XML 24 R14.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS AND ALLOWANCE FOR CREDIT LOSSES
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
LOANS AND ALLOWANCE FOR CREDIT LOSSES

NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES

The following table summarizes the Company’s loan portfolio by type of loan as of:

 

 

September 30, 2023

 

 

December 31, 2022

 

Commercial and industrial

 

$

292,410

 

 

$

314,067

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

317,484

 

 

 

377,135

 

Commercial real estate

 

 

901,321

 

 

 

887,587

 

Farmland

 

 

188,614

 

 

 

185,817

 

1-4 family residential

 

 

504,002

 

 

 

493,061

 

Multi-family residential

 

 

42,720

 

 

 

45,147

 

Consumer

 

 

58,294

 

 

 

61,394

 

Agricultural

 

 

13,076

 

 

 

13,686

 

Overdrafts

 

 

328

 

 

 

282

 

Total loans

 

 

2,318,249

 

 

 

2,378,176

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(946

)

 

 

(1,957

)

Allowance for credit losses

 

 

(31,140

)

 

 

(31,974

)

Total net loans(1)

 

$

2,286,163

 

 

$

2,344,245

 

 

 

 

 

 

 

 

(1) Excludes accrued interest receivable on loans of $8.6 million and $7.6 million as of September 30, 2023 and December 31, 2022, respectively, which is presented separately on the consolidated balance sheets.

 

The Company’s estimate of the allowance for credit losses (“ACL”) reflects losses expected over the remaining contractual life of the assets, adjusted for expected prepayments when appropriate. The contractual term does not consider possible extensions, renewals or modifications. The following tables present the activity in the ACL by class of loans for the nine months ended September 30, 2023, for the year ended December 31, 2022 and for the nine months ended September 30, 2022:

For the Nine Months Ended
September 30, 2023

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,382

 

 

$

4,889

 

 

$

12,658

 

 

$

2,008

 

 

$

6,617

 

 

$

490

 

 

$

778

 

 

$

149

 

 

$

3

 

 

$

31,974

 

(Reversal of) provision for credit losses

 

 

(186

)

 

 

(1,257

)

 

 

701

 

 

 

111

 

 

 

161

 

 

 

(19

)

 

 

309

 

 

 

(7

)

 

 

187

 

 

 

 

Loans charged-off

 

 

(392

)

 

 

 

 

 

(266

)

 

 

 

 

 

 

 

 

 

 

 

(72

)

 

 

(3

)

 

 

(229

)

 

 

(962

)

Recoveries

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65

 

 

 

2

 

 

 

42

 

 

 

128

 

Ending balance

 

$

3,823

 

 

$

3,632

 

 

$

13,093

 

 

$

2,119

 

 

$

6,778

 

 

$

471

 

 

$

1,080

 

 

$

141

 

 

$

3

 

 

$

31,140

 

 

For the Year Ended
December 31, 2022

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

$

30,433

 

Provision for (reversal of) credit losses

 

 

902

 

 

 

668

 

 

 

(1,108

)

 

 

310

 

 

 

769

 

 

 

94

 

 

 

283

 

 

 

(20

)

 

 

252

 

 

 

2,150

 

Loans charged-off

 

 

(192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(322

)

 

 

 

 

 

(335

)

 

 

(849

)

Recoveries

 

 

72

 

 

 

 

 

 

1

 

 

 

 

 

 

30

 

 

 

 

 

 

55

 

 

 

 

 

 

82

 

 

 

240

 

Ending balance

 

$

4,382

 

 

$

4,889

 

 

$

12,658

 

 

$

2,008

 

 

$

6,617

 

 

$

490

 

 

$

778

 

 

$

149

 

 

$

3

 

 

$

31,974

 

 

For the Nine Months Ended
September 30, 2022

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

 

30,433

 

Provision for (reversal of) credit losses

 

 

347

 

 

 

389

 

 

 

(2,121

)

 

 

141

 

 

 

158

 

 

 

50

 

 

 

229

 

 

 

(19

)

 

 

176

 

 

 

(650

)

Loans charged-off

 

 

(192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(313

)

 

 

 

 

 

(241

)

 

 

(746

)

Recoveries

 

 

62

 

 

 

 

 

 

1

 

 

 

 

 

 

30

 

 

 

 

 

 

40

 

 

 

 

 

 

65

 

 

 

198

 

Ending balance

 

$

3,817

 

 

$

4,610

 

 

$

11,645

 

 

$

1,839

 

 

$

6,006

 

 

$

446

 

 

$

718

 

 

$

150

 

 

$

4

 

 

$

29,235

 

We recorded no provision for credit losses during the first three quarters of 2023. During the fourth quarter of 2022, we recorded a $2.8 million provision to incorporate forecasts for an economic downturn and possible borrower stressors into our CECL model. The factors that were adjusted in the fourth quarter of 2022 are still relevant, however certain minor adjustments were made in subsequent quarters to reflect current portfolio credit quality trends.

The Company uses the weighted-average remaining maturity ("WARM") method as the basis for the estimation of expected credit losses. The WARM method uses a historical average annual charge-off rate containing loss content over a historical lookback period and is used as a foundation for estimating the credit loss reserve for the remaining outstanding balances of loans in a segment at the balance sheet date. The average annual charge-off rate is applied to the contractual term, further adjusted for estimated prepayments, to determine the unadjusted historical charge-off rate. The calculation of the unadjusted historical charge-off rate is then adjusted, using qualitative factors, for current conditions and for reasonable and supportable forecast periods. Qualitative loss factors are based on the Company’s judgment of company, market, industry or business specific data, differences in loan-specific risk characteristics such as underwriting standards, portfolio mix, risk grades, delinquency level, or term. These qualitative factors serve to compensate for additional areas of uncertainty inherent in the portfolio that are not reflected in our historic loss factors. Additionally, we have adjusted for changes in expected environmental and economic conditions, such as changes in unemployment rates, property values, and other relevant factors over the next 12 to 24 months. Management adjusted the historical loss experience for these expectations. No reversion adjustments were necessary, as the starting point for the Company’s estimate was a cumulative loss rate covering the expected contractual term of the portfolio.

The ACL is measured on a collective segment basis when similar risk characteristics exist. Our loan portfolio is segmented first by regulatory call report code, and second, by internally identified risk grades for our commercial loan segments and by delinquency status for our consumer loan segments. We also have separate segments for our internally originated SBA loans and for our SBA loans acquired from Westbound Bank. Consistent forecasts of the loss drivers are used across the loan segments. For loans that do not share general risk characteristics with segments, we estimate a specific reserve on an individual basis. A reserve is recorded when the carrying amount of the loan exceeds the discounted estimated cash flows using the loan's initial effective interest rate or the fair value of collateral for collateral-dependent loans.

Assets are graded “pass” when the relationship exhibits acceptable credit risk and indicates repayment ability, tolerable collateral coverage and reasonable performance history. Lending relationships exhibiting potentially significant credit risk and marginal repayment ability and/or asset protection are graded “special mention.” Assets 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 must have a well-defined weakness that jeopardizes the liquidation of the debt. Substandard graded loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets graded “doubtful” are substandard graded loans that have added characteristics that make collection or liquidation in full improbable. Loans that are on nonaccrual status are generally classified as substandard.

In general, the loans in our portfolio have low historical credit losses. The Company closely monitors economic conditions and loan performance trends to manage and evaluate the exposure to credit risk. Key factors tracked by the Company and utilized in evaluating the credit quality of the loan portfolio include trends in delinquency ratios, the level of nonperforming assets, borrower’s repayment capacity, and collateral coverage.

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of September 30, 2023:

September 30, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

32,026

 

 

$

79,790

 

 

$

46,995

 

 

$

14,326

 

 

$

8,905

 

 

$

13,823

 

 

$

94,131

 

 

$

289,996

 

Special mention

 

 

 

 

 

 

 

 

106

 

 

 

 

 

 

178

 

 

 

 

 

 

914

 

 

 

1,198

 

Substandard

 

 

 

 

 

240

 

 

 

 

 

 

158

 

 

 

382

 

 

 

163

 

 

 

 

 

 

943

 

Nonaccrual

 

 

 

 

 

55

 

 

 

19

 

 

 

49

 

 

 

 

 

 

91

 

 

 

59

 

 

 

273

 

Total commercial and industrial loans

 

$

32,026

 

 

$

80,085

 

 

$

47,120

 

 

$

14,533

 

 

$

9,465

 

 

$

14,077

 

 

$

95,104

 

 

$

292,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(79

)

 

$

 

 

$

(16

)

 

$

 

 

$

 

 

$

(4

)

 

$

(293

)

 

$

(392

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

15

 

 

 

19

 

Current period net

 

$

(79

)

 

$

 

 

$

(16

)

 

$

 

 

$

 

 

$

 

 

$

(278

)

 

$

(373

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

60,356

 

 

$

139,131

 

 

$

78,124

 

 

$

7,990

 

 

$

6,654

 

 

$

12,970

 

 

$

11,738

 

 

$

316,963

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

191

 

 

 

213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

404

 

Nonaccrual

 

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

 

 

 

117

 

Total construction and development loans

 

$

60,356

 

 

$

139,395

 

 

$

78,337

 

 

$

7,990

 

 

$

6,654

 

 

$

13,014

 

 

$

11,738

 

 

$

317,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

32,724

 

 

$

344,992

 

 

$

148,989

 

 

$

82,926

 

 

$

55,603

 

 

$

184,028

 

 

$

15,697

 

 

$

864,959

 

Special mention

 

 

 

 

 

7,000

 

 

 

 

 

 

1,363

 

 

 

 

 

 

1,283

 

 

 

 

 

 

9,646

 

Substandard

 

 

 

 

 

15,840

 

 

 

6,853

 

 

 

 

 

 

53

 

 

 

3,938

 

 

 

 

 

 

26,684

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

32

 

Total commercial real estate loans

 

$

32,724

 

 

$

367,832

 

 

$

155,842

 

 

$

84,289

 

 

$

55,688

 

 

$

189,249

 

 

$

15,697

 

 

$

901,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(179

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(266

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

(179

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(266

)

 

September 30, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,029

 

 

$

81,693

 

 

$

49,194

 

 

$

8,725

 

 

$

6,156

 

 

$

16,160

 

 

$

7,302

 

 

$

188,259

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98

 

 

 

98

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

55

 

 

 

 

 

 

83

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174

 

 

 

 

 

 

174

 

Total farmland loans

 

$

19,029

 

 

$

81,693

 

 

$

49,194

 

 

$

8,725

 

 

$

6,184

 

 

$

16,389

 

 

$

7,400

 

 

$

188,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

41,824

 

 

$

143,644

 

 

$

125,123

 

 

$

44,271

 

 

$

27,866

 

 

$

99,789

 

 

$

19,372

 

 

$

501,889

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

273

 

 

 

 

 

 

273

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

174

 

 

 

54

 

 

 

182

 

 

 

1,430

 

 

 

 

 

 

1,840

 

Total 1-4 family residential loans

 

$

41,824

 

 

$

143,644

 

 

$

125,297

 

 

$

44,325

 

 

$

28,048

 

 

$

101,492

 

 

$

19,372

 

 

$

504,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

192

 

 

$

18,077

 

 

$

16,602

 

 

$

2,389

 

 

$

3,903

 

 

$

1,553

 

 

$

4

 

 

$

42,720

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

192

 

 

$

18,077

 

 

$

16,602

 

 

$

2,389

 

 

$

3,903

 

 

$

1,553

 

 

$

4

 

 

$

42,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,536

 

 

$

18,832

 

 

$

6,718

 

 

$

2,996

 

 

$

754

 

 

$

2,483

 

 

$

4,981

 

 

$

58,300

 

Special mention

 

 

 

 

 

5

 

 

 

76

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

84

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

18

 

 

 

80

 

 

 

69

 

 

 

12

 

 

 

43

 

 

 

16

 

 

 

 

 

 

238

 

Total consumer loans and overdrafts

 

$

21,554

 

 

$

18,917

 

 

$

6,863

 

 

$

3,011

 

 

$

797

 

 

$

2,499

 

 

$

4,981

 

 

$

58,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(234

)

 

$

(18

)

 

$

(36

)

 

$

(8

)

 

$

(5

)

 

$

 

 

$

 

 

$

(301

)

Recoveries

 

 

42

 

 

 

 

 

 

3

 

 

 

1

 

 

 

 

 

 

21

 

 

 

40

 

 

 

107

 

Current period net

 

$

(192

)

 

$

(18

)

 

$

(33

)

 

$

(7

)

 

$

(5

)

 

$

21

 

 

$

40

 

 

$

(194

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,544

 

 

$

2,115

 

 

$

1,175

 

 

$

721

 

 

$

330

 

 

$

650

 

 

$

6,478

 

 

$

13,013

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

25

 

Nonaccrual

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

38

 

Total agricultural loans

 

$

1,544

 

 

$

2,123

 

 

$

1,175

 

 

$

721

 

 

$

330

 

 

$

705

 

 

$

6,478

 

 

$

13,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(3

)

 

$

 

 

$

(3

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

209,231

 

 

$

828,274

 

 

$

472,920

 

 

$

164,344

 

 

$

110,171

 

 

$

331,456

 

 

$

159,703

 

 

$

2,276,099

 

Special mention

 

 

 

 

 

7,005

 

 

 

182

 

 

 

1,366

 

 

 

178

 

 

 

1,556

 

 

 

1,012

 

 

 

11,299

 

Substandard

 

 

 

 

 

16,271

 

 

 

7,066

 

 

 

158

 

 

 

463

 

 

 

4,181

 

 

 

 

 

 

28,139

 

Nonaccrual

 

 

18

 

 

 

216

 

 

 

262

 

 

 

115

 

 

 

257

 

 

 

1,785

 

 

 

59

 

 

 

2,712

 

Total loans

 

$

209,249

 

 

$

851,766

 

 

$

480,430

 

 

$

165,983

 

 

$

111,069

 

 

$

338,978

 

 

$

160,774

 

 

$

2,318,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(492

)

 

$

(18

)

 

$

(52

)

 

$

(8

)

 

$

(5

)

 

$

(94

)

 

$

(293

)

 

$

(962

)

Recoveries

 

 

42

 

 

 

 

 

 

3

 

 

 

1

 

 

 

 

 

 

27

 

 

 

55

 

 

 

128

 

Total current period net (charge-offs) recoveries

 

$

(450

)

 

$

(18

)

 

$

(49

)

 

$

(7

)

 

$

(5

)

 

$

(67

)

 

$

(238

)

 

$

(834

)

 

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2022:

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

99,750

 

 

$

57,854

 

 

$

19,577

 

 

$

11,797

 

 

$

4,172

 

 

$

12,907

 

 

$

105,628

 

 

$

311,685

 

Special mention

 

 

 

 

 

131

 

 

 

 

 

 

333

 

 

 

 

 

 

 

 

 

905

 

 

 

1,369

 

Substandard

 

 

14

 

 

 

 

 

 

246

 

 

 

423

 

 

 

192

 

 

 

23

 

 

 

 

 

 

898

 

Nonaccrual

 

 

72

 

 

 

33

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115

 

Total commercial and industrial loans

 

$

99,836

 

 

$

58,018

 

 

$

19,833

 

 

$

12,553

 

 

$

4,364

 

 

$

12,930

 

 

$

106,533

 

 

$

314,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

 

 

$

(125

)

 

$

(192

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

40

 

 

 

72

 

Current period net

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

32

 

 

$

(85

)

 

$

(120

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

179,501

 

 

$

138,388

 

 

$

17,361

 

 

$

8,697

 

 

$

3,443

 

 

$

10,535

 

 

$

16,870

 

 

$

374,795

 

Special mention

 

 

905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

905

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

Total construction and development loans

 

$

180,406

 

 

$

138,388

 

 

$

17,361

 

 

$

8,697

 

 

$

4,878

 

 

$

10,535

 

 

$

16,870

 

 

$

377,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

347,162

 

 

$

147,986

 

 

$

86,897

 

 

$

63,988

 

 

$

51,002

 

 

$

158,384

 

 

$

12,007

 

 

$

867,426

 

Special mention

 

 

 

 

 

 

 

 

1,300

 

 

 

 

 

 

2,594

 

 

 

3,427

 

 

 

 

 

 

7,321

 

Substandard

 

 

1,336

 

 

 

 

 

 

 

 

 

 

 

 

26

 

 

 

4,207

 

 

 

 

 

 

5,569

 

Nonaccrual

 

 

 

 

 

 

 

 

251

 

 

 

96

 

 

 

 

 

 

6,924

 

 

 

 

 

 

7,271

 

Total commercial real estate loans

 

$

348,498

 

 

$

147,986

 

 

$

88,448

 

 

$

64,084

 

 

$

53,622

 

 

$

172,942

 

 

$

12,007

 

 

$

887,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

1

 

 

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

93,128

 

 

$

51,912

 

 

$

10,284

 

 

$

6,646

 

 

$

5,956

 

 

$

11,741

 

 

$

5,948

 

 

$

185,615

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

31

 

 

 

 

 

 

62

 

 

 

 

 

 

93

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

109

 

 

 

 

 

 

109

 

Total farmland loans

 

$

93,128

 

 

$

51,912

 

 

$

10,284

 

 

$

6,677

 

 

$

5,956

 

 

$

11,912

 

 

$

5,948

 

 

$

185,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

143,268

 

 

$

128,957

 

 

$

50,140

 

 

$

30,068

 

 

$

27,104

 

 

$

89,678

 

 

$

21,956

 

 

$

491,171

 

Special mention

 

 

 

 

 

 

 

 

43

 

 

 

 

 

 

 

 

 

156

 

 

 

 

 

 

199

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

148

 

 

 

 

 

 

116

 

 

 

118

 

 

 

1,309

 

 

 

 

 

 

1,691

 

Total 1-4 family residential loans

 

$

143,268

 

 

$

129,105

 

 

$

50,183

 

 

$

30,184

 

 

$

27,222

 

 

$

91,143

 

 

$

21,956

 

 

$

493,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30

 

 

$

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

18,183

 

 

$

18,331

 

 

$

2,463

 

 

$

4,216

 

 

$

878

 

 

$

985

 

 

$

91

 

 

$

45,147

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

18,183

 

 

$

18,331

 

 

$

2,463

 

 

$

4,216

 

 

$

878

 

 

$

985

 

 

$

91

 

 

$

45,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

32,817

 

 

$

11,789

 

 

$

5,455

 

 

$

1,835

 

 

$

3,079

 

 

$

473

 

 

$

6,008

 

 

$

61,456

 

Special mention

 

 

14

 

 

 

4

 

 

 

 

 

 

28

 

 

 

4

 

 

 

 

 

 

 

 

 

50

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

17

 

 

 

93

 

 

 

21

 

 

 

12

 

 

 

23

 

 

 

4

 

 

 

 

 

 

170

 

Total consumer loans and overdrafts

 

$

32,848

 

 

$

11,886

 

 

$

5,476

 

 

$

1,875

 

 

$

3,106

 

 

$

477

 

 

$

6,008

 

 

$

61,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(335

)

 

$

(26

)

 

$

(25

)

 

$

(21

)

 

$

 

 

$

 

 

$

(250

)

 

$

(657

)

Recoveries

 

 

83

 

 

 

3

 

 

 

6

 

 

 

11

 

 

 

1

 

 

 

33

 

 

 

 

 

 

137

 

Current period net

 

$

(252

)

 

$

(23

)

 

$

(19

)

 

$

(10

)

 

$

1

 

 

$

33

 

 

$

(250

)

 

$

(520

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,148

 

 

$

1,914

 

 

$

984

 

 

$

491

 

 

$

392

 

 

$

422

 

 

$

6,243

 

 

$

13,594

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

53

 

 

 

 

 

 

57

 

Total agricultural loans

 

$

3,148

 

 

$

1,914

 

 

$

984

 

 

$

491

 

 

$

396

 

 

$

510

 

 

$

6,243

 

 

$

13,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

916,957

 

 

$

557,131

 

 

$

193,161

 

 

$

127,738

 

 

$

96,026

 

 

$

285,125

 

 

$

174,751

 

 

$

2,350,889

 

Special mention

 

 

919

 

 

 

135

 

 

 

1,343

 

 

 

361

 

 

 

2,598

 

 

 

3,586

 

 

 

905

 

 

 

9,847

 

Substandard

 

 

1,350

 

 

 

 

 

 

246

 

 

 

454

 

 

 

218

 

 

 

4,324

 

 

 

 

 

 

6,592

 

Nonaccrual

 

 

89

 

 

 

274

 

 

 

282

 

 

 

224

 

 

 

1,580

 

 

 

8,399

 

 

 

 

 

 

10,848

 

Total loans

 

$

919,315

 

 

$

557,540

 

 

$

195,032

 

 

$

128,777

 

 

$

100,422

 

 

$

301,434

 

 

$

175,656

 

 

$

2,378,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(335

)

 

$

(26

)

 

$

(92

)

 

$

(21

)

 

$

 

 

$

 

 

$

(375

)

 

$

(849

)

Recoveries

 

 

83

 

 

 

3

 

 

 

6

 

 

 

11

 

 

 

2

 

 

 

95

 

 

 

40

 

 

 

240

 

Total current period net charge-offs

 

$

(252

)

 

$

(23

)

 

$

(86

)

 

$

(10

)

 

$

2

 

 

$

95

 

 

$

(335

)

 

$

(609

)

There were no loans classified in the “doubtful” or “loss” risk rating categories as of September 30, 2023 and December 31, 2022.

The following table presents the amortized cost basis of individually evaluated collateral-dependent loans within the ACL model as of September 30, 2023.

September 30, 2023

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial real estate

 

$

14,527

 

 

$

 

 

$

14,527

 

 

$

 

Total

 

$

14,527

 

 

$

 

 

$

14,527

 

 

$

 

There were no individually evaluated collateral-dependent loans within the ACL model as of December 31, 2022.

The following tables summarize the payment status of loans in the Company’s total loan portfolio, including an aging of delinquent loans and loans 90 days or more past due continuing to accrue interest as of:

September 30, 2023

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

1,168

 

 

$

93

 

 

$

147

 

 

$

1,408

 

 

$

291,002

 

 

$

292,410

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

7,976

 

 

 

 

 

 

117

 

 

 

8,093

 

 

 

309,391

 

 

 

317,484

 

 

 

 

Commercial real
estate

 

 

4,483

 

 

 

1,212

 

 

 

 

 

 

5,695

 

 

 

895,626

 

 

 

901,321

 

 

 

 

Farmland

 

 

1,937

 

 

 

32

 

 

 

73

 

 

 

2,042

 

 

 

186,572

 

 

 

188,614

 

 

 

 

1-4 family residential

 

 

3,906

 

 

 

403

 

 

 

670

 

 

 

4,979

 

 

 

499,023

 

 

 

504,002

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,720

 

 

 

42,720

 

 

 

 

Consumer

 

 

412

 

 

 

129

 

 

 

118

 

 

 

659

 

 

 

57,635

 

 

 

58,294

 

 

 

 

Agricultural

 

 

79

 

 

 

1

 

 

 

 

 

 

80

 

 

 

12,996

 

 

 

13,076

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

328

 

 

 

328

 

 

 

 

Total

 

$

19,961

 

 

$

1,870

 

 

$

1,125

 

 

$

22,956

 

 

$

2,295,293

 

 

$

2,318,249

 

 

$

 

 

December 31, 2022

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

440

 

 

$

44

 

 

$

105

 

 

$

589

 

 

$

313,478

 

 

$

314,067

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

258

 

 

 

73

 

 

 

1,435

 

 

 

1,766

 

 

 

375,369

 

 

 

377,135

 

 

 

 

Commercial real
estate

 

 

882

 

 

 

354

 

 

 

6,708

 

 

 

7,944

 

 

 

879,643

 

 

 

887,587

 

 

 

 

Farmland

 

 

129

 

 

 

79

 

 

 

 

 

 

208

 

 

 

185,609

 

 

 

185,817

 

 

 

 

1-4 family residential

 

 

2,101

 

 

 

547

 

 

 

572

 

 

 

3,220

 

 

 

489,841

 

 

 

493,061

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,147

 

 

 

45,147

 

 

 

 

Consumer

 

 

164

 

 

 

118

 

 

 

70

 

 

 

352

 

 

 

61,042

 

 

 

61,394

 

 

 

 

Agricultural

 

 

37

 

 

 

10

 

 

 

 

 

 

47

 

 

 

13,639

 

 

 

13,686

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

282

 

 

 

282

 

 

 

 

Total

 

$

4,011

 

 

$

1,225

 

 

$

8,890

 

 

$

14,126

 

 

$

2,364,050

 

 

$

2,378,176

 

 

$

 

The following table presents information regarding nonaccrual loans as of:

 

September 30, 2023

 

 

December 31, 2022

 

Commercial and industrial

 

$

273

 

 

$

115

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

117

 

 

 

1,435

 

Commercial real estate

 

 

32

 

 

 

7,271

 

Farmland

 

 

174

 

 

 

109

 

1-4 family residential

 

 

1,840

 

 

 

1,691

 

Consumer and overdrafts

 

 

238

 

 

 

170

 

Agricultural

 

 

38

 

 

 

57

 

Total

 

$

2,712

 

 

$

10,848

 

There were no commitments to lend additional funds to borrowers whose loans were classified as nonaccrual. There were no nonaccrual loans for which there was no related allowance at September 30, 2023.

Modifications to Borrowers Experiencing Financial Difficulty

The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.

The following table presents the amortized cost basis of loans made to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2023 and continue to experience financial difficulty as of September 30, 2023:

For the Nine Months Ended
September 30, 2023

 

Term
Extension

 

 

Total Class of Financing Receivable

 

1-4 family residential

 

 

58

 

 

 

0.01

%

Consumer

 

 

14

 

 

 

0.02

%

Total loans

 

$

72

 

 

 

0.03

%

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the nine months ended September 30, 2023:

Term Extension

Loan Type

 

Financial Effect

1-4 family residential

 

Amortization period was extended by a weighted-average period of 5.00 years.

Consumer

 

Amortization period was extended by a weighted-average period of 0.26 years.

The following table provides an age analysis of loans made to borrowers experiencing financial difficult that were modified on or after our ASU 2022-02 adoption date of January 1, 2023:

 

 

Current

 

 

30 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

1-4 family residential

 

$

58

 

 

$

 

 

$

 

Consumer

 

 

14

 

 

 

 

 

 

 

Total loans

 

$

72

 

 

$

 

 

$

 

As of September 30, 2023, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2023 that subsequently defaulted.

There were no loans restructured during the nine months ended September 30, 2022.