XML 30 R16.htm IDEA: XBRL DOCUMENT v3.25.0.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Loans and Allowance for Credit Losses

NOTE 4 – LOANS AND ALLOWANCE FOR CREDIT LOSSES

Types of loans and normal collateral securing those loans are listed below.

Commercial real estate mortgage loans: Owner occupied commercial real estate mortgage loans are secured by commercial office buildings, industrial buildings, warehouses or retail buildings where the owner of the building occupies the property. For such loans, repayment is largely dependent upon the operation of the borrower's business.

Commercial and industrial: Commercial and industrial loans include loans to business enterprises issued for commercial, industrial and/or other professional purposes. These loans are generally secured by equipment, inventory and accounts receivable of the borrower and repayment is primarily dependent on business cash flows.

Residential real estate mortgage loans: Residential real estate mortgage consists primarily of loans secured by 1-4 family residential properties, including home equity lines of credit. Repayment is primarily dependent on the personal cash flow of the borrower.

Agricultural real estate loans: Agricultural real estate loans are secured by real estate related to farmland and are affected by the value of farmland. Generally, the borrower’s ability to repay is based on the value of farmland and cash flows from farming operations.

Agricultural production loans: Agricultural production loans are primarily operating lines subject to annual farming revenues, including productivity and yield of farm products and market pricing at the time of sale.

Consumer: Consumer loans include all loans issued to individuals not included in the categories above. Examples of consumer and other loans are automobile loans, consumer credit cards and loans to finance education, among others. Many consumer loans are unsecured. Repayment is primarily dependent on the personal cash flow of the borrower.

 

The following table reconciles the outstanding balance of loans at December 31, 2024 and 2023.

 

 

 

2024

 

 

2023

 

Net loan balance

 

$

3,504,218

 

 

$

3,333,689

 

Loan origination fees and expenses

 

 

(848

)

 

 

(1,375

)

Merger fair value adjustments

 

 

(6,300

)

 

 

(3,650

)

Hedge fair market value adjustments

 

 

(1,658

)

 

 

(1,826

)

Purchased premium and discounts

 

 

5,404

 

 

 

6,063

 

Total

 

$

3,500,816

 

 

$

3,332,901

 

 

The following table lists categories of loans at December 31, 2024 and 2023.

 

 

2024

 

 

2023

 

Commercial real estate

 

$

1,830,514

 

 

$

1,759,855

 

Commercial and industrial

 

 

658,865

 

 

 

598,327

 

Residential real estate

 

 

566,766

 

 

 

556,328

 

Agricultural real estate

 

 

267,248

 

 

 

196,114

 

Agricultural

 

 

87,339

 

 

 

118,587

 

Consumer

 

 

90,084

 

 

 

103,690

 

Total loans

 

 

3,500,816

 

 

 

3,332,901

 

Allowance for credit losses

 

 

(43,267

)

 

 

(43,520

)

Net loans

 

$

3,457,549

 

 

$

3,289,381

 

 

 

From time to time the Company has purchased pools of residential real estate loans originated by other financial institutions to hold for investment with the intent to diversify the residential real estate portfolio. During 2024 and 2023 the Company did not purchase any pools of residential loans. As of December 31, 2024, and 2023, residential real estate loans include $274,922 and $299,448 of purchased residential real estate loans.

The Company occasionally purchases the government guaranteed portion of loans originated by other financial institutions to hold for investment. During 2024 and 2023, the Company purchased $49,086 and $1,235 in loans guaranteed by governmental agencies.

The unamortized discount of merger purchase accounting adjustments related to non-purchase credit deteriorated loans included in the loan totals above are $4,659 and $2,424 with related loans of $252,309 and $209,662 at December 31, 2024, and 2023.

Overdraft deposit accounts are reclassified and included in consumer loans above. These accounts totaled $329 and $387 at December 31, 2024, and 2023.

The Company estimates the allowance for credit losses under CECL using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Internal historical loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency levels or loan terms, as well as, for changes in environmental conditions, such as changes in unemployment rates, property values, consumer price index, gross domestic product, housing starts or relevant index, U.S. personal income, U.S. housing price indices, federal funds target and various U.S. Government interest rates.

The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. The Company has identified commercial real estate, commercial and industrial, residential real estate, agricultural real estate, agricultural production and consumer as portfolio segments and measures the allowance for credit losses using a historical loss rate method for each segment to estimate credit losses on a collective basis. The Company’s CECL calculation utilizes historical loss rates, average default month, average prepayment rates and exposure at default as assumptions to calculate an unadjusted historical loss estimate for the contractual term of the loans adjusted for prepayment. The historical loss estimate is then adjusted for the anticipated changes in the Company’s historical loss rate using a regression analysis and current economic variables over the next 12 months. The Company has selected 12 months as its reasonable and supportable forecast period and has selected an immediate reversion back to unadjusted historical loss rates for periods beyond the reasonable and supportable forecast period. The calculated historical loss estimate and the economic qualitative adjustment are further evaluated for change via a management qualitative adjustment factor. Management qualitative adjustments typically are anticipated changes in loss trends that are not reflected in the historical data to be used in forecasting.

The Company evaluates all loans that do not share risk characteristics on an individual basis for estimating the allowance for credit loss. Loans evaluated on an individual basis are not included in the collective basis. The Company currently reviews all loans that are classified as non-accrual on an individual basis. The Company typically elects the collateral-dependent practical expedient on all loans individually assessed for credit losses and expected credit losses are based on the fair value of the collateral at the reporting date adjusted for selling costs as appropriate.

The Company’s ACL is highly dependent on credit quality, macroeconomic forecasts and conditions, the composition of our loan portfolio and other management judgments. The current management adjustment represents a significant portion of the Company’s ACL and is comprised of the estimated impact to ACL from the impact of inflation and the associated monetary policy response and the impact of global market disruption.

The following tables present the activity in the allowance for credit losses by class for the years ended December 31, 2024, 2023, and 2022.

December 31, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Provision (reversal) for credit losses

 

 

1,525

 

 

 

(1,290

)

 

 

681

 

 

 

1,464

 

 

 

(859

)

 

 

1,025

 

 

 

2,546

 

Initial PCD on Acquired loans

 

 

 

 

 

128

 

 

 

227

 

 

 

330

 

 

 

306

 

 

 

9

 

 

 

1,000

 

Loans charged-off

 

 

(97

)

 

 

(3,185

)

 

 

(183

)

 

 

(100

)

 

 

(28

)

 

 

(1,023

)

 

 

(4,616

)

Recoveries

 

 

44

 

 

 

398

 

 

 

44

 

 

 

92

 

 

 

25

 

 

 

214

 

 

 

817

 

Total ending allowance balance

 

$

14,948

 

 

$

14,005

 

 

$

8,553

 

 

$

3,504

 

 

$

439

 

 

$

1,818

 

 

$

43,267

 

 

December 31, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

Provision (reversal) for credit losses

 

 

(3,330

)

 

 

6,703

 

 

 

(806

)

 

 

945

 

 

 

(1,509

)

 

 

(130

)

 

 

1,873

 

Loans charged-off

 

 

(20

)

 

 

(3,791

)

 

 

(80

)

 

 

(54

)

 

 

(108

)

 

 

(901

)

 

 

(4,954

)

Recoveries

 

 

95

 

 

 

91

 

 

 

62

 

 

 

8

 

 

 

155

 

 

 

343

 

 

 

754

 

Total ending allowance balance

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

December 31, 2022

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

22,478

 

 

$

12,248

 

 

$

5,560

 

 

$

2,235

 

 

$

3,756

 

 

$

2,088

 

 

$

48,365

 

Provision (reversal) for credit losses

 

 

(4,554

)

 

 

3,293

 

 

 

3,104

 

 

 

(1,389

)

 

 

(1,264

)

 

 

935

 

 

 

125

 

Loans charged-off

 

 

(1,297

)

 

 

(857

)

 

 

(99

)

 

 

(35

)

 

 

(46

)

 

 

(1,009

)

 

 

(3,343

)

Recoveries

 

 

104

 

 

 

267

 

 

 

43

 

 

 

8

 

 

 

11

 

 

 

267

 

 

 

700

 

Total ending allowance balance

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

 

 

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on impairment method as of December 31, 2024, and 2023.

December 31, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

1,053

 

 

$

1,618

 

 

$

1,167

 

 

$

701

 

 

$

147

 

 

$

201

 

 

$

4,887

 

Collectively evaluated for credit losses

 

 

13,895

 

 

 

12,387

 

 

 

7,386

 

 

 

2,803

 

 

 

292

 

 

 

1,617

 

 

 

38,380

 

Total

 

$

14,948

 

 

$

14,005

 

 

$

8,553

 

 

$

3,504

 

 

$

439

 

 

$

1,818

 

 

$

43,267

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

7,854

 

 

$

8,593

 

 

$

4,996

 

 

$

5,839

 

 

$

1,740

 

 

$

871

 

 

$

29,893

 

Collectively evaluated for credit losses

 

 

1,822,660

 

 

 

650,272

 

 

 

561,770

 

 

 

261,409

 

 

 

85,599

 

 

 

89,213

 

 

 

3,470,923

 

Total

 

$

1,830,514

 

 

$

658,865

 

 

$

566,766

 

 

$

267,248

 

 

$

87,339

 

 

$

90,084

 

 

$

3,500,816

 

December 31, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

582

 

 

$

1,644

 

 

$

1,113

 

 

$

674

 

 

$

598

 

 

$

154

 

 

$

4,765

 

Collectively evaluated for credit losses

 

 

12,894

 

 

 

16,310

 

 

 

6,671

 

 

 

1,044

 

 

 

397

 

 

 

1,439

 

 

 

38,755

 

Total

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

6,031

 

 

$

5,498

 

 

$

7,495

 

 

$

4,672

 

 

$

3,598

 

 

$

669

 

 

$

27,963

 

Collectively evaluated for credit losses

 

 

1,753,824

 

 

 

592,829

 

 

 

548,833

 

 

 

191,442

 

 

 

114,989

 

 

 

103,021

 

 

 

3,304,938

 

Total

 

$

1,759,855

 

 

$

598,327

 

 

$

556,328

 

 

$

196,114

 

 

$

118,587

 

 

$

103,690

 

 

$

3,332,901

 

 

 

The following table presents information related to non-accrual loans at December 31, 2024.

December 31, 2024

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,068

 

 

$

3,068

 

 

$

 

 

$

3,542

 

 

$

104

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

398

 

 

 

 

Residential real estate

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Agricultural real estate

 

 

2,490

 

 

 

2,014

 

 

 

 

 

 

2,009

 

 

 

140

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

109

 

 

 

 

Consumer

 

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

5,608

 

 

 

5,082

 

 

 

 

 

 

6,058

 

 

 

245

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

4,719

 

 

 

4,390

 

 

 

1,015

 

 

 

3,382

 

 

 

105

 

Commercial and industrial

 

 

12,424

 

 

 

7,798

 

 

 

1,482

 

 

 

6,760

 

 

 

164

 

Residential real estate

 

 

5,260

 

 

 

4,670

 

 

 

1,145

 

 

 

5,011

 

 

 

40

 

Agricultural real estate

 

 

5,594

 

 

 

3,737

 

 

 

697

 

 

 

3,520

 

 

 

10

 

Agricultural

 

 

953

 

 

 

592

 

 

 

73

 

 

 

1,390

 

 

 

6

 

Consumer

 

 

846

 

 

 

781

 

 

 

187

 

 

 

706

 

 

 

22

 

Subtotal

 

 

29,796

 

 

 

21,968

 

 

 

4,599

 

 

 

20,769

 

 

 

347

 

Total

 

$

35,404

 

 

$

27,050

 

 

$

4,599

 

 

$

26,827

 

 

$

592

 

 

The above table presents interest income for the twelve months ended December 31, 2024. Interest income recognized in the above table was substantially recognized on the cash basis. The recorded investment in loans excludes accrued interest receivable due to immateriality.

The following table presents information related to non-accrual loans at December 31, 2023.

December 31, 2023

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,948

 

 

$

3,376

 

 

$

 

 

$

2,117

 

 

$

53

 

Commercial and industrial

 

 

2,925

 

 

 

 

 

 

 

 

 

251

 

 

 

1

 

Residential real estate

 

 

21

 

 

 

 

 

 

 

 

 

5

 

 

 

1

 

Agricultural real estate

 

 

1,342

 

 

 

948

 

 

 

 

 

 

939

 

 

 

 

Agricultural

 

 

2,303

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Consumer

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Subtotal

 

 

10,562

 

 

 

4,324

 

 

 

 

 

 

3,312

 

 

 

59

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2,297

 

 

 

2,071

 

 

 

455

 

 

 

1,214

 

 

 

37

 

Commercial and industrial

 

 

8,452

 

 

 

5,041

 

 

 

1,335

 

 

 

5,059

 

 

 

249

 

Residential real estate

 

 

7,605

 

 

 

7,251

 

 

 

1,086

 

 

 

3,912

 

 

 

156

 

Agricultural real estate

 

 

4,753

 

 

 

3,266

 

 

 

660

 

 

 

1,950

 

 

 

1

 

Agricultural

 

 

2,946

 

 

 

2,470

 

 

 

481

 

 

 

2,791

 

 

 

1

 

Consumer

 

 

689

 

 

 

603

 

 

 

150

 

 

 

477

 

 

 

17

 

Subtotal

 

 

26,742

 

 

 

20,702

 

 

 

4,167

 

 

 

15,403

 

 

 

461

 

Total

 

$

37,304

 

 

$

25,026

 

 

$

4,167

 

 

$

18,715

 

 

$

520

 

The above table presents interest income for the twelve months ended December 31, 2023. Interest income recognized in the above table was substantially recognized on the cash basis. The recorded investment in loans excludes accrued interest receivable due to immateriality.

 

 

The following table presents the amount of non-accrual interest income written off for the twelve months ended December 31, 2024, 2023 and 2022.

 

 

 

2024

 

 

2023

 

 

2022

 

Commercial real estate

 

$

227

 

 

$

115

 

 

$

87

 

Commercial and industrial

 

 

405

 

 

 

309

 

 

 

226

 

Residential real estate

 

 

55

 

 

 

277

 

 

 

30

 

Agricultural real estate

 

 

203

 

 

 

6

 

 

 

5

 

Agricultural

 

 

103

 

 

 

2

 

 

 

6

 

Consumer

 

 

16

 

 

 

10

 

 

 

11

 

Total

 

$

1,009

 

 

$

719

 

 

$

365

 

The following tables present the aging of the recorded investment in past due loans as of December 31, 2024 and 2023, by portfolio and class of loans.

December 31, 2024

 

30 – 59
Days
Past Due

 

 

60 – 89
Days
Past Due

 

 

Greater Than
90 Days Past
Due Still On
Accrual

 

 

Non-accrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

3,502

 

 

$

2,030

 

 

$

156

 

 

$

7,458

 

 

$

1,817,368

 

 

$

1,830,514

 

Commercial and industrial

 

 

1,314

 

 

 

644

 

 

 

25

 

 

 

7,798

 

 

 

649,084

 

 

 

658,865

 

Residential real estate

 

 

2,396

 

 

 

634

 

 

 

 

 

 

4,670

 

 

 

559,066

 

 

 

566,766

 

Agricultural real estate

 

 

457

 

 

 

312

 

 

 

 

 

 

5,751

 

 

 

260,728

 

 

 

267,248

 

Agricultural

 

 

411

 

 

 

80

 

 

 

 

 

 

592

 

 

 

86,256

 

 

 

87,339

 

Consumer

 

 

666

 

 

 

196

 

 

 

 

 

 

781

 

 

 

88,441

 

 

 

90,084

 

Total

 

$

8,746

 

 

$

3,896

 

 

$

181

 

 

$

27,050

 

 

$

3,460,943

 

 

$

3,500,816

 

December 31, 2023

 

30 – 59
Days
Past Due

 

 

60 – 89
Days
Past Due

 

 

Greater Than
90 Days Past
Due Still On
Accrual

 

 

Non-accrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

2,397

 

 

$

198

 

 

$

189

 

 

$

5,447

 

 

$

1,751,624

 

 

$

1,759,855

 

Commercial and industrial

 

 

1,853

 

 

 

2,713

 

 

 

71

 

 

 

5,041

 

 

 

588,649

 

 

 

598,327

 

Residential real estate

 

 

1,444

 

 

 

676

 

 

 

 

 

 

7,251

 

 

 

546,957

 

 

 

556,328

 

Agricultural real estate

 

 

949

 

 

 

 

 

 

 

 

 

4,214

 

 

 

190,951

 

 

 

196,114

 

Agricultural

 

 

559

 

 

 

65

 

 

 

19

 

 

 

2,470

 

 

 

115,474

 

 

 

118,587

 

Consumer

 

 

443

 

 

 

118

 

 

 

 

 

 

603

 

 

 

102,526

 

 

 

103,690

 

Total

 

$

7,645

 

 

$

3,770

 

 

$

279

 

 

$

25,026

 

 

$

3,296,181

 

 

$

3,332,901

 

 

Allowance for Credit Losses on Off-Balance-Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk from a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance-sheet credit exposures is adjusted as a provision for credit loss expense recognized within other non-interest expense on the consolidated statements of income and included in other liabilities on the consolidated balance sheets. The estimated credit loss includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The estimate of expected credit loss is based on the historical loss rate for the class of loan the commitments would be classified as if funded.

The following table lists allowance for credit losses on off-balance sheet credit exposures as of December 31, 2024 and 2023.

 

 

 

December 31, 2024

 

 

December 31, 2023

 

Commercial real estate

 

$

188

 

 

$

285

 

Commercial and industrial

 

 

1,170

 

 

 

1,053

 

Residential real estate

 

 

69

 

 

 

35

 

Agricultural real estate

 

 

1

 

 

 

2

 

Agricultural

 

 

12

 

 

 

3

 

Consumer

 

 

2

 

 

 

247

 

Total

 

$

1,442

 

 

$

1,625

 

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. Consumer loans are considered unclassified credits unless downgraded due to payment status or reviewed as part of a larger credit relationship. The Company uses the following definitions for risk ratings:

Pass: Loans classified as pass include all loans that do not fall under one of the three following categories. These loans are considered unclassified.

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date. These loans are considered classified.

Substandard: Loans 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 have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. These loans are considered classified.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. These loans are considered classified.

Based on the most recent analysis performed, the risk category of loans by type and year of origination, at December 31, 2024, is as follows.

December 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

332,078

 

 

$

191,947

 

 

$

337,048

 

 

$

162,180

 

 

$

148,732

 

 

$

166,614

 

 

$

474,324

 

 

$

855

 

 

$

1,813,778

 

Special Mention

 

 

331

 

 

 

 

 

 

103

 

 

 

 

 

 

 

 

 

378

 

 

 

497

 

 

 

 

 

 

1,309

 

Substandard

 

 

795

 

 

 

459

 

 

 

3,693

 

 

 

3,499

 

 

 

365

 

 

 

6,277

 

 

 

339

 

 

 

 

 

 

15,427

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

333,204

 

 

$

192,406

 

 

$

340,844

 

 

$

165,679

 

 

$

149,097

 

 

$

173,269

 

 

$

475,160

 

 

$

855

 

 

$

1,830,514

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

114,421

 

 

$

78,335

 

 

$

69,294

 

 

$

32,227

 

 

$

53,119

 

 

$

16,902

 

 

$

261,227

 

 

$

994

 

 

$

626,519

 

Special Mention

 

 

121

 

 

 

 

 

 

160

 

 

 

18

 

 

 

 

 

 

870

 

 

 

131

 

 

 

 

 

 

1,300

 

Substandard

 

 

8,256

 

 

 

8,189

 

 

 

315

 

 

 

274

 

 

 

1,113

 

 

 

1,592

 

 

 

10,563

 

 

 

667

 

 

 

30,969

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

Total commercial and industrial

 

$

122,798

 

 

$

86,524

 

 

$

69,769

 

 

$

32,519

 

 

$

54,232

 

 

$

19,441

 

 

$

271,921

 

 

$

1,661

 

 

$

658,865

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,981

 

 

$

33,933

 

 

$

35,687

 

 

$

260,180

 

 

$

7,622

 

 

$

130,242

 

 

$

66,981

 

 

$

572

 

 

$

561,198

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300

 

 

 

72

 

 

 

 

 

 

372

 

Substandard

 

 

 

 

 

195

 

 

 

253

 

 

 

403

 

 

 

123

 

 

 

3,370

 

 

 

807

 

 

 

45

 

 

 

5,196

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

25,981

 

 

$

34,128

 

 

$

35,940

 

 

$

260,583

 

 

$

7,745

 

 

$

133,912

 

 

$

67,860

 

 

$

617

 

 

$

566,766

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

52,369

 

 

$

16,936

 

 

$

24,551

 

 

$

11,468

 

 

$

20,508

 

 

$

36,834

 

 

$

95,410

 

 

$

277

 

 

$

258,353

 

Special Mention

 

 

1,541

 

 

 

 

 

 

151

 

 

 

 

 

 

 

 

 

138

 

 

 

595

 

 

 

 

 

 

2,425

 

Substandard

 

 

 

 

 

2,054

 

 

 

56

 

 

 

571

 

 

 

76

 

 

 

3,659

 

 

 

54

 

 

 

 

 

 

6,470

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

53,910

 

 

$

18,990

 

 

$

24,758

 

 

$

12,039

 

 

$

20,584

 

 

$

40,631

 

 

$

96,059

 

 

$

277

 

 

$

267,248

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,428

 

 

$

4,045

 

 

$

5,364

 

 

$

2,576

 

 

$

3,674

 

 

$

1,308

 

 

$

53,757

 

 

$

49

 

 

$

86,201

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

32

 

Substandard

 

 

45

 

 

 

185

 

 

 

19

 

 

 

274

 

 

 

404

 

 

 

36

 

 

 

143

 

 

 

 

 

 

1,106

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

15,473

 

 

$

4,230

 

 

$

5,383

 

 

$

2,850

 

 

$

4,078

 

 

$

1,376

 

 

$

53,900

 

 

$

49

 

 

$

87,339

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,412

 

 

$

17,503

 

 

$

14,157

 

 

$

5,765

 

 

$

2,732

 

 

$

2,724

 

 

$

11,007

 

 

$

 

 

$

89,300

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

13

 

 

 

234

 

 

 

289

 

 

 

170

 

 

 

43

 

 

 

35

 

 

 

 

 

 

 

 

 

784

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

35,425

 

 

$

17,737

 

 

$

14,446

 

 

$

5,935

 

 

$

2,775

 

 

$

2,759

 

 

$

11,007

 

 

$

 

 

$

90,084

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

575,689

 

 

$

342,699

 

 

$

486,101

 

 

$

474,396

 

 

$

236,387

 

 

$

354,624

 

 

$

962,706

 

 

$

2,747

 

 

$

3,435,349

 

Special Mention

 

 

1,993

 

 

 

 

 

 

414

 

 

 

18

 

 

 

 

 

 

1,718

 

 

 

1,295

 

 

 

 

 

 

5,438

 

Substandard

 

 

9,109

 

 

 

11,316

 

 

 

4,625

 

 

 

5,191

 

 

 

2,124

 

 

 

14,969

 

 

 

11,906

 

 

 

712

 

 

 

59,952

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

Total loans

 

$

586,791

 

 

$

354,015

 

 

$

491,140

 

 

$

479,605

 

 

$

238,511

 

 

$

371,388

 

 

$

975,907

 

 

$

3,459

 

 

$

3,500,816

 

 

 

The risk category of loans by type and year of origination, at December 31, 2023, is as follows.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

212,229

 

 

$

379,233

 

 

$

253,837

 

 

$

179,935

 

 

$

75,472

 

 

$

186,073

 

 

$

461,346

 

 

$

753

 

 

$

1,748,878

 

Special Mention

 

 

257

 

 

 

 

 

 

119

 

 

 

 

 

 

 

 

 

399

 

 

 

 

 

 

 

 

 

775

 

Substandard

 

 

84

 

 

 

2,501

 

 

 

3,481

 

 

 

256

 

 

 

1,463

 

 

 

2,336

 

 

 

81

 

 

 

 

 

 

10,202

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

212,570

 

 

$

381,734

 

 

$

257,437

 

 

$

180,191

 

 

$

76,935

 

 

$

188,808

 

 

$

461,427

 

 

$

753

 

 

$

1,759,855

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

128,598

 

 

$

110,817

 

 

$

54,416

 

 

$

49,557

 

 

$

29,931

 

 

$

7,293

 

 

$

204,237

 

 

$

1,780

 

 

$

586,629

 

Special Mention

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

 

 

992

 

 

 

 

 

 

 

 

 

1,007

 

Substandard

 

 

1,317

 

 

 

468

 

 

 

230

 

 

 

2,922

 

 

 

237

 

 

 

2,171

 

 

 

3,346

 

 

 

 

 

 

10,691

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

129,915

 

 

$

111,285

 

 

$

54,661

 

 

$

52,479

 

 

$

30,168

 

 

$

10,456

 

 

$

207,583

 

 

$

1,780

 

 

$

598,327

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,040

 

 

$

29,766

 

 

$

277,611

 

 

$

5,183

 

 

$

12,506

 

 

$

130,144

 

 

$

57,699

 

 

$

1,065

 

 

$

549,014

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

213

 

 

 

187

 

 

 

22

 

 

 

156

 

 

 

1,960

 

 

 

4,710

 

 

 

66

 

 

 

7,314

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

35,040

 

 

$

29,979

 

 

$

277,798

 

 

$

5,205

 

 

$

12,662

 

 

$

132,104

 

 

$

62,409

 

 

$

1,131

 

 

$

556,328

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

22,368

 

 

$

26,762

 

 

$

17,987

 

 

$

18,551

 

 

$

10,653

 

 

$

20,039

 

 

$

74,010

 

 

$

289

 

 

$

190,659

 

Special Mention

 

 

903

 

 

 

158

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

605

 

 

 

 

 

 

1,830

 

Substandard

 

 

40

 

 

 

 

 

 

24

 

 

 

 

 

 

101

 

 

 

3,423

 

 

 

37

 

 

 

 

 

 

3,625

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

23,311

 

 

$

26,920

 

 

$

18,011

 

 

$

18,551

 

 

$

10,754

 

 

$

23,626

 

 

$

74,652

 

 

$

289

 

 

$

196,114

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,424

 

 

$

7,363

 

 

$

4,815

 

 

$

7,148

 

 

$

1,385

 

 

$

3,809

 

 

$

78,285

 

 

$

55

 

 

$

115,284

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

9

 

 

 

 

 

 

42

 

Substandard

 

 

39

 

 

 

10

 

 

 

464

 

 

 

629

 

 

 

1,861

 

 

 

52

 

 

 

206

 

 

 

 

 

 

3,261

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

12,463

 

 

$

7,373

 

 

$

5,279

 

 

$

7,777

 

 

$

3,246

 

 

$

3,894

 

 

$

78,500

 

 

$

55

 

 

$

118,587

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

47,019

 

 

$

24,620

 

 

$

10,384

 

 

$

4,841

 

 

$

1,281

 

 

$

2,885

 

 

$

12,035

 

 

$

1

 

 

$

103,066

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

50

 

 

 

241

 

 

 

163

 

 

 

98

 

 

 

49

 

 

 

23

 

 

 

 

 

 

 

 

 

624

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

47,069

 

 

$

24,861

 

 

$

10,547

 

 

$

4,939

 

 

$

1,330

 

 

$

2,908

 

 

$

12,035

 

 

$

1

 

 

$

103,690

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

457,678

 

 

$

578,561

 

 

$

619,050

 

 

$

265,215

 

 

$

131,228

 

 

$

350,243

 

 

$

887,612

 

 

$

3,943

 

 

$

3,293,530

 

Special Mention

 

 

1,160

 

 

 

158

 

 

 

134

 

 

 

 

 

 

 

 

 

1,588

 

 

 

614

 

 

 

 

 

 

3,654

 

Substandard

 

 

1,530

 

 

 

3,433

 

 

 

4,549

 

 

 

3,927

 

 

 

3,867

 

 

 

9,965

 

 

 

8,380

 

 

 

66

 

 

 

35,717

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

460,368

 

 

$

582,152

 

 

$

623,733

 

 

$

269,142

 

 

$

135,095

 

 

$

361,796

 

 

$

896,606

 

 

$

4,009

 

 

$

3,332,901

 

 

 

The following table discloses the charge-off and recovery activity by loan type and year of origination at December 31, 2024.

 

 

December 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(17

)

 

$

 

 

$

 

 

$

 

 

$

(80

)

 

$

 

 

$

(97

)

Gross recoveries

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

1

 

 

 

34

 

 

 

1

 

 

 

 

 

 

44

 

Net charge-offs

 

$

 

 

$

 

 

$

(9

)

 

$

 

 

$

1

 

 

$

34

 

 

$

(79

)

 

$

 

 

$

(53

)

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(31

)

 

$

(360

)

 

$

(176

)

 

$

(486

)

 

$

(839

)

 

$

(1,293

)

 

$

 

 

$

(3,185

)

Gross recoveries

 

 

 

 

 

 

 

 

247

 

 

 

13

 

 

 

21

 

 

 

56

 

 

 

59

 

 

 

2

 

 

 

398

 

Net charge-offs

 

$

 

 

$

(31

)

 

$

(113

)

 

$

(163

)

 

$

(465

)

 

$

(783

)

 

$

(1,234

)

 

$

2

 

 

$

(2,787

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(134

)

 

$

(2

)

 

$

 

 

$

(21

)

 

$

(26

)

 

$

 

 

$

(183

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

39

 

 

 

4

 

 

 

 

 

 

44

 

Net charge-offs

 

$

 

 

$

 

 

$

(134

)

 

$

(1

)

 

$

 

 

$

18

 

 

$

(22

)

 

$

 

 

$

(139

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(11

)

 

$

(12

)

 

$

(1

)

 

$

(76

)

 

$

 

 

$

 

 

$

(100

)

Gross recoveries

 

 

4

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

78

 

 

 

 

 

 

 

 

 

92

 

Net charge-offs

 

$

4

 

 

$

 

 

$

(1

)

 

$

(12

)

 

$

(1

)

 

$

2

 

 

$

 

 

$

 

 

$

(8

)

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(2

)

 

$

(25

)

 

$

(1

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(28

)

Gross recoveries

 

 

 

 

 

1

 

 

 

22

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

25

 

Net charge-offs

 

$

 

 

$

(1

)

 

$

(3

)

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

(3

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(206

)

 

$

(105

)

 

$

(216

)

 

$

(183

)

 

$

(49

)

 

$

(191

)

 

$

(73

)

 

$

 

 

$

(1,023

)

Gross recoveries

 

 

8

 

 

 

10

 

 

 

19

 

 

 

34

 

 

 

10

 

 

 

122

 

 

 

11

 

 

 

 

 

 

214

 

Net charge-offs

 

$

(198

)

 

$

(95

)

 

$

(197

)

 

$

(149

)

 

$

(39

)

 

$

(69

)

 

$

(62

)

 

$

 

 

$

(809

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(206

)

 

$

(138

)

 

$

(763

)

 

$

(374

)

 

$

(536

)

 

$

(1,127

)

 

$

(1,472

)

 

$

 

 

$

(4,616

)

Gross recoveries

 

 

12

 

 

 

11

 

 

 

306

 

 

 

49

 

 

 

33

 

 

 

329

 

 

 

75

 

 

 

2

 

 

 

817

 

Net charge-offs

 

$

(194

)

 

$

(127

)

 

$

(457

)

 

$

(325

)

 

$

(503

)

 

$

(798

)

 

$

(1,397

)

 

$

2

 

 

$

(3,799

)

 

The following table discloses the charge-off and recovery activity by loan type and year of origination at December 31, 2023.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(11

)

 

$

(9

)

 

$

 

 

$

 

 

$

(20

)

Gross recoveries

 

 

 

 

 

63

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

95

 

Net charge-offs

 

$

 

 

$

63

 

 

$

 

 

$

 

 

$

(11

)

 

$

23

 

 

$

 

 

$

 

 

$

75

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(10

)

 

$

(226

)

 

$

(22

)

 

$

(18

)

 

$

(2

)

 

$

(25

)

 

$

(3,488

)

 

$

 

 

$

(3,791

)

Gross recoveries

 

 

 

 

 

32

 

 

 

 

 

 

15

 

 

 

 

 

 

10

 

 

 

34

 

 

 

 

 

 

91

 

Net charge-offs

 

$

(10

)

 

$

(194

)

 

$

(22

)

 

$

(3

)

 

$

(2

)

 

$

(15

)

 

$

(3,454

)

 

$

 

 

$

(3,700

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(14

)

 

$

(62

)

 

$

(4

)

 

$

 

 

$

(80

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62

 

 

 

 

 

 

 

 

 

62

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(14

)

 

$

 

 

$

(4

)

 

$

 

 

$

(18

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(4

)

 

$

(50

)

 

$

 

 

$

(54

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

8

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

4

 

 

$

(50

)

 

$

 

 

$

(46

)

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

 

 

$

(108

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

 

 

 

 

 

 

155

 

Net charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

154

 

 

$

 

 

$

 

 

$

47

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(240

)

 

$

(168

)

 

$

(120

)

 

$

(58

)

 

$

(51

)

 

$

(186

)

 

$

(78

)

 

$

 

 

$

(901

)

Gross recoveries

 

 

20

 

 

 

53

 

 

 

58

 

 

 

22

 

 

 

24

 

 

 

152

 

 

 

14

 

 

 

 

 

 

343

 

Net charge-offs

 

$

(220

)

 

$

(115

)

 

$

(62

)

 

$

(36

)

 

$

(27

)

 

$

(34

)

 

$

(64

)

 

$

 

 

$

(558

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(250

)

 

$

(394

)

 

$

(249

)

 

$

(76

)

 

$

(78

)

 

$

(287

)

 

$

(3,620

)

 

$

 

 

$

(4,954

)

Gross recoveries

 

 

20

 

 

 

148

 

 

 

58

 

 

 

37

 

 

 

24

 

 

 

419

 

 

 

48

 

 

 

 

 

 

754

 

Net charge-offs

 

$

(230

)

 

$

(246

)

 

$

(191

)

 

$

(39

)

 

$

(54

)

 

$

132

 

 

$

(3,572

)

 

$

 

 

$

(4,200

)

 

Modifications to Debtors Experiencing Financial Difficulty

The following table presents the amortized cost basis of loans at December 31, 2024, and 2023, that were both experiencing financial difficulty and modified during the twelve months ended December 31, 2024 and 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

 

 

December 31, 2024

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

1,515

 

 

$

 

 

$

9,933

 

 

$

11,448

 

 

0.63

%

Commercial and industrial

 

 

3,667

 

 

 

2,470

 

 

 

 

 

 

1,736

 

 

 

7,873

 

 

1.19

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

3,222

 

 

 

 

 

 

 

 

 

3,222

 

 

1.21

%

Agricultural

 

 

 

 

 

1,641

 

 

 

 

 

 

168

 

 

 

1,809

 

 

2.07

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

3,667

 

 

$

8,848

 

 

$

 

 

$

11,837

 

 

$

24,352

 

 

0.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

3,547

 

 

$

3,547

 

 

0.20

%

Commercial and industrial

 

 

 

 

 

1,433

 

 

 

 

 

 

11,492

 

 

 

12,925

 

 

2.16

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

12

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

858

 

 

 

 

 

 

1,098

 

 

 

1,956

 

 

1.00

%

Agricultural

 

 

122

 

 

 

 

 

 

 

 

 

421

 

 

 

543

 

 

0.46

%

Consumer

 

 

 

 

 

 

 

 

21

 

 

 

 

 

 

21

 

 

0.02

%

Total

 

$

122

 

 

$

2,291

 

 

$

21

 

 

$

16,570

 

 

$

19,004

 

 

0.57

%

 

At December 31, 2024, and 2023, there were $1,145 and $849 in commitments to lend additional amounts on these loans.

At modification date, the Company considers loans modified to borrowers in financial distress as loans that do not share similar risk characteristics with collectively evaluated loans at modification date for the purposes of calculating the allowance for credit losses. These loans will be evaluated for credit losses based on either discounted cash flows or the fair value of collateral at modification date; however, subsequent to the modification date these loans will be evaluated for credit losses as part of the collectively evaluated pools after a period of ongoing performance under the terms of the modified loan.

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified during the twelve months ended December 31, 2024, and 2023.

 

December 31, 2024

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

 

 

$

 

 

$

643

 

 

$

643

 

Commercial and industrial

 

 

393

 

 

 

2,967

 

 

 

617

 

 

 

3,977

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

393

 

 

$

2,967

 

 

$

1,260

 

 

$

4,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

258

 

 

$

 

 

$

 

 

$

258

 

Commercial and industrial

 

 

 

 

 

211

 

 

 

 

 

 

211

 

Residential real estate

 

 

 

 

 

 

 

 

11

 

 

 

11

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

122

 

 

 

 

 

 

 

 

 

122

 

Consumer

 

 

21

 

 

 

 

 

 

 

 

 

21

 

Total

 

$

401

 

 

$

211

 

 

$

11

 

 

$

623

 

 

 

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the twelve months ended December 31, 2024, and 2023.

 

December 31, 2024

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.41

 

Commercial and industrial

 

 

 

 

 

 

%

 

0.70

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

 

%

 

5.16

 

Agricultural

 

 

 

 

 

 

%

 

0.80

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

1.24

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.36

 

Commercial and industrial

 

 

2,254

 

 

 

 

%

 

1.05

 

Residential real estate

 

 

 

 

 

 

%

 

3.42

 

Agricultural real estate

 

 

 

 

 

 

%

 

0.85

 

Agricultural

 

 

 

 

 

 

%

 

0.58

 

Consumer

 

 

 

 

 

 

%

 

2.16

 

Total loans

 

$

2,254

 

 

 

 

%

 

0.81