XML 56 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2023
Loans and Leases Receivable Disclosure [Abstract]  
Outstanding Balances of Loan The following table provides outstanding balances related to each of our loan types as of December 31:
20232022
 (dollars in thousands)
Commercial, financial, agricultural and other$1,543,349 $1,211,706 
Time and demand1,187,300 1,023,824 
Commercial credit cards12,906 13,920 
Equipment finance232,944 79,674 
Time and demand other110,199 94,288 
Real estate construction597,735 513,101 
Construction other541,633 395,439 
Construction residential56,102 117,662 
Residential real estate2,416,876 2,194,669 
Residential first lien1,739,107 1,547,192 
Residential junior lien/home equity677,769 647,477 
Commercial real estate3,053,152 2,425,012 
Multifamily551,142 431,151 
Non-owner occupied1,772,785 1,510,347 
Owner occupied729,225 483,514 
Loans to individuals1,357,649 1,297,655 
Automobile and recreational vehicles1,277,969 1,210,451 
Consumer credit cards10,291 10,657 
Consumer other69,389 76,547 
Total loans and leases$8,968,761 $7,642,143 
Credit Risk Profile by Creditworthiness
The following tables represent our credit risk profile by creditworthiness category for the years ended December 31:
 2023
Non-Pass
 PassOAEMSubstandardDoubtfulLossTotal Non-PassTotal
 (dollars in thousands)
Commercial, financial, agricultural and other$1,453,970 $58,325 $31,054 $ $ $89,379 $1,543,349 
Time and demand1,098,763 58,325 30,212 — — 88,537 1,187,300 
Commercial credit cards12,906 — — — — — 12,906 
Equipment finance232,102 — 842 — — 842 232,944 
Time and demand other110,199 — — — — — 110,199 
Real estate construction585,543  12,192   12,192 597,735 
Construction other529,441 — 12,192 — — 12,192 541,633 
Construction residential56,102 — — — — — 56,102 
Residential real estate2,405,240 2,768 8,868   11,636 2,416,876 
Residential first lien1,732,006 2,415 4,686 — — 7,101 1,739,107 
Residential junior lien/home equity673,234 353 4,182 — — 4,535 677,769 
Commercial real estate2,956,338 62,038 34,776   96,814 3,053,152 
Multifamily538,939 12,117 86 — — 12,203 551,142 
Non-owner occupied1,722,315 31,652 18,818 — — 50,470 1,772,785 
Owner occupied695,084 18,269 15,872 — — 34,141 729,225 
Loans to individuals1,357,483  166   166 1,357,649 
Automobile and recreational vehicles1,277,805 — 164 — — 164 1,277,969 
Consumer credit cards10,291 — — — — — 10,291 
Consumer other69,387 — — — 69,389 
Total $8,758,574 $123,131 $87,056 $ $ $210,187 $8,968,761 
 2022
Non-Pass
 PassOAEMSubstandardDoubtfulLossTotal Non-PassTotal
 (dollars in thousands)
Commercial, financial, agricultural and other$1,164,193 $35,389 $12,124 $ $ $47,513 $1,211,706 
Time and demand976,346 35,389 12,089 — — 47,478 1,023,824 
Commercial credit cards13,920 — — — — — 13,920 
Equipment finance79,674 — — — — — 79,674 
Time and demand other94,253 — 35 — — 35 94,288 
Real estate construction513,101      513,101 
Construction other395,439 — — — — — 395,439 
Construction residential117,662 — — — — — 117,662 
Residential real estate2,187,780 736 6,153   6,889 2,194,669 
Residential first lien1,542,854 675 3,663 — — 4,338 1,547,192 
Residential junior lien/home equity644,926 61 2,490 — — 2,551 647,477 
Commercial real estate2,347,000 52,291 25,721   78,012 2,425,012 
Multifamily430,613 488 50 — — 538 431,151 
Non-owner occupied1,439,478 49,037 21,832 — — 70,869 1,510,347 
Owner occupied476,909 2,766 3,839 — — 6,605 483,514 
Loans to individuals1,297,206  449   449 1,297,655 
Automobile and recreational vehicles1,210,090 — 361 — — 361 1,210,451 
Consumer credit cards10,657 — — — — — 10,657 
Consumer other76,459 — 88 — — 88 76,547 
Total $7,509,280 $88,416 $44,447 $ $ $132,863 $7,642,143 
The following table summarizes the loan risk rating category by loan type including term loans on an amortized cost basis by origination year as of December 31:
2023
Term LoansRevolving Loans
20232022202120202019PriorTotal
(dollars in thousands)
Time and demand$170,285 $178,568 $111,288 $73,487 $42,502 $65,419 $545,751 $1,187,300 
Pass166,716 174,699 100,779 71,125 29,812 57,660 497,972 1,098,763 
OAEM1,707 3,129 2,948 1,530 10,873 2,553 35,585 58,325 
Substandard1,862 740 7,561 832 1,817 5,206 12,194 30,212 
Gross Charge-offs(582)(4,572)(18)(2,195)(2,364)(1,283)(5,133)(16,147)
Gross Recoveries— — — 119 128 260 
Commercial credit cards      12,906 12,906 
Pass— — — — — — 12,906 12,906 
Gross Charge-offs— — — — — — (105)(105)
Gross Recoveries— — — — — — 13 13 
Equipment finance170,630 62,314      232,944 
Pass170,302 61,800 — — — — — 232,102 
Substandard328 514 — — — — — 842 
Gross Charge-offs(104)(433)— — — — — (537)
Gross Recoveries— — — — — — — — 
2023
Term LoansRevolving Loans
20232022202120202019PriorTotal
(dollars in thousands)
Time and demand other9,965 6,022 17,860 19,352 3,025 46,466 7,509 110,199 
Pass9,965 6,022 17,860 19,352 3,025 46,466 7,509 110,199 
Gross Charge-offs— — — — — — (2,410)(2,410)
Gross Recoveries— — — — — — 225 225 
Construction other94,150 217,565 154,873 44,428 5,379 24,541 697 541,633 
Pass94,150 214,277 153,195 44,428 5,379 17,315 697 529,441 
Substandard— 3,288 1,678 — — 7,226 — 12,192 
Gross Charge-offs— — — — — — — — 
Gross Recoveries— — — — — — — — 
Construction residential27,487 19,322 2,284 3,194 3,337  478 56,102 
Pass27,487 19,322 2,284 3,194 3,337 — 478 56,102 
Gross Charge-offs— — — — — — — — 
Gross Recoveries— — — — — — — — 
Residential first lien120,053 385,917 527,057 320,107 97,529 286,503 1,941 1,739,107 
Pass119,903 385,269 524,841 319,762 96,702 283,665 1,864 1,732,006 
OAEM— 80 1,527 — — 731 77 2,415 
Substandard150 568 689 345 827 2,107 — 4,686 
Gross Charge-offs— (98)— (31)(1)(116)— (246)
Gross Recoveries— — — — — 177 — 177 
Residential junior lien/home equity62,098 70,171 44,359 2,487 2,305 4,949 491,400 677,769 
Pass62,098 70,171 44,359 2,487 2,305 4,672 487,142 673,234 
OAEM— — — — — 208 145 353 
Substandard— — — — — 69 4,113 4,182 
Gross Charge-offs— — — — — — (315)(315)
Gross Recoveries— — — — — — 70 70 
Multifamily6,839 156,393 155,067 94,284 44,121 92,585 1,853 551,142 
Pass6,839 144,728 155,067 94,284 44,121 92,047 1,853 538,939 
OAEM— 11,665 — — — 452 — 12,117 
Substandard— — — — — 86 — 86 
Gross Charge-offs— — — — — — — — 
Gross Recoveries— — — — — — — — 
Non-owner occupied184,562 423,543 159,593 148,716 221,551 621,678 13,142 1,772,785 
Pass181,578 415,577 159,593 148,716 211,019 592,755 13,077 1,722,315 
OAEM— 7,546 — — 7,313 16,793 — 31,652 
Substandard2,984 420 — — 3,219 12,130 65 18,818 
Gross Charge-offs— (232)— — — (4,473)— (4,705)
Gross Recoveries— — — — — 127 — 127 
Owner occupied106,831 163,830 153,996 80,522 59,357 152,728 11,961 729,225 
Pass106,583 161,071 149,788 75,267 42,745 147,809 11,821 695,084 
OAEM112 785 3,950 4,000 5,363 4,026 33 18,269 
Substandard136 1,974 258 1,255 11,249 893 107 15,872 
Gross Charge-offs— — (32)— — (1,540)— (1,572)
Gross Recoveries— — — — — 24 — 24 
2023
Term LoansRevolving Loans
20232022202120202019PriorTotal
(dollars in thousands)
Automobile and recreational vehicles427,112 459,836 234,144 115,364 35,402 6,111  1,277,969 
Pass427,112 459,835 234,085 115,354 35,345 6,074 — 1,277,805 
Substandard— 59 10 57 37 — 164 
Gross Charge-offs(487)(2,232)(1,258)(972)(527)(111)— (5,587)
Gross Recoveries71 479 419 367 347 149 — 1,832 
Consumer credit cards      10,291 10,291 
Pass— — — — — — 10,291 10,291 
Gross Charge-offs— — — — — — (290)(290)
Gross Recoveries— — — — — — 87 87 
Consumer other6,893 4,224 13,277 1,411 1,090 3,440 39,054 69,389 
Pass6,893 4,224 13,277 1,411 1,090 3,440 39,052 69,387 
Substandard— — — — — — 
Gross Charge-offs(21)(50)(130)(31)(157)(23)(941)(1,353)
Gross Recoveries— 35 66 185 300 
Total$1,386,905 $2,147,705 $1,573,798 $903,352 $515,598 $1,304,420 $1,136,983 $8,968,761 
Total charge-offs$(1,194)$(7,617)$(1,438)$(3,229)$(3,049)$(7,546)$(9,194)$(33,267)
Total recoveries$71 $480 $423 $495 $386 $671 $589 $3,115 
2022
Term LoansRevolving Loans
20222021202020192018PriorTotal
(dollars in thousands)
Time and demand$180,134 $165,064 $66,006 $88,959 $57,030 $57,907 $408,724 $1,023,824 
Pass180,134 154,542 56,592 79,935 56,718 56,309 392,116 976,346 
OAEM— 10,489 8,387 1,846 250 895 13,522 35,389 
Substandard— 33 1,027 7,178 62 703 3,086 12,089 
Commercial credit cards      13,920 13,920 
Pass— — — — — — 13,920 13,920 
Equipment finance79,674       79,674 
Pass79,674 — — — — — — 79,674 
Time and demand other7,172 20,281 19,626 3,823 2,885 36,197 4,304 94,288 
Pass7,172 20,281 19,626 3,823 2,885 36,162 4,304 94,253 
Substandard— — — — — 35 — 35 
Construction other81,870 179,919 85,264 23,001 24,005 1,011 369 395,439 
Pass81,870 179,919 85,264 23,001 24,005 1,011 369 395,439 
Construction residential82,829 34,783  31 18  1 117,662 
Pass82,829 34,783 — 31 18 — 117,662 
Residential first lien272,136 507,573 337,995 102,870 69,890 255,573 1,155 1,547,192 
Pass272,136 507,042 337,979 102,097 69,212 253,310 1,078 1,542,854 
OAEM— 164 — 133 51 250 77 675 
Substandard— 367 16 640 627 2,013 — 3,663 
Residential junior lien/home equity77,016 49,273 1,499 2,584 1,683 4,396 511,026 647,477 
Pass77,016 49,273 1,499 2,517 1,683 4,263 508,675 644,926 
OAEM— — — — — 51 10 61 
Substandard— — — 67 — 82 2,341 2,490 
Multifamily140,004 90,868 60,699 39,848 19,914 78,483 1,335 431,151 
Pass140,004 90,868 60,699 39,848 19,914 77,945 1,335 430,613 
OAEM— — — — — 488 — 488 
Substandard— — — — — 50 — 50 
Non-owner occupied298,751 153,918 115,947 214,068 141,814 581,060 4,789 1,510,347 
Pass298,751 153,918 115,947 212,588 113,638 541,007 3,629 1,439,478 
OAEM— — — 1,480 20,349 26,207 1,001 49,037 
Substandard— — — — 7,827 13,846 159 21,832 
Owner occupied113,010 105,513 56,977 44,430 26,456 131,432 5,696 483,514 
Pass113,010 105,309 55,468 43,014 26,294 128,230 5,584 476,909 
OAEM— 182 745 791 92 923 33 2,766 
Substandard— 22 764 625 70 2,279 79 3,839 
Automobile and recreational vehicles613,513 330,298 172,530 68,996 20,589 4,525  1,210,451 
Pass613,513 330,252 172,435 68,865 20,524 4,501 — 1,210,090 
Substandard— 46 95 131 65 24 — 361 
Consumer credit cards      10,657 10,657 
Pass— — — — — — 10,657 10,657 
Consumer other6,561 17,177 2,489 3,798 1,656 4,085 40,781 76,547 
Pass6,561 17,177 2,489 3,775 1,652 4,085 40,720 76,459 
Substandard— — — 23 — 61 88 
Total$1,952,670 $1,654,667 $919,032 $592,408 $365,940 $1,154,669 $1,002,757 $7,642,143 
Age Analysis of Past Due Loans by Segment
The following tables delineate the aging analysis of the recorded investments in past due loans as of December 31. Also included in these tables are loans that are 90 days or more past due and still accruing because they are well-secured and in the process of collection.
 2023
 30 - 59
days
past due
60 - 89
days
past
due
90 days
and
greater
and still
accruing
NonaccrualTotal past
due and
nonaccrual
CurrentTotal
 (dollars in thousands)
Commercial, financial, agricultural and other$1,206 $745 $4,187 $10,060 $16,198 $1,527,151 $1,543,349 
Time and demand565 691 4,187 9,218 14,661 1,172,639 1,187,300 
Commercial credit cards54 — — 61 12,845 12,906 
Equipment finance600 — — 842 1,442 231,502 232,944 
Time and demand other34 — — — 34 110,165 110,199 
Real estate construction   3,288 3,288 594,447 597,735 
Construction other— — — 3,288 3,288 538,345 541,633 
Construction residential— — — — — 56,102 56,102 
Residential real estate6,982 1,535 1,062 8,573 18,152 2,398,724 2,416,876 
Residential first lien4,130 940 171 4,443 9,684 1,729,423 1,739,107 
Residential junior lien/home equity2,852 595 891 4,130 8,468 669,301 677,769 
Commercial real estate4,157  3,509 17,385 25,051 3,028,101 3,053,152 
Multifamily— — — 55 55 551,087 551,142 
Non-owner occupied2,303 — 3,509 14,282 20,094 1,752,691 1,772,785 
Owner occupied1,854 — — 3,048 4,902 724,323 729,225 
Loans to individuals4,613 878 678 166 6,335 1,351,314 1,357,649 
Automobile and recreational vehicles4,115 612 151 164 5,042 1,272,927 1,277,969 
Consumer credit cards39 71 — — 110 10,181 10,291 
Consumer other459 195 527 1,183 68,206 69,389 
Total $16,958 $3,158 $9,436 $39,472 $69,024 $8,899,737 $8,968,761 
2022
30 - 59
days
past due
60 - 89
days
past
due
90 days
and
greater
and still
accruing
NonaccrualTotal past
due and
nonaccrual
CurrentTotal
(dollars in thousands)
Commercial, financial, agricultural and other$1,233 $279 $355 $2,374 $4,241 $1,207,465 $1,211,706 
Time and demand1,121 270 352 2,374 4,117 1,019,707 1,023,824 
Commercial credit cards27 — — 36 13,884 13,920 
Equipment finance— — — — — 79,674 79,674 
Time and demand other85 — — 88 94,200 94,288 
Real estate construction502    502 512,599 513,101 
Construction other— — — — — 395,439 395,439 
Construction residential502 — — — 502 117,160 117,662 
Residential real estate3,023 1,178 811 5,683 10,695 2,183,974 2,194,669 
Residential first lien1,547 771 214 3,369 5,901 1,541,291 1,547,192 
Residential junior lien/home equity1,476 407 597 2,314 4,794 642,683 647,477 
Commercial real estate7,870 25 93 20,539 28,527 2,396,485 2,425,012 
Multifamily202 — — — 202 430,949 431,151 
Non-owner occupied7,547 — 92 19,575 27,214 1,483,133 1,510,347 
Owner occupied121 25 964 1,111 482,403 483,514 
Loans to individuals3,268 571 732 449 5,020 1,292,635 1,297,655 
Automobile and recreational vehicles2,694 368 295 361 3,718 1,206,733 1,210,451 
Consumer credit cards53 29 — 87 10,570 10,657 
Consumer other521 174 432 88 1,215 75,332 76,547 
Total $15,896 $2,053 $1,991 $29,045 $48,985 $7,593,158 $7,642,143 
Recorded Investment and Unpaid Principal Balance for Impaired Loans with Associated Allowance
The following tables include the recorded investment and unpaid principal balance for nonperforming loans with the associated allowance amount, if applicable, as of December 31, 2023 and 2022. Also presented are the average recorded investment in nonperforming loans and the related amount of interest recognized while the loan was considered nonperforming. Average balances are calculated based on month-end balances of the loans for the period reported and are included in the table below based on its period end allowance position. The increase in nonperforming loans is primarily a result of $14.5 million in loans acquired from Centric, offset by the removal of $6.4 million in accruing TDR's. The TDR's were eliminated as a result of our adoption of ASU 2022-02.
 2023
 Recorded
investment
Unpaid
principal
balance
Related
specific
allowance
Average
recorded
investment
Interest
Income
Recognized
 (dollars in thousands)
With no related specific allowance recorded:
Commercial, financial, agricultural and other$4,369 $18,014 $7,895 $143 
Time and demand3,527 17,172 7,569 143 
Equipment finance842 842 326 — 
Time and demand other— — — — 
Real estate construction3,288 3,288 1,096  
Construction other3,288 3,288 1,096 — 
Construction residential— — — — 
Residential real estate7,042 8,763 6,440 136 
Residential first lien4,161 5,151 3,760 129 
Residential junior lien/home equity2,881 3,612 2,680 
Commercial real estate12,402 18,219 20,715 260 
Multifamily55 58 37 — 
Non-owner occupied10,971 17,092 18,454 122 
Owner occupied1,376 1,069 2,224 138 
Loans to individuals166 259 365 7 
Automobile and recreational vehicles164 257 299 
Consumer other66 — 
Subtotal27,267 48,543 36,511 546 
With a specific allowance recorded:
Commercial, financial, agricultural and other5,691 6,787 $4,044 6,574 (16)
Time and demand5,691 6,787 4,044 6,574 (16)
Equipment finance— — — — — 
Time and demand other— — — — — 
Real estate construction  —   
Construction other— — — — — 
Construction residential— — — — — 
Residential real estate1,531 1,697 118 1,183  
Residential first lien282 279 39 47 — 
Residential junior lien/home equity1,249 1,418 79 1,136 — 
Commercial real estate4,983 5,294 387 655  
Multifamily— — — — — 
Non-owner occupied3,311 3,550 174 397 — 
Owner occupied1,672 1,744 213 258 — 
Loans to individuals     
Automobile and recreational vehicles— — — — — 
Consumer other— — — — — 
Subtotal12,205 13,778 4,549 8,412 (16)
Total$39,472 $62,321 $4,549 $44,923 $530 
2022
Recorded
investment
Unpaid
principal
balance
Related
specific
allowance
Average
recorded
investment
Interest
Income
Recognized
(dollars in thousands)
With no related specific allowance recorded:
Commercial, financial, agricultural and other$3,141 $9,555 $3,751 $157 
Time and demand3,141 9,555 3,751 157 
Equipment finance— — — — 
Time and demand other— — — — 
Real estate construction    
Construction other— — — — 
Construction residential— — — — 
Residential real estate9,145 11,010 9,040 241 
Residential first lien5,754 6,848 5,280 172 
Residential junior lien/home equity3,391 4,162 3,760 69 
Commercial real estate21,505 24,119 22,983 172 
Multifamily— — 172 43 
Non-owner occupied20,155 22,565 21,304 104 
Owner occupied1,350 1,554 1,507 25 
Loans to individuals528 563 455 16 
Automobile and recreational vehicles440 475 378 16 
Consumer other88 88 77 — 
Subtotal34,319 45,247 36,229 586 
With a specific allowance recorded:
Commercial, financial, agricultural and other1,168 1,186 $711 261 8 
Time and demand1,168 1,186 711 261 
Equipment finance— — — — — 
Time and demand other— — — — — 
Real estate construction     
Construction other— — — — — 
Construction residential— — — — — 
Residential real estate     
Residential first lien— — — — — 
Residential junior lien/home equity— — — — — 
Commercial real estate     
Multifamily— — — — — 
Non-owner occupied— — — — — 
Owner occupied— — — — — 
Loans to individuals     
Automobile and recreational vehicles— — — — — 
Consumer other— — — — — 
Subtotal1,168 1,186 711 261 8 
Total$35,487 $46,433 $711 $36,490 $594 
 2021
 Average
recorded
investment
Interest
Income
Recognized
 (dollars in thousands)
With no related specific allowance recorded:
Commercial, financial, agricultural and other$9,240 $389 
Time and demand9,240 389 
Real estate construction53  
Residential real estate10,315 375 
Residential first lien5,674 279 
Residential junior lien/home equity4,641 96 
Commercial real estate26,235 119 
Multifamily1,223 — 
Non-owner occupied22,668 28 
Owner occupied2,344 91 
Loans to individuals479 15 
Automobile and recreational vehicles425 15 
Consumer other54 — 
Subtotal46,322 898 
With a specific allowance recorded:
Commercial, financial, agricultural and other84  
Time and demand84 — 
Real estate construction  
Residential real estate  
Residential first lien— — 
Residential junior lien/home equity— — 
Commercial real estate665  
Multifamily444 — 
Non-owner occupied— — 
Owner occupied221 — 
Loans to individuals  
Automobile and recreational vehicles— — 
Consumer other— — 
Subtotal749  
Total$47,071 $898 
Troubled Debt Restructurings is 90 Days or More Past Due
The following tables provide detail, including specific reserve and reasons for modification, related to loans identified as troubled debt restructurings during the years ending December 31:
2022
Type of Modification
Number
of
Contracts
Extend
Maturity
Modify
Rate
Modify
Payments
Total
Pre-Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
Specific
Reserve
(dollars in thousands)
Residential real estate5 $ $10 $683 $693 $676 $ 
Residential first lien— 10 683 693 676 — 
Total5 $ $10 $683 $693 $676 $ 
 
 2021
  Type of Modification   
 Number
of
Contracts
Extend
Maturity
Modify
Rate
Modify
Payments
Total
Pre-Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
Specific
Reserve
 (dollars in thousands)
Commercial, financial, agricultural and other6 $ $ $7,893 $7,893 $288 $ 
Time and demand— — 7,893 7,893 288 — 
Residential real estate15  359 301 660 624  
Residential first lien12 — 359 171 530 502 — 
Residential junior lien/home equity— — 130 130 122 — 
Commercial real estate2   644 644 634  
Non-owner occupied— — 644 644 634 — 
Loans to individuals7  110 63 173 144  
Automobile and recreational vehicles— 110 63 173 144 — 
Total30 $ $469 $8,901 $9,370 $1,690 $ 
Allowance for Credit Losses
The following tables provide detail related to the allowance for credit losses for the years ended December 31.
 2023
Beginning balanceAllowance for credit loss on PCD acquired loansCharge-offsRecoveries
Provision (credit)a
Ending balance
(dollars in thousands)
Commercial, financial, agricultural and other$22,650 $19,417 $(19,199)$498 $4,630 $27,996 
Time and demand20,040 19,417 (16,147)260 (751)22,819 
Commercial credit cards335 — (105)13 35 278 
Equipment finance1,086  (537)— 2,850 3,399 
Time and demand other1,189  (2,410)225 2,496 1,500 
Real estate construction8,822 287   (1,691)7,418 
Construction other6,360 227 — — (139)6,448 
Construction residential2,462 60 — — (1,552)970 
Residential real estate21,412 527 (561)247 2,276 23,901 
Residential first lien14,822 197 (246)177 2,025 16,975 
Residential junior lien/home equity6,590 330 (315)70 251 6,926 
Commercial real estate28,804 6,971 (6,277)151 7,422 37,071 
Multifamily4,726 234 — — 273 5,233 
Non-owner occupied16,426 2,739 (4,705)127 5,408 19,995 
Owner occupied7,652 3,998 (1,572)24 1,741 11,843 
Loans to individuals21,218 3 (7,230)2,219 5,122 21,332 
Automobile and recreational vehicles18,819 (5,587)1,832 4,075 19,142 
Consumer credit cards412 — (290)87 163 372 
Consumer other1,987 — (1,353)300 884 1,818 
Total$102,906 $27,205 $(33,267)$3,115 $17,759 $117,718 
a) The provision (credit) shown here includes the day 1 provision on non-PCD loans acquired from Centric and excludes the provision for off-balance sheet credit exposure included in the income statement.
 2022
Beginning balanceCharge-offsRecoveries
Provision (credit)a
Ending balance
(dollars in thousands)
Commercial, financial, agricultural and other$18,093 $(2,361)$394 $6,524 $22,650 
Time and demand15,283 (710)202 5,265 20,040 
Commercial credit cards247 (217)71 234 335 
Equipment finance— — — 1,086 1,086 
Time and demand other2,563 (1,434)121 (61)1,189 
Real estate construction4,220  9 4,593 8,822 
Construction other3,278 — 3,073 6,360 
Construction residential942 — — 1,520 2,462 
Residential real estate12,625 (339)187 8,939 21,412 
Residential first lien7,459 (163)130 7,396 14,822 
Residential junior lien/home equity5,166 (176)57 1,543 6,590 
Commercial real estate33,376 (2,487)769 (2,854)28,804 
Multifamily3,561 (411)411 1,165 4,726 
Non-owner occupied24,838 (1,836)342 (6,918)16,426 
Owner occupied4,977 (240)16 2,899 7,652 
Loans to individuals24,208 (4,658)1,349 319 21,218 
Automobile and recreational vehicles21,392 (2,639)787 (721)18,819 
Consumer credit cards496 (486)75 327 412 
Consumer other2,320 (1,533)487 713 1,987 
Total$92,522 $(9,845)$2,708 $17,521 $102,906 
a) The provision (credit) shown here excludes the provision for off-balance sheet credit exposure included in the income statement.
 2021
Beginning balanceCharge-offsRecoveries
Provision (credit)a
Ending balance
(dollars in thousands)
Commercial, financial, agricultural and other$17,187 $(7,020)$2,430 $5,496 $18,093 
Time and demand16,838 (6,845)2,412 5,441 17,846 
Commercial credit cards349 (175)18 55 247 
Real estate construction7,966 (9)155 (3,892)4,220 
Residential real estate14,358 (309)468 (1,892)12,625 
Residential first lien7,919 (60)337 (737)7,459 
Residential junior lien/home equity6,439 (249)131 (1,155)5,166 
Commercial real estate41,953 (1,659)135 (7,053)33,376 
Multifamily6,240 (1)— (2,678)3,561 
Non-owner occupied28,414 (1,556)125 (2,145)24,838 
Owner occupied7,299 (102)10 (2,230)4,977 
Loans to individuals19,845 (4,061)1,460 6,964 24,208 
Automobile and recreational vehicles16,133 (1,792)1,016 6,035 21,392 
Consumer credit cards635 (425)71 215 496 
Consumer other3,077 (1,844)373 714 2,320 
Total$101,309 $(13,058)$4,648 $(377)$92,522 
a) The provision (credit) shown here excludes the provision for off-balance sheet credit exposure included in the income statement.
Financing Receivable, Modified, Past Due The following tables shows the payment status of loans that have been modified on or after January 1, 2023, the date we adopted ASU 2022-02:
Current30 - 59 days past due60 - 89 days past due90 days or greater and still accruingTotal
(dollars in thousands)
Commercial, financial, agricultural and other$50 $ $ $ $50 
Time and demand50 — — — 50 
Residential real estate758    758 
Residential first lien758 — — — 758 
Commercial real estate9,663    9,663 
Owner occupied9,663 — — — 9,663 
Total $10,471 $ $ $ $10,471 
Troubled Debt Restructured Loans and Commitments
The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty as of December 31:
2023
Rate ReductionTerm ExtensionPrincipal ForgivenessPayment DeferralTerm Extension and Payment DeferralTotalPercentage of Total Loans and Leases
(dollars in thousands)
Commercial, financial, agricultural and other$50 $ $ $ $ $50  %
Time and demand50 — — — — 50 — 
Residential real estate21 303   434 758 0.03 
Residential first lien21 303 — — 434 758 0.04 
Commercial real estate   9,663  9,663 0.32 
Owner occupied— — — 9,663 — 9,663 1.33 
Total $71 $303 $ $9,663 $434 $10,471 0.12 %
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty as of December 31:
2023
Rate ReductionTerm Extension (Years)Principal ForgivenessPayment Deferral (Years)
(dollars in thousands)
Commercial, financial, agricultural and other4.00 %0.0$ 0.0
Time and demand4.00 0.0— 0.0
Residential real estate2.25 3.1 0.5
Residential first lien2.25 3.1— 0.5
Commercial real estate 0.0 0.5
Owner occupied— 0.0— 0.5
Total 3.49 %3.1$ 0.5
Financing Receivable, Modified, Subsequent Default The following table provides information related to loans that were restructured within the past twelve months and that were considered to be in default during the year ending December 31:
 20222021
 Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
 
Commercial, financial, agricultural and other $ 1 $223 
Time and demand— — 223 
Loans to individuals  1 21 
Automobile and recreational vehicles— — 21 
Total $ 2 $244