XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Loans and Allowance for Credit Losses  
Schedule of total loans outstanding by portfolio segment

    

June 30, 

    

December 31, 

(dollars in thousands)

    

2024

    

2023

Commercial

Commercial and industrial

$

591,779

$

562,180

Commercial real estate

Construction, land and development

 

161,751

 

124,034

Multifamily

242,041

245,103

Non-owner occupied

647,776

569,354

Owner occupied

283,356

271,623

Total commercial real estate

1,334,924

1,210,114

Agricultural

 

 

Land

41,410

40,832

Production

40,549

36,141

Total agricultural

81,959

76,973

Total commercial

 

2,008,662

 

1,849,267

Consumer

 

  

 

  

Residential real estate

First lien

 

686,286

 

697,900

Construction

22,573

28,979

HELOC

126,211

118,315

Junior lien

 

36,323

 

35,819

Total residential real estate

871,393

881,013

Other consumer

 

35,737

 

29,303

Total consumer

 

907,130

 

910,316

Total loans

$

2,915,792

$

2,759,583

Summary of changes in allowances

Three months ended June 30, 2024

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Credit Losses(1)

    

Charge-offs

    

Recoveries

    

Balance

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

9,508

$

(663)

$

(2,730)

$

119

$

6,234

Commercial real estate

Construction, land and development

 

5,922

 

4,898

 

 

 

10,820

Multifamily

2,148

282

2,430

Non-owner occupied

8,104

668

8,772

Owner occupied

2,461

(190)

9

2,280

Total commercial real estate

18,635

5,658

9

24,302

Agricultural

 

Land

248

11

259

Production

219

(34)

185

Total agricultural

467

(23)

444

Total commercial

 

28,610

 

4,972

 

(2,730)

 

128

 

30,980

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate

First lien

 

6,152

 

(786)

 

 

 

5,366

Construction

489

(31)

458

HELOC

864

22

886

Junior lien

 

284

 

(41)

 

(3)

 

74

 

314

Total residential real estate

7,789

(836)

(3)

74

7,024

Other consumer

 

185

 

134

 

(1)

 

10

 

328

Total consumer

 

7,974

 

(702)

 

(4)

 

84

 

7,352

Total

$

36,584

$

4,270

$

(2,734)

$

212

$

38,332

(1)The difference in the credit loss expense reported herein compared to the consolidated statements of income is associated with the credit loss expense of $275 thousand related to off-balance sheet credit exposure and $(56) thousand related to HTM investment securities.

Six months ended June 30, 2024

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Credit Losses(1)

    

Charge-offs

    

Recoveries

    

Balance

Commercial

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

9,705

$

(819)

$

(2,894)

$

242

$

6,234

Commercial real estate

Construction, land and development

 

6,135

 

4,685

 

 

 

10,820

Multifamily

1,776

654

2,430

Non-owner occupied

7,726

1,046

8,772

Owner occupied

2,449

(160)

(29)

20

2,280

Total commercial real estate

18,086

6,225

(29)

20

24,302

Agricultural

 

 

Land

96

163

259

Production

84

101

185

Total agricultural

180

264

444

Total commercial

 

27,971

 

5,670

 

(2,923)

 

262

 

30,980

Consumer

 

  

 

  

 

  

 

  

 

  

Residential real estate

First lien

 

6,087

 

(721)

 

 

 

5,366

Construction

485

(27)

458

HELOC

835

51

886

Junior lien

 

264

 

(21)

 

(3)

 

74

 

314

Total residential real estate

7,671

(718)

(3)

74

7,024

Other consumer

 

201

 

117

 

(13)

 

23

 

328

Total consumer

 

7,872

 

(601)

 

(16)

 

97

 

7,352

Total

$

35,843

$

5,069

$

(2,939)

$

359

$

38,332

(1)The difference in the credit loss expense reported herein compared to the consolidated statements of income is associated with the credit loss expense of ($518) thousand related to off-balance sheet credit exposure and $(62) thousand related to HTM investment securities.

Three months ended June 30, 2023

Beginning

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

Credit Losses(1)

    

Charge-offs

    

Recoveries

Balance

Commercial

Commercial and industrial

$

7,954

$

(137)

$

(85)

$

438

$

8,170

Commercial real estate

Construction, land and development

4,349

 

(618)

 

 

3,731

Multifamily

1,562

429

1,991

Non-owner occupied

8,045

510

8,555

Owner occupied

2,900

(17)

11

2,894

Total commercial real estate

16,856

304

11

17,171

Agricultural

Land

192

(56)

1

137

Production

152

(49)

103

Total agricultural

344

(105)

1

240

Total commercial

25,154

 

62

 

(85)

 

450

25,581

Consumer

Residential real estate

First lien

7,389

 

182

 

 

7,571

Construction

908

(123)

785

HELOC

1,038

79

1,117

Junior lien

290

(5)

46

331

Total residential real estate

9,625

 

133

 

 

46

9,804

Other consumer

323

(4)

(23)

15

311

Total consumer

9,948

 

129

(23)

61

10,115

Total

$

35,102

$

191

$

(108)

$

511

$

35,696

(1)The difference in the credit loss expense reported herein compared to the consolidated statements of income is associated with the credit loss expense of $186 thousand related to off-balance sheet credit exposure and $5 thousand related to HTM investment securities.

Six months ended June 30, 2023

Beginning

Adoption

Provision for

Loan

Loan

Ending

(dollars in thousands)

    

Balance

    

of ASC 326

    

Credit Losses(1)

    

Charge-offs

    

Recoveries

Balance

Commercial

Commercial and industrial

$

8,690

$

(535)

$

(219)

$

(260)

$

494

$

8,170

Commercial real estate

Construction, land and development

 

1,458

2,551

 

(278)

 

 

 

3,731

Multifamily

1,062

(162)

1,091

1,991

Non-owner occupied

7,543

1,344

(332)

8,555

Owner occupied

4,188

(1,324)

8

22

2,894

Total commercial real estate

14,251

2,409

489

22

17,171

Agricultural

 

Land

281

(86)

(59)

1

137

Production

250

(76)

(71)

103

Total agricultural

531

(162)

(130)

1

240

Total commercial

 

23,472

1,712

 

140

 

(260)

 

517

 

25,581

Consumer

 

Residential real estate

First lien

 

5,495

1,800

 

274

 

 

2

 

7,571

Construction

345

468

(28)

785

HELOC

951

59

104

3

1,117

Junior lien

352

(85)

92

(77)

49

331

Total residential real estate

 

7,143

2,242

 

442

 

(77)

 

54

 

9,804

Other consumer

 

531

(97)

(122)

(28)

27

 

311

Total consumer

 

7,674

2,145

 

320

 

(105)

 

81

 

10,115

Total

$

31,146

$

3,857

$

460

$

(365)

$

598

$

35,696

(1)The difference in the credit loss expense reported herein compared to the consolidated statements of income is associated with the credit loss expense of $44 thousand related to off-balance sheet credit exposure and $46 thousand related to HTM investment securities.
Schedule of loans outstanding, by portfolio segment and risk category

Revolving

(dollars in thousands)

    

Term Loans Amortized Cost Basis by Origination Year

Loans Amortized

As of June 30, 2024

2024

2023

2022

2021

2020

Prior

Cost Basis

Total

Commercial and industrial

    

    

    

    

    

    

    

Pass

$

80,726

$

163,047

$

75,992

$

51,180

$

49,204

$

42,627

$

109,070

$

571,846

Special mention

534

7,634

10

3

8,181

Substandard

685

2,469

3,084

2,158

3,356

11,752

Doubtful

Subtotal

$

80,726

$

164,266

$

75,992

$

61,283

$

52,288

$

44,795

$

112,429

$

591,779

Gross charge-offs for the period ended

$

$

85

$

$

$

2,566

$

243

$

$

2,894

CRE − Construction, land and development

Pass

$

23,657

$

40,253

$

63,103

$

5,113

$

17

$

915

$

7,218

$

140,276

Special mention

Substandard

 

 

21,475

 

 

 

 

21,475

Doubtful

Subtotal

$

23,657

$

40,253

$

84,578

$

5,113

$

17

$

915

$

7,218

$

161,751

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Multifamily

Pass

$

22,571

$

67,366

$

66,831

$

19,364

$

31,879

$

20,581

$

261

$

228,853

Special mention

12,884

12,884

Substandard

 

 

 

 

 

304

 

304

Doubtful

Subtotal

$

22,571

$

67,366

$

66,831

$

19,364

$

44,763

$

20,885

$

261

$

242,041

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Non-owner occupied

Pass

$

49,799

$

161,500

$

145,403

$

64,835

$

61,646

$

139,166

$

5,179

$

627,528

Special mention

7,070

1,109

8,179

Substandard

 

5,717

 

 

2,592

 

 

3,760

 

12,069

Doubtful

Subtotal

$

49,799

$

167,217

$

145,403

$

74,497

$

61,646

$

144,035

$

5,179

$

647,776

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Owner occupied

Pass

$

27,824

$

30,586

$

52,609

$

42,915

$

35,143

$

82,351

$

2,523

$

273,951

Special mention

339

339

Substandard

 

244

 

97

 

2,506

 

 

6,219

 

9,066

Doubtful

Subtotal

$

27,824

$

30,830

$

52,706

$

45,421

$

35,143

$

88,909

$

2,523

$

283,356

Gross charge-offs for the period ended

$

$

$

$

$

$

29

$

$

29

Agricultural − Land

Pass

$

3,308

$

5,769

$

12,754

$

4,581

$

5,709

$

6,819

$

$

38,940

Special mention

Substandard

304

2,166

 

2,470

Doubtful

Subtotal

$

3,308

$

6,073

$

14,920

$

4,581

$

5,709

$

6,819

$

$

41,410

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Agricultural − Production

Pass

$

6,650

$

6,451

$

4,868

$

620

$

1,513

$

715

$

18,385

$

39,202

Special mention

Substandard

1,347

 

1,347

Doubtful

Subtotal

$

6,650

$

6,451

$

6,215

$

620

$

1,513

$

715

$

18,385

$

40,549

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − First lien

Performing

$

11,419

$

61,592

$

189,493

$

210,737

$

104,462

$

107,778

$

180

$

685,661

Nonperforming

7

12

606

625

Subtotal

$

11,419

$

61,592

$

189,493

$

210,744

$

104,474

$

108,384

$

180

$

686,286

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − Construction

Performing

$

1,162

$

10,085

$

10,022

$

1,304

$

$

$

$

22,573

Nonperforming

Subtotal

$

1,162

$

10,085

$

10,022

$

1,304

$

$

$

$

22,573

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − HELOC

Performing

$

1,505

$

6,663

$

6,403

$

1,245

$

1,052

$

1,248

$

107,932

$

126,048

Nonperforming

163

163

Subtotal

$

1,505

$

6,663

$

6,403

$

1,245

$

1,052

$

1,411

$

107,932

$

126,211

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − Junior lien

Performing

$

3,796

$

9,981

$

8,277

$

4,712

$

3,035

$

4,596

$

1,807

$

36,204

Nonperforming

107

12

119

Subtotal

$

3,796

$

9,981

$

8,277

$

4,819

$

3,035

$

4,608

$

1,807

$

36,323

Gross charge-offs for the period ended

$

$

$

$

$

$

3

$

$

3

Other consumer

Performing

$

5,002

$

4,131

$

5,415

$

704

$

2,807

$

1,236

$

16,442

$

35,737

Nonperforming

Subtotal

$

5,002

$

4,131

$

5,415

$

704

$

2,807

$

1,236

$

16,442

$

35,737

Gross charge-offs for the period ended

$

$

$

3

$

$

$

10

$

$

13

Total loans

$

237,419

$

574,908

$

666,255

$

429,695

$

312,447

$

422,712

$

272,356

$

2,915,792

Gross charge-offs for the period ended

$

$

85

$

3

$

$

2,566

$

285

$

$

2,939

Revolving

(dollars in thousands)

    

Term Loans Amortized Cost Basis by Origination Year

Loans Amortized

As of December 31, 2023

2023

2022

2021

2020

2019

Prior

Cost Basis

Total

Commercial and industrial

    

    

    

    

    

    

    

Pass

$

189,643

$

83,233

$

66,837

$

62,367

$

31,859

$

14,879

$

83,522

$

532,340

Special mention

Substandard

464

4,844

236

6,328

94

2,513

15,361

29,840

Doubtful

Subtotal

$

190,107

$

88,077

$

67,073

$

68,695

$

31,953

$

17,392

$

98,883

$

562,180

Gross charge-offs for the period ended

$

39

$

$

49

$

11

$

247

$

90

$

$

436

CRE − Construction, land and development

Pass

$

29,902

$

57,944

$

14,326

$

122

$

$

952

$

121

$

103,367

Special mention

Substandard

 

20,667

 

 

 

 

 

20,667

Doubtful

Subtotal

$

29,902

$

78,611

$

14,326

$

122

$

$

952

$

121

$

124,034

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Multifamily

Pass

$

71,994

$

67,368

$

16,637

$

48,643

$

24,581

$

15,435

$

135

$

244,793

Special mention

Substandard

 

 

 

 

 

310

 

310

Doubtful

Subtotal

$

71,994

$

67,368

$

16,637

$

48,643

$

24,581

$

15,745

$

135

$

245,103

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Non-owner occupied

Pass

$

154,813

$

127,550

$

79,046

$

62,857

$

69,269

$

69,680

$

5,121

$

568,336

Special mention

Substandard

 

 

 

 

875

 

143

 

1,018

Doubtful

Subtotal

$

154,813

$

127,550

$

79,046

$

62,857

$

70,144

$

69,823

$

5,121

$

569,354

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

CRE − Owner occupied

Pass

$

39,030

$

55,337

$

41,623

$

36,339

$

22,340

$

66,574

$

2,538

$

263,781

Special mention

262

262

Substandard

 

587

 

2,872

 

 

2,815

 

1,306

 

7,580

Doubtful

Subtotal

$

39,030

$

55,924

$

44,495

$

36,339

$

25,155

$

68,142

$

2,538

$

271,623

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Agricultural − Land

Pass

$

6,424

$

15,294

$

4,721

$

5,958

$

672

$

7,763

$

$

40,832

Special mention

Substandard

 

Doubtful

Subtotal

$

6,424

$

15,294

$

4,721

$

5,958

$

672

$

7,763

$

$

40,832

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Agricultural − Production

Pass

$

7,890

$

5,858

$

854

$

1,904

$

2,744

$

174

$

16,717

$

36,141

Special mention

Substandard

 

Doubtful

Subtotal

$

7,890

$

5,858

$

854

$

1,904

$

2,744

$

174

$

16,717

$

36,141

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − First lien

Performing

$

61,201

$

190,749

$

217,146

$

108,100

$

33,102

$

87,213

$

284

$

697,795

Nonperforming

105

105

Subtotal

$

61,201

$

190,749

$

217,146

$

108,100

$

33,102

$

87,318

$

284

$

697,900

Gross charge-offs for the period ended

$

$

$

9

$

$

$

$

$

9

Residential real estate − Construction

Performing

$

10,978

$

16,428

$

1,573

$

$

$

$

$

28,979

Nonperforming

Subtotal

$

10,978

$

16,428

$

1,573

$

$

$

$

$

28,979

Gross charge-offs for the period ended

$

$

$

$

$

$

$

$

Residential real estate − HELOC

Performing

$

7,470

$

6,835

$

789

$

1,184

$

308

$

1,341

$

100,388

$

118,315

Nonperforming

Subtotal

$

7,470

$

6,835

$

789

$

1,184

$

308

$

1,341

$

100,388

$

118,315

Gross charge-offs for the period ended

$

$

$

$

$

$

40

$

$

40

Residential real estate − Junior lien

Performing

$

10,938

$

8,820

$

5,157

$

3,673

$

1,461

$

3,939

$

50

$

34,038

Nonperforming

1,781

1,781

Subtotal

$

10,938

$

8,820

$

5,157

$

3,673

$

1,461

$

3,939

$

1,831

$

35,819

Gross charge-offs for the period ended

$

$

$

$

$

$

77

$

$

77

Other consumer

Performing

$

5,320

$

6,395

$

980

$

4,489

$

1,554

$

952

$

9,613

$

29,303

Nonperforming

Subtotal

$

5,320

$

6,395

$

980

$

4,489

$

1,554

$

952

$

9,613

$

29,303

Gross charge-offs for the period ended

$

4

$

2

$

$

31

$

6

$

8

$

$

51

Total loans

$

596,067

$

667,909

$

452,797

$

341,964

$

191,674

$

273,541

$

235,631

$

2,759,583

Gross charge-offs for the period ended

$

43

$

2

$

58

$

42

$

253

$

215

$

$

613

Schedule of past due aging analysis of the loan portfolio

June 30, 2024

90 Days

Accruing

30 - 59 Days

60 - 89 Days

or More

Total

(dollars in thousands)

    

Current

    

Past Due

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

Commercial

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

586,979

$

1,594

$

128

$

$

3,078

$

591,779

Commercial real estate

Construction, land and development

 

140,276

 

 

 

 

21,475

 

161,751

Multifamily

242,041

242,041

Non-owner occupied

641,975

5,801

647,776

Owner occupied

280,989

279

2,088

283,356

Total commercial real estate

1,305,281

279

5,801

23,563

1,334,924

Agricultural

 

Land

41,410

41,410

Production

40,479

70

40,549

Total agricultural

81,889

70

81,959

Total commercial

 

1,974,149

 

1,873

 

5,929

 

 

26,711

 

2,008,662

Consumer

 

  

 

  

 

  

 

  

 

  

 

  

Residential real estate

First lien

 

684,325

 

877

 

460

 

624

 

686,286

Construction

17,893

4,680

22,573

HELOC

124,392

274

1,382

163

126,211

Junior lien

 

35,648

 

108

 

447

 

 

120

 

36,323

Total residential real estate

862,258

1,259

6,969

907

871,393

Other consumer

 

35,309

 

132

 

296

 

 

 

35,737

Total consumer

 

897,567

 

1,391

 

7,265

 

 

907

 

907,130

Total

$

2,871,716

$

3,264

$

13,194

$

$

27,618

$

2,915,792

December 31, 2023

90 Days

Accruing

30 - 59 Days

60 - 89 Days

or More

Total

(dollars in thousands)

    

Current

    

Past Due

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

Commercial

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

554,602

$

844

$

$

139

$

6,595

$

562,180

Commercial real estate

Construction, land and development

 

124,034

 

 

 

 

 

124,034

Multifamily

245,103

245,103

Non-owner occupied

569,267

87

569,354

Owner occupied

270,467

41

1,115

271,623

Total commercial real estate

1,208,871

128

1,115

1,210,114

Agricultural

 

Land

40,832

40,832

Production

36,061

80

36,141

Total agricultural

76,893

80

76,973

Total commercial

 

1,840,366

 

1,052

 

 

139

 

7,710

 

1,849,267

Consumer

 

  

 

  

 

  

 

  

 

  

 

  

Residential real estate

First lien

 

695,807

 

901

 

554

 

638

 

697,900

Construction

28,979

28,979

HELOC

117,540

597

178

118,315

Junior lien

 

35,680

 

69

 

 

 

70

 

35,819

Total residential real estate

878,006

1,567

554

886

881,013

Other consumer

 

29,086

 

170

 

47

 

 

 

29,303

Total consumer

 

907,092

 

1,737

 

601

 

 

886

 

910,316

Total

$

2,747,458

$

2,789

$

601

$

139

$

8,596

$

2,759,583

Schedule of amortized cost basis on nonaccrual status loans

As of June 30, 2024

90 Days

Nonaccrual

or More

with no Allowance

Past Due

(dollars in thousands)

for Credit Losses

Nonaccrual

and Accruing

Commercial

Commercial and industrial

$

3,061

$

3,078

$

Commercial real estate

Construction, land and development

21,475

Multifamily

Non-owner occupied

Owner occupied

1,446

2,088

Total commercial real estate

1,446

23,563

Agricultural

Land

Production

70

70

Total agricultural

70

70

Total commercial

4,577

26,711

Consumer

Residential real estate

First lien

618

624

Construction

HELOC

163

163

Junior lien

120

120

Total residential real estate

901

907

Other consumer

Total consumer

901

907

Total

$

5,478

$

27,618

$

December 31, 2023

90 Days

Nonaccrual

or More

with no Allowance

Past Due

(dollars in thousands)

for Credit Losses

Nonaccrual

and Accruing

Commercial

Commercial and industrial

$

79

$

6,595

$

139

Commercial real estate

Construction, land and development

Multifamily

Non-owner occupied

Owner occupied

95

1,115

Total commercial real estate

95

1,115

Agricultural

Land

Production

Total agricultural

Total commercial

174

7,710

139

Consumer

Residential real estate

First lien

632

638

Construction

HELOC

115

178

Junior lien

70

70

Total residential real estate

817

886

Other consumer

Total consumer

817

886

Total

$

991

$

8,596

$

139

Schedule of financing receivables collateral dependent loans

As of June 30, 2024

Primary Type of Collateral

Allowance for

(dollars in thousands)

Real estate

Equipment

Other

Total

Credit Losses

Commercial

Commercial and industrial

$

2,790

$

$

$

2,790

$

Commercial real estate

Construction, land and development

21,475

21,475

5,756

Multifamily

Non-owner occupied

Owner occupied

828

29

857

328

Total commercial real estate

22,303

29

22,332

6,084

Agricultural

Land

Production

70

70

Total agricultural

70

70

Total commercial

25,093

70

29

25,192

6,084

Consumer

Residential real estate

First lien

624

624

3

Construction

HELOC

163

163

Junior lien

107

6

113

Total residential real estate

894

6

900

3

Other consumer

Total consumer

894

6

900

3

Total

$

25,987

$

76

$

29

$

26,092

$

6,087

As of December 31, 2023

Primary Type of Collateral

Allowance for

(dollars in thousands)

Real estate

Equipment

Other

Total

Credit Losses

Commercial

Commercial and industrial

$

6,124

$

$

$

6,124

$

2,384

Commercial real estate

Construction, land and development

Multifamily

Non-owner occupied

Owner occupied

695

96

791

601

Total commercial real estate

695

96

791

601

Agricultural

Land

Production

Total agricultural

Total commercial

6,819

96

6,915

2,985

Consumer

Residential real estate

First lien

638

638

3

Construction

HELOC

64

22

86

Junior lien

70

93

163

6

Total residential real estate

772

22

93

887

9

Other consumer

Total consumer

772

22

93

887

9

Total

$

7,591

$

22

$

189

$

7,802

$

2,994