XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.3
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY (Tables)
9 Months Ended
Sep. 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 September 30, 2024                
Beginning balance, July 1$39,161 $31,687 $3,668 $820 $3,586 $1,390 $399 $80,711 
Provision for credit losses3,498 (355)(254)(86)(16)308 (36)3,059 
Loans charged-off(72)0 0 0 (3)(156)0 (231)
Recoveries18 26 0 0 4 40 0 88 
Net loans (charged-off) recovered(54)26 0 0 1 (116)0 (143)
Ending balance$42,605 $31,358 $3,414 $734 $3,571 $1,582 $363 $83,627 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Three Months Ended September 30, 2023                
Beginning balance, July 1$30,978 $30,913 $4,402 $1,120 $3,448 $846 $351 $72,058 
Provision for credit losses(167)230 (139)(102)197 283 98 400 
Loans charged-off(193)(149)(138)(480)
Recoveries21 12 91 127 
Net loans (charged-off) recovered(172)12 (146)(47)(353)
Ending balance$30,639 $31,155 $4,263 $1,018 $3,499 $1,082 $449 $72,105 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Nine Months Ended September 30, 2024
                
Beginning balance, January 1$30,338 $31,335 $4,150 $1,129 $3,474 $1,174 $372 $71,972 
Provision for credit losses12,452 784 (736)(395)73 890 (9)13,059 
Loans charged-off(278)(840)0 0 (25)(668)0 (1,811)
Recoveries93 79 0 0 49 186 0 407 
Net loans (charged-off) recovered(185)(761)0 0 24 (482)0 (1,404)
Ending balance$42,605 $31,358 $3,414 $734 $3,571 $1,582 $363 $83,627 
(dollars in thousands)Commercial and IndustrialCommercial Real Estate and Multifamily ResidentialAgri-business and AgriculturalOther CommercialConsumer 1-4 Family MortgageOther ConsumerUnallocatedTotal
Nine Months Ended September 30, 2023
                
Beginning balance, January 1$35,290 $27,394 $4,429 $917 $3,001 $1,021 $554 $72,606 
Provision for credit losses1,065 3,465 (166)101 642 548 (105)5,550 
Loans charged-off(5,844)(163)(759)(6,766)
Recoveries128 296 19 272 715 
Net loans (charged-off) recovered(5,716)296 (144)(487)(6,051)
Ending balance$30,639 $31,155 $4,263 $1,018 $3,499 $1,082 $449 $72,105 
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 September 30, 2024:
(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial and industrial loans:                  
Working capital lines of credit loans:                  
Pass$0 $141 $1,730 $1,824 $773 $0 $4,468 $556,307 $560,775 
Special Mention0 0 0 0 0 0 0 49,662 49,662 
Substandard0 0 1,011 0 245 269 1,525 22,855 24,380 
Doubtful0 3,090 39,994 0 0 0 43,084 0 43,084 
Total0 3,231 42,735 1,824 1,018 269 49,077 628,824 677,901 
Working capital lines of credit loans:
Current period gross write offs0 0 94 0 0 0 94 136 230 
Non-working capital loans:
Pass111,883 164,110 173,692 67,117 38,804 32,074 587,680 182,203 769,883 
Special Mention2,998 2,783 9,670 1,892 441 3,014 20,798 6,753 27,551 
Substandard0 3,269 1,608 134 4,400 673 10,084 467 10,551 
Doubtful0 227 0 540 416 0 1,183 0 1,183 
Not Rated1,101 1,809 1,265 506 455 46 5,182 0 5,182 
Total115,982 172,198 186,235 70,189 44,516 35,807 624,927 189,423 814,350 
Non-working capital loans:
Current period gross write offs0 0 0 0 0 0 0 48 48 
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass26,122 78,524 6,339 46,776 0 153 157,914 566,886 724,800 
Special Mention603 0 0 0 0 0 603 1,832 2,435 
Total26,725 78,524 6,339 46,776 0 153 158,517 568,718 727,235 
Construction and land development loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Owner occupied loans:
Pass48,999 138,425 124,911 144,352 119,933 138,956 715,576 58,462 774,038 
Special Mention6,404 1,501 14,942 3,330 626 3,436 30,239 0 30,239 
Substandard0 329 0 3,545 1,462 323 5,659 0 5,659 
Total55,403 140,255 139,853 151,227 122,021 142,715 751,474 58,462 809,936 
Owner occupied loans:
Current period gross write offs0 0 0 0 0 840 840 0 840 
Nonowner occupied loans:
Pass (continued)108,277 123,755 152,690 107,647 121,272 80,108 693,749 50,584 744,333 
Special Mention0 15,790 109 5,967 0 0 21,866 0 21,866 
Nonowner occupied loans:
Total108,277 139,545 152,799 113,614 121,272 80,108 715,615 50,584 766,199 
Nonowner occupied loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Multifamily loans:
Pass39,959 61,825 21,799 8,868 29,457 7,714 169,622 28,061 197,683 
Special Mention42,750 0 311 0 0 2,193 45,254 0 45,254 
Total82,709 61,825 22,110 8,868 29,457 9,907 214,876 28,061 242,937 
Multifamily loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Agri-business and agricultural loans:
Loans secured by farmland:
Pass8,437 22,063 30,104 23,670 25,940 21,147 131,361 25,973 157,334 
Substandard0 0 0 0 0 80 80 0 80 
Total8,437 22,063 30,104 23,670 25,940 21,227 131,441 25,973 157,414 
Loans secured by farmland:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Loans for agricultural production:
Pass14,238 28,084 21,946 24,986 22,259 3,807 115,320 85,084 200,404 
Special Mention0 0 0 171 0 0 171 500 671 
Total14,238 28,084 21,946 25,157 22,259 3,807 115,491 85,584 201,075 
Loans for agricultural production:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other commercial loans:
Pass6,715 10,648 30,858 3,661 11,851 5,711 69,444 22,872 92,316 
Special Mention0 0 0 0 0 1,900 1,900 0 1,900 
Total6,715 10,648 30,858 3,661 11,851 7,611 71,344 22,872 94,216 
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:
Pass9,358 10,486 9,391 11,531 6,485 5,381 52,632 6,217 58,849 
Special Mention124 228 167 66 0 0 585 0 585 
Substandard0 86 322 90 0 219 717 0 717 
Not Rated (continued)18,866 58,659 47,720 34,711 16,226 24,767 200,949 0 200,949 
Total28,348 69,459 57,600 46,398 22,711 30,367 254,883 6,217 261,100 
Closed end first mortgage loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Open end and junior lien loans:
Pass47 751 0 451 0 5 1,254 11,476 12,730 
Special Mention0 0 0 0 315 0 315 0 315 
Substandard0 105 0 18 0 81 204 180 384 
Not Rated17,554 18,349 20,546 5,571 822 3,043 65,885 132,942 198,827 
Total17,601 19,205 20,546 6,040 1,137 3,129 67,658 144,598 212,256 
Open end and junior lien loans:
Current period gross write offs0 0 22 0 0 0 22 3 25 
Residential construction loans:
Not Rated5,602 2,790 2,097 1,410 777 1,432 14,108 0 14,108 
Total5,602 2,790 2,097 1,410 777 1,432 14,108 0 14,108 
Residential construction loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other consumer loans:
Pass78 979 254 1,011 40 0 2,362 18,308 20,670 
Special Mention0 0 475 0 184 0 659 0 659 
Substandard0 181 44 86 17 0 328 0 328 
Not Rated19,849 24,849 13,148 7,327 4,145 2,063 71,381 10,225 81,606 
Total19,927 26,009 13,921 8,424 4,386 2,063 74,730 28,533 103,263 
Other consumer loans:
Current period gross write offs4 229 158 28 0 26 445 223 668 
Total Loans$489,964 $773,836 $727,143 $507,258 $407,345 $338,595 $3,244,141 $1,837,849 $5,081,990 
Total period gross write offs$4 $229 $274 $28 $0 $866 $1,401 $410 $1,811 
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 September 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$632,488 $0 $0 $632,488 $45,413 $596 $677,901 
Non-working capital loans805,427 97 0 805,524 8,826 86 814,350 
Commercial real estate and multi-family residential loans:
Construction and land development loans727,235 0 0 727,235 0 0 727,235 
Owner occupied loans808,145 0 0 808,145 1,791 329 809,936 
Nonowner occupied loans766,199 0 0 766,199 0 0 766,199 
Multifamily loans242,937 0 0 242,937 0 0 242,937 
Agri-business and agricultural loans:
Loans secured by farmland157,334 0 0 157,334 80 0 157,414 
Loans for agricultural production201,075 0 0 201,075 0 0 201,075 
Other commercial loans94,216 0 0 94,216 0 0 94,216 
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans260,271 86 26 260,383 717 170 261,100 
Open end and junior lien loans211,534 269 69 211,872 384 384 212,256 
Residential construction loans14,108 0 0 14,108 0 0 14,108 
Other consumer loans102,560 375 0 102,935 328 17 103,263 
Total$5,023,529 $827 $95 $5,024,451 $57,539 $1,582 $5,081,990 
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:
September 30, 2024
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$50 $61,463 $449 $61,962 
Non-working capital loans285 9,319 79 9,683 
Commercial real estate and multi-family residential loans:
Owner occupied loans323 3,925 0 4,248 
Agri-business and agricultural loans:
Loans secured by farmland0 80 0 80 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans717 0 0 717 
Open end and junior lien loans384 0 0 384 
Residential construction and land development loans0 0 0 0 
Other consumer loans0 0 183 183 
Total$1,759 $74,787 $711 $77,257 
December 31, 2023
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$50 $2,454 $$2,504 
Non-working capital loans40 8,202 400 8,642 
Commercial real estate and multi-family residential loans:
Owner occupied loans595 1,474 1,161 3,230 
Agri-business and agricultural loans:
Loans secured by farmland100 100 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans559 559 
Open end and junior lien loans164 164 
Other consumer loans112 112 
Total$1,408 $12,230 $1,673 $15,311 
Schedule of Performance of Modified Loans
The following tables present the amortized cost basis of loans that were experiencing financial difficulty and received a modification of terms during the three and nine months ended September 30, 2023, by class and type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivables is also presented below:
(dollars in thousands)Interest Rate ReductionCombination Interest Rate Reduction, Term Extension and Payment DelayCombination Principal Forgiveness, Interest Rate Reduction, Term Extension and Payment DelayTotal ModificationsTotal Class of Financing Receivable
Three Months Ended September 30, 2023
Commercial and industrial loans:    
Working capital lines of credit loans$931 $$$931 0.16 %
Non-working capital loans2,000 2,000 0.25 
Total commercial and industrial loans931 2,000 2,931 0.21 
Total loan modifications made to borrowers experiencing financial difficulty$931 $2,000 $$2,931 0.06 %
(dollars in thousands)Interest Rate ReductionCombination Interest Rate Reduction, Term Extension and Payment DelayCombination Principal Forgiveness, Interest Rate Reduction, Term Extension and Payment DelayTotal ModificationsTotal Class of Financing Receivable
Nine Months Ended September 30, 2023
Commercial and industrial loans:    
Working capital lines of credit loans$931 $$$931 0.16 %
Non-working capital loans2,000 1,596 3,596 0.44 
Total commercial and industrial loans931 2,000 1,596 4,527 0.32 
Total loan modifications made to borrowers experiencing financial difficulty$931 $2,000 $1,596 $4,527 0.09 %
The following tables present the financial effect of the loan modifications presented above for borrowers experiencing financial difficulty for the three and nine months ended September 30, 2023:
(dollars in thousands)Principal ForgivenessWeighted Average Interest Rate ReductionWeighted Average Term ExtensionPayment Delay
Three Months Ended September 30, 2023
Commercial and industrial loans:  
Working capital lines of credit loans$7.50 %NoneNone
Non-working capital loans8.50 180 months
Extension of payment terms from monthly variable rate interest only payments with balloon payment at end of term to fully amortizing ten year fixed rate principal and interest payment schedule
Total$8.15 %70 months
(dollars in thousands)Principal ForgivenessWeighted Average Interest Rate ReductionWeighted Average Term ExtensionPayment Delay
Nine Months Ended September 30, 2023
Commercial and industrial loans:  
Working capital lines of credit loans$7.50 %NoneNone
Non-working capital loans (1)9,380 7.87 58 months
Extension of payment terms from fully amortizing variable rate 40 month term to 60 month fixed rate term with 480 month amortization schedule, monthly interest and semiannual principal payments, and excess cash flow recapture provisions

Extension of payment terms from monthly variable rate interest only payments with balloon payment at end of term to fully amortizing ten year fixed rate principal and interest payment schedule
Total$9,380 7.84 %44 months
(1) Principal forgiveness of $9.4 million represents one $11.0 million non-working capital loan, of which $9.3 million was charged off.