XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
6 Months Ended
Jun. 30, 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:

 

 

June 30, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

264,058

 

 

$

287,565

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

231,053

 

 

 

296,639

 

Commercial real estate

 

 

899,120

 

 

 

923,195

 

Farmland

 

 

180,126

 

 

 

186,295

 

1-4 family residential

 

 

526,650

 

 

 

514,603

 

Multi-family residential

 

 

47,507

 

 

 

44,292

 

Consumer

 

 

53,642

 

 

 

57,059

 

Agricultural

 

 

12,506

 

 

 

12,685

 

Overdrafts

 

 

335

 

 

 

243

 

Total loans

 

 

2,214,997

 

 

 

2,322,576

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(468

)

 

 

(775

)

Allowance for credit losses

 

 

(29,282

)

 

 

(30,920

)

Total net loans(1)

 

$

2,185,247

 

 

$

2,290,881

 

 

 

 

 

 

 

 

(1) Excludes accrued interest receivable on loans of $8.8 million and $9.5 million as of June 30, 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 six months ended June 30, 2024, for the year ended December 31, 2023 and for the six months ended June 30, 2023:

For the Six Months Ended
June 30, 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

 

(Reversal of) provision for credit losses

 

 

(477

)

 

 

(717

)

 

 

(78

)

 

 

(154

)

 

 

(69

)

 

 

19

 

 

 

(41

)

 

 

(12

)

 

 

79

 

 

 

(1,450

)

Loans charged-off

 

 

(230

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85

)

 

 

 

 

 

(110

)

 

 

(425

)

Recoveries

 

 

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

 

 

2

 

 

 

32

 

 

 

237

 

Ending balance

 

$

3,186

 

 

$

2,906

 

 

$

12,179

 

 

$

2,077

 

 

$

7,401

 

 

$

540

 

 

$

848

 

 

$

142

 

 

$

3

 

 

$

29,282

 

 

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 Six Months Ended
June 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

 

 

(102

)

 

 

(470

)

 

 

136

 

 

 

97

 

 

 

82

 

 

 

 

 

 

155

 

 

 

(3

)

 

 

105

 

 

 

 

Loans charged-off

 

 

(20

)

 

 

 

 

 

(87

)

 

 

 

 

 

 

 

 

 

 

 

(72

)

 

 

(3

)

 

 

(136

)

 

 

(318

)

Recoveries

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

2

 

 

 

31

 

 

 

103

 

Ending balance

 

$

4,272

 

 

$

4,419

 

 

$

12,707

 

 

$

2,105

 

 

$

6,699

 

 

$

490

 

 

$

919

 

 

$

145

 

 

$

3

 

 

$

31,759

 

We recorded a reverse provision for credit losses of $1.2 million and $250,000 during the second and first quarters of 2024, respectively. Our gross loan balances decreased by $50.3 million during the second quarter and by $107.6 million during the first half of 2024, while overall credit quality trends and economic forecast assumptions remained relatively stable.

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 June 30, 2024:

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,342

 

 

$

35,793

 

 

$

61,181

 

 

$

34,395

 

 

$

11,410

 

 

$

18,853

 

 

$

84,918

 

 

$

261,892

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

79

 

Substandard

 

 

38

 

 

 

365

 

 

 

180

 

 

 

30

 

 

 

612

 

 

 

544

 

 

 

10

 

 

 

1,779

 

Nonaccrual

 

 

 

 

 

30

 

 

 

181

 

 

 

 

 

 

6

 

 

 

91

 

 

 

 

 

 

308

 

Total commercial and industrial loans

 

$

15,380

 

 

$

36,188

 

 

$

61,542

 

 

$

34,504

 

 

$

12,028

 

 

$

19,488

 

 

$

84,928

 

 

$

264,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

(7

)

 

$

(7

)

 

$

 

 

$

(216

)

 

$

 

 

$

 

 

$

(230

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174

 

 

 

 

 

 

174

 

Current period net

 

$

 

 

$

(7

)

 

$

(7

)

 

$

 

 

$

(216

)

 

$

174

 

 

$

 

 

$

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,445

 

 

$

63,291

 

 

$

62,209

 

 

$

42,803

 

 

$

6,769

 

 

$

17,754

 

 

$

2,880

 

 

$

227,151

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

3,762

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

3,829

 

Nonaccrual

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73

 

Total construction and development loans

 

$

31,518

 

 

$

63,291

 

 

$

65,971

 

 

$

42,803

 

 

$

6,769

 

 

$

17,821

 

 

$

2,880

 

 

$

231,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,168

 

 

$

47,136

 

 

$

345,141

 

 

$

140,798

 

 

$

79,022

 

 

$

208,168

 

 

$

14,933

 

 

$

855,366

 

Special mention

 

 

 

 

 

 

 

 

23,260

 

 

 

2,528

 

 

 

 

 

 

4,467

 

 

 

 

 

 

30,255

 

Substandard

 

 

 

 

 

 

 

 

5,893

 

 

 

7,011

 

 

 

 

 

 

29

 

 

 

 

 

 

12,933

 

Nonaccrual

 

 

 

 

 

 

 

 

399

 

 

 

 

 

 

 

 

 

167

 

 

 

 

 

 

566

 

Total commercial real estate loans

 

$

20,168

 

 

$

47,136

 

 

$

374,693

 

 

$

150,337

 

 

$

79,022

 

 

$

212,831

 

 

$

14,933

 

 

$

899,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,727

 

 

$

20,874

 

 

$

71,441

 

 

$

44,503

 

 

$

7,786

 

 

$

17,756

 

 

$

6,251

 

 

$

177,338

 

Special mention

 

 

 

 

 

1,686

 

 

 

 

 

 

 

 

 

 

 

 

141

 

 

 

 

 

 

1,827

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

46

 

 

 

 

 

 

73

 

 

 

 

 

 

119

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

306

 

 

 

97

 

 

 

439

 

 

 

 

 

 

842

 

Total farmland loans

 

$

8,727

 

 

$

22,560

 

 

$

71,441

 

 

$

44,855

 

 

$

7,883

 

 

$

18,409

 

 

$

6,251

 

 

$

180,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

32,609

 

 

$

59,658

 

 

$

139,748

 

 

$

113,008

 

 

$

40,714

 

 

$

114,663

 

 

$

20,074

 

 

$

520,474

 

Special mention

 

 

 

 

 

 

 

 

1,136

 

 

 

 

 

 

 

 

 

21

 

 

 

1,018

 

 

 

2,175

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

342

 

 

 

143

 

 

 

186

 

 

 

256

 

 

 

2,911

 

 

 

163

 

 

 

4,001

 

Total 1-4 family residential loans

 

$

32,609

 

 

$

60,000

 

 

$

141,027

 

 

$

113,194

 

 

$

40,970

 

 

$

117,595

 

 

$

21,255

 

 

$

526,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

760

 

 

$

1,959

 

 

$

25,644

 

 

$

14,938

 

 

$

1,356

 

 

$

2,813

 

 

$

37

 

 

$

47,507

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

760

 

 

$

1,959

 

 

$

25,644

 

 

$

14,938

 

 

$

1,356

 

 

$

2,813

 

 

$

37

 

 

$

47,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

13,870

 

 

$

17,894

 

 

$

10,056

 

 

$

4,216

 

 

$

1,673

 

 

$

2,401

 

 

$

3,586

 

 

$

53,696

 

Special mention

 

 

5

 

 

 

15

 

 

 

10

 

 

 

11

 

 

 

 

 

 

5

 

 

 

 

 

 

46

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

73

 

 

 

79

 

 

 

25

 

 

 

21

 

 

 

37

 

 

 

 

 

 

235

 

Total consumer loans and overdrafts

 

$

13,875

 

 

$

17,982

 

 

$

10,145

 

 

$

4,252

 

 

$

1,694

 

 

$

2,443

 

 

$

3,586

 

 

$

53,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(110

)

 

$

(38

)

 

$

(38

)

 

$

 

 

$

 

 

$

(9

)

 

$

 

 

$

(195

)

Recoveries

 

 

33

 

 

 

 

 

 

 

 

 

14

 

 

 

3

 

 

 

11

 

 

 

 

 

 

61

 

Current period net

 

$

(77

)

 

$

(38

)

 

$

(38

)

 

$

14

 

 

$

3

 

 

$

2

 

 

$

 

 

$

(134

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,551

 

 

$

1,288

 

 

$

1,536

 

 

$

814

 

 

$

542

 

 

$

736

 

 

$

5,798

 

 

$

12,265

 

Special mention

 

 

 

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

19

 

Nonaccrual

 

 

 

 

 

 

 

 

29

 

 

 

 

 

 

 

 

 

171

 

 

 

 

 

 

200

 

Total agricultural loans

 

$

1,551

 

 

$

1,288

 

 

$

1,587

 

 

$

814

 

 

$

542

 

 

$

926

 

 

$

5,798

 

 

$

12,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2

 

 

$

 

 

$

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

124,472

 

 

$

247,893

 

 

$

716,956

 

 

$

395,475

 

 

$

149,272

 

 

$

383,144

 

 

$

138,477

 

 

$

2,155,689

 

Special mention

 

 

5

 

 

 

1,701

 

 

 

24,428

 

 

 

2,618

 

 

 

 

 

 

4,634

 

 

 

1,018

 

 

 

34,404

 

Substandard

 

 

38

 

 

 

365

 

 

 

9,835

 

 

 

7,087

 

 

 

612

 

 

 

732

 

 

 

10

 

 

 

18,679

 

Nonaccrual

 

 

73

 

 

 

445

 

 

 

831

 

 

 

517

 

 

 

380

 

 

 

3,816

 

 

 

163

 

 

 

6,225

 

Total loans

 

$

124,588

 

 

$

250,404

 

 

$

752,050

 

 

$

405,697

 

 

$

150,264

 

 

$

392,326

 

 

$

139,668

 

 

$

2,214,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(110

)

 

$

(45

)

 

$

(45

)

 

$

 

 

$

(216

)

 

$

(9

)

 

$

 

 

$

(425

)

Recoveries

 

 

33

 

 

 

 

 

 

 

 

 

14

 

 

 

3

 

 

 

187

 

 

 

 

 

 

237

 

Total current period net (charge-offs) recoveries

 

$

(77

)

 

$

(45

)

 

$

(45

)

 

$

14

 

 

$

(213

)

 

$

178

 

 

$

 

 

$

(188

)

 

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 June 30, 2024 or December 31, 2023.

There were no individually evaluated collateral-dependent loans within the ACL model as of June 30, 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:

 

 

 

 

 

 

 

 

 

 

 

 

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:

June 30, 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

 

$

1,037

 

 

$

31

 

 

$

61

 

 

$

1,129

 

 

$

262,929

 

 

$

264,058

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

2,735

 

 

 

 

 

 

 

 

 

2,735

 

 

 

228,318

 

 

 

231,053

 

 

 

 

Commercial real
estate

 

 

21

 

 

 

52

 

 

 

399

 

 

 

472

 

 

 

898,648

 

 

 

899,120

 

 

 

 

Farmland

 

 

1,046

 

 

 

 

 

 

415

 

 

 

1,461

 

 

 

178,665

 

 

 

180,126

 

 

 

 

1-4 family residential

 

 

805

 

 

 

2,670

 

 

 

1,515

 

 

 

4,990

 

 

 

521,660

 

 

 

526,650

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,507

 

 

 

47,507

 

 

 

 

Consumer

 

 

191

 

 

 

74

 

 

 

158

 

 

 

423

 

 

 

53,219

 

 

 

53,642

 

 

 

 

Agricultural

 

 

91

 

 

 

12

 

 

 

29

 

 

 

132

 

 

 

12,374

 

 

 

12,506

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

335

 

 

 

335

 

 

 

 

Total

 

$

5,926

 

 

$

2,839

 

 

$

2,577

 

 

$

11,342

 

 

$

2,203,655

 

 

$

2,214,997

 

 

$

 

 

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:

 

June 30, 2024

 

 

December 31, 2023

 

Commercial and industrial

 

$

308

 

 

$

1,777

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

73

 

 

 

117

 

Commercial real estate

 

 

566

 

 

 

132

 

Farmland

 

 

842

 

 

 

164

 

1-4 family residential

 

 

4,001

 

 

 

2,793

 

Consumer and overdrafts

 

 

235

 

 

 

250

 

Agricultural

 

 

200

 

 

 

359

 

Total

 

$

6,225

 

 

$

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 June 30, 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 six months ended June 30, 2024 and 2023.

For the Six Months Ended
June 30, 2024

 

Term
Extension

 

 

Interest Rate
Reduction

 

 

Total Class of Financing Receivable

 

Commercial and industrial

 

$

43

 

 

$

11

 

 

 

0.02

%

Agricultural

 

 

 

 

 

102

 

 

 

0.82

%

Total loans

 

$

43

 

 

$

113

 

 

 

0.01

%

 

For the Six Months Ended
June 30, 2023

 

Term
Extension

 

 

Interest Rate
Reduction

 

 

Total Class of Financing Receivable

 

1-4 family residential

 

$

60

 

 

$

 

 

 

0.01

%

Consumer

 

 

64

 

 

 

 

 

 

0.11

%

Total loans

 

$

124

 

 

$

 

 

 

0.01

%

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the six months ended June 30, 2024 and 2023:

For the Six Months Ended
June 30, 2024

 

 

Term Extension

 

Financial Effect

Commercial and industrial

 

Amortization period was reduced by a weighted-average period of 0.67 years.

 

 

 

Interest Rate Reduction

 

Financial Effect

Commercial and industrial

 

Reduced weighted-average contractual interest rate from 8.5% to 0.0%.

Agricultural

 

Reduced weighted-average contractual interest rate from 8.5% to 0.0%.

 

For the Six Months Ended
June 30, 2023

 

 

Term Extension

 

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 5.49 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 June 30, 2024:

 

 

Current

 

 

30 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

Commercial and industrial

 

$

491

 

 

$

 

 

$

 

Agricultural

 

 

102

 

 

 

 

 

 

 

Total loans

 

$

593

 

 

$

 

 

$

 

As of June 30, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the six months ended June 30, 2024 and 2023 that subsequently defaulted.