XML 51 R37.htm IDEA: XBRL DOCUMENT v3.22.4
LOANS AND THE ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2022
LOANS AND THE ALLOWANCE FOR LOAN LOSSES  
Summary of Loans

    

December 31, 2022

    

December 31, 2021

(dollars in thousands)

Commercial and industrial

$

266,757

$

286,946

Agricultural and farmland

237,746

247,796

Commercial real estate - owner occupied

218,503

234,544

Commercial real estate - non-owner occupied

713,202

684,023

Multi-family

287,865

263,911

Construction and land development

360,824

298,048

One-to-four family residential

338,253

327,837

Municipal, consumer, and other

197,103

156,584

Loans, before allowance for loan losses

2,620,253

2,499,689

Allowance for loan losses

(25,333)

(23,936)

Loans, net of allowance for loan losses

$

2,594,920

$

2,475,753

Paycheck Protection Program (PPP) loans (included above)

Commercial and industrial

$

28

$

28,404

Agricultural and farmland

913

Municipal, consumer, and other

171

Total PPP loans

$

28

$

29,488

Schedule of activity in allowance for loan losses

The following tables detail activity in the allowance for loan losses for the years ended December 31:

Commercial

Commercial

Municipal,

Commercial

Agricultural

Real Estate

Real Estate

Construction

One-to-four

Consumer,

and

and

Owner

Non-owner

and Land

Family

and

    

Industrial

    

Farmland

    

Occupied

    

Occupied

    

Multi-Family

    

Development

    

Residential

    

Other

    

Total

(dollars in thousands)

Balance, December 31, 2019

$

4,441

$

2,766

$

1,779

$

3,663

$

1,024

$

2,977

$

2,540

$

3,109

$

22,299

Provision for loan losses

677

(1,946)

961

7,862

933

1,032

(894)

1,907

10,532

Charge-offs

(1,784)

(27)

(39)

(349)

(27)

(155)

(587)

(2,968)

Recoveries

595

440

75

250

310

305

1,975

Balance, December 31, 2020

3,929

793

3,141

11,251

1,957

4,232

1,801

4,734

31,838

Provision for loan losses

(1,474)

52

(1,280)

(3,130)

(694)

340

(472)

(1,419)

(8,077)

Charge-offs

(668)

(30)

(267)

(449)

(1,414)

Recoveries

653

9

24

342

249

312

1,589

Balance, December 31, 2021

2,440

845

1,840

8,145

1,263

4,914

1,311

3,178

23,936

Provision for loan losses

88

(49)

(1,653)

(1,707)

209

(692)

146

2,952

(706)

Charge-offs

(23)

(25)

(67)

(569)

(684)

Recoveries

774

1,031

283

1

369

329

2,787

Balance, December 31, 2022

$

3,279

$

796

$

1,193

$

6,721

$

1,472

$

4,223

$

1,759

$

5,890

$

25,333

The following tables present the recorded investments in loans and the allowance for loan losses by category as of December 31:

Commercial

Commercial

Municipal,

Commercial

Agricultural

Real Estate

Real Estate

Construction

One-to-four

Consumer,

and

and

Owner

Non-owner

and Land

Family

and

December 31, 2022

    

Industrial

    

Farmland

    

Occupied

    

Occupied

    

Multi-Family

    

Development

    

Residential

    

Other

    

Total

Loan balances:

(dollars in thousands)

Collectively evaluated for impairment

$

261,833

$

233,118

$

203,558

$

671,663

$

287,298

$

359,892

$

325,621

$

184,579

$

2,527,562

Individually evaluated for impairment

4,818

4,033

11,366

30,509

82

8,399

12,508

71,715

Acquired with deteriorated credit quality

106

595

3,579

11,030

567

850

4,233

16

20,976

Total

$

266,757

$

237,746

$

218,503

$

713,202

$

287,865

$

360,824

$

338,253

$

197,103

$

2,620,253

Allowance for loan losses:

Collectively evaluated for impairment

$

3,121

$

796

$

1,008

$

4,332

$

1,470

$

4,221

$

1,709

$

2,327

$

18,984

Individually evaluated for impairment

158

168

2,388

44

3,562

6,320

Acquired with deteriorated credit quality

17

1

2

2

6

1

29

Total

$

3,279

$

796

$

1,193

$

6,721

$

1,472

$

4,223

$

1,759

$

5,890

$

25,333

Commercial

Commercial

Municipal,

Commercial

Agricultural

Real Estate

Real Estate

Construction

One-to-four

Consumer,

and

and

Owner

Non-owner

and Land

Family

and

December 31, 2021

    

Industrial

    

Farmland

    

Occupied

    

Occupied

    

Multi-Family

    

Development

    

Residential

    

Other

    

Total

Loan balances:

(dollars in thousands)

Collectively evaluated for impairment

$

272,064

$

247,021

$

216,794

$

641,555

$

262,701

$

293,548

$

314,807

$

143,510

$

2,392,000

Individually evaluated for impairment

14,744

12

12,332

29,575

2,018

6,897

13,041

78,619

Acquired with deteriorated credit quality

138

763

5,418

12,893

1,210

2,482

6,133

33

29,070

Total

$

286,946

$

247,796

$

234,544

$

684,023

$

263,911

$

298,048

$

327,837

$

156,584

$

2,499,689

Allowance for loan losses:

Collectively evaluated for impairment

$

2,253

$

845

$

1,480

$

5,138

$

1,259

$

4,895

$

1,099

$

1,302

$

18,271

Individually evaluated for impairment

187

327

2,999

210

1,875

5,598

Acquired with deteriorated credit quality

33

8

4

19

2

1

67

Total

$

2,440

$

845

$

1,840

$

8,145

$

1,263

$

4,914

$

1,311

$

3,178

$

23,936

Schedule of loans individually evaluated for impairment by category

    

Unpaid

   

Principal

Recorded

Related

December 31, 2022

    

Balance

    

Investment

    

Allowance

With an allowance recorded:

(dollars in thousands)

Commercial and industrial

$

268

$

254

$

158

Agricultural and farmland

Commercial real estate - owner occupied

635

610

168

Commercial real estate - non-owner occupied

14,269

14,261

2,388

Multi-family

Construction and land development

One-to-four family residential

569

524

44

Municipal, consumer, and other

8,152

8,131

3,562

Total

$

23,893

$

23,780

$

6,320

With no related allowance:

Commercial and industrial

$

4,564

$

4,564

$

Agricultural and farmland

4,440

4,033

Commercial real estate - owner occupied

10,912

10,756

Commercial real estate - non-owner occupied

16,327

16,248

Multi-family

Construction and land development

92

82

One-to-four family residential

9,181

7,875

Municipal, consumer, and other

4,410

4,377

Total

$

49,926

$

47,935

$

Total loans individually evaluated for impairment:

Commercial and industrial

$

4,832

$

4,818

$

158

Agricultural and farmland

4,440

4,033

Commercial real estate - owner occupied

11,547

11,366

168

Commercial real estate - non-owner occupied

30,596

30,509

2,388

Multi-family

Construction and land development

92

82

One-to-four family residential

9,750

8,399

44

Municipal, consumer, and other

12,562

12,508

3,562

Total

$

73,819

$

71,715

$

6,320

Unpaid

Principal

Recorded

Related

December 31, 2021

    

Balance

    

Investment

    

Allowance

With an allowance recorded:

(dollars in thousands)

Commercial and industrial

$

303

$

303

$

187

Agricultural and farmland

Commercial real estate - owner occupied

3,013

3,013

327

Commercial real estate - non-owner occupied

14,912

14,893

2,999

Multi-family

Construction and land development

One-to-four family residential

1,421

1,314

210

Municipal, consumer, and other

8,523

8,498

1,875

Total

$

28,172

$

28,021

$

5,598

With no related allowance:

Commercial and industrial

$

14,452

$

14,441

$

Agricultural and farmland

12

12

Commercial real estate - owner occupied

9,534

9,319

Commercial real estate - non-owner occupied

14,755

14,682

Multi-family

Construction and land development

2,112

2,018

One-to-four family residential

7,129

5,583

Municipal, consumer, and other

4,603

4,543

Total

$

52,597

$

50,598

$

Total loans individually evaluated for impairment:

Commercial and industrial

$

14,755

$

14,744

$

187

Agricultural and farmland

12

12

Commercial real estate - owner occupied

12,547

12,332

327

Commercial real estate - non-owner occupied

29,667

29,575

2,999

Multi-family

Construction and land development

2,112

2,018

One-to-four family residential

8,550

6,897

210

Municipal, consumer, and other

13,126

13,041

1,875

Total

$

80,769

$

78,619

$

5,598

The following table presents the average recorded investment and interest income recognized for loans individually evaluated for impairment by category of loans during the years ended December 31:

Year Ended December 31, 

2022

2021

2020

    

Average

Interest

Average

   

Interest

Average

   

Interest

Recorded

Income

Recorded

Income

Recorded

Income

    

Investment

    

Recognized

    

Investment

    

Recognized

    

Investment

    

Recognized

With an allowance recorded:

(dollars in thousands)

Commercial and industrial

$

204

$

18

$

1,593

$

89

$

3,031

$

169

Agricultural and farmland

83

4

273

9

Commercial real estate - owner occupied

970

63

3,052

177

1,622

98

Commercial real estate - non-owner occupied

10,943

740

16,494

791

6,345

220

Multi-family

Construction and land development

554

27

2,441

116

One-to-four family residential

384

16

1,988

77

3,120

110

Municipal, consumer, and other

6,259

236

8,681

158

10,617

286

Total

$

18,760

$

1,073

$

32,445

$

1,323

$

27,449

$

1,008

With no related allowance:

Commercial and industrial

$

9,568

$

453

$

7,125

$

330

$

4,004

$

251

Agricultural and farmland

228

13

290

17

11,061

561

Commercial real estate - owner occupied

8,619

525

7,771

344

11,056

528

Commercial real estate - non-owner occupied

12,636

1,278

10,339

432

14,412

458

Multi-family

434

10

447

10

Construction and land development

1,505

106

2,107

28

892

23

One-to-four family residential

6,238

352

6,248

192

8,022

316

Municipal, consumer, and other

3,361

148

4,666

86

3,089

115

Total

$

42,155

$

2,875

$

38,980

$

1,439

$

52,983

$

2,262

Total loans individually evaluated for impairment:

Commercial and industrial

$

9,772

$

471

$

8,718

$

419

$

7,035

$

420

Agricultural and farmland

228

13

373

21

11,334

570

Commercial real estate - owner occupied

9,589

588

10,823

521

12,678

626

Commercial real estate - non-owner occupied

23,579

2,018

26,833

1,223

20,757

678

Multi-family

434

10

447

10

Construction and land development

1,505

106

2,661

55

3,333

139

One-to-four family residential

6,622

368

8,236

269

11,142

426

Municipal, consumer, and other

9,620

384

13,347

244

13,706

401

Total

$

60,915

$

3,948

$

71,425

$

2,762

$

80,432

$

3,270

Schedule of recorded investment on past due basis

Accruing Interest

30 - 89 Days

90+ Days

Total

December 31, 2022

    

Current

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

(dollars in thousands)

Commercial and industrial

$

266,521

$

17

$

$

219

$

266,757

Agricultural and farmland

237,727

19

237,746

Commercial real estate - owner occupied

218,242

187

74

218,503

Commercial real estate - non-owner occupied

713,031

171

713,202

Multi-family

287,854

11

287,865

Construction and land development

360,763

61

360,824

One-to-four family residential

335,576

894

145

1,638

338,253

Municipal, consumer, and other

196,892

157

1

53

197,103

Total

$

2,616,606

$

1,346

$

146

$

2,155

$

2,620,253

Accruing Interest

30 - 89 Days

90+ Days

Total

December 31, 2021

    

Current

    

Past Due

    

Past Due

    

Nonaccrual

    

Loans

(dollars in thousands)

Commercial and industrial

$

286,563

$

9

$

$

374

$

286,946

Agricultural and farmland

247,772

24

247,796

Commercial real estate - owner occupied

234,441

103

234,544

Commercial real estate - non-owner occupied

683,029

823

171

684,023

Multi-family

263,911

263,911

Construction and land development

297,465

64

519

298,048

One-to-four family residential

325,780

383

32

1,642

327,837

Municipal, consumer, and other

156,297

214

16

57

156,584

Total

$

2,495,258

$

1,620

$

48

$

2,763

$

2,499,689

Schedule of loans by category risk ratings

December 31, 2022

    

Pass

    

Pass-Watch

    

Substandard

    

Doubtful

    

Total

(dollars in thousands)

Commercial and industrial

$

255,309

$

6,630

$

4,818

$

$

266,757

Agricultural and farmland

223,114

10,004

4,628

237,746

Commercial real estate - owner occupied

198,546

10,105

9,852

218,503

Commercial real estate - non-owner occupied

652,691

27,282

33,229

713,202

Multi-family

283,682

4,183

287,865

Construction and land development

358,215

2,527

82

360,824

One-to-four family residential

323,632

5,907

8,714

338,253

Municipal, consumer, and other

184,299

296

12,508

197,103

Total

$

2,479,488

$

66,934

$

73,831

$

$

2,620,253

December 31, 2021

    

Pass

    

Pass-Watch

    

Substandard

    

Doubtful

    

Total

(dollars in thousands)

Commercial and industrial

$

267,088

$

5,114

$

14,744

$

$

286,946

Agricultural and farmland

221,898

25,213

685

247,796

Commercial real estate - owner occupied

198,862

24,098

11,584

234,544

Commercial real estate - non-owner occupied

619,212

32,372

32,439

684,023

Multi-family

241,362

22,549

263,911

Construction and land development

268,556

27,474

2,018

298,048

One-to-four family residential

308,951

11,221

7,665

327,837

Municipal, consumer, and other

143,299

244

13,041

156,584

Total

$

2,269,228

$

148,285

$

82,176

$

$

2,499,689

Schedule of financial effect of troubled debt restructurings

There were no troubled debt restructurings during the years ended December 31, 2022 and 2021. The following table presents the financial effect of troubled debt restructurings for the year ended December 31, 2020:

Charge-offs

Recorded Investment

and Specific

Year Ended December 31, 2020

    

Number

    

Pre-Modification

    

Post-Modification

    

Reserves

(dollars in thousands)

Commercial real estate - owner occupied

1

$

853

$

853

$

Schedule of changes in the accretable yield for loans acquired with deteriorated credit quality

Year Ended December 31, 

2022

    

2021

    

2020

(dollars in thousands)

Beginning balance

$

413

$

1,397

$

1,662

Reclassification from non-accretable difference

548

508

288

Disposals

(1,089)

Accretion income

(231)

(403)

(553)

Ending balance

$

730

$

413

$

1,397