XML 25 R14.htm IDEA: XBRL DOCUMENT v3.20.2
Loans
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Loans Loans
 
Loans at June 30, 2020 were as follows: 
 
 
June 30,
2020
 
December 31,
2019
Commercial:
 
 
 
 
Commercial and Industrial Loans
 
$
795,688

 
$
532,501

Commercial Real Estate Loans
 
1,473,234

 
1,495,862

Agricultural Loans
 
373,483

 
384,526

Leases
 
56,728

 
57,257

Retail:
 
 
 
 
Home Equity Loans
 
216,366

 
225,755

Consumer Loans
 
64,972

 
69,264

Credit Cards
 
10,217

 
11,953

Residential Mortgage Loans
 
280,246

 
304,855

 
 
 
 
 
Subtotal
 
3,270,934

 
3,081,973

Less: Unearned Income
 
(4,587
)
 
(4,882
)
Allowance for credit losses
 
(42,431
)
 
(16,278
)
Loans, net
 
$
3,223,916

 
$
3,060,813



On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) was signed into law, providing an approximately $2 trillion stimulus package that includes direct payments to individual taxpayers, economic stimulus to significantly impacted industry sectors, emergency funding for hospitals and providers, small business loans, increased unemployment benefits, and a variety of tax incentives. For small businesses, eligible nonprofits and certain others, the CARES Act established a Paycheck Protection Program (“PPP”), which is administered by the Small Business Administration (“SBA”). On April 24, 2020, the Paycheck Protection Program and Health Care Enhancement Act was enacted. Among other things, this legislation amends the initial CARES Act program by raising the appropriation level for PPP loans from $349 billion to $670 billion. The PPP was further modified on June 5, 2020 with the adoption of the Paycheck Protection Program Flexibility Act (the “Flexibility Act”), which extended the maturity date for PPP loans from two years to five years for loans disbursed on or after the date of enactment of the Flexibility Act. For PPP loans disbursed prior to such enactment, the Flexibility Act permits the borrower
and lender to mutually agree to extend the term of the loan to five years. The vast majority of the Company's PPP loans have two-year maturities. PPP loans earn interest at a fixed rate of 1% and are fully guaranteed by the U.S. government. The Company anticipates that the majority of these loans will ultimately be forgiven by the SBA in accordance with the terms of the program. As of June 30, 2020, the Bank has $349,546 in loans under this program, all of which are included above in the Commercial and Industrial Loan category.

Allowance for Credit Losses for Loans

The following table presents the activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2020:
June 30, 2020
 
Commercial and Industrial
Loans
 
Commercial Real Estate Loans
 
Agricultural
Loans
 
Leases
 
Consumer Loans
 
Home Equity Loans
 
Credit Cards
 
Residential Mortgage Loans
 
Unallocated
 
Total
Allowance for Credit Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
8,814

 
$
17,310

 
$
6,485

 
$
172

 
$
455

 
$
977

 
$
124

 
$
2,304

 
$

 
$
36,641

Provision for credit loss expense
 
(31
)
 
5,049

 
545

 
30

 
109

 
85

 
26

 
87

 

 
5,900

Loans charged-off
 

 

 

 

 
(144
)
 

 
(25
)
 
(31
)
 

 
(200
)
Recoveries collected
 
4

 
10

 

 

 
76

 

 

 

 

 
90

Total ending allowance balance
 
$
8,787

 
$
22,369

 
$
7,030

 
$
202

 
$
496

 
$
1,062

 
$
125

 
$
2,360

 
$

 
$
42,431



The following table presents the activity in the allowance for credit losses by portfolio segment for the six months ended June 30, 2020:
June 30, 2020
 
Commercial and Industrial
Loans
 
Commercial Real Estate Loans
 
Agricultural
Loans
 
Leases
 
Consumer Loans
 
Home Equity Loans
 
Credit Cards
 
Residential Mortgage Loans
 
Unallocated
 
Total
Allowance for Credit Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance prior to adoption of ASC 326
 
$
4,799

 
$
4,692

 
$
5,315

 
$

 
$
434

 
$
200

 
$

 
$
333

 
$
505

 
$
16,278

Impact of adopting ASC 326
 
2,245

 
3,063

 
1,438

 
105

 
(59
)
 
762

 
124

 
1,594

 
(505
)
 
8,767

Impact of adopting ASC 326 - PCD Loans
 
2,191

 
4,385

 
128

 

 

 
35

 

 
147

 

 
6,886

Provision for credit loss expense
 
(166
)
 
10,215

 
149

 
97

 
314

 
65

 
60

 
316

 

 
11,050

Initial allowance on loans purchased with credit deterioration
 

 

 

 

 

 

 

 

 

 

Loans charged-off
 
(296
)
 

 

 

 
(381
)
 

 
(60
)
 
(31
)
 

 
(768
)
Recoveries collected
 
14

 
14

 

 

 
188

 

 
1

 
1

 

 
218

Total ending allowance balance
 
$
8,787

 
$
22,369

 
$
7,030

 
$
202

 
$
496

 
$
1,062

 
$
125

 
$
2,360

 
$

 
$
42,431


The Company estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for changes in underwriting standards, portfolio mix, delinquency level, changes in environmental conditions, unemployment rates, risk classifications and collateral values. The allowance for credit losses is measured on a collective (pooled) basis when similar risk characteristics exist.

Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. When the borrower is experiencing financial difficulty at the reporting date and repayment is expected
to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date adjusted for selling costs.

The Company utilizes the Static Pool methodology in determining expected future credit losses. Static pool analysis means segmenting and tracking loans over a period of time based on similar risk characteristics such as loan structure, collateral type, industry of borrower and concentrations, contractual terms and credit risk indicators. Static pool calculates a loss rate on a closed pool of loans that existed on a specified start date based upon the remaining life of each segment.

The Company's expected loss estimate is anchored in historical credit loss experience, with an emphasis on all available portfolio data. The Company's historical look-back period includes January 2014 through the current period, on a monthly basis.

Qualitative reserves reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The analysis takes into consideration industry and collateral concentrations, acquired loan portfolio characteristics and other credit-related analytics as deemed appropriate. Management attempts to quantify qualitative reserves whenever possible.
For the six months ended June 30, 2020, the allowance for credit losses increased primarily due to macroeconomic factors surrounding the COVID-19 pandemic. While there continues to be great uncertainty related to COVID-19 on our borrowers and communities, we have begun to recognize significant declines in employment and gross domestic product which are key indicators utilized in our forecasting for our allowance calculations. Based on the potential increased losses related to the economic impact of the COVID-19 pandemic, the bank has considered this loss experience may align with loss experience from the recessionary period from 2008-2011 and qualitative adjustments have been made accordingly. Since PPP loans are guaranteed by the Small Business Administration (SBA), they have minimal impact on the allowance for credit losses.

All classes of loans, including loans acquired with deteriorated credit quality, are generally placed on non-accrual status when scheduled principal or interest payments are past due for 90 days or more or when the borrower’s ability to repay becomes doubtful. For purchased loans, the determination is made at the time of acquisition as well as over the life of the loan. Uncollected accrued interest for each class of loans is reversed against income at the time a loan is placed on non-accrual. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. All classes of loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Loans are typically charged-off at 180 days past due, or earlier if deemed uncollectible. Exceptions to the non-accrual and charge-off policies are made when the loan is well secured and in the process of collection.

The following table presents the amortized cost basis of loans on non-accrual status and loans past due over 89 days still accruing as of June 30, 2020:
June 30, 2020
 
Non-Accrual With No Allowance for Credit Loss
 
Non-Accrual
 
Loans Past Due Over 89 Days Still Accruing
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
$
61

 
$
7,194

 
$
354

Commercial Real Estate Loans
 
259

 
4,540

 

Agricultural Loans
 
2,082

 
2,715

 
2,594

Leases
 

 

 

Home Equity Loans
 
209

 
258

 

Consumer Loans
 
62

 
114

 

Credit Cards
 
191

 
191

 

Residential Mortgage Loans
 
988

 
1,171

 

Total
 
$
3,852

 
$
16,183

 
$
2,948


Interest income on non-accrual loans recognized during the three and six months ended June 30, 2020 totaled $13 and $16, respectively.
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of June 30, 2020:
June 30, 2020
 
Real Estate
 
Equipment
 
Accounts Receivable
 
Other
 
Total
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans
 
$
5,311

 
$
940

 
$
744

 
$
965

 
$
7,960

Commercial Real Estate Loans
 
8,937

 

 

 
1,667

 
10,604

Agricultural Loans
 
3,125

 

 

 
3

 
3,128

Leases
 

 

 

 

 

Home Equity Loans
 
464

 

 

 

 
464

Consumer Loans
 
41

 
4

 

 
10

 
55

Credit Cards
 

 

 

 

 

Residential Mortgage Loans
 
943

 

 

 

 
943

Total
 
$
18,821

 
$
944

 
$
744

 
$
2,645

 
$
23,154



The following table presents the aging of the amortized cost basis in past due loans by class of loans as of June 30, 2020:
June 30, 2020
 
30-59 Days Past Due
 
60-89 Days Past Due
 
Greater Than 89 Days Past Due
 
Total
Past Due
 
Loans Not Past Due
 
Total
Commercial and Industrial Loans
 
$
238

 
$
171

 
$
5,126

 
$
5,535

 
$
790,153

 
$
795,688

Commercial Real Estate Loans
 
169

 
37

 
1,126

 
1,332

 
1,471,902

 
1,473,234

Agricultural Loans
 
927

 
89

 
2,594

 
3,610

 
369,873

 
373,483

Leases
 

 

 

 

 
56,728

 
56,728

Home Equity Loans
 
539

 
87

 
258

 
884

 
215,482

 
216,366

Consumer Loans
 
608

 
11

 
91

 
710

 
64,262

 
64,972

Credit Cards
 
70

 
34

 
191

 
295

 
9,922

 
10,217

Residential Mortgage Loans
 
3,279

 
1,476

 
985

 
5,740

 
274,506

 
280,246

Total
 
$
5,830

 
$
1,905

 
$
10,371

 
$
18,106

 
$
3,252,828

 
$
3,270,934



Troubled Debt Restructurings:
 
In certain instances, the Company may choose to restructure the contractual terms of loans. A troubled debt restructuring occurs when the Bank grants a concession to the borrower that it would not otherwise consider due to a borrower’s financial difficulty.   In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without modification. This evaluation is performed under the Company’s internal underwriting policy. The Company uses the same methodology for loans acquired with deteriorated credit quality as for all other loans when determining whether the loan is a troubled debt restructuring.

As of June 30, 2020, the Company had troubled debt restructurings totaling $114. The Company has no specific allocation of allowance for these loans at June 30, 2020.
  
The Company had not committed to lending any additional amounts as of June 30, 2020 and December 31, 2019 to customers with outstanding loans that are classified as troubled debt restructurings.

During the three and six months ended June 30, 2020 and 2019, the Company had no loans modified as troubled debt restructurings. Additionally, there were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and six months ended June 30, 2020 and 2019.

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.
Loan Modifications and Troubled Debt Restructurings due to COVID-19

On April 7, 2020, the federal banking regulators issued a revised Interagency Statement on Loan Modifications and Reporting for Financial Institutions, which, among other things, encouraged financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations because of the effects of COVID-19, and stated that institutions generally do not need to categorize COVID-19-related modifications as troubled debt restructurings and that the agencies will not direct supervised institutions to automatically categorize all COVID-19 related loan modifications as troubled debt restructurings. Accordingly, the Company is offering short-term modifications made in response to COVID-19 to borrowers who are current and otherwise not past due.

As of June 30, 2020, the following payment modifications have been made:
Type of Loans
 
Number of Loans
 
Loan Balance
 
% of Loan Type (excludes PPP Loans)
(dollars in thousands)
 
 
 
 
 
 
Commercial & Industrial Loans
 
257

 
$
54,300

 
10.8
%
Commercial Real Estate Loans
 
392

 
224,664

 
15.3
%
Agricultural Loans
 
8

 
1,175

 
0.3
%
Consumer Loans
 
80

 
1,115

 
0.4
%
Residential Mortgage Loans
 
110

 
23,103

 
8.2
%
Total
 
847

 
$
304,357

 
10.4
%


Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company classifies loans as to credit risk by individually analyzing loans. This analysis includes commercial and industrial loans, commercial real estate loans, and agricultural loans with an outstanding balance greater than $250. This analysis is typically performed on at least an annual basis. The Company uses the following definitions for risk ratings:
 
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
 
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
 
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
 
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
Based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
 
 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
As of June 30, 2020
 
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
Revolving Loans Amortized Cost Basis
 
Total
Commercial and Industrial:
 


 


 


 


 
 
 
 
 
 
 


Risk Rating
 


 


 


 


 
 
 
 
 
 
 


   Pass
 
$
369,836

 
$
103,058

 
$
55,284

 
$
39,975

 
$
26,295

 
$
60,942

 
$
110,480

 
$
765,870

   Special Mention
 
53

 
363

 
1,354

 
2,211

 
185

 
1,859

 
2,470

 
8,495

   Substandard
 
1,980

 

 
1,393

 
1,427

 
1,164

 
7,396

 
7,963

 
21,323

   Doubtful
 

 

 

 

 

 

 

 

Total Commercial & Industrial Loans
 
$
371,869

 
$
103,421

 
$
58,031

 
$
43,613

 
$
27,644

 
$
70,197

 
$
120,913

 
$
795,688

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Pass
 
$
141,956

 
$
243,084

 
$
219,374

 
$
227,575

 
$
202,118

 
$
357,949

 
$
35,066

 
$
1,427,122

   Special Mention
 
207

 
2,936

 
4,209

 
4,134

 
2,042

 
17,108

 
1,034

 
31,670

   Substandard
 

 
403

 
2,212

 
1,915

 
1,348

 
8,564

 

 
14,442

   Doubtful
 

 

 

 

 

 

 

 

Total Commercial Real Estate Loans
 
$
142,163

 
$
246,423

 
$
225,795

 
$
233,624

 
$
205,508

 
$
383,621

 
$
36,100

 
$
1,473,234

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Pass
 
$
26,853

 
$
30,206

 
$
36,271

 
$
36,205

 
$
24,406

 
$
72,472

 
$
76,836

 
$
303,249

   Special Mention
 
5,318

 
6,853

 
2,262

 
8,137

 
2,351

 
16,228

 
15,694

 
56,843

   Substandard
 
598

 
162

 
393

 
1,309

 
4,504

 
6,245

 
180

 
13,391

   Doubtful
 

 

 

 

 

 

 

 

      Total Agricultural Loans
 
$
32,769

 
$
37,221

 
$
38,926

 
$
45,651

 
$
31,261

 
$
94,945

 
$
92,710

 
$
373,483

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Pass
 
$
9,796

 
$
21,094

 
$
11,110

 
$
6,944

 
$
2,892

 
$
4,892

 
$

 
$
56,728

   Special Mention
 

 

 

 

 

 

 

 

   Substandard
 

 

 

 

 

 

 

 

   Doubtful
 

 

 

 

 

 

 

 

      Total Leases
 
$
9,796

 
$
21,094

 
$
11,110

 
$
6,944

 
$
2,892

 
$
4,892

 
$

 
$
56,728


The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity.  The following table presents the amortized cost in residential, home equity and consumer loans based on payment activity.
 
 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
As of June 30, 2020
 
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
Revolving Loans Amortized Cost Basis
 
Total
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment performance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Performing
 
$
15,307

 
$
28,274

 
$
11,631

 
$
3,624

 
$
1,690

 
$
2,718

 
$
1,614

 
$
64,858

   Nonperforming
 

 
10

 

 
2

 
3

 
68

 
31

 
114

      Total Consumer Loans
 
$
15,307

 
$
28,284

 
$
11,631

 
$
3,626

 
$
1,693

 
$
2,786

 
$
1,645

 
$
64,972

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment performance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Performing
 
$

 
$

 
$
34

 
$
46

 
$
70

 
$
394

 
$
215,564

 
$
216,108

   Nonperforming
 

 

 

 

 

 

 
258

 
258

      Total Home Equity Loans
 
$

 
$

 
$
34

 
$
46

 
$
70

 
$
394

 
$
215,822

 
$
216,366

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment performance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Performing
 
$
19,294

 
$
29,331

 
$
40,343

 
$
36,049

 
$
32,247

 
$
121,812

 
$

 
$
279,076

   Nonperforming
 

 

 

 

 
162

 
1,008

 

 
1,170

      Total Residential Mortgage Loans
 
$
19,294

 
$
29,331

 
$
40,343

 
$
36,049

 
$
32,409

 
$
122,820

 
$

 
$
280,246



The Company considers the performance of the loan portfolio and its impact on the allowance for credit loan losses. For certain retail loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in retail loans based on payment activity:
As of June 30, 2020
 
Credit Cards
 
 
 
   Performing
 
$
10,026

   Nonperforming
 
191

 
 
 
      Total
 
$
10,217



The following table presents loans purchased and/or sold during the year by portfolio segment:

June 30, 2020
 
Commercial and Industrial Loans
 
Commercial Real Estate Loans
 
Agricultural Loans
 
Leases
 
Consumer Loans
 
Home Equity Loans
 
Credit Cards
 
Residential Mortgage Loans
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Purchases
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

   Sales
 

 
524

 

 

 

 

 

 

 
524







Allowance for Loan Losses

Prior to the adoption of ASC 326 on January 1, 2020, the Company calculated the allowance for loan losses using the incurred loss methodology. The following tables are disclosures related to the allowance for loan losses in prior periods.

The following table presents the activity in the allowance for loan losses by portfolio class for the three months ended June 30, 2019:
June 30, 2019
 
Commercial and Industrial
Loans and Leases
 
Commercial Real Estate Loans
 
Agricultural
Loans
 
Home Equity Loans
 
Consumer Loans
 
Residential Mortgage Loans
 
Unallocated
 
Total
Beginning Balance
 
$
3,317

 
$
5,741

 
$
5,453

 
$
214

 
$
483

 
$
429

 
$
606

 
$
16,243

Provision for Loan Losses
 
(303
)
 
104

 
272

 
54

 
124

 
(47
)
 
46

 
250

Recoveries
 
34

 
14

 

 

 
93

 
3

 

 
144

Loans Charged-off
 
(56
)
 
(18
)
 

 
(10
)
 
(278
)
 
(36
)
 

 
(398
)
Ending Balance
 
$
2,992

 
$
5,841

 
$
5,725

 
$
258

 
$
422

 
$
349

 
$
652

 
$
16,239



The following table presents the activity in the allowance for loan losses by portfolio class for the six months ended June 30, 2019:
June 30, 2019
 
Commercial and Industrial
Loans and Leases
 
Commercial Real Estate Loans
 
Agricultural
Loans
 
Home Equity Loans
 
Consumer Loans
 
Residential Mortgage Loans
 
Unallocated
 
Total
Beginning Balance
 
$
2,953

 
$
5,291

 
$
5,776

 
$
229

 
$
420

 
$
472

 
$
682

 
$
15,823

Provision for Loan Losses
 
44

 
669

 
(51
)
 
39

 
333

 
(79
)
 
(30
)
 
925

Recoveries
 
51

 
19

 

 

 
214

 
6

 

 
290

Loans Charged-off
 
(56
)
 
(138
)
 

 
(10
)
 
(545
)
 
(50
)
 

 
(799
)
Ending Balance
 
$
2,992

 
$
5,841

 
$
5,725

 
$
258

 
$
422

 
$
349

 
$
652

 
$
16,239




The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio class and based on impairment method as of December 31, 2019:
December 31, 2019
 
Total
 
Commercial
and
Industrial
Loans and Leases
 
Commercial
Real Estate Loans
 
Agricultural Loans
 
Home
Equity Loans
 
Consumer Loans
 
Residential
Mortgage Loans
 
Unallocated
Allowance for Loan Losses:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending Allowance Balance Attributable to Loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Individually Evaluated for Impairment
 
$
2,971

 
$
2,412

 
$
559

 
$

 
$

 
$

 
$

 
$

Collectively Evaluated for Impairment
 
12,902

 
2,387

 
3,733

 
5,315

 
200

 
434

 
328

 
505

Acquired with Deteriorated Credit Quality
 
405

 

 
400

 

 

 

 
5

 

Total Ending Allowance Balance
 
$
16,278

 
$
4,799

 
$
4,692

 
$
5,315

 
$
200

 
$
434

 
$
333

 
$
505

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans Individually Evaluated for Impairment
 
$
6,269

 
$
4,707

 
$
1,562

 
$

 
$

 
$

 
$

 
n/m(2)

Loans Collectively Evaluated for Impairment
 
3,076,835

 
585,328

 
1,491,090

 
387,710

 
226,406

 
81,429

 
304,872

 
n/m(2)

Loans Acquired with Deteriorated Credit Quality
 
12,798

 
1,368

 
7,212

 
3,161

 
369

 

 
688

 
n/m(2)

Total Ending Loans Balance (1)
 
$
3,095,902

 
$
591,403

 
$
1,499,864

 
$
390,871

 
$
226,775

 
$
81,429

 
$
305,560

 
n/m(2)

 
(1) Total recorded investment in loans includes $13,929 in accrued interest.
(2)n/m = not meaningful

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2019:
December 31, 2019
 
Unpaid
Principal
Balance(1)
 
Recorded
Investment
 
Allowance for
Loan Losses
Allocated
With No Related Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
$
3,638

 
$
524

 
$

Commercial Real Estate Loans
 
4,738

 
2,058

 

Agricultural Loans
 
3,294

 
2,738

 

Subtotal
 
11,670

 
5,320

 

With An Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
5,042

 
4,521

 
2,412

Commercial Real Estate Loans
 
2,187

 
1,865

 
959

Agricultural Loans
 

 

 

Subtotal
 
7,229

 
6,386

 
3,371

Total
 
$
18,899

 
$
11,706

 
$
3,371

 
 
 
 
 
 
 
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above)
 
$
9,994

 
$
4,624

 
$

Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above)
 
$
1,134

 
$
813

 
$
400

 
(1) Unpaid Principal Balance is the remaining contractual payments gross of partial charge-offs and discounts.

The following table presents the average balance and related interest income of loans individually evaluated for impairment by class of loans for the three month period ended June 30, 2019:
June 30, 2019
 
Average Recorded
Investment
 
Interest Income Recognized
 
Cash Basis
Recognized
With No Related Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
$
164

 
$
2

 
$

Commercial Real Estate Loans
 
2,981

 
11

 

Agricultural Loans
 
1,412

 

 

Subtotal
 
4,557

 
13

 

With An Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
2,128

 

 

Commercial Real Estate Loans
 
3,957

 

 

Agricultural Loans
 

 

 

Subtotal
 
6,085

 

 

Total
 
$
10,642

 
$
13

 
$

 
 
 
 
 
 
 
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above)
 
$
3,386

 
$
8

 
$

Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above)
 
$
744

 
$

 
$



The following table presents the average balance and related interest income of loans individually evaluated for impairment by class of loans for the six month period ended June 30, 2019:
June 30, 2019
 
Average Recorded
Investment
 
Interest Income Recognized
 
Cash Basis
Recognized
With No Related Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
$
301

 
$
4

 
$

Commercial Real Estate Loans
 
3,291

 
28

 

Agricultural Loans
 
1,409

 

 

Subtotal
 
5,001

 
32

 

With An Allowance Recorded:
 
 

 
 

 
 

Commercial and Industrial Loans and Leases
 
2,207

 

 

Commercial Real Estate Loans
 
4,324

 

 

Agricultural Loans
 

 

 

Subtotal
 
6,531

 

 

Total
 
$
11,532

 
$
32

 
$

 
 
 
 
 
 
 
Loans Acquired With Deteriorated Credit Quality With No Related Allowance Recorded (Included in the Total Above)
 
$
4,414

 
$
15

 
$

Loans Acquired With Deteriorated Credit Quality With An Additional Allowance Recorded (Included in the Total Above)
 
$
3,861

 
$

 
$




The following table presents the recorded investment in non-accrual loans and loans past due 90 days or more still on accrual by class of loans as of December 31, 2019:
 
 
 
 
Loans Past Due
90 Days or More
 
 
Non-Accrual
 
& Still Accruing
 
 
2019
 
2019
Commercial and Industrial Loans and Leases
 
$
4,940

 
$
190

Commercial Real Estate Loans
 
3,433

 

Agricultural Loans
 
2,739

 

Home Equity Loans
 
79

 

Consumer Loans
 
115

 

Residential Mortgage Loans
 
2,496

 

Total
 
$
13,802

 
$
190

Loans Acquired With Deteriorated Credit Quality
(Included in the Total Above)
 
$
5,393

 
$

Loans Acquired in Current Year
(Included in the Total Above)
 
$
2,058

 
$



The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2019:
December 31, 2019
 
Total
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days
or More
Past Due
 
Total
Past Due
 
Loans Not
Past Due
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans and Leases
 
$
591,403

 
$
4,689

 
$
83

 
$
799

 
$
5,571

 
$
585,832

Commercial Real Estate Loans
 
1,499,864

 
209

 
431

 
2,106

 
2,746

 
1,497,118

Agricultural Loans
 
390,871

 
499

 

 
329

 
828

 
390,043

Home Equity Loans
 
226,775

 
1,121

 
253

 
80

 
1,454

 
225,321

Consumer Loans
 
81,429

 
347

 
156

 
89

 
592

 
80,837

Residential Mortgage Loans
 
305,560

 
5,014

 
1,461

 
2,308

 
8,783

 
296,777

Total (1)
 
$
3,095,902

 
$
11,879

 
$
2,384

 
$
5,711

 
$
19,974

 
$
3,075,928

Loans Acquired With Deteriorated Credit Quality
(Included in the Total Above)
 
$
12,798

 
$
18

 
$

 
$
1,589

 
$
1,607

 
$
11,191

Loans Acquired in Current Year
(Included in the Total Above)
 
$
321,464

 
$
639

 
$
1

 
$
797

 
$
1,437

 
$
320,027

 
(1) Total recorded investment in loans includes $13,929 in accrued interest.

The risk category of loans by class of loans at December 31, 2019 is as follows: 
December 31, 2019
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial Loans and Leases
 
$
556,706

 
$
19,671

 
$
15,026

 
$

 
$
591,403

Commercial Real Estate Loans
 
1,453,310

 
30,504

 
16,050

 

 
1,499,864

Agricultural Loans
 
325,991

 
49,053

 
15,827

 

 
390,871

Total
 
$
2,336,007

 
$
99,228

 
$
46,903

 
$

 
$
2,482,138

Loans Acquired With Deteriorated Credit Quality
(Included in the Total Above)
 
$
68

 
$
613

 
$
11,060

 
$

 
$
11,741

Loans Acquired in Current Year
(Included in the Total Above)
 
$
254,629

 
$
16,535

 
$
12,769

 
$

 
$
283,933




The following table presents the recorded investment in home equity, consumer and residential mortgage loans based on payment activity as of December 31, 2019: 
December 31, 2019
 
Home Equity
Loans
 
Consumer
Loans
 
Residential
Mortgage Loans
 
 
 
 
 
 
 
Performing
 
$
226,695

 
$
81,314

 
$
303,065

Nonperforming
 
80

 
115

 
2,495

Total
 
$
226,775

 
$
81,429

 
$
305,560



The following table presents financing receivables purchased and/or sold during the year by portfolio segment:
December 31, 2019
 
Commercial and Industrial Loans and Leases
 
Commercial Real Estate Loans
 
Total
 
 
 
 
 
 
 
Purchases
 
$
2,051

 
$

 
$
2,051

Sales