Note 5 - Allowance For Loan Losses and Credit Quality of Loans
12 Months Ended
Dec. 31, 2016
Notes to Financial Statements  
Financing Receivables [Text Block]
(5)
Allowance For Loan Losses and Credit Quality of Loans
The Company separates its loan portfolio into segments to perform the calculation and analysis of the allowance for loan losses. The
six
segments analyzed are Agriculture and Agricultural Real Estate, Commercial, Commercial Real Estate, Construction Real Estate, Residential Real Estate, and Consumer and Other. The Agriculture and Agricultural Real Estate segment includes all loans to finance agricultural production and all loans secured by agricultural real estate. This segment does not include loans to finance agriculture that are secured by residential real estate, which are included in the Residential Real Estate segment. The Commercial segment includes loans to finance commercial and industrial businesses that are not secured by real estate. The Commercial Real Estate segment includes loans secured by non-farm, non-residential real estate. The Construction Real Estate segment includes loans to finance construction and land development. This includes residential and commercial construction and land development. The Residential Real Estate segment includes all loans, other than construction loans, that are secured by single family and multi-family residential real estate properties. The Consumer and Other segment includes all loans not included in any other segment. These are primarily loans to consumers for household, family, and other personal expenditures, such as autos, boats, and recreational vehicles.
 
Activity in the allowance for loan losses for the years ended
December
31,
2016
and
2015
was as follows
(000s
omitted):
 
2016
 
Agriculture and Agricultural Real Estate
   
Commercial
   
Commercial Real Estate
   
Construction Real Estate
   
Residential Real Estate
   
Consumer and Other
   
Total
 
                                                         
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
  $
389
    $
2,279
    $
4,350
    $
420
    $
2,235
    $
1,223
    $
10,896
 
Charge-offs
   
(221
)    
(26
)    
(742
)    
-
     
(319
)    
(155
)    
(1,463
)
Recoveries
   
6
     
150
     
194
     
151
     
588
     
136
     
1,225
 
Provision
   
27
     
(771
)    
(466
)    
(46
)    
(905
)    
(39
)    
(2,200
)
Ending balance
  $
201
    $
1,632
    $
3,336
    $
525
    $
1,599
    $
1,165
    $
8,458
 
                                                         
Ending balance individually evaluated for impairment
  $
5
    $
199
    $
129
    $
388
    $
236
    $
184
    $
1,141
 
Ending balance collectively evaluated for impairment
   
196
     
1,433
     
3,207
     
137
     
1,363
     
981
     
7,317
 
Ending balance
  $
201
    $
1,632
    $
3,336
    $
525
    $
1,599
    $
1,165
    $
8,458
 
                                                         
                                                         
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance individually evaluated for impairment
  $
1,212
    $
355
    $
6,853
    $
1,717
    $
7,098
    $
476
    $
17,711
 
Ending balance collectively evaluated for impairment
   
20,306
     
96,406
     
245,316
     
17,737
     
209,338
     
45,523
     
634,626
 
Ending balance
  $
21,518
    $
96,761
    $
252,169
    $
19,454
    $
216,436
    $
45,999
    $
652,337
 
 
 
2015
 
Agriculture and Agricultural Real Estate
   
Commercial
   
Commercial Real Estate
   
Construction Real Estate
   
Residential Real Estate
   
Consumer and Other
   
Total
 
                                                         
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
  $
216
    $
1,361
    $
6,179
    $
803
    $
3,226
    $
1,423
    $
13,208
 
Charge-offs
   
(188
)    
(352
)    
(559
)    
(2
)    
(893
)    
(118
)    
(2,112
)
Recoveries
   
325
     
311
     
502
     
648
     
863
     
151
     
2,800
 
Provision
   
36
     
959
     
(1,772
)    
(1,029
)    
(961
)    
(233
)    
(3,000
)
Ending balance
  $
389
    $
2,279
    $
4,350
    $
420
    $
2,235
    $
1,223
    $
10,896
 
                                                         
Ending balance individually evaluated for impairment
  $
240
    $
672
    $
634
    $
277
    $
506
    $
223
    $
2,552
 
Ending balance collectively evaluated for impairment
   
149
     
1,607
     
3,716
     
143
     
1,729
     
1,000
     
8,344
 
Ending balance
  $
389
    $
2,279
    $
4,350
    $
420
    $
2,235
    $
1,223
    $
10,896
 
                                                         
                                                         
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance individually evaluated for impairment
  $
882
    $
958
    $
13,398
    $
1,809
    $
7,343
    $
496
    $
24,886
 
Ending balance collectively evaluated for impairment
   
18,361
     
83,480
     
229,822
     
14,110
     
206,646
     
40,003
     
592,422
 
Ending balance
  $
19,243
    $
84,438
    $
243,220
    $
15,919
    $
213,989
    $
40,499
    $
617,308
 
 
Each period the provision for loan losses in the statement of operations results from the combination of an estimate by Management of loan losses that occurred during the current period and the ongoing adjustment of prior estimates of losses occurring in prior periods.
 
The provision for loan losses increases the allowance for loan losses, a valuation account which appears on the consolidated balance sheets. As the specific customer and amount of a loan loss is confirmed by gathering additional information, taking collateral in full or partial settlement of the loan, bankruptcy of the borrower, etc., the loan is charged off, reducing the allowance for loan losses. If, subsequent to a charge off, the Bank is able to collect additional amounts from the customer or sell collateral worth more than earlier estimated, a recovery is recorded.
 
To serve as a basis for making this provision, the Bank maintains an extensive credit risk monitoring process that considers several factors including: current economic conditions affecting the Bank’s customers, the payment performance of individual loans and pools of homogeneous loans, portfolio seasoning, changes in collateral values, and detailed reviews of specific loan relationships.
 
The Company utilizes an internal loan grading system to assign a risk grade to commercial loans and each credit relationship with more than
$250,000
of aggregate credit exposure. Grades
10
through
45
are considered “pass” credits and grades
50
through
90
are considered “watch” credits and are subject to greater scrutiny. Loans with grades
60
and higher are considered substandard and most are evaluated for impairment. A description of the general characteristics of each grade is as follows:
 
 
●
Grade
10
– Excellent – Loans secured by marketable collateral, with adequate margin, or supported by strong financial statements. Probability of serious financial deterioration is unlikely. Possess a sound repayment source and a
secondary
source. This classification will also include all loans secured by certificates of deposit or cash equivalents.
 
 
●
Grade
20
 – Satisfactory – Loans that have less than average risk and clearly demonstrate adequate debt service coverage. These loans
may
have some vulnerability, but are sufficiently strong to have minimal deterioration if adverse factors are encountered, and are expected to be fully collectable.
 
 
●
Grade
30
 – Average – Loans that have a reasonable amount of risk and
may
exhibit vulnerability to deterioration if adverse factors are encountered. These loans should demonstrate adequate debt service coverage but warrant a higher level of monitoring to ensure that weaknesses do not advance.
 
 
●
Grades
40
and
45
 – Pass/Watch – Loans that are considered “pass credits” yet appear on the “watch list”. Credit deficiency or potential weakness
may
include a lack of current or complete financial information. The level of risk is considered acceptable so long as the loan is given additional management supervision.
 
 
●
Grade
50
and
55
– Watch – Loans that possess some credit deficiency or potential weakness that if not corrected, could increase risk in the future. The source of loan repayment is sufficient but
may
be considered inadequate by the Bank’s standards.
 
 
 
●
Grade
60
– Substandard – Loans that exhibit
one
or more of the following characteristics:
(1)
uncertainty of repayment from primary source and financial deterioration currently underway;
(2)
inadequate current net worth and paying capacity of the obligor;
(3)
reliance on
secondary
source of repayment such as collateral liquidation or guarantees;
(4)
distinct possibility the Bank will sustain loss if deficiencies are not corrected;
(5)
unusual courses of action are needed to maintain probability of repayment;
(6)
insufficient cash flow to repay principal but continuing to pay interest;
(7)
the Bank is subordinated or unsecured due to flaws in documentation;
(8)
loans are restructured or are on nonaccrual status due to concessions to the borrower when compared to normal terms;
(9)
the Bank is contemplating foreclosure or legal action due to deterioration in the loan; or
(10)
there is deterioration in conditions and the borrower is highly vulnerable to these conditions.
 
 
●
Grade
70
– Doubtful – Loans that exhibit
one
or more of the following characteristics:
(1)
loans with the weaknesses of Substandard loans and collection or liquidation is not probable to result in payment in full;
(2)
the primary source of repayment is gone and the quality of the
secondary
source is doubtful; or
(3)
the possibility of loss is high, but important pending factors
may
strengthen the loan.
 
 
●
Grades
80
and
90
- Loss – Loans are considered uncollectible and of such little value that carrying them on the Bank’s financial statements is not feasible.
 
The assessment of compensating factors
may
result in a rating plus or minus
one
grade from those listed above. These factors include, but are not limited to collateral, guarantors, environmental conditions, history, plan/projection reasonableness, quality of information, and payment delinquency.
 
The portfolio segments in each credit risk grade as of
December
31,
2016
and
2015
are as follows
(000s
omitted):
 
2016
 
 
Agriculture and Agricultural Real Estate
   
Commercial
   
Commercial Real Estate
   
Construction Real Estate
   
Residential Real Estate
   
Consumer and Other
   
Total
 
Not Rated
    $
2
    $
1,768
    $
214
    $
9,960
    $
132,144
    $
39,114
    $
183,202
 
 
10
     
-
     
5,787
     
-
     
-
     
-
     
-
     
5,787
 
 
20
     
293
     
348
     
447
     
-
     
-
     
145
     
1,233
 
 
30
     
645
     
17,373
     
8,128
     
-
     
218
     
-
     
26,364
 
 
40
     
15,827
     
63,687
     
198,416
     
4,211
     
70,275
     
6,626
     
359,042
 
 
45
     
1,507
     
2,142
     
16,227
     
2,974
     
4,513
     
-
     
27,363
 
 
50
     
1,769
     
4,090
     
16,828
     
448
     
3,393
     
12
     
26,540
 
 
55
     
263
     
927
     
4,081
     
1,574
     
989
     
-
     
7,834
 
 
60
     
1,212
     
639
     
7,828
     
287
     
4,904
     
102
     
14,972
 
 
70
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
 
80
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
 
90
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Total
    $
21,518
    $
96,761
    $
252,169
    $
19,454
    $
216,436
    $
45,999
    $
652,337
 
                                                             
Performing
    $
20,834
    $
96,240
    $
244,816
    $
17,734
    $
208,458
    $
45,428
    $
633,510
 
Nonperforming
     
684
     
521
     
7,353
     
1,720
     
7,978
     
571
     
18,827
 
Total
    $
21,518
    $
96,761
    $
252,169
    $
19,454
    $
216,436
    $
45,999
    $
652,337
 
 
 
2015
 
 
Agriculture and Agricultural Real Estate
   
Commercial
   
Commercial Real Estate
   
Construction Real Estate
   
Residential Real Estate
   
Consumer and Other
   
Total
 
Not Rated
    $
102
    $
2,173
    $
310
    $
6,789
    $
136,049
    $
32,461
    $
177,884
 
 
10
     
-
     
2,717
     
-
     
-
     
60
     
-
     
2,777
 
 
20
     
306
     
359
     
533
     
-
     
-
     
366
     
1,564
 
 
30
     
432
     
17,024
     
7,620
     
-
     
373
     
-
     
25,449
 
 
40
     
14,413
     
55,204
     
184,504
     
6,548
     
62,347
     
7,453
     
330,469
 
 
45
     
840
     
1,094
     
6,506
     
74
     
2,957
     
-
     
11,471
 
 
50
     
1,340
     
3,428
     
23,678
     
2,163
     
3,948
     
18
     
34,575
 
 
55
     
929
     
-
     
3,700
     
-
     
-
     
-
     
4,629
 
 
60
     
881
     
2,439
     
16,369
     
345
     
8,255
     
201
     
28,490
 
 
70
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
 
80
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
 
90
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Total
    $
19,243
    $
84,438
    $
243,220
    $
15,919
    $
213,989
    $
40,499
    $
617,308
 
                                                             
Performing
    $
18,362
    $
83,372
    $
228,624
    $
14,104
    $
205,430
    $
39,869
    $
589,761
 
Nonperforming
     
881
     
1,066
     
14,596
     
1,815
     
8,559
     
630
     
27,547
 
Total
    $
19,243
    $
84,438
    $
243,220
    $
15,919
    $
213,989
    $
40,499
    $
617,308
 
 
Loans are considered past due when contractually required payment of interest or principal has not been received. The amount classified as past due is the entire principal balance outstanding of the loan, not just the amount of payments that are past due. The following is a summary of past due loans as of
December
31,
2016
and
2015
(000s
omitted):
 
2016
 
30-59 Days Past Due
   
60-89 Days Past Due
   
>=90 Days Past Due
   
Total Past Due
   
Current
   
Total Loans
   
Recorded Investment >=90 Days Past Due and Accruing
 
                                                         
Agriculture and Agricultural Real Estate
  $
93
    $
-
    $
113
    $
206
    $
21,312
    $
21,518
    $
-
 
Commercial
   
77
     
46
     
23
     
146
     
96,615
     
96,761
     
10
 
Commercial Real Estate
   
708
     
363
     
828
     
1,899
     
250,270
     
252,169
     
-
 
Construction Real Estate
   
-
     
-
     
-
     
-
     
19,454
     
19,454
     
-
 
Residential Real Estate
   
1,523
     
192
     
1,558
     
3,273
     
213,163
     
216,436
     
-
 
Consumer and Other
   
149
     
46
     
-
     
195
     
45,804
     
45,999
     
-
 
Total
  $
2,550
    $
647
    $
2,522
    $
5,719
    $
646,618
    $
652,337
    $
10
 
 
2015
 
30-59 Days Past Due
   
60-89 Days Past Due
   
>=90 Days Past Due
   
Total Past Due
   
Current
   
Total Loans
   
Recorded Investment >=90 Days Past Due and Accruing
 
                                                         
Agriculture and Agricultural Real Estate
  $
136
    $
213
    $
44
    $
393
    $
18,850
    $
19,243
    $
-
 
Commercial
   
10
     
75
     
76
     
161
     
84,277
     
84,438
     
4
 
Commercial Real Estate
   
2,194
     
230
     
2,123
     
4,547
     
238,673
     
243,220
     
-
 
Construction Real Estate
   
-
     
-
     
-
     
-
     
15,919
     
15,919
     
-
 
Residential Real Estate
   
2,252
     
227
     
464
     
2,943
     
211,046
     
213,989
     
-
 
Consumer and Other
   
130
     
81
     
52
     
263
     
40,236
     
40,499
     
-
 
Total
  $
4,722
    $
826
    $
2,759
    $
8,307
    $
609,001
    $
617,308
    $
4
 
 
Loans are placed on non-accrual status when, in the opinion of Management, the collection of additional interest is doubtful. Loans are automatically placed on non-accrual status upon becoming
ninety
days past due, however, loans
may
be placed on non-accrual status regardless of whether or not they are past due. All cash received on non-accrual loans is applied to the principal balance. Loans are considered for return to accrual status on an individual basis when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
 
The following is a summary of non-accrual loans as of
December
31,
2016
and
2015
(000s
omitted):
 
   
2016
   
2015
 
Agriculture and Agricultural Real Estate
  $
113
    $
565
 
Commercial
   
169
     
148
 
Commercial Real Estate
   
1,625
     
4,823
 
Construction Real Estate
   
31
     
46
 
Residential Real Estate
   
2,623
     
2,915
 
Consumer and Other
   
95
     
136
 
Total
  $
4,656
    $
8,633
 
 
For loans deemed to be impaired due to an expectation that all contractual payments will probably not be received, impairment is measured by comparing the Bank’s recorded investment in the loan to the present value of expected cash flows discounted at the loan’s effective interest rate, the fair value of the collateral, or the loan’s observable market price.
 
The following is a summary of impaired loans as of
December
31,
2016
and
2015
(000s
omitted):
 
2016
 
Recorded Investment
     
Unpaid Principal Balance
     
Related Allowance
     
Average Recorded Investment
     
Interest Income Recognized
 
                                                 
With no related allowance recorded:
                                               
Agriculture and Agricultural Real Estate
  $
966
      $
1,164
      $
-
      $
1,021
      $
46
 
Commercial
   
88
       
140
       
-
       
123
       
10
 
Commercial Real Estate
   
4,295
       
4,502
       
-
       
4,525
       
201
 
Construction Real Estate
   
144
       
177
       
-
       
171
       
9
 
Residential Real Estate
   
4,916
       
5,157
       
-
       
5,269
       
247
 
Consumer and Other
   
11
       
11
       
-
       
14
       
1
 
                                                 
With an allowance recorded:
                                               
Agriculture and Agricultural Real Estate
   
246
       
246
       
5
       
248
       
13
 
Commercial
   
267
       
274
       
199
       
417
       
15
 
Commercial Real Estate
   
2,558
       
2,610
       
129
       
2,745
       
111
 
Construction Real Estate
   
1,573
       
1,573
       
388
       
1,591
       
73
 
Residential Real Estate
   
2,182
       
2,224
       
236
       
2,281
       
87
 
Consumer and Other
   
465
       
465
       
184
       
482
       
23
 
                                                 
Total:
                                               
Agriculture and Agricultural Real Estate
  $
1,212
      $
1,410
      $
5
      $
1,269
      $
59
 
Commercial
   
355
       
414
       
199
       
540
       
25
 
Commercial Real Estate
   
6,853
       
7,112
       
129
       
7,270
       
312
 
Construction Real Estate
   
1,717
       
1,750
       
388
       
1,762
       
82
 
Residential Real Estate
   
7,098
       
7,381
       
236
       
7,550
       
334
 
Consumer and Other
   
476
       
476
       
184
       
496
       
24
 
Total Impaired Loans
  $
17,711
 
 
  $
18,543
 
 
  $
1,141
 
 
  $
18,887
 
 
  $
836
 
 
 
2015
 
Recorded Investment
     
Unpaid Principal Balance
     
Related Allowance
     
Average Recorded Investment
     
Interest Income Recognized
 
                                                 
With no related allowance recorded:
                                               
Agriculture and Agricultural Real Estate
  $
-
      $
-
      $
-
      $
-
      $
-
 
Commercial
   
63
       
113
       
-
       
76
       
5
 
Commercial Real Estate
   
7,701
       
8,107
       
-
       
8,297
       
333
 
Construction Real Estate
   
200
       
233
       
-
       
243
       
14
 
Residential Real Estate
   
4,137
       
4,359
       
-
       
4,237
       
199
 
Consumer and Other
   
26
       
26
       
-
       
28
       
2
 
                                                 
With an allowance recorded:
                                               
Agriculture and Agricultural Real Estate
   
882
       
885
       
240
       
892
       
30
 
Commercial
   
895
       
916
       
672
       
1,036
       
48
 
Commercial Real Estate
   
5,697
       
6,183
       
634
       
6,263
       
260
 
Construction Real Estate
   
1,609
       
1,609
       
277
       
1,627
       
74
 
Residential Real Estate
   
3,206
       
3,310
       
506
       
3,433
       
154
 
Consumer and Other
   
470
       
468
       
223
       
485
       
22
 
                                                 
Total:
                                               
Agriculture and Agricultural Real Estate
  $
882
      $
885
      $
240
      $
892
      $
30
 
Commercial
   
958
       
1,029
       
672
       
1,112
       
53
 
Commercial Real Estate
   
13,398
       
14,290
       
634
       
14,560
       
593
 
Construction Real Estate
   
1,809
       
1,842
       
277
       
1,870
       
88
 
Residential Real Estate
   
7,343
       
7,669
       
506
       
7,670
       
353
 
Consumer and Other
   
496
       
494
       
223
       
513
       
24
 
Total Impaired Loans
  $
24,886
 
 
  $
26,209
 
 
  $
2,552
 
 
  $
26,617
 
 
  $
1,141
 
 
 
The Bank
may
agree to modify the terms of a loan in order to improve the Bank’s ability to collect amounts due. These modifications
may
include reduction of the interest rate, extension of the loan term, or in some cases, reduction of the principal balance. Modifications that are performed due to the debtor’s financial difficulties are considered Troubled Debt Restructurings (TDRs).
 
Loans that were classified as TDRs during the years ended
December
31,
2016
and
December
31,
2015
are as follows
(000s
omitted from dollar amounts):
 
 
   
December 31, 2016
   
December 31, 2015
 
   
Number of Contracts
   
Pre-Modification Recorded Principal Balance
   
Post-Modification Recorded Principal Balance
   
Number of Contracts
   
Pre-Modification Recorded Principal Balance
   
Post-Modification Recorded Principal Balance
 
Agriculture and Agricultural Real Estate
   
1
    $
362
    $
325
     
3
    $
325
    $
322
 
Commercial
   
1
     
250
     
-
     
2
     
112
     
17
 
Commercial Real Estate
   
1
     
215
     
-
     
3
     
684
     
593
 
Construction Real Estate
   
-
     
-
     
-
     
-
     
-
     
-
 
Residential Real Estate
   
9
     
693
     
629
     
7
     
581
     
516
 
Consumer and Other
   
1
     
57
     
54
     
-
     
-
     
-
 
Total
   
13
    $
1,577
    $
1,008
     
15
    $
1,702
    $
1,448
 
 
The Bank considers TDRs that become past due under the modified terms as defaulted. Loans that became TDRs during the years ended
December
31,
2016
and
December
31,
2015
that subsequently defaulted during the years ended
December
31,
2016
and
December
31,
2015,
respectively, are as follows
(000s
omitted from dollar amounts):
 
   
December 31, 2016
   
December 31, 2015
 
   
Number of Contracts
   
Recorded Principal Balance
   
Number of Contracts
   
Recorded Principal Balance
 
Agriculture and Agricultural Real Estate
   
-
    $
-
     
1
    $
46
 
Commercial
   
-
     
-
     
-
     
-
 
Commercial Real Estate
   
-
     
-
     
-
     
-
 
Construction Real Estate
   
-
     
-
     
-
     
-
 
Residential Real Estate
   
-
     
-
     
-
     
-
 
Consumer and Other
   
-
     
-
     
-
     
-
 
Total
   
-
    $
-
     
1
    $
46
 
 
A modification of a loan constitutes a TDR when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Corporation offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor
may
be requested. Loans modified in a TDR are typically already on nonaccrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR for the Corporation
may
have the financial effect of increasing the specific allowance associated with the loan. The allowance for impaired loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent or on the present value of expected future cash flows discounted at the loan’s effective interest rate. Management exercises significant judgment in developing these estimates.
 
The regulatory guidance requires loans to be accounted for as collateral-dependent loans when borrowers have filed Chapter
7
bankruptcy, the debt has been discharged and the borrower has not reaffirmed the debt, regardless of the delinquency status of the loan. The filing of bankruptcy by the borrower is evidence of financial difficulty and the discharge of the obligation by the bankruptcy court is deemed to be a concession granted to the borrower.
 
At
December
31,
2016
the Corporation had no commitments to lend additional funds to the related debtors whose terms have been modified in a TDR.