XML 20 R12.htm IDEA: XBRL DOCUMENT v3.24.3
Loans Held for Investment and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Loans Held for Investment and Allowance for Credit Losses

Note 3 – Loans Held-for-Investment and Allowance for Credit Losses

For the periods ended September 30, 2024 and 2023, and December 31, 2023, the following tables outline the Company’s loan portfolio by the ten portfolio segments where applicable.

Loans held-for-investment by portfolio segment are as follows (dollars in thousands):

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

2023

 

Commercial:

 

 

 

 

 

 

 

 

 

C&I

 

$

1,175,774

 

 

$

1,108,240

 

 

$

1,164,811

 

Municipal

 

 

333,732

 

 

 

218,358

 

 

 

214,850

 

Total Commercial

 

 

1,509,506

 

 

 

1,326,598

 

 

 

1,379,661

 

Agricultural

 

 

83,269

 

 

 

81,876

 

 

 

84,890

 

Real Estate:

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,013,810

 

 

 

929,570

 

 

 

963,158

 

Farm

 

 

315,720

 

 

 

341,052

 

 

 

344,954

 

Non-Owner Occupied CRE

 

 

825,928

 

 

 

828,900

 

 

 

827,969

 

Owner Occupied CRE

 

 

1,086,750

 

 

 

1,002,913

 

 

 

1,037,281

 

Residential

 

 

2,112,196

 

 

 

1,788,913

 

 

 

1,834,593

 

Total Real Estate

 

 

5,354,404

 

 

 

4,891,348

 

 

 

5,007,955

 

Consumer:

 

 

 

 

 

 

 

 

 

Auto

 

 

618,103

 

 

 

540,382

 

 

 

521,859

 

Non-Auto

 

 

157,909

 

 

 

154,492

 

 

 

154,426

 

Total Consumer

 

 

776,012

 

 

 

694,874

 

 

 

676,285

 

      Total Loans

 

 

7,723,191

 

 

 

6,994,696

 

 

 

7,148,791

 

Less: Allowance for credit losses

 

 

(99,936

)

 

 

(89,714

)

 

 

(88,734

)

    Loans, net

 

$

7,623,255

 

 

$

6,904,982

 

 

$

7,060,057

 

 

Outstanding loan balances at September 30, 2024 and 2023, and December 31, 2023, are net of unearned income, including net deferred loan fees.

At September 30, 2024, $5,256,833,000 in loans held by our bank subsidiary were subject to blanket liens as security for a line of credit with the Federal Home Loan Bank of Dallas ("FHLB"). At September 30, 2024, this available line of credit was $2,196,671,000. At September 30, 2024, there was $641,500,000 used on the line advance for undisbursed commitments (letters of credit) used to secure public funds.

The Company’s nonaccrual loans and loans still accruing and past due 90 days or more are as follows (dollars in thousands):

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

2023

 

Nonaccrual loans

 

$

63,378

 

 

$

38,812

 

 

$

33,609

 

Loans still accruing and past due 90 days or more

 

 

504

 

 

 

289

 

 

 

1,004

 

Total nonperforming loans

 

$

63,882

 

 

$

39,101

 

 

$

34,613

 

 

The Company had $64,417,000, $39,698,000 and $35,096,000 in nonaccrual, past due 90 days or more and still accruing, and foreclosed assets at September 30, 2024 and 2023, and December 31, 2023, respectively. Nonaccrual loans at September 30, 2024 and 2023, and December 31, 2023, consisted of the following (dollars in thousands):

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

2023

 

Commercial:

 

 

 

 

 

 

 

 

 

C&I

 

$

3,952

 

 

$

3,365

 

 

$

4,132

 

Municipal

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

3,952

 

 

 

3,365

 

 

 

4,132

 

Agricultural

 

 

2,088

 

 

 

838

 

 

 

155

 

Real Estate:

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,617

 

 

 

3,295

 

 

 

1,444

 

Farm

 

 

4,738

 

 

 

5,534

 

 

 

4,804

 

Non-Owner Occupied CRE

 

 

12,787

 

 

 

8,407

 

 

 

8,022

 

Owner Occupied CRE

 

 

29,411

 

 

 

7,812

 

 

 

6,822

 

Residential

 

 

7,741

 

 

 

8,990

 

 

 

7,649

 

Total Real Estate

 

 

56,294

 

 

 

34,038

 

 

 

28,741

 

Consumer:

 

 

 

 

 

 

 

 

 

Auto

 

 

546

 

 

 

465

 

 

 

464

 

Non-Auto

 

 

498

 

 

 

106

 

 

 

117

 

Total Consumer

 

 

1,044

 

 

 

571

 

 

 

581

 

Total

 

$

63,378

 

 

$

38,812

 

 

$

33,609

 

 

No significant additional funds are committed to be advanced in connection with nonaccrual loans as of September 30, 2024.

Summary information on the allowance for credit losses for the three and nine-months ended September 30, 2024 and 2023, are outlined by portfolio segment in the following tables (dollars in thousands):

Three-Months Ended September 30, 2024

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

15,251

 

 

$

239

 

 

$

1,931

 

 

$

23,511

 

 

$

2,902

 

Provision for loan losses

 

 

1,665

 

 

 

(42

)

 

 

294

 

 

 

(3,164

)

 

 

272

 

Recoveries

 

 

257

 

 

 

 

 

 

8

 

 

 

 

 

 

 

Charge-offs

 

 

(398

)

 

 

 

 

 

(8

)

 

 

 

 

 

 

    Ending balance

 

$

16,775

 

 

$

197

 

 

$

2,225

 

 

$

20,347

 

 

$

3,174

 

 

Three-Months Ended September 30, 2024 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Beginning balance

 

$

13,028

 

 

$

21,054

 

 

$

15,668

 

 

$

1,073

 

 

$

513

 

 

$

95,170

 

Provision for loan losses

 

 

869

 

 

 

1,827

 

 

 

3,243

 

 

 

321

 

 

 

267

 

 

 

5,552

 

Recoveries

 

 

3

 

 

 

38

 

 

 

 

 

 

145

 

 

 

42

 

 

 

493

 

Charge-offs

 

 

 

 

 

 

 

 

(174

)

 

 

(428

)

 

 

(271

)

 

 

(1,279

)

    Ending balance

 

$

13,900

 

 

$

22,919

 

 

$

18,737

 

 

$

1,111

 

 

$

551

 

 

$

99,936

 

 

Three-Months Ended September 30, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

16,530

 

 

$

187

 

 

$

1,082

 

 

$

28,966

 

 

$

2,804

 

Provision for loan losses

 

 

(64

)

 

 

(2

)

 

 

53

 

 

 

(696

)

 

 

131

 

Recoveries

 

 

56

 

 

 

 

 

 

21

 

 

 

6

 

 

 

 

Charge-offs

 

 

(715

)

 

 

 

 

 

 

 

 

 

 

 

 

    Ending balance

 

$

15,807

 

 

$

185

 

 

$

1,156

 

 

$

28,276

 

 

$

2,935

 

 

Three-Months Ended September 30, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Beginning balance

 

$

13,471

 

 

$

12,572

 

 

$

9,767

 

 

$

829

 

 

$

333

 

 

$

86,541

 

Provision for loan losses

 

 

2,330

 

 

 

767

 

 

 

1,035

 

 

 

172

 

 

 

95

 

 

 

3,821

 

Recoveries

 

 

16

 

 

 

187

 

 

 

3

 

 

 

96

 

 

 

47

 

 

 

432

 

Charge-offs

 

 

 

 

 

 

 

 

(7

)

 

 

(235

)

 

 

(123

)

 

 

(1,080

)

    Ending balance

 

$

15,817

 

 

$

13,526

 

 

$

10,798

 

 

$

862

 

 

$

352

 

 

$

89,714

 

 

 

 

Nine-Months Ended September 30, 2024

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

15,698

 

 

$

195

 

 

$

1,281

 

 

$

28,553

 

 

$

2,914

 

Provision for loan losses

 

 

1,376

 

 

 

2

 

 

 

952

 

 

 

(8,173

)

 

 

260

 

Recoveries

 

 

545

 

 

 

 

 

 

59

 

 

 

 

 

 

 

Charge-offs

 

 

(844

)

 

 

 

 

 

(67

)

 

 

(33

)

 

 

 

    Ending balance

 

$

16,775

 

 

$

197

 

 

$

2,225

 

 

$

20,347

 

 

$

3,174

 

 

Nine-Months Ended September 30, 2024 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-
Auto

 

 

Total

 

Beginning balance

 

$

13,425

 

 

$

13,813

 

 

$

11,654

 

 

$

810

 

 

$

391

 

 

$

88,734

 

Provision for loan losses

 

 

454

 

 

 

8,988

 

 

 

7,168

 

 

 

1,111

 

 

 

580

 

 

 

12,718

 

Recoveries

 

 

34

 

 

 

118

 

 

 

100

 

 

 

346

 

 

 

113

 

 

 

1,315

 

Charge-offs

 

 

(13

)

 

 

 

 

 

(185

)

 

 

(1,156

)

 

 

(533

)

 

 

(2,831

)

    Ending balance

 

$

13,900

 

 

$

22,919

 

 

$

18,737

 

 

$

1,111

 

 

$

551

 

 

$

99,936

 

 

Nine-Months Ended September 30, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

16,129

 

 

$

1,026

 

 

$

1,041

 

 

$

26,443

 

 

$

1,957

 

Provision for loan losses

 

 

860

 

 

 

(841

)

 

 

(128

)

 

 

1,727

 

 

 

978

 

Recoveries

 

 

221

 

 

 

 

 

 

243

 

 

 

106

 

 

 

 

Charge-offs

 

 

(1,403

)

 

 

 

 

 

 

 

 

 

 

 

 

    Ending balance

 

$

15,807

 

 

$

185

 

 

$

1,156

 

 

$

28,276

 

 

$

2,935

 

 

Nine-Months Ended September 30, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-
Auto

 

 

Total

 

Beginning balance

 

$

9,075

 

 

$

9,928

 

 

$

9,075

 

 

$

845

 

 

$

315

 

 

$

75,834

 

Provision for loan losses

 

 

6,679

 

 

 

3,390

 

 

 

1,826

 

 

 

341

 

 

 

218

 

 

 

15,050

 

Recoveries

 

 

63

 

 

 

208

 

 

 

18

 

 

 

329

 

 

 

128

 

 

 

1,316

 

Charge-offs

 

 

 

 

 

 

 

 

(121

)

 

 

(653

)

 

 

(309

)

 

 

(2,486

)

    Ending balance

 

$

15,817

 

 

$

13,526

 

 

$

10,798

 

 

$

862

 

 

$

352

 

 

$

89,714

 

 

Additionally, the Company records a reserve for unfunded commitments in other liabilities, which totaled $8,004,000, $7,903,000 and $7,903,000 at September 30, 2024 and 2023, and December 31, 2023, respectively. The provision for loan losses of $5,552,000 for the three-months ended September 30, 2024 is combined with the provision for unfunded commitments of $571,000 and reported in the net aggregate of $6,123,000 under the provision for credit losses in the consolidated statement of earnings for the three-months ended September 30, 2024. The provision for loan losses of $12,718,000 for the nine-months ended September 30, 2024 is combined with the provision for unfunded commitments of $101,000 and reported in the net aggregate of $12,817,000 under the provision for credit losses in the consolidated statement of earnings for the nine-months ended September 30, 2024.

 

The $3,821,000 provision for loan losses for the three-months ended September 30, 2023 above is combined with the reversal of provision for unfunded commitments of $1,545,000 and reported in the aggregate of $2,276,000 under the provision for credit losses for the three-months ended September 30, 2023. The $15,050,000 provision for loan losses for the nine-months ended September 30, 2023 above is combined with the reversal of provision for unfunded commitments of $4,419,000 and reported in the aggregate of $10,631,000 under the provision for credit losses for the nine-months ended September 30, 2023.

The Company’s loans that are individually evaluated for credit losses (both collateral and non-collateral dependent) and their related allowances as of September 30, 2024 and 2023, and December 31, 2023, are summarized in the following tables by loan segment (dollars in thousands):

September 30, 2024

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
Without an
Allowance

 

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
With an
Allowance

 

 

Non-Collateral
Dependent
Loans
Individually
Evaluated for
Credit Losses

 

 

Total Loans
Individually
Evaluated
for Credit
Losses

 

 

Related
Allowance
on Collateral
Dependent
Loans

 

 

Related
Allowance on
Non-Collateral
Dependent
Loans

 

 

Total
Allowance for
Credit Losses
on Loans
Individually
Evaluated for
Credit Losses

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,137

 

 

$

2,815

 

 

$

21,285

 

 

$

25,237

 

 

$

1,430

 

 

$

3,921

 

 

$

5,351

 

Municipal

 

 

 

 

 

 

 

 

373

 

 

 

373

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

1,137

 

 

 

2,815

 

 

 

21,658

 

 

 

25,610

 

 

 

1,430

 

 

 

3,921

 

 

 

5,351

 

Agricultural

 

 

278

 

 

 

1,810

 

 

 

1,150

 

 

 

3,238

 

 

 

1,092

 

 

 

636

 

 

 

1,728

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,091

 

 

 

526

 

 

 

8,404

 

 

 

10,021

 

 

 

35

 

 

 

556

 

 

 

591

 

Farm

 

 

412

 

 

 

4,326

 

 

 

5,586

 

 

 

10,324

 

 

 

546

 

 

 

443

 

 

 

989

 

Non-Owner Occupied CRE

 

 

2,234

 

 

 

10,553

 

 

 

25,607

 

 

 

38,394

 

 

 

1,402

 

 

 

2,047

 

 

 

3,449

 

Owner Occupied CRE

 

 

402

 

 

 

29,009

 

 

 

57,364

 

 

 

86,775

 

 

 

6,709

 

 

 

2,888

 

 

 

9,597

 

Residential

 

 

4,142

 

 

 

3,599

 

 

 

43,439

 

 

 

51,180

 

 

 

644

 

 

 

2,373

 

 

 

3,017

 

Total Real Estate

 

 

8,281

 

 

 

48,013

 

 

 

140,400

 

 

 

196,694

 

 

 

9,336

 

 

 

8,307

 

 

 

17,643

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

546

 

 

 

2,562

 

 

 

3,108

 

 

 

1

 

 

 

4

 

 

 

5

 

Non-Auto

 

 

 

 

 

498

 

 

 

775

 

 

 

1,273

 

 

 

87

 

 

 

78

 

 

 

165

 

Total Consumer

 

 

 

 

 

1,044

 

 

 

3,337

 

 

 

4,381

 

 

 

88

 

 

 

82

 

 

 

170

 

     Total

 

$

9,696

 

 

$

53,682

 

 

$

166,545

 

 

$

229,923

 

 

$

11,946

 

 

$

12,946

 

 

$

24,892

 

 

September 30, 2023

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
Without an
Allowance

 

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
With an
Allowance

 

 

Non-Collateral
Dependent
Loans
Individually
Evaluated for
Credit Losses

 

 

Total Loans
Individually
Evaluated
for Credit
Losses

 

 

Related
Allowance
on Collateral
Dependent
Loans

 

 

Related
Allowance on
Non-Collateral
Dependent
Loans

 

 

Total
Allowance for
Credit Losses
on Loans
Individually
Evaluated for
Credit Losses

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

310

 

 

$

3,055

 

 

$

20,476

 

 

$

23,841

 

 

$

2,025

 

 

$

4,651

 

 

$

6,676

 

Municipal

 

 

 

 

 

 

 

 

1,377

 

 

 

1,377

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

310

 

 

 

3,055

 

 

 

21,853

 

 

 

25,218

 

 

 

2,025

 

 

 

4,651

 

 

 

6,676

 

Agricultural

 

 

215

 

 

 

623

 

 

 

1,278

 

 

 

2,116

 

 

 

58

 

 

 

594

 

 

 

652

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

2,678

 

 

 

617

 

 

 

19,912

 

 

 

23,207

 

 

 

139

 

 

 

1,887

 

 

 

2,026

 

Farm

 

 

553

 

 

 

4,981

 

 

 

2,225

 

 

 

7,759

 

 

 

1,070

 

 

 

133

 

 

 

1,203

 

Non-Owner Occupied CRE

 

 

1,991

 

 

 

6,416

 

 

 

28,127

 

 

 

36,534

 

 

 

889

 

 

 

2,665

 

 

 

3,554

 

Owner Occupied CRE

 

 

5,473

 

 

 

2,339

 

 

 

34,988

 

 

 

42,800

 

 

 

400

 

 

 

1,635

 

 

 

2,035

 

Residential

 

 

6,059

 

 

 

2,931

 

 

 

29,453

 

 

 

38,443

 

 

 

281

 

 

 

1,865

 

 

 

2,146

 

Total Real Estate

 

 

16,754

 

 

 

17,284

 

 

 

114,705

 

 

 

148,743

 

 

 

2,779

 

 

 

8,185

 

 

 

10,964

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

465

 

 

 

1,858

 

 

 

2,323

 

 

 

1

 

 

 

3

 

 

 

4

 

Non-Auto

 

 

 

 

 

106

 

 

 

599

 

 

 

705

 

 

 

 

 

 

2

 

 

 

2

 

Total Consumer

 

 

 

 

 

571

 

 

 

2,457

 

 

 

3,028

 

 

 

1

 

 

 

5

 

 

 

6

 

     Total

 

$

17,279

 

 

$

21,533

 

 

$

140,293

 

 

$

179,105

 

 

$

4,863

 

 

$

13,435

 

 

$

18,298

 

 

 

December 31, 2023

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
Without an
Allowance

 

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
With an
Allowance

 

 

Non-Collateral
Dependent
Loans
Individually
Evaluated for
Credit Losses

 

 

Total Loans
Individually
Evaluated
for Credit
Losses

 

 

Related
Allowance
on Collateral
Dependent
Loans

 

 

Related
Allowance on
Non-Collateral
Dependent
Loans

 

 

Total
Allowance for
Credit Losses
on Loans
Individually
Evaluated for
Credit Losses

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,322

 

 

$

2,810

 

 

$

18,633

 

 

$

22,765

 

 

$

1,363

 

 

$

4,495

 

 

$

5,858

 

Municipal

 

 

 

 

 

 

 

 

733

 

 

 

733

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

1,322

 

 

 

2,810

 

 

 

19,366

 

 

 

23,498

 

 

 

1,363

 

 

 

4,495

 

 

 

5,858

 

Agricultural

 

 

57

 

 

 

98

 

 

 

1,304

 

 

 

1,459

 

 

 

50

 

 

 

700

 

 

 

750

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

758

 

 

 

686

 

 

 

22,545

 

 

 

23,989

 

 

 

148

 

 

 

2,253

 

 

 

2,401

 

Farm

 

 

 

 

 

4,804

 

 

 

1,362

 

 

 

6,166

 

 

 

937

 

 

 

57

 

 

 

994

 

Non-Owner Occupied CRE

 

 

1,919

 

 

 

6,103

 

 

 

29,117

 

 

 

37,139

 

 

 

700

 

 

 

2,984

 

 

 

3,684

 

Owner Occupied CRE

 

 

4,661

 

 

 

2,161

 

 

 

35,746

 

 

 

42,568

 

 

 

232

 

 

 

1,431

 

 

 

1,663

 

Residential

 

 

3,909

 

 

 

3,740

 

 

 

30,257

 

 

 

37,906

 

 

 

360

 

 

 

1,799

 

 

 

2,159

 

Total Real Estate

 

 

11,247

 

 

 

17,494

 

 

 

119,027

 

 

 

147,768

 

 

 

2,377

 

 

 

8,524

 

 

 

10,901

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

464

 

 

 

2,125

 

 

 

2,589

 

 

 

1

 

 

 

3

 

 

 

4

 

Non-Auto

 

 

 

 

 

117

 

 

 

782

 

 

 

899

 

 

 

 

 

 

60

 

 

 

60

 

Total Consumer

 

 

 

 

 

581

 

 

 

2,907

 

 

 

3,488

 

 

 

1

 

 

 

63

 

 

 

64

 

     Total

 

$

12,626

 

 

$

20,983

 

 

$

142,604

 

 

$

176,213

 

 

$

3,791

 

 

$

13,782

 

 

$

17,573

 

The Company’s allowance for loans that are individually evaluated for credit losses and collectively evaluated for credit losses as of September 30, 2024 and 2023, and December 31, 2023, are summarized in the following table by loan segment (dollars in thousands). Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

September 30, 2024

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

5,351

 

 

$

 

 

$

1,728

 

 

$

591

 

 

$

989

 

Loans collectively evaluated for credit losses

 

 

11,424

 

 

 

197

 

 

 

497

 

 

 

19,756

 

 

 

2,185

 

Total

 

$

16,775

 

 

$

197

 

 

$

2,225

 

 

$

20,347

 

 

$

3,174

 

 

September 30, 2024 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

3,449

 

 

$

9,597

 

 

$

3,017

 

 

$

5

 

 

$

165

 

 

$

24,892

 

Loans collectively evaluated for credit losses

 

 

10,451

 

 

 

13,322

 

 

 

15,720

 

 

 

1,106

 

 

 

386

 

 

 

75,044

 

Total

 

$

13,900

 

 

$

22,919

 

 

$

18,737

 

 

$

1,111

 

 

$

551

 

 

$

99,936

 

 

September 30, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

6,676

 

 

$

 

 

$

652

 

 

$

2,026

 

 

$

1,203

 

Loans collectively evaluated for credit losses

 

 

9,131

 

 

 

185

 

 

 

504

 

 

 

26,250

 

 

 

1,732

 

Total

 

$

15,807

 

 

$

185

 

 

$

1,156

 

 

$

28,276

 

 

$

2,935

 

 

September 30, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

3,554

 

 

$

2,035

 

 

$

2,146

 

 

$

4

 

 

$

2

 

 

$

18,298

 

Loans collectively evaluated for credit losses

 

 

12,263

 

 

 

11,491

 

 

 

8,652

 

 

 

858

 

 

 

350

 

 

 

71,416

 

Total

 

$

15,817

 

 

$

13,526

 

 

$

10,798

 

 

$

862

 

 

$

352

 

 

$

89,714

 

 

December 31, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

5,858

 

 

$

 

 

$

750

 

 

$

2,401

 

 

$

994

 

Loans collectively evaluated for credit losses

 

 

9,840

 

 

 

195

 

 

 

531

 

 

 

26,152

 

 

 

1,920

 

Total

 

$

15,698

 

 

$

195

 

 

$

1,281

 

 

$

28,553

 

 

$

2,914

 

 

December 31, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

3,684

 

 

$

1,663

 

 

$

2,159

 

 

$

4

 

 

$

60

 

 

$

17,573

 

Loans collectively evaluated for credit losses

 

 

9,741

 

 

 

12,150

 

 

 

9,495

 

 

 

806

 

 

 

331

 

 

 

71,161

 

Total

 

$

13,425

 

 

$

13,813

 

 

$

11,654

 

 

$

810

 

 

$

391

 

 

$

88,734

 

 

The Company’s recorded investment in loans as of September 30, 2024 and 2023, and December 31, 2023, related to the balance in the allowance for credit losses follows below (dollars in thousands):

September 30, 2024

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

25,237

 

 

$

373

 

 

$

3,238

 

 

$

10,021

 

 

$

10,324

 

Loans collectively evaluated for credit losses

 

 

1,150,537

 

 

 

333,359

 

 

 

80,031

 

 

 

1,003,789

 

 

 

305,396

 

Total

 

$

1,175,774

 

 

$

333,732

 

 

$

83,269

 

 

$

1,013,810

 

 

$

315,720

 

 

September 30, 2024 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

38,394

 

 

$

86,775

 

 

$

51,180

 

 

$

3,108

 

 

$

1,273

 

 

$

229,923

 

Loans collectively evaluated for credit losses

 

 

787,534

 

 

 

999,975

 

 

 

2,061,016

 

 

 

614,995

 

 

 

156,636

 

 

 

7,493,268

 

Total

 

$

825,928

 

 

$

1,086,750

 

 

$

2,112,196

 

 

$

618,103

 

 

$

157,909

 

 

$

7,723,191

 

 

September 30, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

23,841

 

 

$

1,377

 

 

$

2,116

 

 

$

23,207

 

 

$

7,759

 

Loans collectively evaluated for credit losses

 

 

1,084,399

 

 

 

216,981

 

 

 

79,760

 

 

 

906,363

 

 

 

333,293

 

Total

 

$

1,108,240

 

 

$

218,358

 

 

$

81,876

 

 

$

929,570

 

 

$

341,052

 

 

September 30, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

36,534

 

 

$

42,800

 

 

$

38,443

 

 

$

2,323

 

 

$

705

 

 

$

179,105

 

Loans collectively evaluated for credit losses

 

 

792,366

 

 

 

960,113

 

 

 

1,750,470

 

 

 

538,059

 

 

 

153,787

 

 

 

6,815,591

 

Total

 

$

828,900

 

 

$

1,002,913

 

 

$

1,788,913

 

 

$

540,382

 

 

$

154,492

 

 

$

6,994,696

 

 

December 31, 2023

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

22,765

 

 

$

733

 

 

$

1,459

 

 

$

23,989

 

 

$

6,166

 

Loans collectively evaluated for credit losses

 

 

1,142,046

 

 

 

214,117

 

 

 

83,431

 

 

 

939,169

 

 

 

338,788

 

Total

 

$

1,164,811

 

 

$

214,850

 

 

$

84,890

 

 

$

963,158

 

 

$

344,954

 

 

December 31, 2023 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

37,139

 

 

$

42,568

 

 

$

37,906

 

 

$

2,589

 

 

$

899

 

 

$

176,213

 

Loans collectively evaluated for credit losses

 

 

790,830

 

 

 

994,713

 

 

 

1,796,687

 

 

 

519,270

 

 

 

153,527

 

 

 

6,972,578

 

Total

 

$

827,969

 

 

$

1,037,281

 

 

$

1,834,593

 

 

$

521,859

 

 

$

154,426

 

 

$

7,148,791

 

From a credit risk standpoint, the Company rates its loans in one of five categories: (i) pass, (ii) special mention, (iii) substandard, (iv) doubtful or (v) loss (which are charged-off).

The ratings of loans reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on our credits as part of our ongoing monitoring of the credit quality of our loan portfolio. Ratings are adjusted to reflect the degree of risk and loss that are felt to be inherent in each credit as of each reporting period. Our methodology is structured so that specific allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss).

Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness, however, such concerns are not so pronounced that the Company generally expects to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits rated more harshly.

Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to strengthen the Company’s position, and/or to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed.

Credits rated doubtful are those in which full collection of principal appears highly questionable, and which some degree of loss is anticipated, even though the ultimate amount of loss may not yet be certain and/or other factors exist which could affect collection of debt. Based upon available information, positive action by the Company is required to avert or minimize loss. Credits rated doubtful are generally also placed on nonaccrual.

The following summarizes the Company’s internal ratings of its loans held-for-investment, including the year of origination, by portfolio segments, at September 30, 2024 (dollars in millions):

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

C&I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

533

 

 

$

331

 

 

$

175

 

 

$

57

 

 

$

25

 

 

$

30

 

 

$

 

 

$

1,151

 

Special mention

 

 

9

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

Substandard

 

 

5

 

 

 

3

 

 

 

3

 

 

 

1

 

 

 

1

 

 

 

2

 

 

 

 

 

 

15

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

547

 

 

$

335

 

 

$

178

 

 

$

58

 

 

$

26

 

 

$

32

 

 

$

 

 

$

1,176

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

131

 

 

$

29

 

 

$

79

 

 

$

13

 

 

$

9

 

 

$

73

 

 

$

 

 

$

334

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

131

 

 

$

29

 

 

$

79

 

 

$

13

 

 

$

9

 

 

$

73

 

 

$

 

 

$

334

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

53

 

 

$

19

 

 

$

5

 

 

$

2

 

 

$

1

 

 

$

 

 

$

 

 

$

80

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

56

 

 

$

19

 

 

$

5

 

 

$

2

 

 

$

1

 

 

$

 

 

$

 

 

$

83

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

513

 

 

$

227

 

 

$

180

 

 

$

57

 

 

$

17

 

 

$

9

 

 

$

1

 

 

$

1,004

 

Special mention

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Substandard

 

 

5

 

 

 

2

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

520

 

 

$

229

 

 

$

181

 

 

$

57

 

 

$

17

 

 

$

9

 

 

$

1

 

 

$

1,014

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

76

 

 

$

44

 

 

$

76

 

 

$

65

 

 

$

20

 

 

$

25

 

 

$

 

 

$

306

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

4

 

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

10

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

76

 

 

$

45

 

 

$

80

 

 

$

65

 

 

$

24

 

 

$

26

 

 

$

 

 

$

316

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

147

 

 

$

91

 

 

$

244

 

 

$

155

 

 

$

60

 

 

$

91

 

 

$

 

 

$

788

 

Special mention

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

3

 

Substandard

 

 

3

 

 

 

3

 

 

 

1

 

 

 

7

 

 

 

6

 

 

 

15

 

 

 

 

 

 

35

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

151

 

 

$

94

 

 

$

245

 

 

$

163

 

 

$

66

 

 

$

107

 

 

$

 

 

$

826

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

128

 

 

$

138

 

 

$

279

 

 

$

185

 

 

$

104

 

 

$

166

 

 

$

 

 

$

1,000

 

Special mention

 

 

2

 

 

 

5

 

 

 

 

 

 

5

 

 

 

1

 

 

 

1

 

 

 

 

 

 

14

 

Substandard

 

 

2

 

 

 

4

 

 

 

42

 

 

 

13

 

 

 

1

 

 

 

11

 

 

 

 

 

 

73

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

132

 

 

$

147

 

 

$

321

 

 

$

203

 

 

$

106

 

 

$

178

 

 

$

 

 

$

1,087

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

448

 

 

$

392

 

 

$

392

 

 

$

278

 

 

$

136

 

 

$

246

 

 

$

167

 

 

$

2,059

 

Special mention

 

 

2

 

 

 

1

 

 

 

1

 

 

 

2

 

 

 

 

 

 

2

 

 

 

 

 

 

8

 

Substandard

 

 

4

 

 

 

7

 

 

 

12

 

 

 

3

 

 

 

4

 

 

 

11

 

 

 

4

 

 

 

45

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

454

 

 

$

400

 

 

$

405

 

 

$

283

 

 

$

140

 

 

$

259

 

 

$

171

 

 

$

2,112

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

271

 

 

$

137

 

 

$

144

 

 

$

45

 

 

$

14

 

 

$

4

 

 

$

 

 

$

615

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

271

 

 

$

138

 

 

$

145

 

 

$

46

 

 

$

14

 

 

$

4

 

 

$

 

 

$

618

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

59

 

 

$

42

 

 

$

31

 

 

$

15

 

 

$

2

 

 

$

1

 

 

$

7

 

 

$

157

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

59

 

 

$

42

 

 

$

32

 

 

$

15

 

 

$

2

 

 

$

1

 

 

$

7

 

 

$

158

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

September 30,

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,359

 

 

$

1,450

 

 

$

1,605

 

 

$

872

 

 

$

388

 

 

$

645

 

 

$

175

 

 

$

7,494

 

Special mention

 

 

16

 

 

 

7

 

 

 

1

 

 

 

8

 

 

 

1

 

 

 

4

 

 

 

 

 

 

37

 

Substandard

 

 

22

 

 

 

21

 

 

 

65

 

 

 

25

 

 

 

16

 

 

 

40

 

 

 

4

 

 

 

193

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,397

 

 

$

1,478

 

 

$

1,671

 

 

$

905

 

 

$

405

 

 

$

689

 

 

$

179

 

 

$

7,724

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

2

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3

 

 

The following summarizes the Company’s internal ratings of its loans held-for-investment, including the year of origination, by portfolio segments, at September 30, 2023 (dollars in millions):

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

C&I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

524

 

 

$

386

 

 

$

94

 

 

$

40

 

 

$

16

 

 

$

24

 

 

$

 

 

$

1,084

 

Special mention

 

 

7

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

9

 

Substandard

 

 

2

 

 

 

5

 

 

 

3

 

 

 

2

 

 

 

1

 

 

 

2

 

 

 

 

 

 

15

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

533

 

 

$

392

 

 

$

97

 

 

$

42

 

 

$

18

 

 

$

26

 

 

$

 

 

$

1,108

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20

 

 

$

83

 

 

$

16

 

 

$

14

 

 

$

2

 

 

 

82

 

 

$

 

 

$

217

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

20

 

 

$

83

 

 

$

17

 

 

$

14

 

 

$

2

 

 

$

82

 

 

$

 

 

$

218

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

42

 

 

$

30

 

 

$

5

 

 

$

2

 

 

$

1

 

 

 

 

 

$

 

 

$

80

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

43

 

 

$

31

 

 

$

5

 

 

$

2

 

 

$

1

 

 

$

 

 

$

 

 

$

82

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

373

 

 

$

401

 

 

$

94

 

 

$

22

 

 

$

10

 

 

$

7

 

 

$

 

 

$

907

 

Special mention

 

 

7

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

Substandard

 

 

8

 

 

 

3

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

388

 

 

$

408

 

 

$

95

 

 

$

22

 

 

$

10

 

 

$

7

 

 

$

 

 

$

930

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

83

 

 

$

116

 

 

$

75

 

 

$

25

 

 

$

9

 

 

$

25

 

 

$

 

 

$

333

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

1

 

 

 

5

 

 

 

 

 

 

1

 

 

 

 

 

 

8

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

83

 

 

$

117

 

 

$

76

 

 

$

30

 

 

$

9

 

 

$

26

 

 

$

 

 

$

341

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

134

 

 

$

240

 

 

$

182

 

 

$

116

 

 

$

45

 

 

$

75

 

 

$

 

 

$

792

 

Special mention

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

11

 

 

 

2

 

 

 

 

 

 

18

 

Substandard

 

 

1

 

 

 

1

 

 

 

1

 

 

 

7

 

 

 

2

 

 

 

7

 

 

 

 

 

 

19

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

135

 

 

$

245

 

 

$

184

 

 

$

123

 

 

$

58

 

 

$

84

 

 

$

 

 

$

829

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

81

 

 

$

320

 

 

$

228

 

 

$

118

 

 

$

64

 

 

$

149

 

 

$

 

 

$

960

 

Special mention

 

 

1

 

 

 

 

 

 

5

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

9

 

Substandard

 

 

3

 

 

 

6

 

 

 

4

 

 

 

 

 

 

5

 

 

 

16

 

 

 

 

 

 

34

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

85

 

 

$

326

 

 

$

237

 

 

$

118

 

 

$

72

 

 

$

165

 

 

$

 

 

$

1,003

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

368

 

 

$

443

 

 

$

325

 

 

$

165

 

 

$

70

 

 

$

241

 

 

$

139

 

 

$

1,751

 

Special mention

 

 

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

 

 

 

3

 

 

 

1

 

 

 

10

 

Substandard

 

 

4

 

 

 

5

 

 

 

4

 

 

 

3

 

 

 

2

 

 

 

8

 

 

 

2

 

 

 

28

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

372

 

 

$

450

 

 

$

331

 

 

$

170

 

 

$

72

 

 

$

252

 

 

$

142

 

 

$

1,789

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

168

 

 

$

237

 

 

$

86

 

 

$

32

 

 

$

13

 

 

$

2

 

 

$

 

 

$

538

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

168

 

 

$

238

 

 

$

87

 

 

$

32

 

 

$

13

 

 

$

2

 

 

$

 

 

$

540

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

60

 

 

$

54

 

 

$

26

 

 

$

5

 

 

$

1

 

 

$

1

 

 

$

7

 

 

$

154

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

61

 

 

$

54

 

 

$

26

 

 

$

5

 

 

$

1

 

 

$

1

 

 

$

7

 

 

$

155

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,853

 

 

$

2,310

 

 

$

1,131

 

 

$

539

 

 

$

231

 

 

$

606

 

 

$

146

 

 

$

6,816

 

Special mention

 

 

15

 

 

 

11

 

 

 

8

 

 

 

2

 

 

 

15

 

 

 

5

 

 

 

1

 

 

 

57

 

Substandard

 

 

20

 

 

 

23

 

 

 

16

 

 

 

17

 

 

 

10

 

 

 

34

 

 

 

2

 

 

 

122

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,888

 

 

$

2,344

 

 

$

1,155

 

 

$

558

 

 

$

256

 

 

$

645

 

 

$

149

 

 

$

6,995

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2

 

 

The following summarizes the Company’s internal ratings of its loans held-for-investment, including the year of origination, by portfolio segments, at December 31, 2023 (dollars in millions):

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

C&I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

720

 

 

$

276

 

 

$

73

 

 

$

36

 

 

$

14

 

 

$

23

 

 

$

 

 

$

1,142

 

Special mention

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

3

 

Substandard

 

 

12

 

 

 

2

 

 

 

2

 

 

 

1

 

 

 

1

 

 

 

2

 

 

 

 

 

 

20

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

733

 

 

$

279

 

 

$

75

 

 

$

37

 

 

$

16

 

 

$

25

 

 

$

 

 

$

1,165

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25

 

 

$

83

 

 

$

15

 

 

$

10

 

 

$

1

 

 

$

80

 

 

$

 

 

$

214

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

25

 

 

$

83

 

 

$

16

 

 

$

10

 

 

$

1

 

 

$

80

 

 

$

 

 

$

215

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

63

 

 

$

15

 

 

$

4

 

 

$

1

 

 

$

1

 

 

$

 

 

$

 

 

$

84

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

64

 

 

$

15

 

 

$

4

 

 

$

1

 

 

$

1

 

 

$

 

 

$

 

 

$

85

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

515

 

 

$

311

 

 

$

78

 

 

$

20

 

 

$

9

 

 

$

6

 

 

$

 

 

$

939

 

Special mention

 

 

8

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

Substandard

 

 

9

 

 

 

4

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

532

 

 

$

317

 

 

$

79

 

 

$

20

 

 

$

9

 

 

$

6

 

 

$

 

 

$

963

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

101

 

 

$

111

 

 

$

73

 

 

$

24

 

 

$

8

 

 

$

22

 

 

$

 

 

$

339

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

1

 

 

 

 

 

 

6

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

101

 

 

$

111

 

 

$

73

 

 

$

29

 

 

$

8

 

 

$

23

 

 

$

 

 

$

345

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

167

 

 

$

232

 

 

$

172

 

 

$

106

 

 

$

41

 

 

$

73

 

 

$

 

 

$

791

 

Special mention

 

 

 

 

 

5

 

 

 

1

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

8

 

Substandard

 

 

2

 

 

 

1

 

 

 

2

 

 

 

7

 

 

 

13

 

 

 

4

 

 

 

 

 

 

29

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

169

 

 

$

238

 

 

$

175

 

 

$

113

 

 

$

54

 

 

$

79

 

 

$

 

 

$

828

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

154

 

 

$

305

 

 

$

217

 

 

$

114

 

 

$

62

 

 

$

142

 

 

$

 

 

$

994

 

Special mention

 

 

1

 

 

 

1

 

 

 

4

 

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

 

8

 

Substandard

 

 

3

 

 

 

6

 

 

 

4

 

 

 

 

 

 

7

 

 

 

15

 

 

 

 

 

 

35

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

158

 

 

$

312

 

 

$

225

 

 

$

114

 

 

$

70

 

 

$

158

 

 

$

 

 

$

1,037

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

477

 

 

$

415

 

 

$

313

 

 

$

158

 

 

$

67

 

 

$

229

 

 

$

138

 

 

$

1,797

 

Special mention

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

 

 

 

3

 

 

 

1

 

 

 

11

 

Substandard

 

 

4

 

 

 

4

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

7

 

 

 

3

 

 

 

27

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

482

 

 

$

421

 

 

$

318

 

 

$

163

 

 

$

70

 

 

$

239

 

 

$

142

 

 

$

1,835

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

195

 

 

$

212

 

 

$

74

 

 

$

26

 

 

$

10

 

 

$

2

 

 

$

 

 

$

519

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

195

 

 

$

213

 

 

$

75

 

 

$

27

 

 

$

10

 

 

$

2

 

 

$

 

 

$

522

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

71

 

 

$

47

 

 

$

22

 

 

$

4

 

 

$

1

 

 

$

1

 

 

$

7

 

 

$

153

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

72

 

 

$

47

 

 

$

22

 

 

$

4

 

 

$

1

 

 

$

1

 

 

$

7

 

 

$

154

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

December 31,

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,488

 

 

$

2,007

 

 

$

1,041

 

 

$

499

 

 

$

214

 

 

$

578

 

 

$

145

 

 

$

6,972

 

Special mention

 

 

11

 

 

 

11

 

 

 

7

 

 

 

2

 

 

 

2

 

 

 

6

 

 

 

1

 

 

 

40

 

Substandard

 

 

32

 

 

 

18

 

 

 

14

 

 

 

17

 

 

 

24

 

 

 

29

 

 

 

3

 

 

 

137

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,531

 

 

$

2,036

 

 

$

1,062

 

 

$

518

 

 

$

240

 

 

$

613

 

 

$

149

 

 

$

7,149

 

Year-to-Date Gross Charge-Offs

 

$

 

 

$

1

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2

 

 

At September 30, 2024 and 2023, and December 31, 2023, the Company’s past due loans are as follows (dollars in thousands):

September 30, 2024

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past
Due

 

 

Greater
Than 90
Days

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

3,570

 

 

$

672

 

 

$

1,261

 

 

$

5,503

 

 

$

1,170,271

 

 

$

1,175,774

 

 

$

224

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

333,732

 

 

 

333,732

 

 

 

 

Total Commercial

 

 

3,570

 

 

 

672

 

 

 

1,261

 

 

 

5,503

 

 

 

1,504,003

 

 

 

1,509,506

 

 

 

224

 

Agricultural

 

 

192

 

 

 

134

 

 

 

1,617

 

 

 

1,943

 

 

 

81,326

 

 

 

83,269

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

9,116

 

 

 

155

 

 

 

911

 

 

 

10,182

 

 

 

1,003,628

 

 

 

1,013,810

 

 

 

245

 

Farm

 

 

777

 

 

 

 

 

 

 

 

 

777

 

 

 

314,943

 

 

 

315,720

 

 

 

 

Non-Owner Occupied CRE

 

 

203

 

 

 

87

 

 

 

2,682

 

 

 

2,972

 

 

 

822,956

 

 

 

825,928

 

 

 

 

Owner Occupied CRE

 

 

4,045

 

 

 

403

 

 

 

1,234

 

 

 

5,682

 

 

 

1,081,068

 

 

 

1,086,750

 

 

 

 

Residential

 

 

18,074

 

 

 

2,438

 

 

 

515

 

 

 

21,027

 

 

 

2,091,169

 

 

 

2,112,196

 

 

 

35

 

Total Real Estate

 

 

32,215

 

 

 

3,083

 

 

 

5,342

 

 

 

40,640

 

 

 

5,313,764

 

 

 

5,354,404

 

 

 

280

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

964

 

 

 

79

 

 

 

43

 

 

 

1,086

 

 

 

617,017

 

 

 

618,103

 

 

 

 

Non-Auto

 

 

220

 

 

 

212

 

 

.

 

 

 

432

 

 

 

157,477

 

 

 

157,909

 

 

 

 

Total Consumer

 

 

1,184

 

 

 

291

 

 

 

43

 

 

 

1,518

 

 

 

774,494

 

 

 

776,012

 

 

 

 

          Total

 

$

37,161

 

 

$

4,180

 

 

$

8,263

 

 

$

49,604

 

 

$

7,673,587

 

 

$

7,723,191

 

 

$

504

 

 

September 30, 2023

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past Due

 

 

Greater
Than 90
Days

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

5,111

 

 

$

390

 

 

$

1,388

 

 

$

6,889

 

 

$

1,101,351

 

 

$

1,108,240

 

 

$

109

 

Municipal

 

 

481

 

 

 

 

 

 

 

 

 

481

 

 

 

217,877

 

 

 

218,358

 

 

 

 

Total Commercial

 

 

5,592

 

 

 

390

 

 

 

1,388

 

 

 

7,370

 

 

 

1,319,228

 

 

 

1,326,598

 

 

 

109

 

Agricultural

 

 

187

 

 

 

 

 

 

550

 

 

 

737

 

 

 

81,139

 

 

 

81,876

 

 

 

32

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

10,037

 

 

 

169

 

 

 

1,986

 

 

 

12,192

 

 

 

917,378

 

 

 

929,570

 

 

 

 

Farm

 

 

706

 

 

 

 

 

 

205

 

 

 

911

 

 

 

340,141

 

 

 

341,052

 

 

 

 

Non-Owner Occupied CRE

 

 

2,748

 

 

 

 

 

 

 

 

 

2,748

 

 

 

826,152

 

 

 

828,900

 

 

 

 

Owner Occupied CRE

 

 

1,867

 

 

 

 

 

 

476

 

 

 

2,343

 

 

 

1,000,570

 

 

 

1,002,913

 

 

 

 

Residential

 

 

9,049

 

 

 

1,658

 

 

 

2,067

 

 

 

12,774

 

 

 

1,776,139

 

 

 

1,788,913

 

 

 

148

 

Total Real Estate

 

 

24,407

 

 

 

1,827

 

 

 

4,734

 

 

 

30,968

 

 

 

4,860,380

 

 

 

4,891,348

 

 

 

148

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

339

 

 

 

176

 

 

 

32

 

 

 

547

 

 

 

539,835

 

 

 

540,382

 

 

 

 

Non-Auto

 

 

217

 

 

 

2

 

 

 

9

 

 

 

228

 

 

 

154,264

 

 

 

154,492

 

 

 

 

Total Consumer

 

 

556

 

 

 

178

 

 

 

41

 

 

 

775

 

 

 

694,099

 

 

 

694,874

 

 

 

 

          Total

 

$

30,742

 

 

$

2,395

 

 

$

6,713

 

 

$

39,850

 

 

$

6,954,846

 

 

$

6,994,696

 

 

$

289

 

 

December 31, 2023

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past Due

 

 

Greater
Than 90
Days

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

8,789

 

 

$

1,624

 

 

$

1,700

 

 

$

12,113

 

 

$

1,152,698

 

 

$

1,164,811

 

 

$

141

 

Municipal

 

 

102

 

 

 

 

 

 

 

 

 

102

 

 

 

214,748

 

 

 

214,850

 

 

 

 

Total Commercial

 

 

8,891

 

 

 

1,624

 

 

 

1,700

 

 

 

12,215

 

 

 

1,367,446

 

 

 

1,379,661

 

 

 

141

 

Agricultural

 

 

850

 

 

 

246

 

 

 

4

 

 

 

1,100

 

 

 

83,790

 

 

 

84,890

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

8,887

 

 

 

2,115

 

 

 

1,856

 

 

 

12,858

 

 

 

950,300

 

 

 

963,158

 

 

 

863

 

Farm

 

 

1,024

 

 

 

195

 

 

 

 

 

 

1,219

 

 

 

343,735

 

 

 

344,954

 

 

 

 

Non-Owner Occupied CRE

 

 

3,565

 

 

 

 

 

 

 

 

 

3,565

 

 

 

824,404

 

 

 

827,969

 

 

 

 

Owner Occupied CRE

 

 

2,818

 

 

 

240

 

 

 

1,823

 

 

 

4,881

 

 

 

1,032,400

 

 

 

1,037,281

 

 

 

 

Residential

 

 

12,293

 

 

 

828

 

 

 

2,816

 

 

 

15,937

 

 

 

1,818,656

 

 

 

1,834,593

 

 

 

 

Total Real Estate

 

 

28,587

 

 

 

3,378

 

 

 

6,495

 

 

 

38,460

 

 

 

4,969,495

 

 

 

5,007,955

 

 

 

863

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

1,482

 

 

 

251

 

 

 

24

 

 

 

1,757

 

 

 

520,102

 

 

 

521,859

 

 

 

 

Non-Auto

 

 

341

 

 

 

51

 

 

 

 

 

 

392

 

 

 

154,034

 

 

 

154,426

 

 

 

 

Total Consumer

 

 

1,823

 

 

 

302

 

 

 

24

 

 

 

2,149

 

 

 

674,136

 

 

 

676,285

 

 

 

 

          Total

 

$

40,151

 

 

$

5,550

 

 

$

8,223

 

 

$

53,924

 

 

$

7,094,867

 

 

$

7,148,791

 

 

$

1,004

 

 

* The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due.

 

Modifications of receivables to debtors experiencing financial difficulty

 

On January 1, 2023, the Company adopted the accounting guidance in ASU 2022-02, which eliminates the recognition and measurement of a troubled debt restructuring ("TDR). Due to the removal of the TDR designation, the Company evaluates all loan restructurings according to the accounting guidance for loan modifications to determine if the restructuring results in a new loan or a continuation of the existing loan. Loan modifications to borrowers experiencing financial difficulty that result in a direct change in the timing or amount of contractual cash flows include situations where there is principal forgiveness, term extensions, interest rate reduction, and combinations of the listed modifications. Therefore, the disclosures related to loan restructurings are only for modifications that directly affect cash flows.

 

An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses due to the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. During the nine-months ended September 30, 2024 and 2023, respectively, loan modifications made to borrowers experiencing financial difficulty was insignificant.