XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2023
Receivables [Abstract]  
Summary of Loans

A summary of loans at June 30, 2023 and December 31, 2022 follows (in thousands):

 

 

 

June 30, 2023

 

 

December 31, 2022

 

Construction and land development

 

$

151,673

 

 

$

144,387

 

Agricultural real estate

 

 

392,686

 

 

 

410,790

 

1-4 family residential properties

 

 

418,750

 

 

 

440,018

 

Multifamily residential properties

 

 

304,147

 

 

 

295,073

 

Commercial real estate

 

 

2,062,236

 

 

 

2,036,243

 

Loans secured by real estate

 

 

3,329,492

 

 

 

3,326,511

 

Agricultural loans

 

 

148,148

 

 

 

166,695

 

Commercial and industrial loans

 

 

1,096,410

 

 

 

1,085,004

 

Consumer loans

 

 

80,211

 

 

 

97,730

 

All other loans

 

 

167,590

 

 

 

159,499

 

Total gross loans

 

 

4,821,851

 

 

 

4,835,439

 

Less: loans held for sale

 

 

2,713

 

 

 

338

 

 

 

4,819,138

 

 

 

4,835,101

 

Less:

 

 

 

 

 

 

Net deferred loan fees, premiums and discounts

 

 

8,435

 

 

 

9,227

 

Allowance for credit losses

 

 

58,719

 

 

 

59,093

 

Net loans

 

$

4,751,984

 

 

$

4,766,781

 

Allowance for Credit Losses Based on Portfolio Segment

The following table presents the activity in the allowance for credit losses based on portfolio segment for the three and six months ended June 30, 2023 (in thousands):

 

 

 

Construction
and Land
Development

 

 

Agricultural
Real Estate

 

 

1-4 Family
Residential
Properties

 

 

Commercial
Real Estate

 

 

Agricultural
Loans

 

 

Commercial
and Industrial

 

 

Consumer
Loans

 

 

Total

 

Three months ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,426

 

 

$

1,404

 

 

$

3,420

 

 

$

27,327

 

 

$

580

 

 

$

21,142

 

 

$

1,924

 

 

$

58,223

 

Provision for credit loss expense

 

 

(204

)

 

 

(34

)

 

 

(235

)

 

 

385

 

 

 

213

 

 

 

414

 

 

 

(81

)

 

 

458

 

Loans charged off

 

 

14

 

 

 

 

 

 

16

 

 

 

25

 

 

 

276

 

 

 

49

 

 

 

200

 

 

 

580

 

Recoveries collected

 

 

 

 

 

 

 

 

78

 

 

 

327

 

 

 

7

 

 

 

37

 

 

 

169

 

 

 

618

 

Ending balance

 

$

2,208

 

 

$

1,370

 

 

$

3,247

 

 

$

28,014

 

 

$

524

 

 

$

21,544

 

 

$

1,812

 

 

$

58,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,250

 

 

$

1,433

 

 

$

3,742

 

 

$

28,157

 

 

$

585

 

 

$

20,808

 

 

$

2,118

 

 

$

59,093

 

Provision for credit loss expense

 

 

(28

)

 

 

(63

)

 

 

(541

)

 

 

(449

)

 

 

205

 

 

 

505

 

 

 

12

 

 

 

(359

)

Loans charged off

 

 

14

 

 

 

 

 

 

56

 

 

 

25

 

 

 

276

 

 

 

62

 

 

 

627

 

 

 

1,060

 

Recoveries collected

 

 

 

 

 

 

 

 

102

 

 

 

331

 

 

 

10

 

 

 

293

 

 

 

309

 

 

 

1,045

 

Ending balance

 

$

2,208

 

 

$

1,370

 

 

$

3,247

 

 

$

28,014

 

 

$

524

 

 

$

21,544

 

 

$

1,812

 

 

$

58,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following tables present the activity in the allowance for credit losses based on portfolio segment for the three and six months ended June 30, 2022 and for the year ended December 31, 2022 (in thousands):

 

 

 

Construction and Land Development

 

 

Agricultural Real Estate

 

 

1-4 Family Residential Properties

 

 

Commercial Real Estate

 

 

Agricultural Loans

 

 

Commercial and Industrial

 

 

Consumer Loans

 

 

Total

 

Three months ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance (prior to adoption of ASC 326)

 

$

1,988

 

 

$

1,971

 

 

$

3,728

 

 

$

30,345

 

 

$

1,051

 

 

$

17,348

 

 

$

2,043

 

 

$

58,474

 

Provision for credit loss expense

 

 

54

 

 

 

141

 

 

 

(178

)

 

 

(1,433

)

 

 

(72

)

 

 

2,117

 

 

 

278

 

 

 

907

 

Loans charged off

 

 

 

 

 

 

 

 

69

 

 

 

68

 

 

 

93

 

 

 

32

 

 

 

309

 

 

 

571

 

Recoveries collected

 

 

 

 

 

 

 

 

42

 

 

 

12

 

 

 

 

 

 

63

 

 

 

148

 

 

 

265

 

Ending balance

 

$

2,042

 

 

$

2,112

 

 

$

3,523

 

 

$

28,856

 

 

$

886

 

 

$

19,496

 

 

$

2,160

 

 

$

59,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance (prior to adoption of ASC 326)

 

$

1,743

 

 

$

1,257

 

 

$

2,330

 

 

$

26,246

 

 

$

983

 

 

$

19,241

 

 

$

2,855

 

 

$

54,655

 

Impact of adopting ASC 326

 

 

272

 

 

 

 

 

 

3

 

 

 

478

 

 

 

 

 

 

94

 

 

 

16

 

 

 

863

 

Provision for credit loss expense

 

 

29

 

 

 

855

 

 

 

1,086

 

 

 

2,180

 

 

 

(4

)

 

 

72

 

 

 

(359

)

 

 

3,859

 

Loans charged off

 

 

2

 

 

 

 

 

 

141

 

 

 

407

 

 

 

93

 

 

 

35

 

 

 

667

 

 

 

1,345

 

Recoveries collected

 

 

 

 

 

 

 

 

245

 

 

 

359

 

 

 

 

 

 

124

 

 

 

315

 

 

 

1,043

 

Ending balance

 

$

2,042

 

 

$

2,112

 

 

$

3,523

 

 

$

28,856

 

 

$

886

 

 

$

19,496

 

 

$

2,160

 

 

$

59,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance (prior to adoption of ASC 326)

 

$

1,743

 

 

$

1,257

 

 

$

2,330

 

 

$

26,246

 

 

$

983

 

 

$

19,241

 

 

$

2,855

 

 

$

54,655

 

Impact of adopting ASC 326

 

 

272

 

 

 

 

 

 

3

 

 

 

478

 

 

 

 

 

 

94

 

 

 

16

 

 

 

863

 

Provision for credit loss expense

 

 

137

 

 

 

176

 

 

 

1,241

 

 

 

1,462

 

 

 

(359

)

 

 

2,135

 

 

 

14

 

 

 

4,806

 

Loans charged off

 

 

2

 

 

 

 

 

 

191

 

 

 

414

 

 

 

93

 

 

 

870

 

 

 

1,380

 

 

 

2,950

 

Recoveries collected

 

 

100

 

 

 

 

 

 

359

 

 

 

385

 

 

 

54

 

 

 

208

 

 

 

613

 

 

 

1,719

 

Ending balance

 

$

2,250

 

 

$

1,433

 

 

$

3,742

 

 

$

28,157

 

 

$

585

 

 

$

20,808

 

 

$

2,118

 

 

$

59,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis of Collateral-Dependent Loans by Class of Loans Individually Evaluated

The following table presents the amortized cost basis of collateral-dependent loans by class of loans that were individually evaluated to determine expected credit losses, and the related allowance for credit losses, as of June 30, 2023 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business
Assets

 

 

Other

 

 

Total

 

 

for Credit
Losses

 

Construction and land development

 

$

431

 

 

$

 

 

$

 

 

$

431

 

 

$

201

 

Agricultural real estate

 

 

 

 

 

 

 

 

16

 

 

 

16

 

 

 

 

1-4 family residential properties

 

 

1,294

 

 

 

 

 

 

 

 

 

1,294

 

 

 

 

Multifamily residential properties

 

 

1,116

 

 

 

 

 

 

 

 

 

1,116

 

 

 

 

Commercial real estate

 

 

8,773

 

 

 

 

 

 

 

 

 

8,773

 

 

 

 

Loans secured by real estate

 

 

11,614

 

 

 

 

 

 

16

 

 

 

11,630

 

 

 

201

 

Agricultural loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

118

 

 

 

142

 

 

 

 

 

 

260

 

 

 

48

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

11,732

 

 

$

142

 

 

$

16

 

 

$

11,890

 

 

$

249

 

Credit Risk Profile of Loan Portfolio on Amortized Cost Basis Based on Risk Rating Category

The following tables present the credit risk profile of the Company’s loan portfolio on amortized cost basis based on risk rating category and year of origination as of June 30, 2023 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

Risk rating

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Loans

 

 

Total

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

Pass

 

$

22,920

 

 

$

76,473

 

 

$

19,722

 

 

$

6,004

 

 

$

15,785

 

 

$

10,216

 

 

$

 

 

$

151,120

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

454

 

 

 

 

 

 

454

 

Total

 

$

22,920

 

 

$

76,473

 

 

$

19,722

 

 

$

6,004

 

 

$

15,785

 

 

$

10,670

 

 

$

 

 

$

151,574

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

14

 

 

$

 

 

$

 

 

$

14

 

Agricultural real estate loans

 

Pass

 

$

5,197

 

 

$

169,602

 

 

$

58,982

 

 

$

56,172

 

 

$

22,539

 

 

$

74,908

 

 

$

 

 

$

387,400

 

Special mention

 

 

 

 

 

112

 

 

 

 

 

 

26

 

 

 

1,240

 

 

 

2,231

 

 

 

 

 

 

3,609

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,211

 

 

 

 

 

 

1,211

 

Total

 

$

5,197

 

 

$

169,714

 

 

$

58,982

 

 

$

56,198

 

 

$

23,779

 

 

$

78,350

 

 

$

 

 

$

392,220

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

1-4 family residential property loans

 

Pass

 

$

18,858

 

 

$

84,398

 

 

$

82,341

 

 

$

72,373

 

 

$

24,307

 

 

$

78,593

 

 

$

42,426

 

 

$

403,296

 

Special mention

 

 

 

 

 

184

 

 

 

116

 

 

 

 

 

 

 

 

 

3,857

 

 

 

 

 

 

4,157

 

Substandard

 

 

171

 

 

 

978

 

 

 

478

 

 

 

514

 

 

 

299

 

 

 

9,039

 

 

 

 

 

 

11,479

 

Total

 

$

19,029

 

 

$

85,560

 

 

$

82,935

 

 

$

72,887

 

 

$

24,606

 

 

$

91,489

 

 

$

42,426

 

 

$

418,932

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

14

 

 

$

42

 

 

$

 

 

$

56

 

Commercial real estate loans

 

Pass

 

$

86,685

 

 

$

560,815

 

 

$

519,951

 

 

$

309,492

 

 

$

232,790

 

 

$

626,080

 

 

$

 

 

$

2,335,813

 

Special mention

 

 

 

 

 

2,016

 

 

 

1,123

 

 

 

754

 

 

 

660

 

 

 

6,498

 

 

 

 

 

 

11,051

 

Substandard

 

 

 

 

 

3,481

 

 

 

465

 

 

 

41

 

 

 

823

 

 

 

8,337

 

 

 

 

 

 

13,147

 

Total

 

$

86,685

 

 

$

566,312

 

 

$

521,539

 

 

$

310,287

 

 

$

234,273

 

 

$

640,915

 

 

$

 

 

$

2,360,011

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

25

 

 

$

 

 

$

 

 

$

25

 

Agricultural loans

 

Pass

 

$

63,709

 

 

$

57,549

 

 

$

18,115

 

 

$

4,488

 

 

$

2,155

 

 

$

1,429

 

 

$

 

 

$

147,445

 

Special mention

 

 

6

 

 

 

677

 

 

 

 

 

 

 

 

 

36

 

 

 

 

 

 

 

 

 

719

 

Substandard

 

 

 

 

 

95

 

 

 

55

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

154

 

Total

 

$

63,715

 

 

$

58,321

 

 

$

18,170

 

 

$

4,488

 

 

$

2,195

 

 

$

1,429

 

 

$

 

 

$

148,318

 

Current period gross writeoffs

 

$

 

 

$

276

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

276

 

Commercial and industrial loans

 

Pass

 

$

99,847

 

 

$

414,595

 

 

$

217,451

 

 

$

165,209

 

 

$

58,286

 

 

$

284,514

 

 

$

 

 

$

1,239,902

 

Special mention

 

 

30

 

 

 

591

 

 

 

7,628

 

 

 

7,984

 

 

 

436

 

 

 

4,471

 

 

 

 

 

 

21,140

 

Substandard

 

 

 

 

 

320

 

 

 

297

 

 

 

87

 

 

 

7

 

 

 

367

 

 

 

 

 

 

1,078

 

Total

 

$

99,877

 

 

$

415,506

 

 

$

225,376

 

 

$

173,280

 

 

$

58,729

 

 

$

289,352

 

 

$

 

 

$

1,262,120

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

49

 

 

$

 

 

$

13

 

 

$

 

 

$

62

 

Consumer loans

 

Pass

 

$

4,768

 

 

$

39,001

 

 

$

16,075

 

 

$

9,075

 

 

$

5,023

 

 

$

5,556

 

 

$

 

 

$

79,498

 

Special mention

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

Substandard

 

 

2

 

 

 

276

 

 

 

291

 

 

 

56

 

 

 

35

 

 

 

72

 

 

 

 

 

 

732

 

Total

 

$

4,770

 

 

$

39,288

 

 

$

16,366

 

 

$

9,131

 

 

$

5,058

 

 

$

5,628

 

 

$

 

 

$

80,241

 

Current period gross writeoffs

 

$

 

 

$

57

 

 

$

83

 

 

$

1

 

 

$

9

 

 

$

477

 

 

$

 

 

$

627

 

Total loans

 

Pass

 

$

301,984

 

 

$

1,402,433

 

 

$

932,637

 

 

$

622,813

 

 

$

360,885

 

 

$

1,081,296

 

 

$

42,426

 

 

$

4,744,474

 

Special mention

 

 

36

 

 

 

3,591

 

 

 

8,867

 

 

 

8,764

 

 

 

2,372

 

 

 

17,057

 

 

 

 

 

 

40,687

 

Substandard

 

 

173

 

 

 

5,150

 

 

 

1,586

 

 

 

698

 

 

 

1,168

 

 

 

19,480

 

 

 

 

 

 

28,255

 

Total

 

$

302,193

 

 

$

1,411,174

 

 

$

943,090

 

 

$

632,275

 

 

$

364,425

 

 

$

1,117,833

 

 

$

42,426

 

 

$

4,813,416

 

Current period gross writeoffs

 

$

 

 

$

333

 

 

$

83

 

 

$

50

 

 

$

62

 

 

$

532

 

 

$

 

 

$

1,060

 

 

The following tables present the credit risk profile of the Company’s loan portfolio based on risk rating category as of December 31, 2022 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

Risk rating

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Loans

 

 

Total

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

Pass

 

$

63,846

 

 

$

39,790

 

 

$

12,558

 

 

$

15,787

 

 

$

1,210

 

 

$

10,601

 

 

$

 

 

$

143,792

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

458

 

 

 

 

 

 

472

 

Total

 

$

63,846

 

 

$

39,790

 

 

$

12,558

 

 

$

15,801

 

 

$

1,210

 

 

$

11,059

 

 

$

 

 

$

144,264

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2

 

 

$

 

 

$

2

 

Agricultural real estate loans

 

Pass

 

$

171,833

 

 

$

67,115

 

 

$

58,283

 

 

$

23,820

 

 

$

27,573

 

 

$

52,799

 

 

$

 

 

$

401,423

 

Special mention

 

 

1,123

 

 

 

 

 

 

490

 

 

 

1,240

 

 

 

273

 

 

 

3,121

 

 

 

 

 

 

6,247

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,383

 

 

 

1,274

 

 

 

 

 

 

2,657

 

Total

 

$

172,956

 

 

$

67,115

 

 

$

58,773

 

 

$

25,060

 

 

$

29,229

 

 

$

57,194

 

 

$

 

 

$

410,327

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

1-4 family residential property loans

 

Pass

 

$

94,377

 

 

$

86,717

 

 

$

78,977

 

 

$

27,580

 

 

$

30,809

 

 

$

63,050

 

 

$

43,722

 

 

$

425,232

 

Special mention

 

 

169

 

 

 

218

 

 

 

1

 

 

 

44

 

 

 

238

 

 

 

1,000

 

 

 

 

 

 

1,670

 

Substandard

 

 

1,060

 

 

 

566

 

 

 

529

 

 

 

295

 

 

 

2,749

 

 

 

8,079

 

 

 

 

 

 

13,278

 

Total

 

$

95,606

 

 

$

87,501

 

 

$

79,507

 

 

$

27,919

 

 

$

33,796

 

 

$

72,129

 

 

$

43,722

 

 

$

440,180

 

Current period gross writeoffs

 

$

 

 

$

 

 

$

67

 

 

$

13

 

 

$

 

 

$

111

 

 

$

 

 

$

191

 

Commercial real estate loans

 

Pass

 

$

558,921

 

 

$

509,614

 

 

$

319,049

 

 

$

239,564

 

 

$

211,505

 

 

$

453,076

 

 

$

 

 

$

2,291,729

 

Special mention

 

 

2,187

 

 

 

1,287

 

 

 

769

 

 

 

1,508

 

 

 

952

 

 

 

8,503

 

 

 

 

 

 

15,206

 

Substandard

 

 

3,783

 

 

 

478

 

 

 

794

 

 

 

873

 

 

 

5,394

 

 

 

6,100

 

 

 

 

 

 

17,422

 

Total

 

$

564,891

 

 

$

511,379

 

 

$

320,612

 

 

$

241,945

 

 

$

217,851

 

 

$

467,679

 

 

$

 

 

$

2,324,357

 

Current period gross writeoffs

 

$

250

 

 

$

22

 

 

$

 

 

$

 

 

$

 

 

$

142

 

 

$

 

 

$

414

 

Agricultural loans

 

Pass

 

$

137,327

 

 

$

18,783

 

 

$

3,433

 

 

$

3,918

 

 

$

915

 

 

$

254

 

 

$

 

 

$

164,630

 

Special mention

 

 

1,178

 

 

 

 

 

 

 

 

 

756

 

 

 

66

 

 

 

109

 

 

 

 

 

 

2,109

 

Substandard

 

 

53

 

 

 

 

 

 

 

 

 

46

 

 

 

 

 

 

 

 

 

 

 

 

99

 

Total

 

$

138,558

 

 

$

18,783

 

 

$

3,433

 

 

$

4,720

 

 

$

981

 

 

$

363

 

 

$

 

 

$

166,838

 

Current period gross writeoffs

 

$

 

 

$

93

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

93

 

Commercial and industrial loans

 

Pass

 

$

450,001

 

 

$

226,038

 

 

$

172,208

 

 

$

63,906

 

 

$

61,929

 

 

$

247,404

 

 

$

 

 

$

1,221,486

 

Special mention

 

 

469

 

 

 

640

 

 

 

10,095

 

 

 

570

 

 

 

7,280

 

 

 

158

 

 

 

 

 

 

19,212

 

Substandard

 

 

346

 

 

 

418

 

 

 

184

 

 

 

35

 

 

 

157

 

 

 

633

 

 

 

 

 

 

1,773

 

Total

 

$

450,816

 

 

$

227,096

 

 

$

182,487

 

 

$

64,511

 

 

$

69,366

 

 

$

248,195

 

 

$

 

 

$

1,242,471

 

Current period gross writeoffs

 

$

39

 

 

$

311

 

 

$

39

 

 

$

439

 

 

$

23

 

 

$

19

 

 

$

 

 

$

870

 

Consumer loans

 

Pass

 

$

48,600

 

 

$

21,088

 

 

$

12,101

 

 

$

7,968

 

 

$

1,945

 

 

$

5,630

 

 

$

 

 

$

97,332

 

Special mention

 

 

 

 

 

18

 

 

 

1

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

24

 

Substandard

 

 

69

 

 

 

246

 

 

 

3

 

 

 

43

 

 

 

52

 

 

 

6

 

 

 

 

 

 

419

 

Total

 

$

48,669

 

 

$

21,352

 

 

$

12,105

 

 

$

8,011

 

 

$

2,002

 

 

$

5,636

 

 

$

 

 

$

97,775

 

Current period gross writeoffs

 

$

22

 

 

$

177

 

 

$

89

 

 

$

10

 

 

$

7

 

 

$

1,075

 

 

$

 

 

$

1,380

 

Total loans

 

Pass

 

$

1,524,905

 

 

$

969,145

 

 

$

656,609

 

 

$

382,543

 

 

$

335,886

 

 

$

832,814

 

 

$

43,722

 

 

$

4,745,624

 

Special mention

 

 

5,126

 

 

 

2,163

 

 

 

11,356

 

 

 

4,118

 

 

 

8,814

 

 

 

12,891

 

 

 

 

 

 

44,468

 

Substandard

 

 

5,311

 

 

 

1,708

 

 

 

1,510

 

 

 

1,306

 

 

 

9,735

 

 

 

16,550

 

 

 

 

 

 

36,120

 

Total

 

$

1,535,342

 

 

$

973,016

 

 

$

669,475

 

 

$

387,967

 

 

$

354,435

 

 

$

862,255

 

 

$

43,722

 

 

$

4,826,212

 

Current period gross writeoffs

 

$

311

 

 

$

603

 

 

$

195

 

 

$

462

 

 

$

30

 

 

$

1,349

 

 

$

 

 

$

2,950

 

 

Loan Portfolio Aging Analysis

The following table presents the Company’s loan portfolio aging analysis at June 30, 2023 and December 31, 2022 (in thousands):

 

 

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days or
More
Past Due

 

 

Total Past
Due

 

 

Current

 

 

Total Loans
Receivable

 

 

Total Loans
> 90 Days and
Accruing

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

59

 

 

$

 

 

$

450

 

 

$

509

 

 

$

151,065

 

 

$

151,574

 

 

$

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

392,220

 

 

 

392,220

 

 

 

 

1-4 family residential properties

 

 

2,208

 

 

 

309

 

 

 

982

 

 

 

3,499

 

 

 

415,433

 

 

 

418,932

 

 

 

 

Multifamily residential properties

 

 

 

 

 

 

 

 

550

 

 

 

550

 

 

 

302,932

 

 

 

303,482

 

 

 

 

Commercial real estate

 

 

127

 

 

 

1,048

 

 

 

2,832

 

 

 

4,007

 

 

 

2,052,522

 

 

 

2,056,529

 

 

 

 

Loans secured by real estate

 

 

2,394

 

 

 

1,357

 

 

 

4,814

 

 

 

8,565

 

 

 

3,314,172

 

 

 

3,322,737

 

 

 

 

Agricultural loans

 

 

 

 

 

 

 

 

150

 

 

 

150

 

 

 

148,168

 

 

 

148,318

 

 

 

 

Commercial and industrial loans

 

 

66

 

 

 

 

 

 

890

 

 

 

956

 

 

 

1,093,566

 

 

 

1,094,522

 

 

 

 

Consumer loans

 

 

455

 

 

 

144

 

 

 

200

 

 

 

799

 

 

 

79,442

 

 

 

80,241

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,598

 

 

 

167,598

 

 

 

 

Total loans

 

$

2,915

 

 

$

1,501

 

 

$

6,054

 

 

$

10,470

 

 

$

4,802,946

 

 

$

4,813,416

 

 

$

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

20

 

 

$

14

 

 

$

449

 

 

$

483

 

 

$

143,781

 

 

$

144,264

 

 

$

 

Agricultural real estate

 

 

20

 

 

 

6

 

 

 

1

 

 

 

27

 

 

 

410,300

 

 

 

410,327

 

 

 

 

1-4 family residential properties

 

 

1,706

 

 

 

1,092

 

 

 

896

 

 

 

3,694

 

 

 

436,486

 

 

 

440,180

 

 

 

 

Multifamily residential properties

 

 

 

 

 

 

 

 

548

 

 

 

548

 

 

 

293,798

 

 

 

294,346

 

 

 

 

Commercial real estate

 

 

494

 

 

 

205

 

 

 

3,654

 

 

 

4,353

 

 

 

2,025,658

 

 

 

2,030,011

 

 

 

 

Loans secured by real estate

 

 

2,240

 

 

 

1,317

 

 

 

5,548

 

 

 

9,105

 

 

 

3,310,023

 

 

 

3,319,128

 

 

 

 

Agricultural loans

 

 

 

 

 

53

 

 

 

29

 

 

 

82

 

 

 

166,756

 

 

 

166,838

 

 

 

 

Commercial and industrial loans

 

 

716

 

 

 

24

 

 

 

854

 

 

 

1,594

 

 

 

1,081,366

 

 

 

1,082,960

 

 

 

 

Consumer loans

 

 

326

 

 

 

195

 

 

 

278

 

 

 

799

 

 

 

96,976

 

 

 

97,775

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

159,511

 

 

 

159,511

 

 

 

 

Total loans

 

$

3,282

 

 

$

1,589

 

 

$

6,709

 

 

$

11,580

 

 

$

4,814,632

 

 

$

4,826,212

 

 

$

 

Amortized Cost Basis of Loans on Nonaccrual Status and Nonaccrual Loans Individually Evaluated

The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated for which no allowance was recorded as of June 30, 2023 and December 31, 2022 (in thousands). There were no loans past due over eighty-nine days that were still accruing.

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

Nonaccrual
with no
Allowance for

 

 

Total

 

 

Nonaccrual
with no
Allowance for

 

 

Total

 

 

 

Credit Loss

 

 

Nonaccrual

 

 

Credit Loss

 

 

Nonaccrual

 

Construction and land development

 

$

 

 

$

 

 

$

14

 

 

$

14

 

Agricultural real estate

 

 

1,237

 

 

 

1,237

 

 

 

1,258

 

 

 

1,258

 

1-4 family residential properties

 

 

4,397

 

 

 

4,669

 

 

 

4,532

 

 

 

4,943

 

Multifamily residential properties

 

 

1,124

 

 

 

1,124

 

 

 

672

 

 

 

672

 

Commercial real estate

 

 

9,018

 

 

 

9,018

 

 

 

7,640

 

 

 

7,640

 

Loans secured by real estate

 

 

15,776

 

 

 

16,048

 

 

 

14,116

 

 

 

14,527

 

Agricultural loans

 

 

152

 

 

 

152

 

 

 

57

 

 

 

57

 

Commercial and industrial loans

 

 

698

 

 

 

816

 

 

 

1,098

 

 

 

1,098

 

Consumer loans

 

 

282

 

 

 

282

 

 

 

274

 

 

 

274

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

16,908

 

 

$

17,298

 

 

$

15,545

 

 

$

15,956

 

Amortized Cost Basis of Loans Experiencing Difficulty and Modified

The following table shows the amortized cost of loans at June 30, 2023 that were both experiencing financial difficulty and modified segregated by portfolio segment and type of modification. The percentage of the amortized cost of loans that were modified to borrowers in financial distress as compared to outstanding loans is also presented below.

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

Payment

 

 

Term

 

 

Interest

 

Class of

 

 

 

Principal

 

 

Delay

 

 

Extension

 

 

Rate

 

Financing

 

 

 

Forgiveness

 

 

Investment

 

 

Modifications

 

 

Reduction

 

Receivable

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural real estate

 

$

 

 

$

337

 

 

$

 

 

$

 

 

0.01

%

1-4 family residential properties

 

 

 

 

 

60

 

 

 

868

 

 

 

 

 

0.02

%

Commercial real estate

 

 

 

 

 

797

 

 

 

117

 

 

 

 

 

0.02

%

Loans secured by real estate

 

 

 

 

 

1,194

 

 

 

985

 

 

 

 

 

0.05

%

Commercial and industrial loans

 

 

 

 

 

233

 

 

 

286

 

 

 

 

 

0.01

%

Consumer loans

 

 

 

 

 

8

 

 

 

43

 

 

 

 

 

%

Total

 

$

 

 

$

1,435

 

 

$

1,314

 

 

$

 

 

0.06

%

Performance of loans modified The following table shows the performance of such loans that have been modified in the last twelve months ended June 30, 2023.

 

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days or
More
Past Due

 

 

Total Past
Due

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

$

 

 

$

17

 

 

$

 

 

$

17

 

Total loans

 

$

 

 

$

17

 

 

$

 

 

$

17

 

Financial Effect of Loan Modifications

The following table shows the financial effect of loan modifications during the current quarter to borrowers experiencing financial difficulty for the three months ended June 30, 2023.

 

 

Weighted Average

 

 

Weighted Average

 

 

 

Interest Rate

 

 

Term Extension

 

 

 

Reduction

 

 

(in months)

 

Commercial and industrial loans

 

 

4.75

%

 

 

5.13

 

Consumer loans

 

 

%

 

 

3.00

 

 

 

 

4.75

%

 

 

4.93

 

Loans Classified as Troubled Debt Restructurings

The following table shows the recorded investment of loans classified as troubled debt restructurings as of December 31, 2022.

 

 

 

December 31, 2022

 

Performing TDRs

 

$

3,214

 

Nonperforming TDRs

 

 

1,850

 

Total TDRs

 

$

5,064

 

Summary of Purchased Credit Deteriorated (PCD) Loans

The Company has acquired loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans at acquisition date is as follows (in thousands):

 

 

2022

 

 

 

Delta
Acquisition

 

Purchase price of purchase credit deteriorated loans at acquisition

 

$

18,796

 

Allowance for credit losses at acquisition

 

 

(863

)

Non-credit discount/(premium) at acquisition

 

 

(523

)

Fair value of purchased credit deteriorated loans at acquisition

 

$

17,410