 

 

$

 

 

$

246,502

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

290,617

 

 

 

3,119

 

 

 

1,716

 

 

 

 

 

 

295,452

 

Non-Owner Occupied

 

 

764,181

 

 

 

28,042

 

 

 

37,087

 

 

 

 

 

 

829,310

 

Residential Real Estate

 

 

77,594

 

 

 

164

 

 

 

4,455

 

 

 

 

 

 

82,213

 

Real Estate Construction

 

 

136,149

 

 

 

260

 

 

 

5

 

 

 

 

 

 

136,414

 

Farm Real Estate

 

 

27,023

 

 

 

205

 

 

 

1,191

 

 

 

 

 

 

28,419

 

Consumer and Other

 

 

764

 

 

 

 

 

 

20

 

 

 

 

 

 

784

 

Total

 

$

1,541,115

 

 

$

32,316

 

 

$

45,663

 

 

$

 

 

$

1,619,094

 

Performing and Nonperforming Loans

 

March 31, 2022

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

349,575

 

 

$

21,180

 

 

$

9,064

 

 

$

379,819

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

349,575

 

 

$

21,180

 

 

$

9,064

 

 

$

379,819

 

 

December 31, 2021

 

Residential

Real Estate

 

 

Real Estate

Construction

 

 

Consumer

and Other

 

 

Total

 

Performing

 

$

347,847

 

 

$

20,713

 

 

$

10,225

 

 

$

378,785

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

347,847

 

 

$

20,713

 

 

$

10,225

 

 

$

378,785

 

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, 2022 and December 31, 2021.

 

March 31, 2022

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

22

 

 

$

 

 

$

78

 

 

$

100

 

 

$

218,343

 

 

$

 

 

$

218,443

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

62

 

 

 

 

 

 

93

 

 

 

155

 

 

 

301,197

 

 

 

 

 

 

301,352

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

869,660

 

 

 

 

 

 

869,663

 

 

 

 

Residential Real Estate

 

 

1,598

 

 

 

34

 

 

 

1,223

 

 

 

2,855

 

 

 

429,625

 

 

 

290

 

 

 

432,770

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

161,651

 

 

 

 

 

 

161,651

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,648

 

 

 

 

 

 

24,648

 

 

 

 

Consumer and Other

 

 

135

 

 

 

 

 

 

12

 

 

 

147

 

 

 

9,514

 

 

 

 

 

 

9,661

 

 

 

 

Total

 

$

1,817

 

 

$

34

 

 

$

1,409

 

 

$

3,260

 

 

$

2,014,638

 

 

$

290

 

 

$

2,018,188

 

 

$

 

 

December 31, 2021

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

90 Days

or Greater

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Purchased

Credit-

Impaired

Loans

 

 

Total Loans

 

 

Past Due

90 Days

and

Accruing

 

Commercial & Agriculture

 

$

249

 

 

$

13

 

 

$

78

 

 

$

340

 

 

$

246,162

 

 

$

 

 

$

246,502

 

 

$

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

 

 

 

 

 

 

106

 

 

 

106

 

 

 

295,346

 

 

 

 

 

 

295,452

 

 

 

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

829,306

 

 

 

 

 

 

829,310

 

 

 

 

Residential Real Estate

 

 

1,848

 

 

 

879

 

 

 

842

 

 

 

3,569

 

 

 

426,201

 

 

 

290

 

 

 

430,060

 

 

 

 

Real Estate Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

157,127

 

 

 

 

 

 

157,127

 

 

 

 

Farm Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,419

 

 

 

 

 

 

28,419

 

 

 

 

Consumer and Other

 

 

42

 

 

 

 

 

 

9

 

 

 

51

 

 

 

10,958

 

 

 

 

 

 

11,009

 

 

 

 

Total

 

$

2,139

 

 

$

892

 

 

$

1,039

 

 

$

4,070

 

 

$

1,993,519

 

 

$

290

 

 

$

1,997,879

 

 

$

 

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, 2022 and December 31, 2021.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Commercial & Agriculture

 

$

78

 

 

$

78

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner Occupied

 

 

292

 

 

 

334

 

Non-Owner Occupied

 

 

3

 

 

 

4

 

Residential Real Estate

 

 

3,326

 

 

 

3,232

 

Real Estate Construction

 

 

4

 

 

 

5

 

Farm Real Estate

 

 

 

 

 

 

Consumer and Other

 

 

22

 

 

 

20

 

Total

 

$

3,725

 

 

$

3,673

 

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, 2022 and December 31, 2021.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

491

 

 

$

516

 

 

 

 

 

 

$

503

 

 

$

528

 

 

 

 

 

Farm Real Estate

 

 

507

 

 

 

507

 

 

 

 

 

 

 

509

 

 

 

509

 

 

 

 

 

Total

 

 

998

 

 

 

1,023

 

 

 

 

 

 

 

1,012

 

 

 

1,037

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

181

 

 

 

181

 

 

$

6

 

 

 

187

 

 

 

187

 

 

$

7

 

Residential Real Estate

 

 

23

 

 

 

27

 

 

 

12

 

 

 

23

 

 

 

27

 

 

 

11

 

Total

 

 

204

 

 

 

208

 

 

 

18

 

 

 

210

 

 

 

214

 

 

 

18

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

 

181

 

 

 

181

 

 

 

6

 

 

 

187

 

 

 

187

 

 

 

7

 

Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

514

 

 

 

543

 

 

 

12

 

 

 

526

 

 

 

555

 

 

 

11

 

Farm Real Estate

 

 

507

 

 

 

507

 

 

 

 

 

 

509

 

 

 

509

 

 

 

 

Total

 

$

1,202

 

 

$

1,231

 

 

$

18

 

 

$

1,222

 

 

$

1,251

 

 

$

18

 

 

 

The following table includes the average recorded investment and interest income recognized for impaired financing receivables for the three-month periods ended March 31, 2022 and 2021.

 

 

 

March 31, 2022

 

 

March 31, 2021

 

For the three months ended

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial & Agriculture

 

$

 

 

$

 

 

$

37

 

 

$

 

Commercial Real Estate—Owner Occupied

 

 

193

 

 

 

3

 

 

 

644

 

 

 

6

 

Commercial Real Estate—Non-Owner Occupied

 

 

 

 

 

 

 

 

43

 

 

 

1

 

Residential Real Estate

 

 

530

 

 

 

7

 

 

 

758

 

 

 

8

 

Farm Real Estate

 

 

514

 

 

 

6

 

 

 

611

 

 

 

6

 

Total

 

$

1,237

 

 

$

16

 

 

$

2,093

 

 

$

21

 

 

Schedule of Changes in Accretable Yield for PCI Loans

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

 

 

 

For the

Three-Month

Period Ended

March 31, 2022

 

 

For the

Three-Month

Period Ended

March 31, 2021

 

 

 

(In Thousands)

 

 

(In Thousands)

 

Balance at beginning of period

 

$

217

 

 

$

225

 

Acquisition of PCI loans

 

 

 

 

 

 

Accretion

 

 

(16

)

 

 

(1

)

Transfer from non-accretable to accretable

 

 

15

 

 

 

 

Balance at end of period

 

$

216

 

 

$

224

 

 

 

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, 2022

 

 

At December 31, 2021

 

 

 

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

 

$

498

 

 

$

512

 

Carrying amount

 

 

290

 

 

 

290

 

CARES Act [Member]  
Schedule of Loan Modifications Details with respect to loan modifications that remain on deferred status are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Type of Loan

 

Number of Loans

 

 

Balance

 

 

Percent of Loans Outstanding

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

Commercial & Agriculture

 

 

1

 

 

$

245

 

 

 

0.01

%

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied

 

 

4

 

 

 

2,519

 

 

 

0.12

%

Total

 

 

5

 

 

$

2,764

 

 

 

0.14

%