XML 30 R24.htm IDEA: XBRL DOCUMENT v3.24.3
Loans Held for Investment and Allowance for Credit Losses on Loans (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Summary of Loans Held for Investment by Portfolio Segment

Loans held for investment are summarized by portfolio segment as follows:

 

September 30, 2024

 

 

December 31, 2023

 

 

(Dollars in thousands)

 

  Real estate:

 

 

 

 

 

    Commercial real estate owner occupied

 

939,520

 

 

 

960,944

 

    Commercial real estate non-owner occupied

 

1,632,472

 

 

 

1,486,420

 

    Construction and development < 60 months

 

713,138

 

 

 

642,643

 

    Construction residential real estate < 60 months

 

262,101

 

 

 

283,486

 

    Residential real estate first lien

 

1,395,163

 

 

 

1,258,744

 

    Residential real estate all other

 

271,598

 

 

 

244,696

 

    Agriculture

 

428,012

 

 

 

427,139

 

  Commercial non-real estate

 

1,482,474

 

 

 

1,289,452

 

  Consumer non-real estate

 

476,475

 

 

 

476,467

 

  Oil and gas

 

579,408

 

 

 

586,654

 

           Total (1)

$

8,180,361

 

 

$

7,656,645

 

(1) Excludes accrued interest receivable of $42.2 million at September 30, 2024 and $39.4 million at December 31, 2023, that is recorded in accrued interest receivable and other assets.

 

 

 

Summary of Other Real Estate Owned and Repossessed Assets

The following is a summary of other real estate owned and repossessed assets:

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

(Dollars in thousands)

 

Other real estate owned and repossessed assets

 

$

39,519

 

 

$

34,200

 

Summary of Rental Income and Operating Expenses

This property had the following rental income and operating expenses for the periods presented.

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(Dollars in thousands)

 

Rental income

 

$

3,043

 

 

$

2,911

 

 

$

9,069

 

 

$

8,379

 

Operating expense

 

 

2,601

 

 

 

2,690

 

 

 

7,524

 

 

 

8,038

 

Summary of Amounts Included in Nonaccrual Loans Segregated by Portfolio Segment

The following table is a summary of amounts included in nonaccrual loans, segregated by portfolio segment.

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

(Dollars in thousands)

 

  Real estate:

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

5,959

 

 

$

1,686

 

Commercial real estate non-owner occupied

 

 

2,779

 

 

 

874

 

Construction and development < 60 months

 

 

20,349

 

 

 

800

 

Construction residential real estate < 60 months

 

 

561

 

 

 

638

 

Residential real estate first lien

 

 

4,269

 

 

 

3,336

 

Residential real estate all other

 

 

889

 

 

 

899

 

Agriculture

 

 

2,051

 

 

 

3,662

 

  Commercial non-real estate

 

 

5,911

 

 

 

10,101

 

  Consumer non-real estate

 

 

917

 

 

 

449

 

  Oil and gas

 

 

1,796

 

 

 

2,128

 

Total

 

$

45,481

 

 

$

24,573

 

 

Age Analysis of Loans Held for Investments

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. The following table presents an age analysis of the Company's loans held for investment:

 

 

Age Analysis of Past Due Loans

 

 

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
and
Greater

 

 

Total
Past Due
Loans

 

 

Current
Loans

 

 

Total Loans

 

 

Accruing
Loans 90
Days or
More
Past Due

 

 

 

(Dollars in thousands)

 

As of September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

2,856

 

 

$

9,208

 

 

$

5,803

 

 

$

17,867

 

 

$

921,653

 

 

$

939,520

 

 

$

171

 

Commercial real estate non-owner occupied

 

 

68

 

 

 

1,686

 

 

 

952

 

 

 

2,706

 

 

 

1,629,766

 

 

 

1,632,472

 

 

 

524

 

Construction and development < 60 months

 

 

304

 

 

 

107

 

 

 

20,442

 

 

 

20,853

 

 

 

692,285

 

 

 

713,138

 

 

 

282

 

Construction residential real estate < 60 months

 

 

635

 

 

 

 

 

 

827

 

 

 

1,462

 

 

 

260,639

 

 

 

262,101

 

 

 

548

 

Residential real estate first lien

 

 

5,482

 

 

 

1,967

 

 

 

2,990

 

 

 

10,439

 

 

 

1,384,724

 

 

 

1,395,163

 

 

 

916

 

Residential real estate all other

 

 

1,299

 

 

 

356

 

 

 

901

 

 

 

2,556

 

 

 

269,042

 

 

 

271,598

 

 

 

238

 

Agriculture

 

 

1,796

 

 

 

331

 

 

 

1,657

 

 

 

3,784

 

 

 

424,228

 

 

 

428,012

 

 

 

1,191

 

  Commercial non-real estate

 

 

2,011

 

 

 

2,297

 

 

 

5,496

 

 

 

9,804

 

 

 

1,472,670

 

 

 

1,482,474

 

 

 

329

 

  Consumer non-real estate

 

 

3,303

 

 

 

817

 

 

 

810

 

 

 

4,930

 

 

 

471,545

 

 

 

476,475

 

 

 

429

 

  Oil and gas

 

 

 

 

 

232

 

 

 

 

 

 

232

 

 

 

579,176

 

 

 

579,408

 

 

 

 

Total

 

$

17,754

 

 

$

17,001

 

 

$

39,878

 

 

$

74,633

 

 

$

8,105,728

 

 

$

8,180,361

 

 

$

4,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

1,386

 

 

$

26

 

 

$

5,598

 

 

$

7,010

 

 

$

953,934

 

 

$

960,944

 

 

$

4,377

 

Commercial real estate non-owner occupied

 

 

2,224

 

 

 

7,371

 

 

 

1,786

 

 

 

11,381

 

 

 

1,475,039

 

 

 

1,486,420

 

 

 

913

 

Construction and development < 60 months

 

 

198

 

 

 

158

 

 

 

800

 

 

 

1,156

 

 

 

641,487

 

 

 

642,643

 

 

 

 

Construction residential real estate < 60 months

 

 

1,542

 

 

 

206

 

 

 

405

 

 

 

2,153

 

 

 

281,333

 

 

 

283,486

 

 

 

332

 

Residential real estate first lien

 

 

3,879

 

 

 

1,204

 

 

 

1,849

 

 

 

6,932

 

 

 

1,251,812

 

 

 

1,258,744

 

 

 

731

 

Residential real estate all other

 

 

757

 

 

 

190

 

 

 

613

 

 

 

1,560

 

 

 

243,136

 

 

 

244,696

 

 

 

549

 

Agriculture

 

 

1,694

 

 

 

724

 

 

 

1,227

 

 

 

3,645

 

 

 

423,494

 

 

 

427,139

 

 

 

579

 

  Commercial non-real estate

 

 

1,501

 

 

 

436

 

 

 

10,028

 

 

 

11,965

 

 

 

1,277,487

 

 

 

1,289,452

 

 

 

1,714

 

  Consumer non-real estate

 

 

3,248

 

 

 

1,090

 

 

 

594

 

 

 

4,932

 

 

 

471,535

 

 

 

476,467

 

 

 

347

 

  Oil and gas

 

 

 

 

 

 

 

 

92

 

 

 

92

 

 

 

586,562

 

 

 

586,654

 

 

 

 

Total

 

$

16,429

 

 

$

11,405

 

 

$

22,992

 

 

$

50,826

 

 

$

7,605,819

 

 

$

7,656,645

 

 

$

9,542

 

Gross Loans Held for Investment by Year of Origination and Internally Assigned Credit Grades

The following table summarizes the Company’s gross loans held for investment by year of origination and internally assigned credit grades:

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans

 

 

 

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Amortized Cost Basis

 

 

Total

 

As of September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

57,484

 

 

$

100,209

 

 

$

148,898

 

 

$

102,563

 

 

$

77,151

 

 

$

175,433

 

 

$

18,792

 

 

$

680,530

 

Grade 2

 

 

25,814

 

 

 

37,446

 

 

 

48,964

 

 

 

47,874

 

 

 

21,235

 

 

 

35,911

 

 

 

4,971

 

 

 

222,215

 

Grade 3

 

 

12,960

 

 

 

7,293

 

 

 

3,687

 

 

 

4,596

 

 

 

915

 

 

 

2,609

 

 

 

160

 

 

 

32,220

 

Grade 4

 

 

1,650

 

 

 

377

 

 

 

20

 

 

 

49

 

 

 

352

 

 

 

1,985

 

 

 

122

 

 

 

4,555

 

Total commercial real estate owner occupied

 

 

97,908

 

 

 

145,325

 

 

 

201,569

 

 

 

155,082

 

 

 

99,653

 

 

 

215,938

 

 

 

24,045

 

 

 

939,520

 

 Commercial real estate non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

74,870

 

 

$

271,096

 

 

$

280,887

 

 

$

187,555

 

 

$

119,241

 

 

$

122,367

 

 

$

40,695

 

 

$

1,096,711

 

Grade 2

 

 

91,056

 

 

 

105,735

 

 

 

129,516

 

 

 

81,139

 

 

 

29,760

 

 

 

64,675

 

 

 

4,002

 

 

 

505,883

 

Grade 3

 

 

11,030

 

 

 

 

 

 

13,616

 

 

 

1,686

 

 

 

33

 

 

 

243

 

 

 

 

 

 

26,608

 

Grade 4

 

 

185

 

 

 

141

 

 

 

 

 

 

304

 

 

 

98

 

 

 

2,542

 

 

 

 

 

 

3,270

 

Total commercial real estate non-owner occupied

 

 

177,141

 

 

 

376,972

 

 

 

424,019

 

 

 

270,684

 

 

 

149,132

 

 

 

189,827

 

 

 

44,697

 

 

 

1,632,472

 

 Construction and development < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

74,367

 

 

$

79,181

 

 

$

171,801

 

 

$

30,183

 

 

$

9,039

 

 

$

7,416

 

 

$

29,490

 

 

$

401,477

 

Grade 2

 

 

79,077

 

 

 

116,406

 

 

 

60,905

 

 

 

1,202

 

 

 

1,567

 

 

 

14,489

 

 

 

11,913

 

 

 

285,559

 

Grade 3

 

 

4,736

 

 

 

88

 

 

 

 

 

 

663

 

 

 

69

 

 

 

66

 

 

 

 

 

 

5,622

 

Grade 4

 

 

51

 

 

 

18

 

 

 

831

 

 

 

100

 

 

 

138

 

 

 

 

 

 

19,342

 

 

 

20,480

 

Total construction and development < 60 months

 

 

158,231

 

 

 

195,693

 

 

 

233,537

 

 

 

32,148

 

 

 

10,813

 

 

 

21,971

 

 

 

60,745

 

 

 

713,138

 

 Construction residential real estate < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

104,772

 

 

$

35,253

 

 

$

3,954

 

 

$

91

 

 

$

1,284

 

 

$

532

 

 

$

10,942

 

 

$

156,828

 

Grade 2

 

 

66,604

 

 

 

15,903

 

 

 

2,471

 

 

 

9

 

 

 

12

 

 

 

 

 

 

14,451

 

 

 

99,450

 

Grade 3

 

 

4,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,916

 

Grade 4

 

 

511

 

 

 

190

 

 

 

206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

907

 

Total construction residential real estate < 60 months

 

 

176,803

 

 

 

51,346

 

 

 

6,631

 

 

 

100

 

 

 

1,296

 

 

 

532

 

 

 

25,393

 

 

 

262,101

 

 Residential real estate first lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

213,294

 

 

$

220,298

 

 

$

208,733

 

 

$

157,011

 

 

$

101,934

 

 

$

181,950

 

 

$

986

 

 

$

1,084,206

 

Grade 2

 

 

55,742

 

 

 

70,183

 

 

 

49,081

 

 

 

35,708

 

 

 

24,668

 

 

 

46,015

 

 

 

969

 

 

 

282,366

 

Grade 3

 

 

4,640

 

 

 

3,918

 

 

 

3,005

 

 

 

2,897

 

 

 

2,157

 

 

 

5,635

 

 

 

 

 

 

22,252

 

Grade 4

 

 

1,224

 

 

 

700

 

 

 

448

 

 

 

1,780

 

 

 

453

 

 

 

1,734

 

 

 

 

 

 

6,339

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate first lien

 

 

274,900

 

 

 

295,099

 

 

 

261,267

 

 

 

197,396

 

 

 

129,212

 

 

 

235,334

 

 

 

1,955

 

 

 

1,395,163

 

 Residential real estate all other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

31,285

 

 

$

31,220

 

 

$

20,562

 

 

$

5,993

 

 

$

6,922

 

 

$

11,298

 

 

$

55,518

 

 

$

162,798

 

Grade 2

 

 

5,421

 

 

 

4,896

 

 

 

4,417

 

 

 

1,342

 

 

 

1,331

 

 

 

3,762

 

 

 

82,285

 

 

 

103,454

 

Grade 3

 

 

571

 

 

 

401

 

 

 

226

 

 

 

174

 

 

 

197

 

 

 

594

 

 

 

1,629

 

 

 

3,792

 

Grade 4

 

 

262

 

 

 

169

 

 

 

50

 

 

 

 

 

 

142

 

 

 

24

 

 

 

907

 

 

 

1,554

 

Total residential real estate all other

 

 

37,539

 

 

 

36,686

 

 

 

25,255

 

 

 

7,509

 

 

 

8,592

 

 

 

15,678

 

 

 

140,339

 

 

 

271,598

 

 Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

36,702

 

 

$

45,768

 

 

$

41,775

 

 

$

29,706

 

 

$

21,769

 

 

$

43,550

 

 

$

42,446

 

 

$

261,716

 

Grade 2

 

 

25,454

 

 

 

19,370

 

 

 

19,784

 

 

 

14,665

 

 

 

9,183

 

 

 

18,189

 

 

 

35,079

 

 

 

141,724

 

Grade 3

 

 

2,497

 

 

 

8,160

 

 

 

1,503

 

 

 

1,481

 

 

 

2,548

 

 

 

3,085

 

 

 

2,744

 

 

 

22,018

 

Grade 4

 

 

646

 

 

 

491

 

 

 

824

 

 

 

170

 

 

 

74

 

 

 

252

 

 

 

97

 

 

 

2,554

 

Total Agriculture

 

 

65,299

 

 

 

73,789

 

 

 

63,886

 

 

 

46,022

 

 

 

33,574

 

 

 

65,076

 

 

 

80,366

 

 

 

428,012

 

 Commercial non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

124,981

 

 

$

127,161

 

 

$

142,229

 

 

$

122,786

 

 

$

24,896

 

 

$

52,512

 

 

$

426,523

 

 

$

1,021,088

 

Grade 2

 

 

96,479

 

 

 

84,077

 

 

 

32,323

 

 

 

20,523

 

 

 

4,708

 

 

 

6,396

 

 

 

202,912

 

 

 

447,418

 

Grade 3

 

 

1,647

 

 

 

3,005

 

 

 

2,292

 

 

 

599

 

 

 

126

 

 

 

282

 

 

 

2,438

 

 

 

10,389

 

Grade 4

 

 

891

 

 

 

482

 

 

 

647

 

 

 

245

 

 

 

432

 

 

 

89

 

 

 

545

 

 

 

3,331

 

Grade 5

 

 

 

 

 

 

 

 

71

 

 

 

6

 

 

 

1

 

 

 

170

 

 

 

 

 

 

248

 

Total commercial non-real estate

 

 

223,998

 

 

 

214,725

 

 

 

177,562

 

 

 

144,159

 

 

 

30,163

 

 

 

59,449

 

 

 

632,418

 

 

 

1,482,474

 

 Consumer non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

154,137

 

 

$

130,104

 

 

$

65,270

 

 

$

34,106

 

 

$

9,199

 

 

$

4,752

 

 

$

11,574

 

 

$

409,142

 

Grade 2

 

 

15,183

 

 

 

16,368

 

 

 

10,112

 

 

 

4,926

 

 

 

1,227

 

 

 

1,002

 

 

 

10,128

 

 

 

58,946

 

Grade 3

 

 

1,460

 

 

 

2,134

 

 

 

1,529

 

 

 

917

 

 

 

275

 

 

 

241

 

 

 

15

 

 

 

6,571

 

Grade 4

 

 

231

 

 

 

720

 

 

 

418

 

 

 

270

 

 

 

95

 

 

 

58

 

 

 

2

 

 

 

1,794

 

Grade 5

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

Total consumer non-real estate

 

 

171,011

 

 

 

149,348

 

 

 

77,329

 

 

 

40,219

 

 

 

10,796

 

 

 

6,053

 

 

 

21,719

 

 

 

476,475

 

 Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

77,698

 

 

$

15,998

 

 

$

5,293

 

 

$

23,811

 

 

$

4,967

 

 

$

2,427

 

 

$

232,703

 

 

$

362,897

 

Grade 2

 

 

110,739

 

 

 

7,652

 

 

 

4,652

 

 

 

584

 

 

 

366

 

 

 

244

 

 

 

90,353

 

 

 

214,590

 

Grade 3

 

 

288

 

 

 

453

 

 

 

 

 

 

173

 

 

 

 

 

 

 

 

 

475

 

 

 

1,389

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

110

 

 

 

 

 

 

422

 

 

 

 

 

 

532

 

Total oil and gas

 

 

188,725

 

 

 

24,103

 

 

 

9,945

 

 

 

24,678

 

 

 

5,333

 

 

 

3,093

 

 

 

323,531

 

 

 

579,408

 

Total loans held for investment

 

$

1,571,555

 

 

$

1,563,086

 

 

$

1,481,000

 

 

$

917,997

 

 

$

478,564

 

 

$

812,951

 

 

$

1,355,208

 

 

$

8,180,361

 

 

Gross Charge-offs by Year of Origination

The following tables summarize the Company's gross charge-offs by year of origination for the periods indicated:

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Amortized Cost Basis

 

 

Total

 

 

 

(Dollars in thousands)

 

Three months ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 Commercial real estate non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

189

 

 Construction and development < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction residential real estate < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Residential real estate first lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

24

 

 

 

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85

 

 Residential real estate all other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

20

 

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

50

 

 Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

25

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 Commercial non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

50

 

 

 

91

 

 

 

56

 

 

 

9

 

 

 

84

 

 

 

8

 

 

 

 

 

 

298

 

 Consumer non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

166

 

 

 

124

 

 

 

91

 

 

 

38

 

 

 

10

 

 

 

2

 

 

 

 

 

 

431

 

 Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current-period gross charge-offs

 

$

236

 

 

$

264

 

 

$

430

 

 

$

47

 

 

$

94

 

 

$

15

 

 

$

 

 

$

1,086

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Amortized Cost Basis

 

 

Total

 

 

 

(Dollars in thousands)

 

Three months ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

174

 

 

$

189

 

 

$

25

 

 

$

112

 

 

$

147

 

 

$

158

 

 

$

 

 

$

805

 

 Commercial real estate non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction and development < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction residential real estate < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Residential real estate first lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

71

 

 

 

11

 

 

 

 

 

 

18

 

 

 

 

 

 

100

 

 Residential real estate all other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

150

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

159

 

 Commercial non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

19

 

 

 

15

 

 

 

46

 

 

 

 

 

 

51

 

 

 

108

 

 

 

 

 

 

239

 

 Consumer non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

192

 

 

 

146

 

 

 

56

 

 

 

12

 

 

 

1

 

 

 

18

 

 

 

2

 

 

 

427

 

 Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current-period gross charge-offs

 

$

385

 

 

$

500

 

 

$

207

 

 

$

135

 

 

$

199

 

 

$

302

 

 

$

2

 

 

$

1,730

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Amortized Cost Basis

 

 

Total

 

 

 

(Dollars in thousands)

 

Nine months ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

15

 

 

$

 

 

$

 

 

$

 

 

$

15

 

 Commercial real estate non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

12

 

 

 

189

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

203

 

 Construction and development < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction residential real estate < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 Residential real estate first lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

3

 

 

 

47

 

 

 

61

 

 

 

3

 

 

 

4

 

 

 

57

 

 

 

 

 

 

175

 

 Residential real estate all other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

20

 

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

7

 

 

 

27

 

 

 

79

 

 Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

25

 

 

 

45

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

83

 

 Commercial non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

56

 

 

 

1,247

 

 

 

374

 

 

 

149

 

 

 

96

 

 

 

324

 

 

 

1,886

 

 

 

4,132

 

 Consumer non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

187

 

 

 

624

 

 

 

338

 

 

 

117

 

 

 

44

 

 

 

47

 

 

 

15

 

 

 

1,372

 

 Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

9

 

 

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92

 

Total current-period gross charge-offs

 

$

266

 

 

$

1,967

 

 

$

1,115

 

 

$

298

 

 

$

145

 

 

$

435

 

 

$

1,928

 

 

$

6,154

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Amortized Cost Basis

 

 

Total

 

 

 

(Dollars in thousands)

 

Nine months ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

$

174

 

 

$

196

 

 

$

26

 

 

$

134

 

 

$

165

 

 

$

158

 

 

$

 

 

$

853

 

 Commercial real estate non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

3

 

 Construction and development < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

2

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 Construction residential real estate < 60 months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Residential real estate first lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

 

 

 

90

 

 

 

32

 

 

 

 

 

 

22

 

 

 

 

 

 

144

 

 Residential real estate all other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

4

 

 

 

19

 

 

 

 

 

 

1

 

 

 

4

 

 

 

 

 

 

28

 

 Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

154

 

 

 

9

 

 

 

317

 

 

 

14

 

 

 

2

 

 

 

 

 

 

496

 

 Commercial non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

61

 

 

 

116

 

 

 

109

 

 

 

20

 

 

 

51

 

 

 

160

 

 

 

 

 

 

517

 

 Consumer non-real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

221

 

 

 

408

 

 

 

203

 

 

 

41

 

 

 

38

 

 

 

35

 

 

 

19

 

 

 

965

 

 Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross charge-offs

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Total current-period gross charge-offs

 

$

456

 

 

$

882

 

 

$

456

 

 

$

546

 

 

$

269

 

 

$

384

 

 

$

19

 

 

$

3,012

 

 

Activity in Allowance for Credit Losses on Loans

The following tables detail activity in the allowance for credit losses on loans for the period presented. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

 

Allowance for Credit Losses

 

 

 

Balance at
beginning of
period

 

 

Charge-
offs

 

 

Recoveries

 

 

Net
charge-offs

 

 

Provision for/(benefit from) credit losses on loans

 

 

Balance at
end of
period

 

 

 

(Dollars in thousands)

 

Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

7,370

 

 

$

 

 

$

46

 

 

$

46

 

 

$

(8

)

 

$

7,408

 

Commercial real estate non-owner occupied

 

 

33,867

 

 

 

(189

)

 

 

94

 

 

 

(95

)

 

 

(26

)

 

 

33,746

 

Construction and development < 60 months

 

 

6,780

 

 

 

 

 

 

 

 

 

 

 

 

1,575

 

 

 

8,355

 

Construction residential real estate < 60 months

 

 

3,519

 

 

 

 

 

 

 

 

 

 

 

 

(178

)

 

 

3,341

 

Residential real estate first lien

 

 

5,572

 

 

 

(85

)

 

 

 

 

 

(85

)

 

 

159

 

 

 

5,646

 

Residential real estate all other

 

 

1,729

 

 

 

(50

)

 

 

3

 

 

 

(47

)

 

 

55

 

 

 

1,737

 

Agriculture

 

 

5,917

 

 

 

(33

)

 

 

18

 

 

 

(15

)

 

 

15

 

 

 

5,917

 

  Commercial non-real estate

 

 

21,475

 

 

 

(298

)

 

 

100

 

 

 

(198

)

 

 

983

 

 

 

22,260

 

  Consumer non-real estate

 

 

4,383

 

 

 

(431

)

 

 

50

 

 

 

(381

)

 

 

378

 

 

 

4,380

 

  Oil and gas

 

 

9,014

 

 

 

 

 

 

 

 

 

 

 

 

78

 

 

 

9,092

 

Total

 

$

99,626

 

 

$

(1,086

)

 

$

311

 

 

$

(775

)

 

$

3,031

 

 

$

101,882

 

 

 

 

 

Allowance for Credit Losses

 

 

 

Balance at
beginning of
period

 

 

Charge-
offs

 

 

Recoveries

 

 

Net
charge-offs

 

 

Provision for/(benefit from) credit losses on loans

 

 

Balance at
end of
period

 

 

 

(Dollars in thousands)

 

Three Months Ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

6,808

 

 

$

(805

)

 

$

3

 

 

$

(802

)

 

$

809

 

 

$

6,815

 

Commercial real estate non-owner occupied

 

 

33,432

 

 

 

 

 

 

 

 

 

 

 

 

1,182

 

 

 

34,614

 

Construction and development < 60 months

 

 

3,440

 

 

 

 

 

 

3

 

 

 

3

 

 

 

467

 

 

 

3,910

 

Construction residential real estate < 60 months

 

 

3,553

 

 

 

 

 

 

 

 

 

 

 

 

(9

)

 

 

3,544

 

Residential real estate first lien

 

 

4,755

 

 

 

(100

)

 

 

 

 

 

(100

)

 

 

109

 

 

 

4,764

 

Residential real estate all other

 

 

1,661

 

 

 

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

1,665

 

Agriculture

 

 

6,426

 

 

 

(159

)

 

 

 

 

 

(159

)

 

 

166

 

 

 

6,433

 

  Commercial non-real estate

 

 

25,127

 

 

 

(239

)

 

 

243

 

 

 

4

 

 

 

(886

)

 

 

24,245

 

  Consumer non-real estate

 

 

4,344

 

 

 

(427

)

 

 

24

 

 

 

(403

)

 

 

448

 

 

 

4,389

 

  Oil and gas

 

 

7,374

 

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

7,397

 

Total

 

$

96,920

 

 

$

(1,730

)

 

$

274

 

 

$

(1,456

)

 

$

2,312

 

 

$

97,776

 

 

 

 

Allowance for Credit Losses

 

 

 

Balance at
beginning of
period

 

 

Charge-
offs

 

 

Recoveries

 

 

Net
charge-offs

 

 

Provision for/(benefit from) credit losses on loans

 

 

Balance at
end of
period

 

 

 

(Dollars in thousands)

 

Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

7,483

 

 

$

(15

)

 

$

77

 

 

$

62

 

 

$

(137

)

 

$

7,408

 

Commercial real estate non-owner occupied

 

 

33,080

 

 

 

(203

)

 

 

94

 

 

 

(109

)

 

 

775

 

 

 

33,746

 

Construction and development < 60 months

 

 

3,950

 

 

 

 

 

 

 

 

 

 

 

 

4,405

 

 

 

8,355

 

Construction residential real estate < 60 months

 

 

3,414

 

 

 

(3

)

 

 

 

 

 

(3

)

 

 

(70

)

 

 

3,341

 

Residential real estate first lien

 

 

4,914

 

 

 

(175

)

 

 

25

 

 

 

(150

)

 

 

882

 

 

 

5,646

 

Residential real estate all other

 

 

1,646

 

 

 

(79

)

 

 

11

 

 

 

(68

)

 

 

159

 

 

 

1,737

 

Agriculture

 

 

6,137

 

 

 

(83

)

 

 

35

 

 

 

(48

)

 

 

(172

)

 

 

5,917

 

  Commercial non-real estate

 

 

22,745

 

 

 

(4,132

)

 

 

413

 

 

 

(3,719

)

 

 

3,234

 

 

 

22,260

 

  Consumer non-real estate

 

 

4,401

 

 

 

(1,372

)

 

 

177

 

 

 

(1,195

)

 

 

1,174

 

 

 

4,380

 

  Oil and gas

 

 

9,030

 

 

 

(92

)

 

 

 

 

 

(92

)

 

 

154

 

 

 

9,092

 

Total

 

$

96,800

 

 

$

(6,154

)

 

$

832

 

 

$

(5,322

)

 

$

10,404

 

 

$

101,882

 

 

 

 

 

Allowance for Credit Losses

 

 

 

Balance at
beginning of
period

 

 

Charge-
offs

 

 

Recoveries

 

 

Net
charge-offs

 

 

Provision for/(benefit from) credit losses on loans

 

 

Balance at
end of
period

 

 

 

(Dollars in thousands)

 

Nine Months Ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

6,416

 

 

$

(853

)

 

$

55

 

 

$

(798

)

 

$

1,197

 

 

$

6,815

 

Commercial real estate non-owner occupied

 

 

30,190

 

 

 

(3

)

 

 

 

 

 

(3

)

 

 

4,427

 

 

 

34,614

 

Construction and development < 60 months

 

 

3,778

 

 

 

(4

)

 

 

9

 

 

 

5

 

 

 

127

 

 

 

3,910

 

Construction residential real estate < 60 months

 

 

3,275

 

 

 

 

 

 

 

 

 

 

 

 

269

 

 

 

3,544

 

Residential real estate first lien

 

 

4,092

 

 

 

(144

)

 

 

13

 

 

 

(131

)

 

 

803

 

 

 

4,764

 

Residential real estate all other

 

 

1,418

 

 

 

(28

)

 

 

4

 

 

 

(24

)

 

 

271

 

 

 

1,665

 

Agriculture

 

 

6,217

 

 

 

(496

)

 

 

13

 

 

 

(483

)

 

 

699

 

 

 

6,433

 

  Commercial non-real estate

 

 

25,106

 

 

 

(517

)

 

 

392

 

 

 

(125

)

 

 

(736

)

 

 

24,245

 

  Consumer non-real estate

 

 

4,132

 

 

 

(965

)

 

 

116

 

 

 

(849

)

 

 

1,106

 

 

 

4,389

 

  Oil and gas

 

 

8,104

 

 

 

(2

)

 

 

 

 

 

(2

)

 

 

(705

)

 

 

7,397

 

Total

 

$

92,728

 

 

$

(3,012

)

 

$

602

 

 

$

(2,410

)

 

$

7,458

 

 

$

97,776

 

Collateral-Dependent Gross Loans Held for Investment by Collateral Type and Related Specific Allocation

The following tables summarize collateral-dependent gross loans held for investment by collateral type and the related specific allocation as follows:

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

Real Estate

 

 

Business Assets

 

 

Other Assets

 

 

Total

 

 

Specific Allocation

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

As of September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate non-owner occupied

 

 

2,018

 

 

 

 

 

 

 

 

 

2,018

 

 

 

24

 

Construction and development < 60 months

 

 

20,141

 

 

 

 

 

 

 

 

 

20,141

 

 

 

3,755

 

Construction residential real estate < 60 months

 

 

279

 

 

 

 

 

 

 

 

 

279

 

 

 

89

 

Residential real estate first lien

 

 

90

 

 

 

 

 

 

 

 

 

90

 

 

 

39

 

Residential real estate all other

 

 

136

 

 

 

 

 

 

 

 

 

136

 

 

 

69

 

Agriculture

 

 

1,778

 

 

 

192

 

 

 

14

 

 

 

1,984

 

 

 

983

 

  Commercial non-real estate

 

 

 

 

 

3,747

 

 

 

186

 

 

 

3,933

 

 

 

1,327

 

  Consumer non-real estate

 

 

 

 

 

 

 

 

326

 

 

 

326

 

 

 

261

 

  Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans held for investment

 

$

24,442

 

 

$

3,939

 

 

$

526

 

 

$

28,907

 

 

$

6,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

Real Estate

 

 

Business Assets

 

 

Other Assets

 

 

Total

 

 

Specific Allocation

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate owner occupied

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate non-owner occupied

 

 

632

 

 

 

 

 

 

 

 

 

632

 

 

 

250

 

Construction and development < 60 months

 

 

800

 

 

 

 

 

 

 

 

 

800

 

 

 

225

 

Construction residential real estate < 60 months

 

 

638

 

 

 

 

 

 

 

 

 

638

 

 

 

134

 

Residential real estate first lien

 

 

189

 

 

 

 

 

 

 

 

 

189

 

 

 

62

 

Residential real estate all other

 

 

140

 

 

 

 

 

 

 

 

 

140

 

 

 

140

 

Agriculture

 

 

1,841

 

 

 

593

 

 

 

15

 

 

 

2,449

 

 

 

1,386

 

  Commercial non-real estate

 

 

 

 

 

6,090

 

 

 

241

 

 

 

6,331

 

 

 

1,867

 

  Consumer non-real estate

 

 

 

 

 

 

 

 

147

 

 

 

147

 

 

 

88

 

  Oil and gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans held for investment

 

$

4,240

 

 

$

6,683

 

 

$

403

 

 

$

11,326

 

 

$

4,152

 

 

Transfers from Loans and Premises and Equipment to Other Real Estate Owned and Repossessed Assets

Transfers from loans and premises and equipment to other real estate owned and repossessed assets during the periods presented are summarized as follows:

 

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

 

(Dollars in thousands)

 

Other real estate owned

 

$

10,111

 

 

$

2,236

 

Repossessed assets

 

 

2,332

 

 

 

1,448

 

Total

 

$

12,443

 

 

$

3,684