XML 48 R38.htm IDEA: XBRL DOCUMENT v3.24.1
Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2023
Allowance for Credit Loss [Abstract]  
Summary of Allowance for Credit Losses by Loan Segment

The following tables summarize the activity in the allowance for credit losses by loan segment for the year ended December 31, 2023.

 

 

Beginning balance

 

 

Impact of adopting ASC 326

 

 

Allowance for credit loss on PCD acquired loans

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for credit losses

 

 

Ending balance

 

(In Thousands)

 

For the Year Ended December 31, 2023

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and farmland

 

$

279

 

 

$

(190

)

 

$

 

 

$

 

 

$

 

 

$

(77

)

 

$

12

 

Construction

 

 

274

 

 

 

513

 

 

 

39

 

 

 

 

 

 

 

 

 

133

 

 

 

959

 

Commercial & industrial

 

 

583

 

 

 

283

 

 

 

303

 

 

 

(200

)

 

 

1

 

 

 

1,970

 

 

 

2,940

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

480

 

 

 

340

 

 

 

97

 

 

 

 

 

 

 

 

 

566

 

 

 

1,483

 

Owner occupied

 

 

635

 

 

 

760

 

 

 

1,816

 

 

 

 

 

 

 

 

 

3,361

 

 

 

6,572

 

Non-owner occupied

 

 

1,116

 

 

 

3,195

 

 

 

1,937

 

 

 

 

 

 

 

 

 

(475

)

 

 

5,773

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

 

1,029

 

 

 

635

 

 

 

42

 

 

 

 

 

 

54

 

 

 

3,018

 

 

 

4,778

 

Second liens and lines of credit

 

 

218

 

 

 

140

 

 

 

64

 

 

 

 

 

 

61

 

 

 

589

 

 

 

1,072

 

Municipal

 

 

12

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

69

 

 

 

79

 

Consumer

 

 

40

 

 

 

(19

)

 

 

5

 

 

 

 

 

 

 

 

 

73

 

 

 

99

 

Total

 

$

4,666

 

 

$

5,655

 

 

$

4,303

 

 

$

(200

)

 

$

116

 

 

$

9,227

 

 

$

23,767

 

Summary of Amortized Cost Basis of Nonaccrual Loans and Loans Past due Over 89 Days Still Accruing

The following table presents the amortized cost basis of nonaccrual loans and loans past due over 89 days still accruing by segments of the loan portfolio.

 

 

As of December 31, 2023

 

(In Thousands)

 

Nonaccrual with No Allowance for Credit Loss

 

 

Nonaccrual with a related Allowance for Credit Loss

 

 

Total Nonaccrual

 

 

Loans past due over 89 days still accruing

 

Agriculture and farmland

 

$

 

 

$

 

 

$

 

 

$

 

Construction

 

 

191

 

 

 

 

 

 

191

 

 

 

 

Commercial & industrial

 

 

53

 

 

 

8

 

 

 

61

 

 

 

58

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,465

 

 

 

83

 

 

 

2,548

 

 

 

6

 

Non-owner occupied

 

 

948

 

 

 

281

 

 

 

1,229

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

 

2,346

 

 

 

361

 

 

 

2,707

 

 

 

149

 

Second liens and lines of credit

 

 

294

 

 

 

 

 

 

294

 

 

 

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

7

 

 

 

 

 

 

7

 

 

 

 

Total

 

$

6,304

 

 

$

733

 

 

$

7,037

 

 

$

213

 

 

Summary by Class of Loans, Carrying Value of Collateral Dependent Nonaccrual Loans and Type of Collateral

The following table presents, by class of loans, the carrying value of collateral dependent nonaccrual loans and type of collateral as of December 31, 2023

 

 

December 31, 2023

 

(In Thousands)

 

Real Estate

 

Business Assets

 

Other

 

Total

 

Agriculture and farmland loans

 

$

 

$

 

$

 

$

 

Construction

 

 

191

 

 

 

 

 

 

191

 

Commercial & industrial loans

 

 

 

 

61

 

 

 

 

61

 

Commercial real estate loans

 

 

 

 

 

 

 

 

 

     Multifamily

 

 

 

 

 

 

 

 

 

     Owner occupied

 

 

2,548

 

 

 

 

 

 

2,548

 

     Non-owner occupied

 

 

1,229

 

 

 

 

 

 

1,229

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

     First liens

 

 

2,707

 

 

 

 

 

 

2,707

 

     Second liens and lines of credit

 

 

294

 

 

 

 

 

 

294

 

Municipal

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

7

 

 

7

 

 

$

6,969

 

$

61

 

$

7

 

$

7,037

 

Summary of Aging Analysis of the Recorded Investment of Past-Due Loans

The following table presents an aging analysis of the recorded investment of past due loans at December 31, 2023.

 

 

December 31, 2023

 

(In Thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
  Loans

 

Agriculture and farmland

 

$

14

 

 

$

 

 

$

 

 

$

14

 

 

$

65,847

 

 

$

65,861

 

Construction

 

 

10

 

 

 

 

 

 

191

 

 

 

201

 

 

 

178,282

 

 

 

178,483

 

Commercial & industrial

 

 

46

 

 

 

1

 

 

 

118

 

 

 

165

 

 

 

238,178

 

 

 

238,343

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180,788

 

 

 

180,788

 

Owner occupied

 

 

156

 

 

 

2,802

 

 

 

137

 

 

 

3,095

 

 

 

498,637

 

 

 

501,732

 

Non-owner occupied

 

 

 

 

 

86

 

 

 

1,239

 

 

 

1,325

 

 

 

579,647

 

 

 

580,972

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

 

719

 

 

 

419

 

 

 

872

 

 

 

2,010

 

 

 

400,423

 

 

 

402,433

 

Second liens and lines of credit

 

 

279

 

 

 

128

 

 

 

97

 

 

 

504

 

 

 

70,243

 

 

 

70,747

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,756

 

 

 

16,756

 

Consumer

 

 

15

 

 

 

15

 

 

 

7

 

 

 

37

 

 

 

5,207

 

 

 

5,244

 

Total

 

$

1,239

 

 

$

3,451

 

 

$

2,661

 

 

$

7,351

 

 

$

2,234,008

 

 

$

2,241,359

 

The following tables present an aging analysis of the recorded investment of past-due loans.

 

 

December 31, 2022

 

(In Thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Purchased Credit Impaired Loans

 

 

Total
  Loans

 

 

Total > 90
Days and
  Accruing

 

Agriculture loans

 

$

193

 

 

$

48

 

 

$

149

 

 

$

390

 

 

$

15,201

 

 

$

 

 

$

15,591

 

 

$

149

 

Commercial and PPP loans

 

 

111

 

 

 

21

 

 

 

54

 

 

 

186

 

 

 

104,569

 

 

 

 

 

 

104,755

 

 

 

54

 

Commercial real estate loans

 

 

863

 

 

 

88

 

 

 

190

 

 

 

1,141

 

 

 

537,546

 

 

 

2,227

 

 

 

540,914

 

 

 

 

Residential real estate loans

 

 

2,474

 

 

 

137

 

 

 

1,176

 

 

 

3,787

 

 

 

246,863

 

 

 

182

 

 

 

250,832

 

 

 

540

 

Consumer loans

 

 

254

 

 

 

58

 

 

 

 

 

 

312

 

 

 

9,745

 

 

 

 

 

 

10,057

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,466

 

 

 

 

 

 

5,466

 

 

 

 

Total

 

$

3,895

 

 

$

352

 

 

$

1,569

 

 

$

5,816

 

 

$

919,390

 

 

$

2,409

 

 

$

927,615

 

 

$

743

 

 

Summary of Classes of the Loan Portfolio Summarized by the Internal Risk Rating System

The following table presents the classes of the loan portfolio summarized by the internal risk rating system as of December 31, 2023.

 

 

 

December 31, 2023

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Revolving loans converted to term

 

 

Total

 

Agriculture and farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,466

 

 

$

14,372

 

 

$

9,613

 

 

$

5,147

 

 

$

2,319

 

 

$

22,627

 

 

$

5,114

 

 

$

29

 

 

$

60,687

 

Special mention

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

811

 

 

 

1,206

 

 

 

342

 

 

 

 

 

 

2,389

 

Substandard or lower

 

 

13

 

 

 

 

 

 

15

 

 

 

121

 

 

 

 

 

 

2,576

 

 

 

60

 

 

 

 

 

 

2,785

 

Total Agriculture and farmland

 

$

1,479

 

 

$

14,372

 

 

$

9,658

 

 

$

5,268

 

 

$

3,130

 

 

$

26,409

 

 

$

5,516

 

 

$

29

 

 

$

65,861

 

Agriculture and farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

64,460

 

 

 

52,888

 

 

 

30,993

 

 

 

3,057

 

 

 

5,244

 

 

 

5,816

 

 

 

14,424

 

 

 

1,317

 

 

 

178,199

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93

 

 

 

 

 

 

93

 

Substandard or lower

 

 

 

 

 

 

 

 

 

 

 

98

 

 

 

 

 

 

 

 

 

 

 

 

93

 

 

 

191

 

Total Construction

 

 

64,460

 

 

 

52,888

 

 

 

30,993

 

 

 

3,155

 

 

 

5,244

 

 

 

5,816

 

 

 

14,517

 

 

 

1,410

 

 

 

178,483

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

29,776

 

 

 

33,213

 

 

 

25,315

 

 

 

14,018

 

 

 

4,429

 

 

 

9,110

 

 

 

120,747

 

 

 

68

 

 

 

236,676

 

Special mention

 

 

 

 

 

113

 

 

 

139

 

 

 

 

 

 

15

 

 

 

4

 

 

 

1,071

 

 

 

 

 

 

1,342

 

Substandard or lower

 

 

 

 

 

 

 

 

47

 

 

 

 

 

 

194

 

 

 

 

 

 

43

 

 

 

41

 

 

 

325

 

Total Commercial & industrial

 

 

29,776

 

 

 

33,326

 

 

 

25,501

 

 

 

14,018

 

 

 

4,638

 

 

 

9,114

 

 

 

121,861

 

 

 

109

 

 

 

238,343

 

Commercial & industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200

 

 

 

 

 

 

200

 

Commercial real estate - Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

14,918

 

 

 

80,127

 

 

 

50,320

 

 

 

18,871

 

 

 

6,031

 

 

 

8,351

 

 

 

298

 

 

 

 

 

 

178,916

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard or lower

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,872

 

 

 

 

 

 

 

 

 

1,872

 

Total Commercial real estate - Multifamily

 

 

14,918

 

 

 

80,127

 

 

 

50,320

 

 

 

18,871

 

 

 

6,031

 

 

 

10,223

 

 

 

298

 

 

 

 

 

 

180,788

 

Commercial real estate - Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Revolving loans converted to term

 

 

Total

 

Commercial real estate - Owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

61,336

 

 

 

135,472

 

 

 

98,261

 

 

 

51,485

 

 

 

39,174

 

 

 

91,315

 

 

 

8,852

 

 

 

6

 

 

 

485,901

 

Special mention

 

 

 

 

 

377

 

 

 

3,125

 

 

 

 

 

 

6,318

 

 

 

 

 

 

429

 

 

 

 

 

 

10,249

 

Substandard or lower

 

 

 

 

 

 

 

 

 

 

 

626

 

 

 

2,408

 

 

 

2,391

 

 

 

157

 

 

 

 

 

 

5,582

 

Total Commercial real estate - Owner occupied

 

 

61,336

 

 

 

135,849

 

 

 

101,386

 

 

 

52,111

 

 

 

47,900

 

 

 

93,706

 

 

 

9,438

 

 

 

6

 

 

 

501,732

 

Commercial real estate - Owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - Non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

58,335

 

 

 

174,248

 

 

 

126,009

 

 

 

56,468

 

 

 

64,301

 

 

 

93,193

 

 

 

6,376

 

 

 

86

 

 

 

579,016

 

Special mention

 

 

 

 

 

 

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42

 

Substandard or lower

 

 

 

 

 

 

 

 

325

 

 

 

 

 

 

56

 

 

 

1,284

 

 

 

249

 

 

 

 

 

 

1,914

 

Total Commercial real estate - Non-owner occupied

 

 

58,335

 

 

 

174,248

 

 

 

126,376

 

 

 

56,468

 

 

 

64,357

 

 

 

94,477

 

 

 

6,625

 

 

 

86

 

 

 

580,972

 

Commercial real estate - Non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

529

 

 

 

 

 

 

420

 

 

 

1,675

 

 

 

 

 

 

2,526

 

 

 

94

 

 

 

 

 

 

5,244

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard or lower

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real estate - Municipal

 

 

529

 

 

 

 

 

 

420

 

 

 

1,675

 

 

 

 

 

 

2,526

 

 

 

94

 

 

 

 

 

 

5,244

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

230,820

 

 

$

490,320

 

 

$

340,931

 

 

$

150,721

 

 

$

121,498

 

 

$

232,938

 

 

$

155,905

 

 

$

1,506

 

 

$

1,724,639

 

Special mention

 

 

 

 

 

490

 

 

 

3,336

 

 

 

 

 

 

7,144

 

 

 

1,210

 

 

 

1,935

 

 

 

 

 

 

14,115

 

Substandard or lower

 

 

13

 

 

 

 

 

 

387

 

 

 

845

 

 

 

2,658

 

 

 

8,123

 

 

 

509

 

 

 

134

 

 

 

12,669

 

Total

 

$

230,833

 

 

$

490,810

 

 

$

344,654

 

 

$

151,566

 

 

$

131,300

 

 

$

242,271

 

 

$

158,349

 

 

$

1,640

 

 

$

1,751,423

 

 

 

December 31, 2023

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving loans amortized cost basis

 

 

Revolving loans converted to term

 

 

Total

 

Residential real estate - First liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

45,236

 

 

$

99,877

 

 

$

99,972

 

 

$

43,063

 

 

$

23,404

 

 

$

80,456

 

 

$

8,982

 

 

$

 

 

$

400,990

 

Nonperforming

 

 

 

 

 

 

 

 

33

 

 

 

101

 

 

 

208

 

 

 

1,101

 

 

 

 

 

 

 

 

 

1,443

 

Total Residential real estate - First liens

 

$

45,236

 

 

$

99,877

 

 

$

100,005

 

 

$

43,164

 

 

$

23,612

 

 

$

81,557

 

 

$

8,982

 

 

$

 

 

$

402,433

 

Residential real estate - First liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - Second liens and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

1,207

 

 

 

1,818

 

 

 

386

 

 

 

184

 

 

 

336

 

 

 

2,270

 

 

 

64,396

 

 

 

 

 

 

70,597

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150

 

 

 

 

 

 

150

 

Total Residential real estate - Second liens and lines of credit

 

 

1,207

 

 

 

1,818

 

 

 

386

 

 

 

184

 

 

 

336

 

 

 

2,270

 

 

 

64,546

 

 

 

 

 

 

70,747

 

Residential real estate - Second liens and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

5,007

 

 

 

437

 

 

 

223

 

 

 

153

 

 

 

73

 

 

 

88

 

 

 

10,770

 

 

 

 

 

 

16,751

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

5

 

Total Consumer and other

 

 

5,007

 

 

 

437

 

 

 

223

 

 

 

153

 

 

 

73

 

 

 

88

 

 

 

10,775

 

 

 

 

 

 

16,756

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

51,450

 

 

$

102,132

 

 

$

100,581

 

 

$

43,400

 

 

$

23,813

 

 

$

82,814

 

 

$

84,148

 

 

$

 

 

$

488,338

 

Nonperforming

 

 

 

 

 

 

 

 

33

 

 

 

101

 

 

 

208

 

 

 

1,101

 

 

 

155

 

 

 

 

 

 

1,598

 

Total

 

$

51,450

 

 

$

102,132

 

 

$

100,614

 

 

$

43,501

 

 

$

24,021

 

 

$

83,915

 

 

$

84,303

 

 

$

 

 

$

489,936

 

Schedule Of Credit Deteriorated Loans

The Company has purchased loans for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of these loans is as follows.

 

(In Thousands)

 

2023

 

Purchase price of loans at acquisition

 

$

431,600

 

Allowance for credit losses at acquisition

 

 

4,303

 

Non-credit (discount) premium at acquisition

 

 

(16,981

)

Par value of acquired loans at acquisition

 

$

418,922

 

 

Summary of Allowances for Loan Losses by Loan Class

The following table summarizes the activity in the allowance for loan losses by loan class for the year ended December 31, 2022.

 

 

Agriculture
Loans

 

 

Commercial and PPP
Loans

 

 

Commercial
Real Estate
Loans

 

 

Residential
Real Estate
Loan

 

 

Consumer
Loans

 

 

Municipal
Loans

 

 

Unallocated
Loans

 

 

Total

 

(In Thousands)

 

For the Year Ended December 31, 2022

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

23

 

 

$

582

 

 

$

799

 

 

$

1,634

 

 

$

22

 

 

$

15

 

 

$

77

 

 

$

3,152

 

Charge-offs

 

 

 

 

 

(1

)

 

 

 

 

 

(3

)

 

 

(3

)

 

 

 

 

 

 

 

 

(7

)

Recoveries

 

 

 

 

 

32

 

 

 

 

 

 

197

 

 

 

2

 

 

 

 

 

 

 

 

 

231

 

Provision

 

 

10

 

 

 

(30

)

 

 

1,663

 

 

 

(292

)

 

 

19

 

 

 

(3

)

 

 

(77

)

 

 

1,290

 

Ending balance

 

$

33

 

 

$

583

 

 

$

2,462

 

 

$

1,536

 

 

$

40

 

 

$

12

 

 

$

 

 

$

4,666

 

Summary of Balance of Loans Individually Evaluated vs. Collectively Evaluated for Impairment

The following table illustrates the balance of loans individually evaluated vs. collectively evaluated for impairment at December 31, 2022.

 

 

Agriculture
Loans

 

 

Commercial and PPP
Loans

 

 

Commercial
Real Estate
Loans

 

 

Residential
Real Estate
Loan

 

 

Consumer
Loans

 

 

Municipal
Loans

 

 

Unallocated
Loans

 

 

Total

 

(In Thousands)

 

As of December 31, 2022

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

33

 

 

$

583

 

 

$

2,462

 

 

$

1,536

 

 

$

40

 

 

$

12

 

 

$

 

 

$

4,666

 

Ending balance: individually
   evaluated for impairment

 

$

 

 

$

20

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

20

 

Ending balance: collectively evaluated
   for impairment

 

$

33

 

 

$

563

 

 

$

2,462

 

 

$

1,536

 

 

$

40

 

 

$

12

 

 

$

 

 

$

4,646

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

15,591

 

 

$

104,755

 

 

$

540,914

 

 

$

250,832

 

 

$

10,057

 

 

$

5,466

 

 

 

 

 

$

927,615

 

Ending balance: individually
   evaluated for impairment

 

$

300

 

 

$

55

 

 

$

2,306

 

 

$

4,652

 

 

$

 

 

$

 

 

 

 

 

$

7,313

 

Ending balance: loans acquired with deteriorated credit
   quality

 

$

 

 

$

 

 

$

2,227

 

 

$

182

 

 

$

 

 

$

 

 

 

 

 

$

2,409

 

Ending balance: collectively evaluated
   for impairment

 

$

15,291

 

 

$

104,700

 

 

$

536,381

 

 

$

245,998

 

 

$

10,057

 

 

$

5,466

 

 

 

 

 

$

917,893

 

Summary of Activity for Accretable Yield of Purchased Credit-impaired Loans

The following table provides activity for the accretable yield of PCI loans for the year ended December 31, 2022.

(In Thousands)

 

December 31,
2022

 

Accretable yield, beginning of period

 

$

307

 

Additions

 

 

 

Accretion of income

 

 

(151

)

Reclassifications from nonaccretable difference due to improvement in expected cash flows

 

 

 

Other changes, net

 

 

(156

)

Accretable yield, end of period

 

$

 

Summary of Classes of the Loan Portfolio Summarized by the Internal Risk Rating System

The following table presents the classes of the loan portfolio summarized by the internal risk rating system as of December 31, 2022:

(In Thousands)

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

Pass

 

 

Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Agriculture loans

 

$

15,291

 

 

$

 

 

$

300

 

 

$

 

 

$

15,591

 

Commercial and PPP

 

 

101,980

 

 

 

2,721

 

 

 

54

 

 

 

 

 

 

104,755

 

Commercial real estate loans

 

 

533,864

 

 

 

2,516

 

 

 

4,534

 

 

 

 

 

 

540,914

 

Residential real estate loans

 

 

246,028

 

 

 

207

 

 

 

4,597

 

 

 

 

 

 

250,832

 

Consumer loans

 

 

10,057

 

 

 

 

 

 

 

 

 

 

 

 

10,057

 

Municipal loans

 

 

5,466

 

 

 

 

 

 

 

 

 

 

 

 

5,466

 

Total

 

$

912,686

 

 

$

5,444

 

 

$

9,485

 

 

$

 

 

$

927,615

 

Summary of Impaired Loans

The following tables present the recorded investment and unpaid principal balances for impaired loans and related allowance, if applicable. Also presented are the average recorded investments and the related amount of interest recognized during the time within the period that the impaired loans were impaired.

 

 

 

As of December 31, 2022

 

(In Thousands)

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Agriculture loans

 

$

300

 

 

$

300

 

 

$

 

Commercial loans

 

 

35

 

 

 

55

 

 

 

 

Commercial real estate loans

 

 

2,306

 

 

 

2,312

 

 

 

 

Residential real estate loans

 

 

4,652

 

 

 

4,683

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Agriculture loans

 

$

 

 

$

 

 

$

 

Commercial loans

 

 

20

 

 

 

20

 

 

 

20

 

Commercial real estate loans

 

 

 

 

 

 

 

 

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Agriculture loans

 

$

300

 

 

$

300

 

 

$

 

Commercial loans

 

 

55

 

 

 

75

 

 

 

20

 

Commercial real estate loans

 

 

2,306

 

 

 

2,312

 

 

 

 

Residential real estate loans

 

 

4,652

 

 

 

4,683

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

 

 

 

$

7,313

 

 

$

7,370

 

 

$

20

 

 

 

 

 

For the Year Ended December 31,

 

 

 

2022

 

(In Thousands)

 

Average
Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

Agriculture loans

 

$

200

 

 

$

9

 

Commercial loans

 

 

39

 

 

 

 

Commercial real estate loans

 

 

2,365

 

 

 

125

 

Residential real estate loans

 

 

4,772

 

 

 

159

 

Consumer loans

 

 

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

 

7,376

 

 

 

293

 

With an allowance recorded:

 

 

 

 

 

 

Agriculture loans

 

$

 

 

$

 

Commercial loans

 

 

23

 

 

 

1

 

Commercial real estate loans

 

 

 

 

 

 

Residential real estate loans

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

Municipal loans

 

 

 

 

 

 

 

 

23

 

 

 

1

 

 

 

 

 

 

 

 

Total

 

$

7,399

 

 

$

294

 

Summary of Portfolio of Nonaccrual Loans

The following table present nonaccrual loans by classes of the loan portfolio:

(In Thousands)

 

December 31,
2022

 

Commercial and PPP loans

 

$

35

 

Commercial real estate loans

 

 

231

 

Residential real estate loans

 

 

1,652

 

Total

 

$

1,918