XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY (Tables)
6 Months Ended
Jun. 30, 2024
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY  
Schedule of Allowance for Credit Loss
The following tables present the activity in the allowance for credit losses by portfolio segment for the periods ended:
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Three Months Ended June 30, 2024                
Beginning balance, April 1$30,720 $32,078 $4,112 $1,022 $3,518 $1,229 $501 $73,180 
Provision for credit losses8,412 422 (444)(202)68 326 (102)8,480 
Loans charged-off(12)(840)0 0 (22)(202)0 (1,076)
Recoveries41 27 0 0 22 37 0 127 
Net loans (charged-off) recovered29 (813)0 0 0 (165)0 (949)
Ending balance$39,161 $31,687 $3,668 $820 $3,586 $1,390 $399 $80,711 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Three Months Ended June 30, 2023                
Beginning balance, April 1$31,190 $29,036 $4,621 $1,034 $3,398 $1,096 $840 $71,215 
Provision for credit losses(272)1,593 (219)86 51 50 (489)800 
Loans charged-off(7)(14)(369)(390)
Recoveries67 284 13 69 433 
Net loans (charged-off) recovered60 284 (1)(300)43 
Ending balance$30,978 $30,913 $4,402 $1,120 $3,448 $846 $351 $72,058 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Six Months Ended June 30, 2024
                
Beginning balance, January 1$30,338 $31,335 $4,150 $1,129 $3,474 $1,174 $372 $71,972 
Provision for credit losses8,954 1,139 (482)(309)89 582 27 10,000 
Loans charged-off(206)(840)0 0 (22)(512)0 (1,580)
Recoveries75 53 0 0 45 146 0 319 
Net loans (charged-off) recovered(131)(787)0 0 23 (366)0 (1,261)
Ending balance$39,161 $31,687 $3,668 $820 $3,586 $1,390 $399 $80,711 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Six Months Ended June 30, 2023
                
Beginning balance, January 1$35,290 $27,394 $4,429 $917 $3,001 $1,021 $554 $72,606 
Provision for credit losses1,232 3,235 (27)203 445 265 (203)5,150 
Loans charged-off(5,651)(14)(621)(6,286)
Recoveries107 284 16 181 588 
Net loans (charged-off) recovered(5,544)284 (440)(5,698)
Ending balance$30,978 $30,913 $4,402 $1,120 $3,448 $846 $351 $72,058 
Schedule of Risk Category of Loans by Loan Segment and Origination Date and Credit Quality Indicators
The following table summarizes the risk category of loans by loan segment and year of origination as of June 30, 2024:
(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial and industrial loans:                  
Working capital lines of credit loans:                  
Pass$0 $160 $1,820 $1,956 $894 $0 $4,830 $573,427 $578,257 
Special Mention0 0 0 0 0 0 0 52,721 52,721 
Substandard0 0 962 0 294 173 1,429 65,185 66,614 
Total0 160 2,782 1,956 1,188 173 6,259 691,333 697,592 
Working capital lines of credit loans:
Current period gross write offs0 0 94 0 0 0 94 87 181 
Non-working capital loans:
Pass71,583 181,854 192,454 72,592 42,447 35,471 596,401 188,024 784,425 
Special Mention3,005 2,914 9,978 2,084 1,187 3,116 22,284 4,116 26,400 
Substandard0 3,548 1,574 682 3,907 888 10,599 720 11,319 
Not Rated1,010 2,160 1,516 607 537 95 5,925 0 5,925 
Total75,598 190,476 205,522 75,965 48,078 39,570 635,209 192,860 828,069 
Non-working capital loans:
Current period gross write offs0 0 0 0 0 0 0 25 25 
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass21,179 40,050 8,490 46,822 0 173 116,714 537,960 654,674 
Special Mention0 0 0 0 0 0 0 1,661 1,661 
Total21,179 40,050 8,490 46,822 0 173 116,714 539,621 656,335 
Construction and land development loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Owner occupied loans:
Pass26,223 141,833 130,613 150,745 124,741 159,885 734,040 59,286 793,326 
Special Mention6,409 1,241 15,104 3,365 0 3,495 29,614 0 29,614 
Substandard0 928 226 3,591 1,465 330 6,540 0 6,540 
Total32,632 144,002 145,943 157,701 126,206 163,710 770,194 59,286 829,480 
Owner occupied loans:
Current period gross write offs0 0 0 0 0 840 840 0 840 
Nonowner occupied loans:
Pass88,177 127,562 157,827 110,245 123,116 87,035 693,962 45,086 739,048 
Special Mention603 15,925 110 6,065 0 0 22,703 0 22,703 
Nonowner occupied loans (continued):
Total88,780 143,487 157,937 116,310 123,116 87,035 716,665 45,086 761,751 
Nonowner occupied loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Multifamily loans:
Pass39,014 61,964 21,895 8,927 35,003 22,586 189,389 17,557 206,946 
Special Mention30,504 12,344 315 0 0 2,203 45,366 0 45,366 
Total69,518 74,308 22,210 8,927 35,003 24,789 234,755 17,557 252,312 
Multifamily loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Agri-business and agricultural loans:
Loans secured by farmland:
Pass7,312 22,252 30,410 24,024 26,726 22,573 133,297 28,026 161,323 
Substandard0 0 0 0 0 86 86 0 86 
Total7,312 22,252 30,410 24,024 26,726 22,659 133,383 28,026 161,409 
Loans secured by farmland:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Loans for agricultural production:
Pass14,189 27,670 22,196 25,765 23,309 5,702 118,831 80,243 199,074 
Special Mention0 0 0 182 0 0 182 500 682 
Total14,189 27,670 22,196 25,947 23,309 5,702 119,013 80,743 199,756 
Loans for agricultural production:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other commercial loans:
Pass6,631 6,727 31,576 4,110 12,528 6,231 67,803 26,763 94,566 
Special Mention0 0 0 0 0 2,039 2,039 0 2,039 
Total6,631 6,727 31,576 4,110 12,528 8,270 69,842 26,763 96,605 
Other commercial loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans:
Pass6,506 9,920 10,682 11,987 6,828 5,917 51,840 3,618 55,458 
Special Mention0 231 169 0 0 0 400 0 400 
Substandard0 87 0 92 121 224 524 0 524 
Not Rated13,147 63,005 48,503 35,241 16,446 26,013 202,355 0 202,355 
Total19,653 73,243 59,354 47,320 23,395 32,154 255,119 3,618 258,737 
Closed end first mortgage loans (continued):
Current period gross write offs0 0 0 0 0 0 0 0 0 
Open end and junior lien loans:
Pass49 763 0 464 0 6 1,282 10,845 12,127 
Special Mention0 0 0 0 321 0 321 0 321 
Substandard0 106 0 21 0 82 209 122 331 
Not Rated12,375 20,215 23,823 6,421 1,056 3,376 67,266 119,770 187,036 
Total12,424 21,084 23,823 6,906 1,377 3,464 69,078 130,737 199,815 
Open end and junior lien loans:
Current period gross write offs0 0 22 0 0 0 22 0 22 
Residential construction loans:
Not Rated2,206 3,171 3,799 1,443 798 1,448 12,865 0 12,865 
Total2,206 3,171 3,799 1,443 798 1,448 12,865 0 12,865 
Residential construction loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other consumer loans:
Pass479 986 274 1,162 97 0 2,998 12,656 15,654 
Special Mention0 0 475 0 152 0 627 0 627 
Substandard0 163 32 36 0 0 231 0 231 
Not Rated14,166 27,096 14,266 8,212 4,656 2,413 70,809 10,294 81,103 
Total14,645 28,245 15,047 9,410 4,905 2,413 74,665 22,950 97,615 
Other consumer loans:
Current period gross write offs3 207 147 26 0 26 409 103 512 
Total Loans$364,767 $774,875 $729,089 $526,841 $426,629 $391,560 $3,213,761 $1,838,580 $5,052,341 
Total period gross write offs$3 $207 $263 $26 $0 $866 $1,365 $215 $1,580 
The following table summarizes the risk category of loans by loan segment and year of origination as of December 31, 2023:
(dollars in thousands)20232022202120202019PriorTerm TotalRevolvingTotal
Commercial and industrial loans:                  
Working capital lines of credit loans:                  
Pass$193 $1,876 $2,214 $1,132 $$50 $5,465 $532,086 $537,551 
Special Mention46,498 46,498 
Substandard200 125 325 20,516 20,841 
Total193 2,076 2,214 1,132 125 50 5,790 599,100 604,890 
Working capital lines of credit loans:
Current period gross write offs75 139 214 327 541 
Non-working capital loans:
Pass199,071 224,333 85,273 49,999 28,773 10,501 597,950 171,264 769,214 
Special Mention4,038 9,577 1,051 2,498 2,306 4,298 23,768 5,477 29,245 
Substandard3,754 1,612 683 3,892 51 218 10,210 397 10,607 
Not Rated2,585 1,999 881 707 162 18 6,352 6,352 
Total209,448 237,521 87,888 57,096 31,292 15,035 638,280 177,138 815,418 
Non-working capital loans:
Current period gross write offs5,445 178 129 5,752 48 5,800 
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass50,693 15,558 17,655 177 84,083 547,570 631,653 
Total50,693 15,558 17,655 177 84,083 547,570 631,653 
Construction and land development loans:
Current period gross write offs
Owner occupied loans:
Pass144,411 132,850 156,680 132,407 61,415 118,406 746,169 40,288 786,457 
Special Mention7,597 686 4,913 1,394 2,245 16,835 14,739 31,574 
Substandard362 250 3,325 1,474 345 1,161 6,917 6,917 
Total152,370 133,786 164,918 133,881 63,154 121,812 769,921 55,027 824,948 
Owner occupied loans:
Current period gross write offs
Nonowner occupied loans:
Pass123,633 158,415 112,582 134,050 87,288 66,755 682,723 27,860 710,583 
Nonowner occupied loans (continued):
Special Mention4,503 6,257 2,246 13,006 13,006 
Total128,136 158,415 118,839 134,050 87,288 69,001 695,729 27,860 723,589 
Nonowner occupied loans:
Current period gross write offs
Multifamily loans:
Pass90,954 23,315 9,042 35,648 13,971 14,609 187,539 45,987 233,526 
Special Mention19,671 19,671 19,671 
Total110,625 23,315 9,042 35,648 13,971 14,609 207,210 45,987 253,197 
Multifamily loans:
Current period gross write offs
Agri-business and agricultural loans:
Loans secured by farmland:
Pass24,503 32,060 25,308 27,924 9,104 19,160 138,059 24,724 162,783 
Substandard100 100 100 
Total24,503 32,060 25,308 27,924 9,104 19,260 138,159 24,724 162,883 
Loans secured by farmland:
Current period gross write offs
Loans for agricultural production:
Pass28,657 13,589 27,175 25,504 3,533 10,429 108,887 116,406 225,293 
Special Mention187 187 500 687 
Total28,657 13,589 27,362 25,504 3,533 10,429 109,074 116,906 225,980 
Loans for agricultural production:
Current period gross write offs
Other commercial loans:
Pass7,058 26,918 33,247 13,684 90 7,332 88,329 29,819 118,148 
Special Mention2,419 2,419 2,419 
Total7,058 26,918 33,247 13,684 90 9,751 90,748 29,819 120,567 
Other commercial loans:
Current period gross write offs
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans:
Pass9,910 10,541 12,486 8,614 3,924 4,625 50,100 8,330 58,430 
Special Mention519 519 519 
Substandard87 96 123 253 559 559 
Not Rated64,233 51,018 38,014 17,432 4,314 23,225 198,236 198,236 
Closed end first mortgage loans (continued):
Total74,230 61,559 50,596 26,688 8,238 28,103 249,414 8,330 257,744 
Closed end first mortgage loans:
Current period gross write offs
Open end and junior lien loans:
Pass557 137 491 335 1,526 8,689 10,215 
Substandard108 23 26 48 205 68 273 
Not Rated24,792 29,648 8,471 1,554 2,286 1,962 68,713 112,371 181,084 
Total25,457 29,785 8,985 1,889 2,312 2,016 70,444 121,128 191,572 
Open end and junior lien loans:
Current period gross write offs50 14 64 99 163 
Residential construction loans:
Not Rated1,525 2,982 1,515 839 263 1,220 8,344 8,344 
Total1,525 2,982 1,515 839 263 1,220 8,344 8,344 
Residential construction loans:
Current period gross write offs
Other consumer loans:
Pass1,082 789 1,391 301 3,563 11,894 15,457 
Substandard40 34 35 111 111 
Not Rated32,481 17,585 9,994 6,008 1,611 1,957 69,636 10,545 80,181 
Total33,603 18,408 11,420 6,309 1,613 1,957 73,310 22,439 95,749 
Other consumer loans:
Current period gross write offs16 258 90 212 585 243 828 
Total loans$846,498 $755,972 $558,989 $464,644 $221,160 $293,243 $3,140,506 $1,776,028 $4,916,534 
Total current period gross write offs$16 $5,753 $179 $186 $480 $$6,615 $717 $7,332 
Schedule of Aging of the Amortized Cost Basis In Past Due Loans
The following table presents the aging of the amortized cost basis in past due loans as of June 30, 2024 by class of loans and loans past due 90 days or more and still accruing by class of loan:
(dollars in thousands)Loans Not Past Due30-89 Days Past DueGreater than 89 Days Past Due and AccruingTotal AccruingTotal NonaccrualNonaccrual With No Allowance For Credit LossTotal
Commercial and industrial loans:            
Working capital lines of credit loans$652,483 $0 $0 $652,483 $45,109 $148 $697,592 
Non-working capital loans819,241 122 0 819,363 8,800 10 828,163 
Commercial real estate and multi-family residential loans:
Construction and land development loans656,335 0 0 656,335 0 0 656,335 
Owner occupied loans827,449 0 0 827,449 2,031 566 829,480 
Nonowner occupied loans761,751 0 0 761,751 0 0 761,751 
Multifamily loans252,312 0 0 252,312 0 0 252,312 
Agri-business and agricultural loans:
Loans secured by farmland161,323 0 0 161,323 86 0 161,409 
Loans for agricultural production199,756 0 0 199,756 0 0 199,756 
Other commercial loans96,605 0 0 96,605 0 0 96,605 
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans257,676 511 26 258,213 524 296 258,737 
Open end and junior lien loans198,892 498 0 199,390 331 331 199,721 
Residential construction loans12,865 0 0 12,865 0 0 12,865 
Other consumer loans96,899 485 0 97,384 231 1 97,615 
Total$4,993,587 $1,616 $26 $4,995,229 $57,112 $1,352 $5,052,341 
The following table presents the aging of the amortized cost basis in past due loans as of December 31, 2023 by class of loans and loans past due 90 days or more and still accruing by class of loan:
(dollars in thousands)Loans Not Past Due30-89 Days Past DueGreater than 89 Days Past Due and AccruingTotal AccruingTotal NonaccrualNonaccrual With No Allowance For Credit LossTotal
Commercial and industrial loans:            
Working capital lines of credit loans$602,236 $$$602,236 $2,654 $$604,890 
Non-working capital loans805,305 1,372 806,677 8,741 244 815,418 
Commercial real estate and multi-family residential loans:
Construction and land development loans631,653 631,653 631,653 
Owner occupied loans821,701 821,701 3,247 1,161 824,948 
Nonowner occupied loans723,589 723,589 723,589 
Multifamily loans253,197 253,197 253,197 
Agri-business and agricultural loans:
Loans secured by farmland162,783 162,783 100 162,883 
Loans for agricultural production225,980 225,980 225,980 
Other commercial loans120,567 120,567 120,567 
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans256,016 1,142 27 257,185 559 329 257,744 
Open end and junior lien loans190,956 344 191,300 272 164 191,572 
Residential construction loans8,344 8,344 8,344 
Other consumer loans95,135 502 95,637 112 95,749 
Total$4,897,462 $3,360 $27 $4,900,849 $15,685 $1,901 $4,916,534 
Schedule of Amortized Cost Basis Of Collateral Dependent Loans
The following tables present the amortized cost basis of collateral dependent loans by class of loan as of:
June 30, 2024
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$50 $61,625 $448 $62,123 
Non-working capital loans31 9,699 291 10,021 
Commercial real estate and multi-family residential loans:
Owner occupied loans1,144 3,939 0 5,083 
Agri-business and agricultural loans:
Loans secured by farmland0 86 0 86 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans524 0 0 524 
Open end and junior lien loans331 0 0 331 
Residential construction and land development loans0 0 0 0 
Other consumer loans0 0 183 183 
Total$2,080 $75,349 $922 $78,351 
December 31, 2023
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$50 $2,454 $$2,504 
Non-working capital loans40 8,202 400 8,642 
Commercial real estate and multi-family residential loans:
Owner occupied loans595 1,474 1,161 3,230 
Agri-business and agricultural loans:
Loans secured by farmland100 100 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans559 559 
Open end and junior lien loans164 164 
Other consumer loans112 112 
Total$1,408 $12,230 $1,673 $15,311 
Schedule of Performance of Modified Loans
(dollars in thousands)Combination Principal Forgiveness, Interest Rate Reduction and Term Extension and Payment DelayTotal ModificationsTotal Class of Financing Receivable
Three and Six Months Ended June 30, 2023
Commercial and industrial loans:    
Non-working capital loans$1,544 $1,544 0.19 %
Total commercial and industrial loans1,544 1,544 0.10 
Total loan modifications made to borrowers experiencing financial difficulty$1,544 $1,544 0.03 %
The following tables present the financial effect of the loan modifications presented above for borrowers experiencing financial difficulty for the three and six months ended June 30, 2023:
(dollars in thousands)Principal ForgivenessInterest Rate Reduction
Financial Effect
Term Extension
Financial Effect
Payment DelayTotal Class of Financing Receivable
Three and Six Months Ended June 30, 2023
Commercial and industrial loans:    
Non-working capital loans (1)$9,380 
Reduction of one term loan from Prime plus 0.75% to 1.00% Fixed
Term extension from 40 months to 60 months
Extension of amortization period from 40 months to 480 months with excess cash flow recapture provisions for earlier repayment
0.19 %
(1) Represents one $11.0 million non-working capital loan that received principal forgiveness of $9.4 million, of which $9.3 million was charged off.