XML 16 R13.htm IDEA: XBRL DOCUMENT v3.20.1
Loans
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Loans

NOTE 4 LOANS

Loan balances as of  March 31, 2020 and December 31, 2019 are summarized below:

 

 

 

(In Thousands)

 

Loans:

 

March 31, 2020

 

 

December 31, 2019

 

Consumer Real Estate

 

$

174,731

 

 

$

165,349

 

Agricultural Real Estate

 

 

194,383

 

 

 

199,105

 

Agricultural

 

 

109,584

 

 

 

111,820

 

Commercial Real Estate

 

 

570,217

 

 

 

551,309

 

Commercial and Industrial

 

 

143,261

 

 

 

135,631

 

Consumer

 

 

49,022

 

 

 

49,237

 

Other

 

 

8,336

 

 

 

8,314

 

 

 

 

1,249,534

 

 

 

1,220,765

 

Less: Net deferred loan fees and costs

 

 

(1,893

)

 

 

(1,766

)

 

 

 

1,247,641

 

 

 

1,218,999

 

Less: Allowance for loan losses

 

 

(8,533

)

 

 

(7,228

)

Loans - Net

 

$

1,239,108

 

 

$

1,211,771

 

 

Other loans primarily fund public improvement in the Bank’s service area.

 

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of March 31, 2020:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

116,954

 

 

$

57,777

 

Agricultural Real Estate

 

 

93,095

 

 

 

101,288

 

Agricultural

 

 

105,065

 

 

 

4,519

 

Commercial Real Estate

 

 

419,430

 

 

 

150,787

 

Commercial and Industrial

 

 

126,434

 

 

 

16,827

 

Consumer

 

 

45,055

 

 

 

3,967

 

Other

 

 

8,277

 

 

 

59

 

 

As of March 31, 2020 and December 31, 2019 one to four family residential mortgage loans amounting to $42.7 million and $42.1 million, respectively, have been pledged as security for future loans and existing loans the Bank has received from the Federal Home Loan Bank.

Unless listed separately, Other loans are included in the Commercial and Industrial category for the remainder of the tables in this Note 4.

 

 

The following table represents the contractual aging of the recorded investment (in thousands) in past due loans by portfolio classification of loans as of March 31, 2020 and December 31, 2019, net of deferred loan fees and costs:

 

March 31, 2020

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater Than 90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Financing Receivables

 

 

Recorded Investment > 90 Days and Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

842

 

 

$

4

 

 

$

-

 

 

$

846

 

 

$

173,130

 

 

$

173,976

 

 

$

-

 

Agricultural Real Estate

 

 

505

 

 

 

-

 

 

 

-

 

 

 

505

 

 

 

193,625

 

 

 

194,130

 

 

 

-

 

Agricultural

 

 

1,403

 

 

 

-

 

 

 

-

 

 

 

1,403

 

 

 

108,304

 

 

 

109,707

 

 

 

-

 

Commercial Real Estate

 

 

186

 

 

 

-

 

 

 

-

 

 

 

186

 

 

 

568,805

 

 

 

568,991

 

 

 

-

 

Commercial and Industrial

 

 

823

 

 

 

298

 

 

 

-

 

 

 

1,121

 

 

 

150,526

 

 

 

151,647

 

 

 

-

 

Consumer

 

 

89

 

 

 

13

 

 

 

-

 

 

 

102

 

 

 

49,088

 

 

 

49,190

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,848

 

 

$

315

 

 

$

-

 

 

$

4,163

 

 

$

1,243,478

 

 

$

1,247,641

 

 

$

-

 

 

December 31, 2019

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater Than 90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Financing Receivables

 

 

Recorded Investment >

90 Days and

Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

355

 

 

$

70

 

 

$

-

 

 

$

425

 

 

$

164,266

 

 

$

164,691

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

107

 

 

 

-

 

 

 

107

 

 

 

198,752

 

 

 

198,859

 

 

 

-

 

Agricultural

 

 

78

 

 

 

7

 

 

 

-

 

 

 

85

 

 

 

111,864

 

 

 

111,949

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

550,082

 

 

 

550,082

 

 

 

-

 

Commercial and Industrial

 

 

201

 

 

 

267

 

 

 

-

 

 

 

468

 

 

 

143,541

 

 

 

144,009

 

 

 

-

 

Consumer

 

 

54

 

 

 

-

 

 

 

-

 

 

 

54

 

 

 

49,355

 

 

 

49,409

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

688

 

 

$

451

 

 

$

-

 

 

$

1,139

 

 

$

1,217,860

 

 

$

1,218,999

 

 

$

-

 

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of March 31, 2020 and December 31, 2019:

 

 

 

(In Thousands)

 

 

 

March 31,

2020

 

 

December 31,

2019

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,363

 

 

$

1,209

 

Agricultural Real Estate

 

 

967

 

 

 

88

 

Agricultural

 

 

382

 

 

 

1,769

 

Commercial Real Estate

 

 

36

 

 

 

37

 

Commercial & Industrial

 

 

590

 

 

 

288

 

Consumer

 

 

6

 

 

 

9

 

Total

 

$

3,344

 

 

$

3,400

 

 

Following are the characteristics and underwriting criteria for each major type of loan the Bank offers:

Consumer Real Estate: Purchase, refinance, or equity financing of one to four family owner occupied dwelling.   Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

Agricultural Real Estate: Purchase of farm real estate or for permanent improvements to the farm real estate.  Cash flow from the farm operation is the repayment source and is therefore subject to the financial success of the farm operation.

Agricultural: Loans for the production and housing of crops, fruits, vegetables, and livestock or to fund the purchase or re-finance of capital assets such as machinery and equipment and livestock.  The production of crops and livestock is especially vulnerable to commodity prices and weather. The vulnerability to commodity prices is offset by the farmer’s ability to hedge their position by the use of future contracts. The risk related to weather is often mitigated by requiring crop insurance.

Commercial Real Estate: Construction, purchase, and refinance of business purpose real estate.  Risks include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others.  The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval.

Commercial and Industrial: Loans to proprietorships, partnerships, or corporations to provide temporary working capital and seasonal loans as well as long term loans for capital asset acquisition.  Risks include adequacy of cash flow, reasonableness of projections, financial leverage, economic trends, management ability and estimated capital expenditures during the fiscal year. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer's ability to repay in a changing rate environment before granting loan approval.

Other: Primarily funds public improvements in the Bank’s service area.  Repayment ability is based on the continuance of the taxation revenue as the source of repayment.

Consumer: Funding for individual and family purposes.  Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

The Bank uses a nine tier risk rating system to grade its loans. The grade of a loan may change during the life of the loan.

The risk ratings are described as follows.

 

1.

Zero (0) Unclassified. Any loan which has not been assigned a classification.

 

2.

One (1) Excellent.  Credit to premier customers having the highest credit rating based on an extremely strong financial condition, which compares favorably with industry standards (upper quartile of Risk Management Association ratios).  Financial statements indicate a sound earnings and financial ratio trend for several years with satisfactory profit margins and excellent liquidity exhibited.  Prime credits may also be borrowers with loans fully secured by highly liquid collateral such as traded stocks, bonds, certificates of deposit, savings account, etc.  No credit or collateral exceptions exist and the loan adheres to the Bank's loan policy in every respect.  Financing alternatives would be readily available and would qualify for unsecured credit. This grade is summarized by high liquidity, minimum risk, strong ratios, and low handling costs.

 

3.

Two (2) Good. Desirable loans of somewhat less stature than Grade 1, but with strong financial statements.  Loan supported by financial statements containing strong balance sheets, generally with a leverage position less than 1.50, and a history of profitability.  Probability of serious financial deterioration is unlikely. Possessing a sound repayment source (and a secondary source), which would allow repayment in a reasonable period of time. Individual loans backed by liquid personal assets, established history and unquestionable character.  

 

4.

Three (3) Satisfactory.  Satisfactory loans of average or slightly above average risk – having some deficiency or vulnerability to changing economic conditions, but still fully collectible.  Projects should normally demonstrate acceptable debt service coverage.  Generally, customers should have a leverage position less than 2.00.  May be some weakness but with offsetting features of other support readily available.  Loans that are meeting the terms of repayment.

Loans may be graded 3 when there is no recent information on which to base a current risk evaluation and the following conditions apply:

At inception, the loan was properly underwritten and did not possess an unwarranted level of credit risk:

 

a.

At inception, the loan was secured with collateral possessing a loan-to-value adequate to protect the Bank from loss;

 

b.

The loan exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance;

 

c.

During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the business is in an industry which is known to be experiencing problems. If any of these credit weaknesses are observed, a lower risk grade is warranted.

 

5.

Four (4) Satisfactory / Monitored.  A “4” (Satisfactory/Monitored) risk grade may be established for a loan considered satisfactory but which is of average credit risk due to financial weakness or uncertainty.  The loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance.  The level of risk in Satisfactory/Monitored classification is considered acceptable and within normal underwriting guidelines so long as the loan is given management supervision.

 

6.

Five (5) Special Mention.  Loans that possess some credit deficiency or potential weakness which deserve close attention but do not yet warrant substandard classification.  Such loans pose unwarranted financial risk that if not corrected could weaken the loan and increase risk in the future. The key distinctions of a 5 (Special Mention) classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered “potential” versus “defined” impairments to the primary source of loan repayment and collateral.

 

7.

Six (6) Substandard.  One or more of the following characteristics may be exhibited in loans classified substandard:

 

a.

Loans which possess a defined credit weakness and the likelihood that a loan will be paid from the primary source and are uncertain.  Financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss.

 

b.

Loans are inadequately protected by the current net worth and paying capacity of the borrower.

 

c.

The primary source of repayment is weakened and the Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees.

 

d.

Loans are characterized by the distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

 

e.

Unusual courses of action are needed to maintain a high probability of repayment.

 

f.

The borrower is not generating enough cash flow to repay loan principal but continues to make interest payments.

 

g.

The lender is forced into a subordinate position or unsecured collateral position due to flaws in documentation.

 

h.

Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

 

i.

The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

 

j.

There is significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions.

 

8.

Seven (7) Doubtful.  One or more of the following characteristics may be exhibited in loans classified Doubtful:

 

a.

Loans have all of the weaknesses of those classified as Substandard.  Additionally, these weaknesses make collection or liquidation in full based on existing conditions improbable.

 

b.

The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

 

c.

The possibility of loss is high, but because of certain important pending factors which may strengthen the loan, loss classification is deferred until its exact status is known.  A Doubtful classification is established deferring the realization of the loss.

 

9.

Eight (8) Loss.  Loans are considered uncollectable and of such little value that continuing to carry them as assets on the institution’s financial statements is not feasible.  Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[ Remainder of this page intentionally left blank ]

 

 

The following table represents the risk category of loans by portfolio class, net of deferred fees and costs, based on the most recent analysis performed as of March 31, 2020 and December 31, 2019:

 

 

 

(In Thousands)

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

 

 

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Other

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

13,407

 

 

$

2,635

 

 

$

7,684

 

 

$

4,124

 

 

$

-

 

3

 

 

32,710

 

 

 

36,033

 

 

 

147,559

 

 

 

24,329

 

 

 

3,344

 

4

 

 

117,824

 

 

 

67,419

 

 

 

404,548

 

 

 

103,357

 

 

 

4,992

 

5

 

 

15,492

 

 

 

1,094

 

 

 

3,191

 

 

 

5,166

 

 

 

-

 

6

 

 

14,697

 

 

 

2,526

 

 

 

6,009

 

 

 

5,259

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,076

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

194,130

 

 

$

109,707

 

 

$

568,991

 

 

$

143,311

 

 

$

8,336

 

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

 

 

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Other

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

14,655

 

 

$

4,093

 

 

$

7,860

 

 

$

3,844

 

 

$

-

 

3

 

 

33,951

 

 

 

36,913

 

 

 

131,780

 

 

 

19,790

 

 

 

3,168

 

4

 

 

116,834

 

 

 

65,414

 

 

 

401,404

 

 

 

103,527

 

 

 

5,146

 

5

 

 

14,836

 

 

 

2,300

 

 

 

3,699

 

 

 

2,465

 

 

 

-

 

6

 

 

18,583

 

 

 

3,229

 

 

 

5,339

 

 

 

4,983

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,086

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

198,859

 

 

$

111,949

 

 

$

550,082

 

 

$

135,695

 

 

$

8,314

 

 

 

For consumer residential real estate, and other, the Company also evaluates credit quality based on the aging status of the loan, as was previously stated, and by payment activity. The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of March 31, 2020 and December 31, 2019.  

 

 

 

(In Thousands)

 

 

 

Consumer

 

 

Consumer

 

 

 

Real Estate

 

 

Real Estate

 

 

 

March 31,

2020

 

 

December 31,

2019

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

170,812

 

 

$

160,930

 

Special Mention (5)

 

 

1,125

 

 

 

415

 

Substandard (6)

 

 

2,039

 

 

 

3,346

 

Doubtful (7)

 

 

-

 

 

 

-

 

Total

 

$

173,976

 

 

$

164,691

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit

 

 

Consumer - Other

 

 

 

March 31,

2020

 

 

December 31,

2019

 

 

March 31,

2020

 

 

December 31,

2019

 

Performing

 

$

3,576

 

 

$

4,076

 

 

$

45,424

 

 

$

44,831

 

Nonperforming

 

 

35

 

 

 

15

 

 

 

155

 

 

 

487

 

Total

 

$

3,611

 

 

$

4,091

 

 

$

45,579

 

 

$

45,318

 

 

Information about impaired loans as of March 31, 2020, December 31, 2019 and March 31, 2019 are as follows:

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance

 

$

1,393

 

 

$

2,420

 

 

$

1,915

 

Impaired loans with a valuation allowance

 

 

4,795

 

 

 

641

 

 

 

254

 

Total impaired loans

 

$

6,188

 

 

$

3,061

 

 

$

2,169

 

Valuation allowance related to impaired loans

 

$

766

 

 

$

197

 

 

$

59

 

Total non-accrual loans

 

$

3,344

 

 

$

3,400

 

 

$

1,188

 

Total loans past-due ninety days or more and

   still accruing

 

$

-

 

 

$

-

 

 

$

-

 

Quarter ended average investment in impaired

   loans

 

$

4,314

 

 

$

3,120

 

 

$

2,135

 

Year to date average investment in impaired

   loans

 

$

4,314

 

 

$

2,649

 

 

$

2,135

 

 

There were $45 thousand additional funds available to be advanced in connection with impaired loans.

The Bank had approximately $1.9 million of its impaired loans classified as troubled debt restructured (TDR) as of March 31, 2020, $1.0 million as of December 31, 2019 and $173 thousand as of March 31, 2019.      

 


Modification programs focused on payment pattern changes and/or modified maturity dates with most receiving a combination of the two concessions.  The modifications did not result in the contractual forgiveness of principal.  In 2020, two of the loans resulted in payment changes from a monthly payment to principal and interest at maturity on June 19, 2020.  Interest was paid current at the time of the modification.  The properties involved are to be sold by the loan maturity date.  Consequently, the financial impact of the modifications was immaterial.  During the year to date 2020, there were 2 new loans considered TDR.  There were no new loans considered TDR year to date 2019.  The following tables represents three months ended March 31, 2020 and 2019:

 

 

 

 

 

 

Pre-

 

 

Post-

 

Three Months

Number of

 

 

Modification

 

 

Modification

 

March 31, 2020

Contracts

 

 

Outstanding

 

 

Outstanding

 

(in thousands)

Modified in the

 

 

Recorded

 

 

Recorded

 

Troubled Debt Restructurings

Last Three Months

 

 

Investment

 

 

Investment

 

Commercial Real Estate

 

2

 

 

$

981

 

 

$

981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-

 

 

Post-

 

Three Months

Number of

 

 

Modification

 

 

Modification

 

March 31, 2019

Contracts

 

 

Outstanding

 

 

Outstanding

 

(in thousands)

Modified in the

 

 

Recorded

 

 

Recorded

 

Troubled Debt Restructurings

Last Three Months

 

 

Investment

 

 

Investment

 

Commercial Real Estate

 

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three month period ended March 31, 2020 and 2019, there were no TDRs that subsequently defaulted after modification.  

For the three month period ended March 31, 2020, there was one impaired loan that was classified as TDR paid off.  There were no impaired loans classified as TDR paid off for the three month period ended March 31, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[ Remainder of this page intentionally left blank ]

 

 

 

 

 

 

 

 

For the majority of the Bank’s impaired loans, the Bank will apply the fair value of collateral or use a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest.  To determine fair value of collateral, collateral asset values securing an impaired loan are periodically evaluated. Maximum time of re-evaluation is every 12 months for chattels and titled vehicles and every two years for real estate.  In this process, third party evaluations are obtained. Until such time that updated appraisals are received, the Bank may discount the collateral value used.

The Bank uses the following guidelines as stated in policy to determine when to realize a charge-off, whether a partial or full loan balance.  A charge-off in whole or in part is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency.  At 120 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. Commercial and agricultural credits are charged down at 120 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance.  Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-off may be realized as further unsecured positions are recognized.

The following tables present loans individually evaluated for impairment by class of loans for the three months ended March 31, 2020 and March 31, 2019 and for the year ended December 31, 2019.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended March 31, 2020

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

644

 

 

$

644

 

 

$

-

 

 

$

649

 

 

$

5

 

 

$

4

 

Agricultural Real Estate

 

 

30

 

 

 

30

 

 

 

-

 

 

 

291

 

 

 

3

 

 

 

-

 

Agricultural

 

 

348

 

 

 

348

 

 

 

-

 

 

 

386

 

 

 

5

 

 

 

-

 

Commercial Real Estate

 

 

186

 

 

 

186

 

 

 

-

 

 

 

224

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

154

 

 

 

154

 

 

 

-

 

 

 

699

 

 

 

12

 

 

 

-

 

Consumer

 

 

31

 

 

 

31

 

 

 

-

 

 

 

10

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

194

 

 

 

194

 

 

 

34

 

 

 

212

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

92

 

 

 

92

 

 

 

15

 

 

 

93

 

 

 

2

 

 

 

-

 

Agricultural

 

 

121

 

 

 

121

 

 

 

12

 

 

 

121

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

3,109

 

 

 

3,109

 

 

 

95

 

 

 

1,036

 

 

 

39

 

 

 

-

 

Commercial and Industrial

 

 

1,279

 

 

 

1,429

 

 

 

610

 

 

 

572

 

 

 

7

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

838

 

 

$

838

 

 

$

34

 

 

$

861

 

 

$

5

 

 

$

4

 

Agricultural Real Estate

 

$

122

 

 

$

122

 

 

$

15

 

 

$

384

 

 

$

5

 

 

$

-

 

Agricultural

 

$

469

 

 

$

469

 

 

$

12

 

 

$

507

 

 

$

5

 

 

$

-

 

Commercial Real Estate

 

$

3,295

 

 

$

3,295

 

 

$

95

 

 

$

1,260

 

 

$

42

 

 

$

-

 

Commercial and Industrial

 

$

1,433

 

 

$

1,583

 

 

$

610

 

 

$

1,271

 

 

$

19

 

 

$

-

 

Consumer

 

$

31

 

 

$

31

 

 

$

-

 

 

$

31

 

 

$

-

 

 

$

-

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended March 31, 2019

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

648

 

 

$

648

 

 

$

-

 

 

$

603

 

 

$

7

 

 

$

1

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

192

 

 

 

192

 

 

 

-

 

 

 

193

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

1,075

 

 

 

1,075

 

 

 

-

 

 

 

1,085

 

 

 

15

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

254

 

 

 

254

 

 

 

59

 

 

 

254

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

902

 

 

$

902

 

 

$

59

 

 

$

857

 

 

$

7

 

 

$

1

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

192

 

 

$

192

 

 

$

-

 

 

$

193

 

 

$

3

 

 

$

-

 

Commercial and Industrial

 

$

1,075

 

 

$

1,075

 

 

$

-

 

 

$

1,085

 

 

$

15

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

Year Ended December 31, 2019

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Average

 

 

Interest

 

 

Income

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Recognized

 

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

 

Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

648

 

 

$

648

 

 

$

-

 

 

$

626

 

 

$

32

 

 

$

9

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

204

 

 

 

-

 

 

 

-

 

Agricultural

 

 

491

 

 

 

491

 

 

 

-

 

 

 

124

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

299

 

 

 

299

 

 

 

-

 

 

 

238

 

 

 

19

 

 

 

-

 

Commercial and Industrial

 

 

982

 

 

 

982

 

 

 

-

 

 

 

637

 

 

 

66

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

181

 

 

 

184

 

 

 

30

 

 

 

211

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22

 

 

 

1

 

 

 

-

 

Agricultural

 

 

200

 

 

 

200

 

 

 

21

 

 

 

29

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

227

 

 

 

377

 

 

 

142

 

 

 

555

 

 

 

-

 

 

 

-

 

Consumer

 

 

33

 

 

 

33

 

 

 

4

 

 

 

3

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

829

 

 

$

832

 

 

$

30

 

 

$

837

 

 

$

32

 

 

$

9

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

226

 

 

$

1

 

 

$

-

 

Agricultural

 

$

691

 

 

$

691

 

 

$

21

 

 

$

153

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

299

 

 

$

299

 

 

$

-

 

 

$

238

 

 

$

19

 

 

$

-

 

Commercial and Industrial

 

$

1,209

 

 

$

1,359

 

 

$

142

 

 

$

1,192

 

 

$

66

 

 

$

-

 

Consumer

 

$

33

 

 

$

33

 

 

$

4

 

 

$

3

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2020, the Company had $50 thousand of foreclosed residential real estate property obtained by physical possession and $292 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions. As of March 31, 2019, the Company had no foreclosed residential real estate property obtained by physical possession and $639 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions.

 

 

 

 

 

 

 

 

 

 

 

 

The Allowance for Loan and Lease Losses (ALLL) has a direct impact on the provision expense.  An increase in the ALLL is funded through recoveries and provision expense.  The following tables summarize the activities in the allowance for credit losses.

 

 

 

(In Thousands)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

March 31, 2020

 

 

December 31, 2019

 

Allowance for Loan & Lease Losses

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

7,228

 

 

$

6,775

 

Provision for loan loss

 

 

1,430

 

 

 

1,138

 

Loans charged off

 

 

(164

)

 

 

(841

)

Recoveries

 

 

39

 

 

 

156

 

Allowance for Loan & Lease Losses

 

$

8,533

 

 

$

7,228

 

Allowance for Unfunded Loan Commitments &

      Letters of Credit

 

$

470

 

 

$

479

 

Total Allowance for Credit Losses

 

$

9,003

 

 

$

7,707

 

 

The Company segregates its ALLL into two reserves:  The ALLL and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC).  When combined, these reserves constitute the total Allowance for Credit Losses (ACL).

The AULC is reported within other liabilities on the balance sheet while the ALLL is netted within the loans, net asset line.  The ACL presented above represents the full amount of reserves available to absorb possible credit losses.

 

 

 

 

 

 

[ Remainder of this page intentionally left blank ]

 

The following table breaks down the activity within ACL for each loan portfolio classification and shows the contribution provided by both the recoveries and the provision along with the reduction of the allowance caused by charge-offs.

 

Additional analysis, presented in thousands, related to the allowance for credit losses for three months ended March 31, 2020 and March 31, 2019 in addition to the ending balances as of December 31, 2019 is as follows:

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

Three Months Ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

311

 

 

$

314

 

 

$

691

 

 

$

3,634

 

 

$

1,727

 

 

$

551

 

 

$

479

 

 

$

-

 

 

$

7,707

 

Charge Offs

 

 

(35

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(129

)

 

 

-

 

 

 

-

 

 

 

(164

)

Recoveries

 

 

3

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

3

 

 

 

30

 

 

 

-

 

 

 

-

 

 

 

39

 

Provision (Credit)

 

 

66

 

 

 

13

 

 

 

(26

)

 

 

236

 

 

 

1,020

 

 

 

81

 

 

 

-

 

 

 

40

 

 

 

1,430

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(9

)

 

 

-

 

 

 

(9

)

Ending Balance

 

$

345

 

 

$

327

 

 

$

665

 

 

$

3,873

 

 

$

2,750

 

 

$

533

 

 

$

470

 

 

$

40

 

 

$

9,003

 

Ending balance: individually evaluated

   for impairment

 

$

34

 

 

$

15

 

 

$

12

 

 

$

95

 

 

$

610

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

766

 

Ending balance: collectively evaluated

   for impairment

 

$

311

 

 

$

312

 

 

$

653

 

 

$

3,778

 

 

$

2,140

 

 

$

533

 

 

$

470

 

 

$

40

 

 

$

8,237

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

173,976

 

 

$

194,130

 

 

$

109,707

 

 

$

568,991

 

 

$

151,647

 

 

$

49,190

 

 

$

-

 

 

$

-

 

 

$

1,247,641

 

Ending balance: individually evaluated

   for impairment

 

$

838

 

 

$

122

 

 

$

469

 

 

$

3,295

 

 

$

1,433

 

 

$

31

 

 

$

-

 

 

$

-

 

 

$

6,188

 

Ending balance: collectively evaluated

   for impairment

 

$

173,093

 

 

$

194,008

 

 

$

109,238

 

 

$

565,695

 

 

$

150,111

 

 

$

49,159

 

 

$

-

 

 

$

-

 

 

$

1,241,304

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

45

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

103

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

148

 

 


December 31, 2019

 

Consumer

Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Commercial Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

311

 

 

$

314

 

 

$

691

 

 

$

3,634

 

 

$

1,727

 

 

$

551

 

 

$

479

 

 

$

-

 

 

$

7,707

 

Ending balance: individually evaluated for

   impairment

 

$

30

 

 

$

-

 

 

$

21

 

 

$

-

 

 

$

142

 

 

$

4

 

 

$

-

 

 

$

-

 

 

$

197

 

Ending balance: collectively evaluated for

   impairment

 

$

281

 

 

$

314

 

 

$

670

 

 

$

3,634

 

 

$

1,585

 

 

$

547

 

 

$

479

 

 

$

-

 

 

$

7,510

 

Ending balance: loans acquired with deteriorated

   credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

164,691

 

 

$

198,859

 

 

$

111,949

 

 

$

550,082

 

 

$

144,009

 

 

$

49,409

 

 

$

-

 

 

$

-

 

 

$

1,218,999

 

Ending balance: individually evaluated for

   impairment

 

$

829

 

 

$

-

 

 

$

691

 

 

$

299

 

 

$

1,209

 

 

$

33

 

 

$

-

 

 

$

-

 

 

$

3,061

 

Ending balance: collectively evaluated for

   impairment

 

$

163,816

 

 

$

198,859

 

 

$

111,258

 

 

$

549,783

 

 

$

142,694

 

 

$

49,376

 

 

$

-

 

 

$

-

 

 

$

1,215,786

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

46

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

106

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

152

 

 


 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

247

 

 

$

250

 

 

$

768

 

 

$

3,217

 

 

$

1,305

 

 

$

484

 

 

$

274

 

 

$

504

 

 

$

7,049

 

Charge Offs

 

 

(42

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(165

)

 

 

-

 

 

 

-

 

 

 

(207

)

Recoveries

 

 

-

 

 

 

-

 

 

 

1

 

 

 

2

 

 

 

3

 

 

 

32

 

 

 

-

 

 

 

-

 

 

 

38

 

Provision (Credit)

 

 

63

 

 

 

20

 

 

 

(63

)

 

 

(16

)

 

 

182

 

 

 

145

 

 

 

-

 

 

 

(301

)

 

 

30

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

72

 

 

 

-

 

 

 

72

 

Ending Balance

 

$

268

 

 

$

270

 

 

$

706

 

 

$

3,203

 

 

$

1,490

 

 

$

496

 

 

$

346

 

 

$

203

 

 

$

6,982

 

Ending balance: individually evaluated

   for impairment

 

$

59

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

59

 

Ending balance: collectively evaluated

   for impairment

 

$

209

 

 

$

270

 

 

$

706

 

 

$

3,203

 

 

$

1,490

 

 

$

496

 

 

$

346

 

 

$

203

 

 

$

6,923

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

160,276

 

 

$

191,736

 

 

$

113,021

 

 

$

440,281

 

 

$

145,381

 

 

$

47,770

 

 

$

-

 

 

$

-

 

 

$

1,098,465

 

Ending balance: individually evaluated

   for impairment

 

$

902

 

 

$

-

 

 

$

-

 

 

$

192

 

 

$

1,075

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,169

 

Ending balance: collectively evaluated

   for impairment

 

$

159,028

 

 

$

191,736

 

 

$

113,021

 

 

$

440,089

 

 

$

142,263

 

 

$

47,770

 

 

$

-

 

 

$

-

 

 

$

1,093,907

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

346

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,043

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,389