XML 38 R29.htm IDEA: XBRL DOCUMENT v3.22.2
Allowance for Credit Losses and Allowance for Unfunded Commitments and Letters of Credit (Tables)
6 Months Ended
Jun. 30, 2022
Financing Receivable, Allowance for Credit Loss [Line Items]  
Allowance for Credit Losses on Financing Receivables
The following tables show a detailed analysis of the ACL for the periods indicated:
Beginning BalanceCharge-offsRecoveriesProvision
(Recapture)
Ending Balance
Three Months Ended June 30, 2022(in thousands)
Commercial loans:
Commercial real estate$57,307 $(299)$147 $(36)$57,119 
Commercial business50,474 (92)797 806 51,985 
Agriculture8,010 (1)24 862 8,895 
Construction5,399 — 136 379 5,914 
Consumer loans:
One-to-four family residential real estate24,356 (3)291 (18)24,626 
Other consumer1,403 (241)127 107 1,396 
Total$146,949 $(636)$1,522 $2,100 $149,935 
Beginning BalanceCharge-offsRecoveriesProvision
(Recapture)
Ending Balance
Six Months Ended June 30, 2022
Commercial loans:
Commercial real estate$61,254 $(299)$161 $(3,997)$57,119 
Commercial business54,712 (1,724)1,088 (2,091)51,985 
Agriculture8,148 (24)149 622 8,895 
Construction5,397 — 144 373 5,914 
Consumer loans:
One-to-four family residential real estate24,123 (3)585 (79)24,626 
Other consumer1,944 (487)467 (528)1,396 
Total$155,578 $(2,537)$2,594 $(5,700)$149,935 
Beginning BalanceCharge-offsRecoveriesProvision
(Recapture)
Ending Balance
Three Months Ended June 30, 2021(in thousands)
Commercial loans:
Commercial real estate$57,050 $(316)$16 $(3,500)$53,250 
Commercial business58,405 (971)874 (754)57,554 
Agriculture9,487 (122)(1,450)7,920 
Construction6,551 — 521 (513)6,559 
Consumer loans:
One-to-four family residential real estate15,638 (146)503 524 16,519 
Other consumer1,163 (385)215 193 1,186 
Total$148,294 $(1,940)$2,134 $(5,500)$142,988 
Beginning BalanceCharge-offsRecoveriesProvision
(Recapture)
Ending Balance
Six Months Ended June 30, 2021
Commercial loans:
Commercial real estate$68,934 $(316)$52 $(15,420)$53,250 
Commercial business45,250 (4,310)4,088 12,526 57,554 
Agriculture9,052 (122)17 (1,027)7,920 
Construction7,636 — 567 (1,644)6,559 
Consumer loans:
One-to-four family residential real estate16,875 (146)554 (764)16,519 
Other consumer1,393 (512)276 29 1,186 
Total$149,140 $(5,406)$5,554 $(6,300)$142,988 
Changes in the Allowance for Unfunded Commitments and Letters of Credit
Changes in the allowance for unfunded commitments and letters of credit, a component of “Other liabilities” in the Consolidated Balance Sheets, are summarized as follows:
Three Months Ended June 30,Six Months Ended June 30,
2022202120222021
(in thousands)
Beginning balance$9,000 $9,800 $8,500 $8,300 
Net changes in the allowance for unfunded commitments and letters of credit— 200 500 1,700 
Ending balance$9,000 $10,000 $9,000 $10,000 
Financing Receivable Credit Quality Indicators The following is an analysis of the credit quality of our loan portfolio as of the periods indicated:
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term Loans Amortized Cost Basis
 Term Loans
Amortized Cost Basis by Origination Year
20222021202020192018PriorTotal
June 30, 2022(in thousands)
Commercial loans:
Commercial real estate
Pass$705,896 $1,033,579 $709,061 $629,353 $450,830 $1,490,341 $54,099 $6,325 $5,079,484 
Special mention— 1,882 1,373 30,655 1,424 26,442 — — 61,776 
Substandard— 2,187 9,460 22,464 4,274 70,421 999 35 109,840 
Total commercial real estate$705,896 $1,037,648 $719,894 $682,472 $456,528 $1,587,204 $55,098 $6,360 $5,251,100 
Commercial business
Pass$305,290 $742,045 $386,970 $239,935 $191,713 $306,756 $1,313,072 $5,325 $3,491,106 
Special mention— 5,434 1,924 6,877 311 205 22,562 206 37,519 
Substandard— 4,253 3,697 18,494 23,571 30,124 37,477 715 118,331 
Total commercial business$305,290 $751,732 $392,591 $265,306 $215,595 $337,085 $1,373,111 $6,246 $3,646,956 
Agriculture
Pass$63,852 $134,066 $77,772 $75,835 $24,957 $108,954 $325,438 $666 $811,540 
Special mention— 152 — 196 — — 618 — 966 
Substandard— 1,524 6,621 548 1,134 2,753 28,013 — 40,593 
Total agriculture$63,852 $135,742 $84,393 $76,579 $26,091 $111,707 $354,069 $666 $853,099 
Construction
Pass$106,490 $246,371 $40,102 $14,137 $2,702 $4,849 $64,558 $— $479,209 
Special mention— 761 — — 453 — — — 1,214 
Substandard— — — 1,737 — 51 — — 1,788 
Total construction$106,490 $247,132 $40,102 $15,874 $3,155 $4,900 $64,558 $— $482,211 
Consumer loans:
One-to-four family residential real estate
Pass$88,455 $368,446 $128,930 $44,689 $41,821 $102,116 $264,454 $429 $1,039,340 
Substandard— 751 77 — 515 1,247 257 2,850 
Total one-to-four family real estate$88,455 $369,197 $129,007 $44,689 $42,336 $103,363 $264,457 $686 $1,042,190 
Other consumer
Pass$3,931 $3,671 $1,934 $1,415 $1,899 $10,082 $23,855 $$46,792 
Substandard— 25 — — 11 — — 39 
Total consumer$3,931 $3,696 $1,934 $1,418 $1,899 $10,093 $23,855 $$46,831 
Total$1,273,914 $2,545,147 $1,367,921 $1,086,338 $745,604 $2,154,352 $2,135,148 $13,963 $11,322,387 
Less:
Allowance for credit losses149,935 
Loans, net$11,172,452 
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term Loans Amortized Cost Basis
Term Loans
Amortized Cost Basis by Origination Year
20212020201920182017PriorTotal
December 31, 2021(in thousands)
Commercial loans:
Commercial real estate
Pass$1,068,493 $760,545 $650,593 $492,348 $515,233 $1,180,115 $74,754 $3,644 $4,745,725 
Special mention2,252 — 19,016 6,196 163 27,270 — 2,199 57,096 
Substandard4,119 5,897 45,769 9,112 29,917 82,599 1,029 — 178,442 
Total commercial real estate$1,074,864 $766,442 $715,378 $507,656 $545,313 $1,289,984 $75,783 $5,843 $4,981,263 
Commercial business
Pass$891,957 $426,004 $280,823 $217,605 $144,363 $232,356 $1,028,616 $35,411 $3,257,135 
Special mention621 135 6,097 747 105 51 34,256 236 42,248 
Substandard4,329 4,610 18,393 28,066 20,568 27,462 18,796 1,661 123,885 
Total commercial business$896,907 $430,749 $305,313 $246,418 $165,036 $259,869 $1,081,668 $37,308 $3,423,268 
Agriculture
Pass$147,561 $87,964 $74,658 $29,739 $46,058 $79,693 $266,573 $5,448 $737,694 
Special mention162 — 445 — — — 565 — 1,172 
Substandard— 7,717 9,148 1,616 5,532 1,833 29,125 1,878 56,849 
Total agriculture$147,723 $95,681 $84,251 $31,355 $51,590 $81,526 $296,263 $7,326 $795,715 
Construction
Pass$228,661 $53,880 $35,795 $3,183 $3,285 $2,189 $55,765 $— $382,758 
Substandard— — 1,748 — — 249 — — 1,997 
Total construction$228,661 $53,880 $37,543 $3,183 $3,285 $2,438 $55,765 $— $384,755 
Consumer loans:
One-to-four family real estate
Pass$390,153 $140,799 $56,520 $51,549 $32,447 $111,307 $222,747 $1,347 $1,006,869 
Substandard85 470 183 562 234 4,736 485 284 7,039 
Total one-to-four family real estate$390,238 $141,269 $56,703 $52,111 $32,681 $116,043 $223,232 $1,631 $1,013,908 
Other consumer
Pass$7,045 $2,711 $1,950 $13,489 $560 $1,277 $15,853 $97 $42,982 
Substandard— — — — 13 23 46 
Total consumer$7,045 $2,711 $1,950 $13,489 $561 $1,290 $15,876 $106 $43,028 
Total$2,745,438 $1,490,732 $1,201,138 $854,212 $798,466 $1,751,150 $1,748,587 $52,214 $10,641,937 
Less:
Allowance for credit losses155,578 
Loans, net$10,486,359