XML 39 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Loans Receivable and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2021
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of the Loan Portfolio

June 30, 2021

December 31, 2020

Real Estate Loans:

Residential

$

258,130

18.6

%

$

263,127

18.6

%

Commercial

597,906

43.0

579,104

41.0

Agricultural

64,245

4.6

66,334

4.7

Construction

21,839

1.6

21,005

1.5

Commercial loans

250,872

18.1

283,741

20.1

Other agricultural loans

41,836

3.0

40,929

2.9

Consumer loans to individuals

154,792

11.1

158,049

11.2

Total loans

1,389,620

100.0

%

1,412,289

100.0

%

Deferred fees, net

(2,966)

(1,557)

Total loans receivable

1,386,654

1,410,732

Allowance for loan losses

(15,340)

(13,150)

Net loans receivable

$

1,371,314

$

1,397,582

Information Regarding Loans Acquired and Accounted for in Accordance With ASC 310-30

June 30, 2021

December 31, 2020

Outstanding Balance

$

13,526

$

15,570

Carrying Amount

$

8,398

$

9,281

Changes in the Accretable Yield for Purchased Credit-impaired Loans

2021

2020

Balance at beginning of period

$

1,365

$

Additions

Accretion

(357)

Reclassification and other

11

Balance at end of period

$

1,019

$

Components Of Purchase Accounting Adjustments Related To Purchased Credit-impaired Loans Acquired

(In Thousands)

July 7, 2020

Contractually required principal and interest

$

15,410

Non-accretable discount

(5,213)

Expected cash flows

10,197

Accretable discount

(1,724)

Estimated fair value

$

8,473

Summary of Amount of Loans in Each Category that were Individually and Collectively Evaluated for Impairment

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

June 30, 2021

(In thousands)

Individually evaluated for impairment

$

$

1,206

$

858

$

$

20

$

125

$

$

2,209

Loans acquired with deteriorated credit quality

572

3,460

1,906

202

131

2,127

8,398

Collectively evaluated for impairment

257,558

593,240

61,481

21,637

250,721

39,584

154,792

1,379,013

Total Loans

$

258,130

$

597,906

$

64,245

$

21,839

$

250,872

$

41,836

$

154,792

$

1,389,620

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

(In thousands)

December 31, 2020

Individually evaluated for impairment

$

-

$

2,582

$

$

-

$

80

$

$

-

$

2,662

Loans acquired with deteriorated credit quality

591

3,995

2,043

194

246

2,212

-

9,281

Collectively evaluated for impairment

262,536

572,527

64,291

20,811

283,415

38,717

158,049

1,400,346

Total Loans

$

263,127

$

579,104

$

66,334

$

21,005

$

283,741

$

40,929

$

158,049

$

1,412,289

Impaired Loans and Related Interest Income by Loan Portfolio Class

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

(In thousands)

December 31, 2020

Individually evaluated for impairment

$

-

$

2,582

$

$

-

$

80

$

$

-

$

2,662

Loans acquired with deteriorated credit quality

591

3,995

2,043

194

246

2,212

-

9,281

Collectively evaluated for impairment

262,536

572,527

64,291

20,811

283,415

38,717

158,049

1,400,346

Total Loans

$

263,127

$

579,104

$

66,334

$

21,005

$

283,741

$

40,929

$

158,049

$

1,412,289

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.

Unpaid

Recorded

Principal

Associated

Investment

Balance

Allowance

June 30, 2021

(in thousands)

With no related allowance recorded:

Real Estate Loans:

Commercial

$

1,206

$

2,078

$

Agriculture

858

858

Commercial Loans

20

20

Other agricultural loans

125

125

Subtotal

$

2,209

$

3,081

$

Total:

Real Estate Loans:

Commercial

$

1,206

$

2,078

$

Agriculture

858

858

Commercial Loans

20

20

Other agricultural loans

125

125

Total Impaired Loans

$

2,209

$

3,081

$

Unpaid

Recorded

Principal

Associated

Investment

Balance

Allowance

December 31, 2020

(in thousands)

With no related allowance recorded:

Real Estate Loans:

Commercial

$

2,582

$

3,234

$

Commercial Loans

80

80

Subtotal

2,662

3,314

Total:

Real Estate Loans:

Commercial

2,582

3,234

Commercial Loans

80

80

Total Impaired Loans

$

2,662

$

3,314

$

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month periods ended June 30, 2021 and 2020, respectively (in thousands):

Average Recorded

Interest Income

Investment

Recognized

2021

2020

2021

2020

Real Estate Loans:

Commercial

$

1,467

$

2,094

$

$

3

Agriculture

858

Commercial Loans

29

Other agricultural loans

125

Total

$

2,479

$

2,094

$

$

3

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the six-month periods ended June 30, 2021 and 2020, respectively (in thousands):

Average Recorded

Interest Income

Investment

Recognized

2021

2020

2021

2020

Real Estate Loans:

Commercial

$

1,541

$

2,096

$

1

$

6

Agriculture

858

Commercial Loans

19

Other agricultural loans

110

Total

$

2,528

$

2,096

$

1

$

6

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

Special

Doubtful

Pass

Mention

Substandard

or Loss

Total

June 30, 2021

Commercial real estate loans

$

586,338

$

6,302

$

5,266

$

$

597,906

Real estate - agricultural

61,415

66

2,764

64,245

Commercial loans

250,388

229

255

250,872

Other agricultural loans

38,007

272

3,557

41,836

Total

$

936,148

$

6,869

$

11,842

$

$

954,859

Special

Doubtful

Pass

Mention

Substandard

or Loss

Total

December 31, 2020

Commercial real estate loans

$

566,418

$

6,346

$

6,340

$

$

579,104

Real estate - agricultural

58,322

5,111

2,901

66,334

Commercial loans

282,915

437

389

283,741

Other agricultural loans

35,772

2,786

2,371

40,929

Total

$

943,427

$

14,680

$

12,001

$

$

970,108

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. The following table presents the recorded investment in the loan classes based on payment activity as of June 30, 2021 and December 31, 2020 (in thousands):

Performing

Nonperforming

Total

June 30, 2021

Residential real estate loans

$

257,644

$

486

$

258,130

Construction

21,839

21,839

Consumer loans to individuals

154,609

183

154,792

Total

$

434,092

$

669

$

434,761

Performing

Nonperforming

Total

December 31, 2020

Residential real estate loans

$

262,556

$

571

$

263,127

Construction

21,005

21,005

Consumer loans to individuals

157,864

185

158,049

Total

$

441,425

$

756

$

442,181

Loan Portfolio Summarized by the Past Due Status

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Nonaccrual

Total Past Due and Non-Accrual

Purchased Credit-Impaired

Total Loans

June 30, 2021

Real Estate loans

Residential

$

256,368

$

350

$

354

$

-

$

486

$

1,190

$

572

$

258,130

Commercial

592,870

253

205

-

1,118

1,576

3,460

597,906

Agricultural

61,663

-

-

-

676

676

1,906

64,245

Construction

21,637

-

-

-

-

-

202

21,839

Commercial loans

249,414

105

53

-

1,169

1,327

131

250,872

Other agricultural loans

39,020

381

-

308

689

2,127

41,836

Consumer loans

154,437

166

6

-

183

355

-

154,792

Total

$

1,375,409

$

1,255

$

618

$

-

$

3,940

$

5,813

$

8,398

$

1,389,620

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Nonaccrual

Total Past Due and Non-Accrual

Purchased Credit-Impaired

Total Loans

December 31, 2020

Real Estate loans

Residential

$

261,406

$

355

$

204

$

-

$

571

$

1,130

$

591

$

263,127

Commercial

573,376

59

-

-

1,674

1,733

3,995

579,104

Agricultural

63,615

-

-

676

676

2,043

66,334

Construction

20,811

-

-

-

-

-

194

21,005

Commercial loans

282,374

1,009

90

-

22

1,121

246

283,741

Other agricultural loans

38,454

-

-

263

263

2,212

40,929

Consumer loans

157,538

233

93

-

185

511

-

158,049

Total

$

1,397,574

$

1,656

$

387

$

-

$

3,391

$

5,434

$

9,281

$

1,412,289

Allowance for Loan Losses and Recorded Investment in Financing Receivables

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, December 31, 2020

$

1,960

$

8,004

$

150

$

1,360

$

1,676

$

13,150

Charge Offs

(5)

(439)

(174)

(261)

(879)

Recoveries

5

10

24

30

69

Provision for loan losses

273

2,005

(13)

293

442

3,000

Ending balance, June 30, 2021

$

2,233

$

9,580

$

137

$

1,503

$

1,887

$

15,340

Ending balance individually evaluated
for impairment

$

$

$

$

$

$

Ending balance collectively evaluated
for impairment

$

2,233

$

9,580

$

137

$

1,503

$

1,887

$

15,340

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, March 31, 2021

$

2,124

$

9,084

$

122

$

1,405

$

1,774

$

14,509

Charge Offs

-

(439)

-

(114)

(158)

(711)

Recoveries

3

6

-

16

17

42

Provision for loan losses

106

929

15

196

254

1,500

Ending balance, June 30, 2021

$

2,233

$

9,580

$

137

$

1,503

$

1,887

$

15,340

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, December 31, 2019

$

1,552

$

4,687

$

95

$

949

$

1,226

$

8,509

Charge Offs

(1)

(33)

(18)

(192)

(244)

Recoveries

3

6

18

20

47

Provision for loan losses

98

1,419

(9)

127

365

2,000

Ending balance, June 30, 2020

$

1,652

$

6,079

$

86

$

1,076

$

1,419

$

10,312

Ending balance individually evaluated
for impairment

$

$

392

$

$

$

$

392

Ending balance collectively evaluated
for impairment

$

1,652

$

5,687

$

86

$

1,076

$

1,419

$

9,920