XML 24 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Loans
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Loans

NOTE 4 LOANS

Loan balances as of  March 31, 2019 and December 31, 2018:

 

 

 

(In Thousands)

 

Loans:

 

March 31, 2019

 

 

December 31, 2018

 

Consumer Real Estate

 

$

161,180

 

 

$

80,766

 

Agricultural Real Estate

 

 

192,903

 

 

 

68,609

 

Agricultural

 

 

114,920

 

 

 

108,495

 

Commercial Real Estate

 

 

441,200

 

 

 

419,784

 

Commercial and Industrial

 

 

137,936

 

 

 

121,793

 

Consumer

 

 

47,573

 

 

 

41,953

 

Industrial Development Bonds

 

 

7,384

 

 

 

5,889

 

 

 

 

1,103,096

 

 

 

847,289

 

Less: Net deferred loan fees and costs

 

 

(1,133

)

 

 

(915

)

 

 

 

1,101,963

 

 

 

846,374

 

Less: Allowance for loan losses

 

 

(6,636

)

 

 

(6,775

)

Less: Purchase Accounting Adjustments

 

 

(3,498

)

 

 

-

 

Loans - Net

 

$

1,091,829

 

 

$

839,599

 

 

The following is a contractual maturity schedule by major category of loans as of March 31, 2019:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

After One

 

 

 

 

 

 

 

Within

 

 

Year Within

 

 

After

 

 

 

One Year

 

 

Five Years

 

 

Five Years

 

Consumer Real Estate

 

$

6,370

 

 

$

17,260

 

 

$

137,550

 

Agricultural Real Estate

 

 

680

 

 

 

6,082

 

 

 

186,141

 

Agricultural

 

 

71,544

 

 

 

31,632

 

 

 

11,744

 

Commercial Real Estate

 

 

18,402

 

 

 

169,066

 

 

 

253,732

 

Commercial and Industrial

 

 

74,195

 

 

 

53,787

 

 

 

9,954

 

Consumer

 

 

6,025

 

 

 

30,870

 

 

 

10,678

 

Industrial Development Bonds

 

 

424

 

 

 

291

 

 

 

6,669

 

 

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of March 31, 2019:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

66,857

 

 

$

94,323

 

Agricultural Real Estate

 

 

86,756

 

 

 

106,147

 

Agricultural

 

 

41,061

 

 

 

73,859

 

Commercial Real Estate

 

 

272,827

 

 

 

168,373

 

Commercial and Industrial

 

 

54,861

 

 

 

83,075

 

Consumer

 

 

42,487

 

 

 

5,086

 

Industrial Development Bonds

 

 

7,282

 

 

 

102

 

 

As of March 31, 2019 and December 31, 2018 one to four family residential mortgage loans amounting to $85.5 and $14.9 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, Industrial Development Bonds 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, 2019 and December 31, 2018, net of deferred loan fees and costs:

 

March 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

 

$

844

 

 

$

142

 

 

$

700

 

 

$

1,686

 

 

$

158,803

 

 

$

160,489

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

192,887

 

 

 

192,887

 

 

 

-

 

Agricultural

 

 

74

 

 

 

-

 

 

 

-

 

 

 

74

 

 

 

114,969

 

 

 

115,043

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

440,488

 

 

 

440,488

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

145,360

 

 

 

145,360

 

 

 

-

 

Consumer

 

 

77

 

 

 

4

 

 

 

35

 

 

 

116

 

 

 

47,580

 

 

 

47,696

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

995

 

 

$

146

 

 

$

735

 

 

$

1,876

 

 

$

1,100,087

 

 

$

1,101,963

 

 

$

-

 

 

December 31, 2018

 

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

 

$

342

 

 

$

24

 

 

$

254

 

 

$

620

 

 

$

79,612

 

 

$

80,232

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,588

 

 

 

68,588

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

108,616

 

 

 

108,616

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

419,131

 

 

 

419,131

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

127,752

 

 

 

127,752

 

 

 

-

 

Consumer

 

 

85

 

 

 

24

 

 

 

8

 

 

 

117

 

 

 

41,938

 

 

 

42,055

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

427

 

 

$

48

 

 

$

262

 

 

$

737

 

 

$

845,637

 

 

$

846,374

 

 

$

-

 

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of March 31, 2019 and December 31, 2018:

 

 

 

(In Thousands)

 

 

 

March 31,

2019

 

 

December 31,

2018

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,071

 

 

$

462

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

Commercial & Industrial

 

 

70

 

 

 

72

 

Consumer

 

 

47

 

 

 

8

 

Total

 

$

1,188

 

 

$

542

 

 

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.

Industrial Development Bonds (IDB): Funds for 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, 2019 and December 31, 2018:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

42,560

 

 

$

7,515

 

 

$

9,985

 

 

$

4,641

 

 

$

-

 

3

 

 

60,378

 

 

 

44,179

 

 

 

82,470

 

 

 

27,547

 

 

 

2,505

 

4

 

 

74,077

 

 

 

60,588

 

 

 

340,200

 

 

 

93,937

 

 

 

4,879

 

5

 

 

15,740

 

 

 

2,761

 

 

 

5,262

 

 

 

6,217

 

 

 

-

 

6

 

 

132

 

 

 

-

 

 

 

2,571

 

 

 

4,753

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

881

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

192,887

 

 

$

115,043

 

 

$

440,488

 

 

$

137,976

 

 

$

7,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

4,442

 

 

$

5,753

 

 

$

4,698

 

 

$

3,199

 

 

$

-

 

3

 

 

14,118

 

 

 

38,852

 

 

 

64,341

 

 

 

16,284

 

 

 

3,135

 

4

 

 

49,596

 

 

 

63,380

 

 

 

346,072

 

 

 

100,644

 

 

 

2,754

 

5

 

 

422

 

 

 

631

 

 

 

2,171

 

 

 

308

 

 

 

-

 

6

 

 

10

 

 

 

-

 

 

 

1,849

 

 

 

542

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

886

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

68,588

 

 

$

108,616

 

 

$

419,131

 

 

$

121,863

 

 

$

5,889

 

 

 

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, 2019 and December 31, 2018.  

 

 

 

(In Thousands)

 

 

 

Consumer

 

 

Consumer

 

 

 

Real Estate

 

 

Real Estate

 

 

 

March 31,

2019

 

 

December 31,

2018

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

158,309

 

 

$

79,121

 

Special Mention (5)

 

 

135

 

 

 

232

 

Substandard (6)

 

 

2,045

 

 

 

879

 

Doubtful (7)

 

 

-

 

 

 

-

 

Total

 

$

160,489

 

 

$

80,232

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit

 

 

Consumer - Other

 

 

 

March 31,

2019

 

 

December 31,

2018

 

 

March 31,

2019

 

 

December 31,

2018

 

Performing

 

$

3,861

 

 

$

3,909

 

 

$

43,366

 

 

$

38,073

 

Nonperforming

 

 

14

 

 

 

19

 

 

 

455

 

 

 

54

 

Total

 

$

3,875

 

 

$

3,928

 

 

$

43,821

 

 

$

38,127

 

 

Information about impaired loans as of March 31, 2019, December 31, 2018 and March 31, 2018 are as follows:

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance

 

$

1,915

 

 

$

1,808

 

 

$

999

 

Impaired loans with a valuation allowance

 

 

254

 

 

 

246

 

 

 

607

 

Total impaired loans

 

$

2,169

 

 

$

2,054

 

 

$

1,606

 

Valuation allowance related to impaired loans

 

$

59

 

 

$

31

 

 

$

104

 

Total non-accrual loans

 

$

1,188

 

 

$

542

 

 

$

900

 

Total loans past-due ninety days or more and

   still accruing

 

$

-

 

 

$

-

 

 

$

-

 

Quarter ended average investment in impaired

   loans

 

$

2,135

 

 

$

2,533

 

 

$

1,688

 

Year to date average investment in impaired

   loans

 

$

2,135

 

 

$

1,958

 

 

$

1,688

 

 

Additional funds of $1 thousand are available to be advanced in connection with impaired loans.

The Bank had approximately $102 thousand of its impaired loans classified as troubled debt restructured (TDR) as of March 31, 2019, $178 thousand as of December 31, 2018 and $527 thousand as of March 31, 2018.  During the year to date  2019 and 2018, there were no new loans considered TDR.    

For the three month period ended March 31, 2019 and 2018, there were no TDRs that subsequently defaulted after modification.  

For the three month period ended March 31, 2019, there were no impaired loans classified as TDR paid off.

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 three months ended March 31, 2019 and March 31, 2018.

 

 

 

(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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended March 31, 2018

 

 

 

 

 

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

 

$

489

 

 

$

489

 

 

$

-

 

 

$

492

 

 

$

8

 

 

$

6

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

67

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

200

 

 

 

200

 

 

 

-

 

 

 

201

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

310

 

 

 

310

 

 

 

-

 

 

 

209

 

 

 

4

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

80

 

 

 

80

 

 

 

20

 

 

 

80

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

418

 

 

 

418

 

 

 

42

 

 

 

420

 

 

 

4

 

 

 

-

 

Commercial and Industrial

 

 

109

 

 

 

109

 

 

 

42

 

 

 

219

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

569

 

 

$

569

 

 

$

20

 

 

$

572

 

 

$

8

 

 

$

6

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

67

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

618

 

 

$

618

 

 

$

42

 

 

$

621

 

 

$

7

 

 

$

-

 

Commercial and Industrial

 

$

419

 

 

$

419

 

 

$

42

 

 

$

428

 

 

$

4

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

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 are in process according to local jurisdictions. As of March 31, 2018, the Company had $3 thousand of foreclosed residential real estate property obtained by physical possession and $49 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions.

 

 

 

 

 

 

 

 

 

 

 

[ Remainder of this page intentionally left blank ]

 

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, 2019

 

 

December 31, 2018

 

Allowance for Loan & Lease Losses

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

6,775

 

 

$

6,868

 

Provision for loan loss

 

 

30

 

 

 

324

 

Loans charged off

 

 

(207

)

 

 

(580

)

Recoveries

 

 

38

 

 

 

163

 

Allowance for Loan & Lease Losses

 

$

6,636

 

 

$

6,775

 

Allowance for Unfunded Loan Commitments &

      Letters of Credit

 

$

346

 

 

$

274

 

Total Allowance for Credit Losses

 

$

6,982

 

 

$

7,049

 

 

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, 2019 and March 31, 2018 in addition to the ending balances as of December 31, 2018 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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

247

 

 

$

250

 

 

$

768

 

 

$

3,217

 

 

$

1,305

 

 

$

484

 

 

$

274

 

 

$

504

 

 

 

 

$

7,049

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(207

)

 

 

-

 

 

 

-

 

 

 

 

 

(207

)

Recoveries

 

 

-

 

 

 

-

 

 

 

1

 

 

 

2

 

 

 

3

 

 

 

32

 

 

 

-

 

 

 

-

 

 

 

 

 

38

 

Provision (Credit)

 

 

21

 

 

 

20

 

 

 

(63

)

 

 

(16

)

 

 

182

 

 

 

187

 

 

 

-

 

 

 

(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

 

$

160,489

 

 

$

192,887

 

 

$

115,043

 

 

$

440,488

 

 

$

145,360

 

 

$

47,696

 

 

$

-

 

 

$

-

 

 

 

 

$

1,101,963

 

Ending balance: individually evaluated

   for impairment

 

$

902

 

 

$

-

 

 

$

-

 

 

$

192

 

 

$

1,075

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,169

 

Ending balance: collectively evaluated

   for impairment

 

$

159,241

 

 

$

192,887

 

 

$

115,043

 

 

$

440,296

 

 

$

142,242

 

 

$

47,696

 

 

$

-

 

 

$

-

 

 

 

 

$

1,097,405

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

346

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,043

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,389

 

 


 

 

(In Thousands)

 

December 31, 2018

 

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

 

$

247

 

 

 

 

$

250

 

 

$

768

 

 

$

3,217

 

 

$

1,305

 

 

$

484

 

 

$

274

 

 

$

504

 

 

$

7,049

 

Ending balance: individually evaluated for

   impairment

 

$

26

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

31

 

Ending balance: collectively evaluated for

   impairment

 

$

221

 

 

 

 

$

250

 

 

$

768

 

 

$

3,217

 

 

$

1,300

 

 

$

484

 

 

$

274

 

 

$

504

 

 

$

7,018

 

Ending balance: loans acquired with deteriorated

   credit quality

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

80,232

 

 

 

 

$

68,588

 

 

$

108,616

 

 

$

419,131

 

 

$

127,752

 

 

$

42,055

 

 

$

-

 

 

$

-

 

 

$

846,374

 

Ending balance: individually evaluated for

   impairment

 

$

757

 

 

#

 

$

-

 

 

$

-

 

 

$

194

 

 

$

1,103

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,054

 

Ending balance: collectively evaluated for

   impairment

 

$

79,359

 

 

 

 

$

68,588

 

 

$

108,616

 

 

$

418,937

 

 

$

126,649

 

 

$

42,055

 

 

$

-

 

 

$

-

 

 

$

844,204

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

116

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

116

 

 

 

 

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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

343

 

 

$

244

 

 

$

667

 

 

$

3,149

 

 

$

1,546

 

 

$

441

 

 

$

227

 

 

$

478

 

 

$

7,095

 

Charge Offs

 

 

(34

)

 

 

-

 

 

 

-

 

 

 

(14

)

 

 

-

 

 

 

(97

)

 

 

-

 

 

 

-

 

 

 

(145

)

Recoveries

 

 

-

 

 

 

-

 

 

 

3

 

 

 

2

 

 

 

2

 

 

 

30

 

 

 

-

 

 

 

-

 

 

 

37

 

Provision (Credit)

 

 

(55

)

 

 

19

 

 

 

36

 

 

 

537

 

 

 

(105

)

 

 

57

 

 

 

-

 

 

 

(449

)

 

 

40

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

38

 

 

 

-

 

 

 

38

 

Ending Balance

 

$

254

 

 

$

263

 

 

$

706

 

 

$

3,674

 

 

$

1,443

 

 

$

431

 

 

$

265

 

 

$

29

 

 

$

7,065

 

Ending balance: individually evaluated

   for impairment

 

$

20

 

 

$

-

 

 

$

-

 

 

$

42

 

 

$

42

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

104

 

Ending balance: collectively evaluated

   for impairment

 

$

234

 

 

$

263

 

 

$

706

 

 

$

3,632

 

 

$

1,401

 

 

$

431

 

 

$

265

 

 

$

29

 

 

$

6,961

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

84,052

 

 

$

67,569

 

 

$

99,954

 

 

$

414,666

 

 

$

129,865

 

 

$

38,631

 

 

$

-

 

 

$

-

 

 

$

834,737

 

Ending balance: individually evaluated

   for impairment

 

$

569

 

 

$

-

 

 

$

-

 

 

$

618

 

 

$

419

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,606

 

Ending balance: collectively evaluated

   for impairment

 

$

83,362

 

 

$

67,569

 

 

$

99,954

 

 

$

414,048

 

 

$

129,446

 

 

$

38,631

 

 

$

-

 

 

$

-

 

 

$

833,010

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

121

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

121