XML 41 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Loans (Tables)
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Schedule of Loan Balances

Loan balances were as follows:

 

(In Thousands of Dollars)

 

September 30, 2024

 

 

December 31, 2023

 

Commercial real estate

 

 

 

 

 

 

Owner occupied

 

$

396,970

 

 

$

399,273

 

Non-owner occupied

 

 

684,603

 

 

 

712,315

 

Farmland

 

 

203,387

 

 

 

202,950

 

Other

 

 

290,801

 

 

 

224,218

 

Commercial

 

 

 

 

 

 

Commercial and industrial

 

 

358,247

 

 

 

346,354

 

Agricultural

 

 

58,386

 

 

 

58,338

 

Residential real estate

 

 

 

 

 

 

1-4 family residential

 

 

852,444

 

 

 

843,697

 

Home equity lines of credit

 

 

155,967

 

 

 

142,441

 

Consumer

 

 

 

 

 

 

Indirect

 

 

239,075

 

 

 

226,815

 

Direct

 

 

20,404

 

 

 

23,805

 

Other

 

 

9,752

 

 

 

9,164

 

Total loans

 

$

3,270,036

 

 

$

3,189,370

 

Net deferred loan costs

 

 

10,481

 

 

 

8,757

 

Allowance for credit losses

 

 

(36,186

)

 

 

(34,440

)

Net loans

 

$

3,244,331

 

 

$

3,163,687

 

 

Activity in the Allowance for Loan Losses by Portfolio Segment

The following tables present the activity in the allowance for credit losses by portfolio segment for the three and nine month periods ended September 30, 2024 and 2023:

Three Months Ended September 30, 2024

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Total

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

17,223

 

 

$

4,628

 

 

$

7,422

 

 

$

4,718

 

 

$

33,991

 

(Credit) Provision for credit losses

 

 

6,226

 

 

 

(24

)

 

 

117

 

 

 

488

 

 

 

6,807

 

Loans charged off

 

 

(4,401

)

 

 

(396

)

 

 

0

 

 

 

(319

)

 

 

(5,116

)

Recoveries

 

 

3

 

 

 

407

 

 

 

10

 

 

 

84

 

 

 

504

 

Total ending allowance balance

 

$

19,051

 

 

$

4,615

 

 

$

7,549

 

 

$

4,971

 

 

$

36,186

 

Nine Months Ended September 30, 2024

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Total

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

18,150

 

 

$

5,087

 

 

$

6,916

 

 

$

4,287

 

 

$

34,440

 

(Credit) Provision for credit losses

 

 

5,427

 

 

 

466

 

 

 

676

 

 

 

1,363

 

 

 

7,932

 

Loans charged off

 

 

(4,547

)

 

 

(1,411

)

 

 

(81

)

 

 

(1,020

)

 

 

(7,059

)

Recoveries

 

 

21

 

 

 

473

 

 

 

38

 

 

 

341

 

 

 

873

 

Total ending allowance balance

 

$

19,051

 

 

$

4,615

 

 

$

7,549

 

 

$

4,971

 

 

$

36,186

 

Three Months Ended September 30, 2023

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Total

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

18,537

 

 

$

5,295

 

 

$

6,866

 

 

$

4,259

 

 

$

34,957

 

PCD ACL on loans acquired

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

(Credit) Provision for credit losses

 

 

182

 

 

 

(45

)

 

 

13

 

 

 

32

 

 

 

182

 

Loans charged off

 

 

(3

)

 

 

(154

)

 

 

(157

)

 

 

(211

)

 

 

(525

)

Recoveries

 

 

0

 

 

 

6

 

 

 

12

 

 

 

121

 

 

 

139

 

Total ending allowance balance

 

$

18,716

 

 

$

5,102

 

 

$

6,734

 

 

$

4,201

 

 

$

34,753

 

Nine Months Ended September 30, 2023

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Total

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,840

 

 

$

4,186

 

 

$

4,374

 

 

$

3,578

 

 

$

26,978

 

PCD ACL on loans acquired

 

 

850

 

 

 

138

 

 

 

11

 

 

 

0

 

 

 

999

 

Provision for credit losses

 

 

3,185

 

 

 

1,638

 

 

 

2,542

 

 

 

867

 

 

 

8,232

 

Loans charged off

 

 

(160

)

 

 

(888

)

 

 

(251

)

 

 

(666

)

 

 

(1,965

)

Recoveries

 

 

1

 

 

 

28

 

 

 

58

 

 

 

422

 

 

 

509

 

Total ending allowance balance

 

$

18,716

 

 

$

5,102

 

 

$

6,734

 

 

$

4,201

 

 

$

34,753

 

 

Schedule of Amortized Cost Basis in Nonaccrual and Loans Past Due 90 Days or More Still on Accrual by Class of Loans

The following tables present the amortized cost basis of loans on nonaccrual status and loans past due over 89 days still accruing as of September 30, 2024 and December 31, 2023:

 

(In Thousands of Dollars)

 

Nonaccrual with
no allowance
for credit loss

 

 

Nonaccrual with an
allowance for credit
loss

 

 

Loans past due over
89 days still accruing

 

September 30, 2024

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

1,576

 

 

$

852

 

 

$

0

 

Non-owner occupied

 

 

0

 

 

 

8,105

 

 

 

0

 

Farmland

 

 

1,789

 

 

 

5

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

224

 

 

 

1,027

 

 

 

0

 

Agricultural

 

 

179

 

 

 

237

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

526

 

 

 

3,489

 

 

 

91

 

Home equity lines of credit

 

 

96

 

 

 

146

 

 

 

0

 

Consumer

 

 

 

 

 

 

 

 

 

Indirect

 

 

87

 

 

 

500

 

 

 

0

 

Direct

 

 

66

 

 

 

75

 

 

 

0

 

Other

 

 

0

 

 

 

6

 

 

 

0

 

Total loans

 

$

4,543

 

 

$

14,442

 

 

$

91

 

 

(In Thousands of Dollars)

 

Nonaccrual with
no allowance
for credit loss

 

 

Nonaccrual with an
allowance for credit
loss

 

 

Loans past due over
89 days still accruing

 

December 31, 2023

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

1,804

 

 

$

830

 

 

$

0

 

Non-owner occupied

 

 

19

 

 

 

1,491

 

 

 

0

 

Farmland

 

 

1,957

 

 

 

9

 

 

 

0

 

Other

 

 

0

 

 

 

80

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

394

 

 

 

1,408

 

 

 

0

 

Agricultural

 

 

203

 

 

 

317

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

348

 

 

 

3,009

 

 

 

460

 

Home equity lines of credit

 

 

240

 

 

 

210

 

 

 

69

 

Consumer

 

 

 

 

 

 

 

 

 

Indirect

 

 

22

 

 

 

300

 

 

 

125

 

Direct

 

 

65

 

 

 

69

 

 

 

1

 

Other

 

 

0

 

 

 

5

 

 

 

0

 

Total loans

 

$

5,052

 

 

$

7,728

 

 

$

655

 

Schedule of Amortized Cost Basis in Past Due Loans

The following tables present the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2024 and December 31, 2023:

 

(In Thousands of Dollars)

 

Real Estate

 

 

Business Assets

 

 

Vehicles

 

 

Cash

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

1,576

 

 

$

0

 

 

$

0

 

 

$

0

 

Non-owner occupied

 

 

8,119

 

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

1,789

 

 

 

0

 

 

 

0

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

79

 

 

 

145

 

 

 

0

 

 

 

0

 

Agricultural

 

 

0

 

 

 

179

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

4,001

 

 

 

0

 

 

 

0

 

 

 

0

 

Home equity lines of credit

 

 

270

 

 

 

0

 

 

 

0

 

 

 

0

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

0

 

 

 

0

 

 

 

123

 

 

 

0

 

Direct

 

 

0

 

 

 

0

 

 

 

12

 

 

 

66

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total loans

 

$

15,834

 

 

$

324

 

 

$

135

 

 

$

66

 

 

(In Thousands of Dollars)

 

Real Estate

 

 

Business Assets

 

 

Vehicles

 

 

Cash

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

1,804

 

 

$

0

 

 

$

0

 

 

$

0

 

Non-owner occupied

 

 

1,335

 

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

1,957

 

 

 

0

 

 

 

0

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

94

 

 

 

867

 

 

 

0

 

 

 

0

 

Agricultural

 

 

0

 

 

 

203

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

3,352

 

 

 

0

 

 

 

0

 

 

 

0

 

Home equity lines of credit

 

 

294

 

 

 

0

 

 

 

0

 

 

 

0

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

0

 

 

 

0

 

 

 

53

 

 

 

0

 

Direct

 

 

0

 

 

 

0

 

 

 

19

 

 

 

66

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total loans

 

$

8,836

 

 

$

1,070

 

 

$

72

 

 

$

66

 

 

The following tables present the aging of the recorded investment in past due loans as of September 30, 2024 and December 31, 2023 by class of loans.

 

(In Thousands of Dollars)

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days or
More Past
Due and
Nonaccrual

 

 

Total Past
Due

 

 

Loans Not
Past Due

 

 

Total

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

706

 

 

$

448

 

 

$

2,428

 

 

$

3,582

 

 

$

393,158

 

 

$

396,740

 

Non-owner occupied

 

 

3,166

 

 

 

0

 

 

 

8,105

 

 

 

11,271

 

 

 

672,893

 

 

 

684,164

 

Farmland

 

 

0

 

 

 

0

 

 

 

1,794

 

 

 

1,794

 

 

 

201,397

 

 

 

203,191

 

Other

 

 

0

 

 

 

639

 

 

 

0

 

 

 

639

 

 

 

289,761

 

 

 

290,400

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

240

 

 

 

281

 

 

 

1,251

 

 

 

1,772

 

 

 

358,063

 

 

 

359,835

 

Agricultural

 

 

324

 

 

 

115

 

 

 

416

 

 

 

855

 

 

 

58,392

 

 

 

59,247

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

5,367

 

 

 

1,542

 

 

 

4,106

 

 

 

11,015

 

 

 

841,767

 

 

 

852,782

 

Home equity lines of credit

 

 

672

 

 

 

92

 

 

 

242

 

 

 

1,006

 

 

 

155,066

 

 

 

156,072

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

1,285

 

 

 

512

 

 

 

587

 

 

 

2,384

 

 

 

245,505

 

 

 

247,889

 

Direct

 

 

62

 

 

 

11

 

 

 

141

 

 

 

214

 

 

 

20,228

 

 

 

20,442

 

Other

 

 

100

 

 

 

0

 

 

 

6

 

 

 

106

 

 

 

9,649

 

 

 

9,755

 

Total loans

 

$

11,922

 

 

$

3,640

 

 

$

19,076

 

 

$

34,638

 

 

$

3,245,879

 

 

$

3,280,517

 

 

(In Thousands of Dollars)

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days or
More Past
Due and
Nonaccrual

 

 

Total Past
Due

 

 

Loans Not
Past Due

 

 

Total

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

302

 

 

$

293

 

 

$

2,634

 

 

$

3,229

 

 

$

395,799

 

 

$

399,028

 

Non-owner occupied

 

 

90

 

 

 

0

 

 

 

1,510

 

 

 

1,600

 

 

 

710,195

 

 

 

711,795

 

Farmland

 

 

365

 

 

 

0

 

 

 

1,966

 

 

 

2,331

 

 

 

200,395

 

 

 

202,726

 

Other

 

 

0

 

 

 

0

 

 

 

80

 

 

 

80

 

 

 

223,697

 

 

 

223,777

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

540

 

 

 

199

 

 

 

1,802

 

 

 

2,541

 

 

 

345,278

 

 

 

347,819

 

Agricultural

 

 

292

 

 

 

40

 

 

 

520

 

 

 

852

 

 

 

58,223

 

 

 

59,075

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

6,819

 

 

 

4,488

 

 

 

3,817

 

 

 

15,124

 

 

 

828,437

 

 

 

843,561

 

Home equity lines of credit

 

 

729

 

 

 

34

 

 

 

519

 

 

 

1,282

 

 

 

141,189

 

 

 

142,471

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

2,045

 

 

 

289

 

 

 

447

 

 

 

2,781

 

 

 

232,105

 

 

 

234,886

 

Direct

 

 

153

 

 

 

23

 

 

 

135

 

 

 

311

 

 

 

23,514

 

 

 

23,825

 

Other

 

 

4

 

 

 

0

 

 

 

5

 

 

 

9

 

 

 

9,155

 

 

 

9,164

 

Total loans

 

$

11,339

 

 

$

5,366

 

 

$

13,435

 

 

$

30,140

 

 

$

3,167,987

 

 

$

3,198,127