XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.3
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY (Tables)
9 Months Ended
Sep. 30, 2025
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY  
Schedule of Activity in the Allowance for Credit Losses by Portfolio Segment
The following tables present the activity in the allowance for credit losses by portfolio segment for the periods shown:
(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, 2025                
Beginning balance, July 1$25,882 $31,082 $3,299 $720 $3,590 $1,579 $400 $66,552 
Provision for credit losses1,447 (197)(80)(29)460 428 (29)2,000 
Loans charged-off(222)0 0 0 (4)(347)0 (573)
Recoveries42 27 0 0 16 104 0 189 
Net loans (charged-off) recovered(180)27 0 0 12 (243)0 (384)
Ending balance$27,149 $30,912 $3,219 $691 $4,062 $1,764 $371 $68,168 
(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)(3)(156)(231)
Recoveries18 26 40 88 
Net loans (charged-off) recovered(54)26 (116)(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
Nine Months Ended September 30, 2025
                
Beginning balance, January 1$45,539 $30,865 $3,541 $743 $3,358 $1,531 $383 $85,960 
Provision for credit losses10,335 (32)(322)(52)878 1,005 (12)11,800 
Loans charged-off(28,848)0 0 0 (226)(1,119)0 (30,193)
Recoveries123 79 0 0 52 347 0 601 
Net loans (charged-off) recovered(28,725)79 0 0 (174)(772)0 (29,592)
Ending balance$27,149 $30,912 $3,219 $691 $4,062 $1,764 $371 $68,168 
(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)(25)(668)(1,811)
Recoveries93 79 49 186 407 
Net loans (charged-off) recovered(185)(761)24 (482)(1,404)
Ending balance$42,605 $31,358 $3,414 $734 $3,571 $1,582 $363 $83,627 
Schedule of Risk Category of Loans by Loan Segment and Origination Date
The following table summarizes the risk category of loans by loan segment and year of origination as of September 30, 2025:
(dollars in thousands)20252024202320222021PriorTerm TotalRevolvingTotal
Commercial and industrial loans:                  
Working capital lines of credit loans:                  
Pass$3,230 $1,453 $41 $1,369 $1,109 $400 $7,602 $632,039 $639,641 
Special Mention0 0 0 0 0 0 0 40,541 40,541 
Substandard0 0 1,994 926 194 422 3,536 25,717 29,253 
Doubtful0 0 0 0 0 0 0 0 0 
Total3,230 1,453 2,035 2,295 1,303 822 11,138 698,297 709,435 
Working capital lines of credit loans:
Current period gross write offs0 0 0 28,607 0 12 28,619 45 28,664 
Non-working capital loans:
Pass139,759 138,535 110,236 128,247 42,929 30,873 590,579 184,237 774,816 
Special Mention2,904 7,777 92 5,066 1,145 623 17,607 3,442 21,049 
Substandard553 330 2,106 1,553 105 3,923 8,570 395 8,965 
Doubtful0 0 0 0 6 91 97 0 97 
Not Rated733 346 858 710 155 203 3,005 0 3,005 
Total143,949 146,988 113,292 135,576 44,340 35,713 619,858 188,074 807,932 
Non-working capital loans:
Current period gross write offs1 2 0 0 0 0 3 181 184 
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass20,736 38,696 14,779 22,015 731 0 96,957 474,820 571,777 
Special Mention1,242 0 0 0 0 0 1,242 0 1,242 
Total21,978 38,696 14,779 22,015 731 0 98,199 474,820 573,019 
Construction and land development loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Owner occupied loans:
Pass128,715 101,726 94,865 116,945 132,676 170,689 745,616 34,205 779,821 
Special Mention1,331 109 2,361 14,863 0 1,906 20,570 0 20,570 
Substandard0 309 295 0 1,350 1,446 3,400 0 3,400 
Total130,046 102,144 97,521 131,808 134,026 174,041 769,586 34,205 803,791 
Owner occupied loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
(dollars in thousands)20252024202320222021PriorTerm TotalRevolvingTotal
Nonowner occupied loans (continued):
Pass85,779 131,308 109,516 138,120 100,613 166,703 732,039 116,959 848,998 
Special Mention0 0 11,414 103 0 0 11,517 1,954 13,471 
Total85,779 131,308 120,930 138,223 100,613 166,703 743,556 118,913 862,469 
Nonowner occupied loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Multifamily loans:
Pass138,409 55,109 86,793 21,567 31,832 33,257 366,967 45,486 412,453 
Special Mention0 0 0 295 0 0 295 0 295 
Total138,409 55,109 86,793 21,862 31,832 33,257 367,262 45,486 412,748 
Multifamily loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Agri-business and agricultural loans:
Loans secured by farmland:
Pass18,873 13,886 16,686 31,934 21,064 34,144 136,587 14,786 151,373 
Special Mention1,986 118 197 0 34 148 2,483 0 2,483 
Substandard0 0 0 0 0 55 55 0 55 
Total20,859 14,004 16,883 31,934 21,098 34,347 139,125 14,786 153,911 
Loans secured by farmland:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Loans for agricultural production:
Pass3,226 14,310 22,508 19,401 22,026 13,389 94,860 83,279 178,139 
Special Mention0 0 666 265 0 4 935 7,079 8,014 
Substandard0 0 0 13 0 0 13 0 13 
Total3,226 14,310 23,174 19,679 22,026 13,393 95,808 90,358 186,166 
Loans for agricultural production:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other commercial loans:
Pass4,284 6,405 15,756 26,873 2,763 13,530 69,611 20,353 89,964 
Special Mention0 0 0 0 0 1,783 1,783 0 1,783 
Total4,284 6,405 15,756 26,873 2,763 15,313 71,394 20,353 91,747 
Other commercial loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
(dollars in thousands)20252024202320222021PriorTerm TotalRevolvingTotal
Consumer 1-4 family mortgage loans (continued):
Closed end first mortgage loans:
Pass11,627 10,766 7,293 7,501 10,510 5,790 53,487 4,711 58,198 
Special Mention191 119 218 158 62 0 748 0 748 
Substandard24 331 236 443 89 839 1,962 0 1,962 
Not Rated27,506 27,780 51,600 43,186 30,020 32,227 212,319 0 212,319 
Total39,348 38,996 59,347 51,288 40,681 38,856 268,516 4,711 273,227 
Closed end first mortgage loans:
Current period gross write offs0 0 0 0 0 24 24 0 24 
Open end and junior lien loans:
Pass118 537 697 0 198 4 1,554 10,132 11,686 
Special Mention289 0 0 0 0 0 289 0 289 
Substandard1,994 7 101 0 8 0 2,110 54 2,164 
Not Rated21,652 14,734 11,446 12,137 2,370 1,338 63,677 165,575 229,252 
Total24,053 15,278 12,244 12,137 2,576 1,342 67,630 175,761 243,391 
Open end and junior lien loans:
Current period gross write offs0 0 0 29 2 22 53 149 202 
Residential construction loans:
Not Rated4,928 8,258 596 1,712 1,213 1,904 18,611 0 18,611 
Total4,928 8,258 596 1,712 1,213 1,904 18,611 0 18,611 
Residential construction loans:
Current period gross write offs0 0 0 0 0 0 0 0 0 
Other consumer loans:
Pass286 0 947 136 29 0 1,398 31,817 33,215 
Special Mention0 0 0 475 0 26 501 0 501 
Substandard0 129 121 97 6 13 366 0 366 
Not Rated16,256 17,572 15,956 8,442 4,678 3,725 66,629 11,461 78,090 
Total16,542 17,701 17,024 9,150 4,713 3,764 68,894 43,278 112,172 
Other consumer loans:
Current period gross write offs4 154 265 140 58 0 621 498 1,119 
Total Loans$636,631 $590,650 $580,374 $604,552 $407,915 $519,455 $3,339,577 $1,909,042 $5,248,619 
Total period gross write offs$5 $156 $265 $28,776 $60 $58 $29,320 $873 $30,193 
The following table summarizes the risk category of loans by loan segment and year of origination as of December 31, 2024:
(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Commercial and industrial loans:                  
Working capital lines of credit loans:                  
Pass$1,599 $114 $1,640 $1,647 $651 $$5,651 $525,179 $530,830 
Special Mention48,301 48,301 
Substandard933 195 219 1,347 25,878 27,225 
Doubtful3,090 39,994 43,084 43,084 
Total1,599 3,204 42,567 1,647 846 219 50,082 599,358 649,440 
Working capital lines of credit loans:
Current period gross write offs94 94 136 230 
Non-working capital loans:
Pass151,920 157,276 173,274 58,591 32,909 28,582 602,552 164,106 766,658 
Special Mention3,901 2,614 2,024 1,637 393 1,894 12,463 6,491 18,954 
Substandard2,986 1,598 107 4,142 584 9,417 406 9,823 
Doubtful21 386 407 407 
Not Rated1,297 1,657 1,149 395 395 23 4,916 4,916 
Total157,118 164,533 178,045 60,751 38,225 31,083 629,755 171,003 800,758 
Non-working capital loans:
Current period gross write offs383 542 179 44 1,148 237 1,385 
Commercial real estate and multi-family residential loans:
Construction and land development loans:
Pass23,264 69,737 43,228 2,566 138,795 426,577 565,372 
Special Mention603 603 603 
Total23,867 69,737 43,228 2,566 139,398 426,577 565,975 
Construction and land development loans:
Current period gross write offs
Owner occupied loans:
Pass98,847 138,299 120,191 143,642 109,451 129,051 739,481 35,003 774,484 
Special Mention6,295 2,728 14,777 619 2,488 26,907 26,907 
Substandard318 318 3,101 1,457 5,194 5,194 
Total105,460 141,345 134,968 146,743 111,527 131,539 771,582 35,003 806,585 
Owner occupied loans:
Current period gross write offs840 840 840 
(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Nonowner occupied loans (continued):
Pass152,963 118,517 168,387 101,064 119,612 77,497 738,040 110,441 848,481 
Special Mention15,650 108 5,868 21,626 1,895 23,521 
Total152,963 134,167 168,495 106,932 119,612 77,497 759,666 112,336 872,002 
Nonowner occupied loans:
Current period gross write offs
Multifamily loans:
Pass70,497 61,679 11,708 52,995 29,177 9,794 235,850 108,486 344,336 
Special Mention307 307 307 
Total70,497 61,679 12,015 52,995 29,177 9,794 236,157 108,486 344,643 
Multifamily loans:
Current period gross write offs
Agri-business and agricultural loans:
Loans secured by farmland:
Pass14,574 21,241 29,601 23,043 25,192 18,312 131,963 24,249 156,212 
Special Mention122 209 331 331 
Substandard71 71 71 
Total14,696 21,450 29,601 23,043 25,192 18,383 132,365 24,249 156,614 
Loans secured by farmland:
Current period gross write offs
Loans for agricultural production:
Pass15,945 26,704 21,611 24,374 21,446 1,450 111,530 118,090 229,620 
Special Mention1,275 1,275 
Total15,945 26,704 21,611 24,374 21,446 1,450 111,530 119,365 230,895 
Loans for agricultural production:
Current period gross write offs
Other commercial loans:
Pass6,639 17,137 29,985 3,397 11,310 5,544 74,012 19,609 93,621 
Special Mention1,872 1,872 1,872 
Total6,639 17,137 29,985 3,397 11,310 7,416 75,884 19,609 95,493 
Other commercial loans:
Current period gross write offs
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans:
Pass11,104 8,511 9,274 11,278 6,252 4,685 51,104 4,299 55,403 
(dollars in thousands)20242023202220212020PriorTerm TotalRevolvingTotal
Closed end first mortgage loans (continued):
Special Mention122 226 165 66 579 579 
Substandard83 319 90 629 1,121 1,121 
Not Rated28,706 55,641 47,355 34,173 13,543 22,396 201,814 201,814 
Total39,932 64,461 57,113 45,607 19,795 27,710 254,618 4,299 258,917 
Closed end first mortgage loans:
Current period gross write offs
Open end and junior lien loans:
Pass574 738 438 1,755 10,090 11,845 
Special Mention309 309 309 
Substandard104 15 81 200 118 318 
Not Rated21,929 16,134 18,053 4,660 644 2,894 64,314 139,351 203,665 
Total22,503 16,976 18,053 5,113 953 2,980 66,578 149,559 216,137 
Open end and junior lien loans:
Current period gross write offs79 79 15 94 
Residential construction loans:
Not Rated10,030 1,154 2,045 1,386 759 1,348 16,722 16,722 
Total10,030 1,154 2,045 1,386 759 1,348 16,722 16,722 
Residential construction loans:
Current period gross write offs
Other consumer loans:
Pass79 971 234 109 1,393 20,742 22,135 
Special Mention475 157 632 632 
Substandard128 54 76 17 275 275 
Not Rated23,508 22,250 11,824 6,688 3,743 1,782 69,795 10,930 80,725 
Total23,587 23,349 12,587 6,873 3,917 1,782 72,095 31,672 103,767 
Other consumer loans:
Current period gross write offs49 303 236 33 26 647 272 919 
Total loans$644,836 $745,896 $750,313 $481,427 $382,759 $311,201 $3,316,432 $1,801,516 $5,117,948 
Total current period gross write offs$49 $686 $409 $575 $179 $910 $2,808 $660 $3,468 
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, 2025 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$704,522 $0 $0 $704,522 $4,867 $444 $709,389 
Non-working capital loans800,376 46 0 800,422 7,556 103 807,978 
Commercial real estate and multi-family residential loans:
Construction and land development loans573,019 0 0 573,019 0 0 573,019 
Owner occupied loans801,880 170 0 802,050 1,741 0 803,791 
Nonowner occupied loans862,469 0 0 862,469 0 0 862,469 
Multifamily loans412,748 0 0 412,748 0 0 412,748 
Agri-business and agricultural loans:
Loans secured by farmland153,856 0 0 153,856 55 0 153,911 
Loans for agricultural production186,153 0 0 186,153 13 13 186,166 
Other commercial loans91,747 0 0 91,747 0 0 91,747 
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans271,197 61 7 271,265 1,962 793 273,227 
Open end and junior lien loans240,938 289 0 241,227 2,164 155 243,391 
Residential construction loans18,611 0 0 18,611 0 0 18,611 
Other consumer loans111,390 415 0 111,805 367 6 112,172 
Total$5,228,906 $981 $7 $5,229,894 $18,725 $1,514 $5,248,619 
The following table presents the aging of the amortized cost basis in past due loans as of December 31, 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$603,016 $1,082 $$604,098 $45,342 $594 $649,440 
Non-working capital loans792,577 663 793,243 7,515 37 800,758 
Commercial real estate and multi-family residential loans:
Construction and land development loans565,975 565,975 565,975 
Owner occupied loans804,810 804,810 1,775 318 806,585 
Nonowner occupied loans872,002 872,002 872,002 
Multifamily loans344,643 344,643 344,643 
Agri-business and agricultural loans:
Loans secured by farmland156,543 156,543 71 156,614 
Loans for agricultural production230,895 230,895 230,895 
Other commercial loans95,493 95,493 95,493 
Consumer 1‑4 family mortgage loans:
Closed end first mortgage loans256,486 1,284 26 257,796 1,121 665 258,917 
Open end and junior lien loans215,505 314 215,819 318 318 216,137 
Residential construction loans16,722 16,722 16,722 
Other consumer loans102,565 927 103,492 275 17 103,767 
Total$5,057,232 $4,270 $29 $5,061,531 $56,417 $1,949 $5,117,948 
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, 2025
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$536 $22,945 $638 $24,119 
Non-working capital loans52 7,633 5 7,690 
Commercial real estate and multi-family residential loans:
Owner occupied loans309 1,741 0 2,050 
Agri-business and agricultural loans:
Loans secured by farmland0 55 0 55 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans1,962 0 0 1,962 
Open end and junior lien loans2,164 0 0 2,164 
Other consumer loans0 0 283 283 
Total$5,023 $32,374 $926 $38,323 
December 31, 2024
(dollars in thousands)Real EstateGeneral
Business
 Assets
OtherTotal
Commercial and industrial loans:      
Working capital lines of credit loans$50 $64,023 $447 $64,520 
Non-working capital loans1,891 6,585 19 8,495 
Commercial real estate and multi-family residential loans:
Owner occupied loans318 3,512 3,830 
Agri-business and agricultural loans:
Loans secured by farmland71 71 
Consumer 1-4 family mortgage loans:
Closed end first mortgage loans1,121 1,121 
Open end and junior lien loans318 318 
Other consumer loans272 272 
Total$3,698 $74,191 $738 $78,627 
Schedule of Amortized Cost Basis at the End of the Reporting Period of Loans and Financial Effect of the Loan Modifications
The following table presents the amortized cost basis at the end of the reporting period of loans that were experiencing financial difficulty and received a modification of terms during the three and nine months ended September 30, 2025, 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 at the end of the reporting period is also presented below:
(dollars in thousands)Combination Principal Forgiveness and Interest Rate ReductionTotal ModificationsTotal Class of Financing Receivable
Three and Nine Months Ended September 30, 2025
Consumer 1-4 family mortgage loans:
Open end and junior lien loans$1,994 $1,994 0.82 %
Total consumer 1-4 family mortgage loans1,994 1,994 0.37 
Total consumer loans1,994 1,994 0.31 
Total loan modifications made to borrowers experiencing financial difficulty$1,994 $1,994 0.04 %
The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty:
(dollars in thousands)Principal ForgivenessWeighted Average Interest Rate Reduction
Three and Nine Months Ended September 30, 2025
Commercial and industrial loans:  
Working capital lines of credit loans (1)$28,607 7.00 %
Total commercial and industrial loans28,607 7.00 %
Total commercial loans28,607 7.00 %
Total financial effect of loan modifications made to borrowers experiencing financial difficulty$28,607 7.00 %
(1) Principal forgiveness of $28.6 million represents one $30.6 million working capital line of credit loan, of which $28.6 million was charged off. The remaining $2.0 million was financed into an open end and junior lien loan with a personal guarantor of the forgiven loan. The modified note is collateralized by several of the guarantor's commercial and residential real estate properties.