XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.1.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
3 Months Ended
Mar. 31, 2024
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:

 

 

March 31, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

269,560

 

 

$

287,565

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

273,300

 

 

 

296,639

 

Commercial real estate

 

 

906,684

 

 

 

923,195

 

Farmland

 

 

180,502

 

 

 

186,295

 

1-4 family residential

 

 

523,573

 

 

 

514,603

 

Multi-family residential

 

 

44,569

 

 

 

44,292

 

Consumer

 

 

54,375

 

 

 

57,059

 

Agricultural

 

 

12,418

 

 

 

12,685

 

Overdrafts

 

 

276

 

 

 

243

 

Total loans

 

 

2,265,257

 

 

 

2,322,576

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(685

)

 

 

(775

)

Allowance for credit losses

 

 

(30,560

)

 

 

(30,920

)

Total net loans(1)

 

$

2,234,012

 

 

$

2,290,881

 

 

 

 

 

 

 

 

(1) Excludes accrued interest receivable on loans of $8.9 million and $9.5 million as of March 31, 2024 and December 31, 2023, 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 three months ended March 31, 2024, for the year ended December 31, 2023 and for the three months ended March 31, 2023:

For the Three Months Ended
March 31, 2024

 

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

 

$

3,719

 

 

$

3,623

 

 

$

12,257

 

 

$

2,231

 

 

$

7,470

 

 

$

521

 

 

$

945

 

 

$

152

 

 

$

2

 

 

$

30,920

 

Provision for (reversal of) credit losses

 

 

67

 

 

 

(363

)

 

 

19

 

 

 

(27

)

 

 

215

 

 

 

(4

)

 

 

(194

)

 

 

(6

)

 

 

43

 

 

 

(250

)

Loans charged-off

 

 

(216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35

)

 

 

 

 

 

(59

)

 

 

(310

)

Recoveries

 

 

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

2

 

 

 

17

 

 

 

200

 

Ending balance

 

$

3,744

 

 

$

3,260

 

 

$

12,276

 

 

$

2,204

 

 

$

7,685

 

 

$

517

 

 

$

723

 

 

$

148

 

 

$

3

 

 

$

30,560

 

 

For the Year Ended
December 31, 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

 

 

(209

)

 

 

(1,266

)

 

 

(124

)

 

 

223

 

 

 

853

 

 

 

31

 

 

 

238

 

 

 

4

 

 

 

250

 

 

 

 

Loans charged-off

 

 

(473

)

 

 

 

 

 

(277

)

 

 

 

 

 

 

 

 

 

 

 

(139

)

 

 

(3

)

 

 

(312

)

 

 

(1,204

)

Recoveries

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

2

 

 

 

61

 

 

 

150

 

Ending balance

 

$

3,719

 

 

$

3,623

 

 

$

12,257

 

 

$

2,231

 

 

$

7,470

 

 

$

521

 

 

$

945

 

 

$

152

 

 

$

2

 

 

$

30,920

 

 

For the Three Months Ended
March 31, 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

 

 

(239

)

 

 

(25

)

 

 

32

 

 

 

78

 

 

 

24

 

 

 

(11

)

 

 

82

 

 

 

(4

)

 

 

63

 

 

 

 

Loans charged-off

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7

)

 

 

(3

)

 

 

(81

)

 

 

(94

)

Recoveries

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45

 

 

 

2

 

 

 

18

 

 

 

73

 

Ending balance

 

$

4,148

 

 

$

4,864

 

 

$

12,690

 

 

$

2,086

 

 

$

6,641

 

 

$

479

 

 

$

898

 

 

$

144

 

 

$

3

 

 

$

31,953

 

We recorded a $250,000 reversal to our provision for credit losses during the first quarter of 2024. Our loan balances decreased $57.3 million during the quarter, while credit quality trends remained relatively stable and the qualitative factors used to account for changes in economic conditions and expected losses were adjusted in 2023. Those assumptions remain relevant in the current quarter, thus no additional qualitative factor adjustments were made in the current quarter.

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 March 31, 2024:

March 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

7,894

 

 

$

36,490

 

 

$

65,398

 

 

$

36,745

 

 

$

12,123

 

 

$

19,193

 

 

$

88,921

 

 

$

266,764

 

Special mention

 

 

 

 

 

 

 

 

9

 

 

 

88

 

 

 

 

 

 

82

 

 

 

 

 

 

179

 

Substandard

 

 

 

 

 

490

 

 

 

255

 

 

 

33

 

 

 

990

 

 

 

566

 

 

 

 

 

 

2,334

 

Nonaccrual

 

 

 

 

 

51

 

 

 

126

 

 

 

 

 

 

7

 

 

 

87

 

 

 

12

 

 

 

283

 

Total commercial and industrial loans

 

$

7,894

 

 

$

37,031

 

 

$

65,788

 

 

$

36,866

 

 

$

13,120

 

 

$

19,928

 

 

$

88,933

 

 

$

269,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(216

)

 

$

 

 

$

 

 

$

(216

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174

 

 

 

 

 

 

174

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(216

)

 

$

174

 

 

$

 

 

$

(42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,766

 

 

$

78,785

 

 

$

94,439

 

 

$

55,898

 

 

$

6,243

 

 

$

18,042

 

 

$

6,624

 

 

$

272,797

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

187

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

254

 

Nonaccrual

 

 

73

 

 

 

132

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

 

 

 

249

 

Total construction and development loans

 

$

12,839

 

 

$

78,917

 

 

$

94,626

 

 

$

55,898

 

 

$

6,243

 

 

$

18,153

 

 

$

6,624

 

 

$

273,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

10,388

 

 

$

55,208

 

 

$

359,523

 

 

$

146,488

 

 

$

79,919

 

 

$

215,062

 

 

$

14,692

 

 

$

881,280

 

Special mention

 

 

 

 

 

 

 

 

12,325

 

 

 

 

 

 

 

 

 

4,494

 

 

 

 

 

 

16,819

 

Substandard

 

 

 

 

 

 

 

 

1,296

 

 

 

7,063

 

 

 

 

 

 

226

 

 

 

 

 

 

8,585

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate loans

 

$

10,388

 

 

$

55,208

 

 

$

373,144

 

 

$

153,551

 

 

$

79,919

 

 

$

219,782

 

 

$

14,692

 

 

$

906,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

March 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,089

 

 

$

23,045

 

 

$

73,513

 

 

$

45,185

 

 

$

7,989

 

 

$

20,445

 

 

$

8,459

 

 

$

179,725

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

48

 

 

 

 

 

 

76

 

 

 

 

 

 

124

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

256

 

 

 

104

 

 

 

293

 

 

 

 

 

 

653

 

Total farmland loans

 

$

1,089

 

 

$

23,045

 

 

$

73,513

 

 

$

45,489

 

 

$

8,093

 

 

$

20,814

 

 

$

8,459

 

 

$

180,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

14,126

 

 

$

62,059

 

 

$

143,318

 

 

$

117,522

 

 

$

41,147

 

 

$

118,567

 

 

$

22,114

 

 

$

518,853

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

 

 

 

19

 

 

 

 

 

 

91

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

1,245

 

 

 

371

 

 

 

2,847

 

 

 

166

 

 

 

4,629

 

Total 1-4 family residential loans

 

$

14,126

 

 

$

62,059

 

 

$

143,318

 

 

$

118,839

 

 

$

41,518

 

 

$

121,433

 

 

$

22,280

 

 

$

523,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

1,971

 

 

$

19,946

 

 

$

15,047

 

 

$

2,337

 

 

$

5,261

 

 

$

7

 

 

$

44,569

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

 

 

$

1,971

 

 

$

19,946

 

 

$

15,047

 

 

$

2,337

 

 

$

5,261

 

 

$

7

 

 

$

44,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

March 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

6,817

 

 

$

21,293

 

 

$

12,771

 

 

$

4,987

 

 

$

2,033

 

 

$

2,630

 

 

$

3,830

 

 

$

54,361

 

Special mention

 

 

 

 

 

27

 

 

 

7

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

43

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

29

 

 

 

80

 

 

 

72

 

 

 

23

 

 

 

43

 

 

 

 

 

 

247

 

Total consumer loans and overdrafts

 

$

6,817

 

 

$

21,349

 

 

$

12,858

 

 

$

5,059

 

 

$

2,056

 

 

$

2,682

 

 

$

3,830

 

 

$

54,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(59

)

 

$

(20

)

 

$

(8

)

 

$

 

 

$

 

 

$

(7

)

 

$

 

 

$

(94

)

Recoveries

 

 

17

 

 

 

 

 

 

 

 

 

2

 

 

 

3

 

 

 

2

 

 

 

 

 

 

24

 

Current period net

 

$

(42

)

 

$

(20

)

 

$

(8

)

 

$

2

 

 

$

3

 

 

$

(5

)

 

$

 

 

$

(70

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

689

 

 

$

1,612

 

 

$

1,702

 

 

$

1,001

 

 

$

636

 

 

$

804

 

 

$

5,855

 

 

$

12,299

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

19

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

100

 

Total agricultural loans

 

$

689

 

 

$

1,612

 

 

$

1,702

 

 

$

1,001

 

 

$

636

 

 

$

923

 

 

$

5,855

 

 

$

12,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2

 

 

$

 

 

$

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

53,769

 

 

$

280,463

 

 

$

770,610

 

 

$

422,873

 

 

$

152,427

 

 

$

400,004

 

 

$

150,502

 

 

$

2,230,648

 

Special mention

 

 

 

 

 

27

 

 

 

12,341

 

 

 

160

 

 

 

 

 

 

4,604

 

 

 

 

 

 

17,132

 

Substandard

 

 

 

 

 

490

 

 

 

1,738

 

 

 

7,144

 

 

 

990

 

 

 

954

 

 

 

 

 

 

11,316

 

Nonaccrual

 

 

73

 

 

 

212

 

 

 

206

 

 

 

1,573

 

 

 

505

 

 

 

3,414

 

 

 

178

 

 

 

6,161

 

Total loans

 

$

53,842

 

 

$

281,192

 

 

$

784,895

 

 

$

431,750

 

 

$

153,922

 

 

$

408,976

 

 

$

150,680

 

 

$

2,265,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(59

)

 

$

(20

)

 

$

(8

)

 

$

 

 

$

(216

)

 

$

(7

)

 

$

 

 

$

(310

)

Recoveries

 

 

17

 

 

 

 

 

 

 

 

 

2

 

 

 

3

 

 

 

178

 

 

 

 

 

 

200

 

Total current period net (charge-offs) recoveries

 

$

(42

)

 

$

(20

)

 

$

(8

)

 

$

2

 

 

$

(213

)

 

$

171

 

 

$

 

 

$

(110

)

 

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2023:

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

42,646

 

 

$

72,376

 

 

$

38,328

 

 

$

12,864

 

 

$

8,249

 

 

$

12,524

 

 

$

96,215

 

 

$

283,202

 

Special mention

 

 

 

 

 

16

 

 

 

132

 

 

 

958

 

 

 

147

 

 

 

 

 

 

250

 

 

 

1,503

 

Substandard

 

 

 

 

 

190

 

 

 

 

 

 

370

 

 

 

370

 

 

 

153

 

 

 

 

 

 

1,083

 

Nonaccrual

 

 

 

 

 

129

 

 

 

1,528

 

 

 

7

 

 

 

 

 

 

79

 

 

 

34

 

 

 

1,777

 

Total commercial and industrial loans

 

$

42,646

 

 

$

72,711

 

 

$

39,988

 

 

$

14,199

 

 

$

8,766

 

 

$

12,756

 

 

$

96,499

 

 

$

287,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(79

)

 

$

 

 

$

(25

)

 

$

(41

)

 

$

(31

)

 

$

(4

)

 

$

(293

)

 

$

(473

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

15

 

 

 

19

 

Current period net

 

$

(79

)

 

$

 

 

$

(25

)

 

$

(41

)

 

$

(31

)

 

$

 

 

$

(278

)

 

$

(454

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

86,641

 

 

$

112,347

 

 

$

62,548

 

 

$

7,074

 

 

$

5,915

 

 

$

12,504

 

 

$

9,237

 

 

$

296,266

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

189

 

 

 

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

256

 

Nonaccrual

 

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

 

 

 

117

 

Total construction and development loans

 

$

86,641

 

 

$

112,609

 

 

$

62,548

 

 

$

7,074

 

 

$

5,915

 

 

$

12,615

 

 

$

9,237

 

 

$

296,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

46,655

 

 

$

368,933

 

 

$

149,536

 

 

$

81,765

 

 

$

54,100

 

 

$

176,509

 

 

$

15,065

 

 

$

892,563

 

Special mention

 

 

 

 

 

7,000

 

 

 

 

 

 

 

 

 

 

 

 

333

 

 

 

 

 

 

7,333

 

Substandard

 

 

 

 

 

15,831

 

 

 

6,950

 

 

 

 

 

 

49

 

 

 

337

 

 

 

 

 

 

23,167

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

100

 

 

 

 

 

 

132

 

Total commercial real estate loans

 

$

46,655

 

 

$

391,764

 

 

$

156,486

 

 

$

81,765

 

 

$

54,181

 

 

$

177,279

 

 

$

15,065

 

 

$

923,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(190

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(277

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

(190

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(277

)

 

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,009

 

 

$

77,371

 

 

$

46,817

 

 

$

8,556

 

 

$

5,599

 

 

$

15,850

 

 

$

6,849

 

 

$

186,051

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

 

 

 

53

 

 

 

 

 

 

80

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

 

 

 

164

 

Total farmland loans

 

$

25,009

 

 

$

77,371

 

 

$

46,817

 

 

$

8,556

 

 

$

5,626

 

 

$

16,067

 

 

$

6,849

 

 

$

186,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

57,348

 

 

$

143,992

 

 

$

120,964

 

 

$

42,535

 

 

$

28,764

 

 

$

95,198

 

 

$

22,146

 

 

$

510,947

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

863

 

 

 

 

 

 

863

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

1,249

 

 

 

53

 

 

 

175

 

 

 

1,316

 

 

 

 

 

 

2,793

 

Total 1-4 family residential loans

 

$

57,348

 

 

$

143,992

 

 

$

122,213

 

 

$

42,588

 

 

$

28,939

 

 

$

97,377

 

 

$

22,146

 

 

$

514,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,984

 

 

$

18,041

 

 

$

16,496

 

 

$

2,363

 

 

$

3,862

 

 

$

1,492

 

 

$

54

 

 

$

44,292

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

1,984

 

 

$

18,041

 

 

$

16,496

 

 

$

2,363

 

 

$

3,862

 

 

$

1,492

 

 

$

54

 

 

$

44,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

26,161

 

 

$

15,181

 

 

$

5,840

 

 

$

2,449

 

 

$

589

 

 

$

2,307

 

 

$

4,488

 

 

$

57,015

 

Special mention

 

 

6

 

 

 

26

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

19

 

 

 

52

 

 

 

75

 

 

 

25

 

 

 

42

 

 

 

37

 

 

 

 

 

 

250

 

Total consumer loans and overdrafts

 

$

26,186

 

 

$

15,259

 

 

$

5,920

 

 

$

2,474

 

 

$

631

 

 

$

2,344

 

 

$

4,488

 

 

$

57,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(346

)

 

$

(38

)

 

$

(51

)

 

$

(11

)

 

$

(5

)

 

$

 

 

$

 

 

$

(451

)

Recoveries

 

 

61

 

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

23

 

 

 

40

 

 

 

129

 

Current period net

 

$

(285

)

 

$

(38

)

 

$

(47

)

 

$

(10

)

 

$

(5

)

 

$

23

 

 

$

40

 

 

$

(322

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,857

 

 

$

1,962

 

 

$

1,078

 

 

$

685

 

 

$

236

 

 

$

604

 

 

$

5,879

 

 

$

12,301

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

25

 

Nonaccrual

 

 

 

 

 

 

 

 

256

 

 

 

 

 

 

74

 

 

 

29

 

 

 

 

 

 

359

 

Total agricultural loans

 

$

1,857

 

 

$

1,962

 

 

$

1,334

 

 

$

685

 

 

$

310

 

 

$

658

 

 

$

5,879

 

 

$

12,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(3

)

 

$

 

 

$

(3

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

288,301

 

 

$

810,203

 

 

$

441,607

 

 

$

158,291

 

 

$

107,314

 

 

$

316,988

 

 

$

159,933

 

 

$

2,282,637

 

Special mention

 

 

6

 

 

 

7,042

 

 

 

137

 

 

 

958

 

 

 

147

 

 

 

1,196

 

 

 

250

 

 

 

9,736

 

Substandard

 

 

 

 

 

16,210

 

 

 

6,950

 

 

 

370

 

 

 

446

 

 

 

635

 

 

 

 

 

 

24,611

 

Nonaccrual

 

 

19

 

 

 

254

 

 

 

3,108

 

 

 

85

 

 

 

323

 

 

 

1,769

 

 

 

34

 

 

 

5,592

 

Total loans

 

$

288,326

 

 

$

833,709

 

 

$

451,802

 

 

$

159,704

 

 

$

108,230

 

 

$

320,588

 

 

$

160,217

 

 

$

2,322,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(615

)

 

$

(38

)

 

$

(76

)

 

$

(52

)

 

$

(36

)

 

$

(94

)

 

$

(293

)

 

$

(1,204

)

Recoveries

 

 

61

 

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

29

 

 

 

55

 

 

 

150

 

Total current period net charge-offs

 

$

(554

)

 

$

(38

)

 

$

(72

)

 

$

(51

)

 

$

(36

)

 

$

(65

)

 

$

(238

)

 

$

(1,054

)

There were no loans classified in the “doubtful” or “loss” risk rating categories as of March 31, 2024 or December 31, 2023.

There were no individually evaluated collateral-dependent loans within the ACL model as of March 31, 2024.

The following table presents the amortized cost basis of individually evaluated collateral-dependent loans within the ACL model as of December 31, 2023.

December 31, 2023

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial and industrial

 

$

 

 

$

217

 

 

$

217

 

 

$

217

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

14,527

 

 

 

 

 

 

14,527

 

 

 

 

Total

 

$

14,527

 

 

$

217

 

 

$

14,744

 

 

$

217

 

 

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:

March 31, 2024

 

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

 

$

643

 

 

$

127

 

 

$

130

 

 

$

900

 

 

$

268,660

 

 

$

269,560

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

94

 

 

 

 

 

 

176

 

 

 

270

 

 

 

273,030

 

 

 

273,300

 

 

 

 

Commercial real
estate

 

 

454

 

 

 

576

 

 

 

 

 

 

1,030

 

 

 

905,654

 

 

 

906,684

 

 

 

 

Farmland

 

 

2,311

 

 

 

 

 

 

251

 

 

 

2,562

 

 

 

177,940

 

 

 

180,502

 

 

 

 

1-4 family residential

 

 

2,165

 

 

 

266

 

 

 

3,257

 

 

 

5,688

 

 

 

517,885

 

 

 

523,573

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,569

 

 

 

44,569

 

 

 

 

Consumer

 

 

264

 

 

 

59

 

 

 

153

 

 

 

476

 

 

 

53,899

 

 

 

54,375

 

 

 

 

Agricultural

 

 

73

 

 

 

 

 

 

29

 

 

 

102

 

 

 

12,316

 

 

 

12,418

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

276

 

 

 

276

 

 

 

 

Total

 

$

6,004

 

 

$

1,028

 

 

$

3,996

 

 

$

11,028

 

 

$

2,254,229

 

 

$

2,265,257

 

 

$

 

 

December 31, 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

 

$

621

 

 

$

30

 

 

$

1,656

 

 

$

2,307

 

 

$

285,258

 

 

$

287,565

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

315

 

 

 

288

 

 

 

117

 

 

 

720

 

 

 

295,919

 

 

 

296,639

 

 

 

 

Commercial real
estate

 

 

356

 

 

 

 

 

 

132

 

 

 

488

 

 

 

922,707

 

 

 

923,195

 

 

 

 

Farmland

 

 

226

 

 

 

84

 

 

 

 

 

 

310

 

 

 

185,985

 

 

 

186,295

 

 

 

 

1-4 family residential

 

 

2,827

 

 

 

1,110

 

 

 

1,612

 

 

 

5,549

 

 

 

509,054

 

 

 

514,603

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,292

 

 

 

44,292

 

 

 

 

Consumer

 

 

169

 

 

 

77

 

 

 

162

 

 

 

408

 

 

 

56,651

 

 

 

57,059

 

 

 

 

Agricultural

 

 

16

 

 

 

 

 

 

 

 

 

16

 

 

 

12,669

 

 

 

12,685

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

243

 

 

 

 

Total

 

$

4,530

 

 

$

1,589

 

 

$

3,679

 

 

$

9,798

 

 

$

2,312,778

 

 

$

2,322,576

 

 

$

 

The following table presents information regarding nonaccrual loans as of:

 

March 31, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

283

 

 

$

1,777

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

249

 

 

 

117

 

Commercial real estate

 

 

 

 

 

132

 

Farmland

 

 

653

 

 

 

164

 

1-4 family residential

 

 

4,629

 

 

 

2,793

 

Consumer and overdrafts

 

 

247

 

 

 

250

 

Agricultural

 

 

100

 

 

 

359

 

Total

 

$

6,161

 

 

$

5,592

 

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 March 31, 2024.

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 three months ended March 31, 2023. No loan modifications were made during the three months ended March 31, 2024.

For the Three Months Ended
March 31, 2023

 

Term
Extension

 

 

Total Class of Financing Receivable

 

Consumer

 

$

49

 

 

 

0.08

%

Total loans

 

$

49

 

 

 

0.00

%

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the three months ended March 31, 2023:

Loan Type

 

Financial Effect

Consumer

 

Amortization period was extended by a weighted-average period of 7.2 years.

The following table provides an age analysis of loans made to borrowers experiencing financial difficulty that have been modified during the last twelve months and continue to experience financial difficulty as of March 31, 2024:

 

 

Current

 

 

30 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

Commercial and industrial

 

$

792

 

 

$

 

 

$

 

1-4 family residential

 

 

53

 

 

 

 

 

 

 

Consumer

 

 

9

 

 

 

 

 

 

 

Total loans

 

$

854

 

 

$

 

 

$

 

As of March 31, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the three months ended March 31, 2024 and 2023 that subsequently defaulted.