XML 51 R38.htm IDEA: XBRL DOCUMENT v3.24.0.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Categories of Loans

The following table lists categories of loans at December 31, 2023 and 2022.

 

 

2023

 

 

2022

 

Commercial real estate

 

$

1,759,855

 

 

$

1,721,268

 

Commercial and industrial

 

 

598,327

 

 

 

594,863

 

Residential real estate

 

 

556,328

 

 

 

570,550

 

Agricultural real estate

 

 

196,114

 

 

 

199,189

 

Agricultural

 

 

118,587

 

 

 

120,003

 

Consumer

 

 

103,690

 

 

 

105,675

 

Total loans

 

 

3,332,901

 

 

 

3,311,548

 

Allowance for credit losses

 

 

(43,520

)

 

 

(45,847

)

Net loans

 

$

3,289,381

 

 

$

3,265,701

 

 

Schedule of Allowance for Loan Losses by Portfolio Segment Allowance

The following tables present the activity in the allowance for credit losses by class for the years ended December 31, 2023, 2022, and 2021.

December 31, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

Provision (reversal) for credit losses

 

 

(3,330

)

 

 

6,703

 

 

 

(806

)

 

 

945

 

 

 

(1,509

)

 

 

(130

)

 

 

1,873

 

Loans charged-off

 

 

(20

)

 

 

(3,791

)

 

 

(80

)

 

 

(54

)

 

 

(108

)

 

 

(901

)

 

 

(4,954

)

Recoveries

 

 

95

 

 

 

91

 

 

 

62

 

 

 

8

 

 

 

155

 

 

 

343

 

 

 

754

 

Total ending allowance balance

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

December 31, 2022

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

22,478

 

 

$

12,248

 

 

$

5,560

 

 

$

2,235

 

 

$

3,756

 

 

$

2,088

 

 

$

48,365

 

Provision (reversal) for credit losses

 

 

(4,554

)

 

 

3,293

 

 

 

3,104

 

 

 

(1,389

)

 

 

(1,264

)

 

 

935

 

 

 

125

 

Loans charged-off

 

 

(1,297

)

 

 

(857

)

 

 

(99

)

 

 

(35

)

 

 

(46

)

 

 

(1,009

)

 

 

(3,343

)

Recoveries

 

 

104

 

 

 

267

 

 

 

43

 

 

 

8

 

 

 

11

 

 

 

267

 

 

 

700

 

Total ending allowance balance

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

 

December 31, 2021

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, prior to adoption of ASC 326

 

$

9,012

 

 

$

12,456

 

 

$

4,559

 

 

$

904

 

 

$

758

 

 

$

6,020

 

 

$

33,709

 

Cumulative effect adjustment of adopting
   ASC 326

 

 

5,612

 

 

 

4,167

 

 

 

8,870

 

 

 

167

 

 

 

(207

)

 

 

(2,877

)

 

 

15,732

 

Impact of adopting ASC 326 - PCD loans

 

 

4,571

 

 

 

(218

)

 

 

220

 

 

 

960

 

 

 

4,905

 

 

 

 

 

 

10,438

 

PCD mark on acquired loans

 

 

3,719

 

 

 

60

 

 

 

244

 

 

 

420

 

 

 

1,113

 

 

 

55

 

 

 

5,611

 

Provision (reversal) for credit losses

 

 

(565

)

 

 

3,653

 

 

 

(8,385

)

 

 

257

 

 

 

(2,834

)

 

 

(606

)

 

 

(8,480

)

Loans charged-off

 

 

(169

)

 

 

(9,839

)

 

 

(39

)

 

 

(506

)

 

 

(1

)

 

 

(823

)

 

 

(11,377

)

Recoveries

 

 

298

 

 

 

1,969

 

 

 

91

 

 

 

33

 

 

 

22

 

 

 

319

 

 

 

2,732

 

Total ending allowance balance

 

$

22,478

 

 

$

12,248

 

 

$

5,560

 

 

$

2,235

 

 

$

3,756

 

 

$

2,088

 

 

$

48,365

 

Schedule of Loans Evaluated for Impairment

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on impairment method as of December 31, 2023, and 2022.

December 31, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

582

 

 

$

1,644

 

 

$

1,113

 

 

$

674

 

 

$

598

 

 

$

154

 

 

$

4,765

 

Collectively evaluated for credit losses

 

 

12,894

 

 

 

16,310

 

 

 

6,671

 

 

 

1,044

 

 

 

397

 

 

 

1,439

 

 

 

38,755

 

Total

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

6,031

 

 

$

5,498

 

 

$

7,495

 

 

$

4,672

 

 

$

3,598

 

 

$

669

 

 

$

27,963

 

Collectively evaluated for credit losses

 

 

1,753,824

 

 

 

592,829

 

 

 

548,833

 

 

 

191,442

 

 

 

114,989

 

 

 

103,021

 

 

 

3,304,938

 

Total

 

$

1,759,855

 

 

$

598,327

 

 

$

556,328

 

 

$

196,114

 

 

$

118,587

 

 

$

103,690

 

 

$

3,332,901

 

December 31, 2022

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

285

 

 

$

1,433

 

 

$

795

 

 

$

221

 

 

$

2,125

 

 

$

87

 

 

$

4,946

 

Collectively evaluated for credit losses

 

 

16,446

 

 

 

13,518

 

 

 

7,813

 

 

 

598

 

 

 

332

 

 

 

2,194

 

 

 

40,901

 

Total

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

2,867

 

 

$

6,653

 

 

$

3,344

 

 

$

2,606

 

 

$

4,576

 

 

$

379

 

 

$

20,425

 

Collectively evaluated for credit losses

 

 

1,718,401

 

 

 

588,210

 

 

 

567,206

 

 

 

196,583

 

 

 

115,427

 

 

 

105,296

 

 

 

3,291,123

 

Total

 

$

1,721,268

 

 

$

594,863

 

 

$

570,550

 

 

$

199,189

 

 

$

120,003

 

 

$

105,675

 

 

$

3,311,548

 

Non-Accrual Loans, Segregated by Class of Loans

The following table presents information related to nonaccrual loans at December 31, 2023.

December 31, 2023

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,948

 

 

$

3,376

 

 

$

 

 

$

2,117

 

 

$

53

 

Commercial and industrial

 

 

2,925

 

 

 

 

 

 

 

 

 

251

 

 

 

1

 

Residential real estate

 

 

21

 

 

 

 

 

 

 

 

 

5

 

 

 

1

 

Agricultural real estate

 

 

1,342

 

 

 

948

 

 

 

 

 

 

939

 

 

 

 

Agricultural

 

 

2,303

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Consumer

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Subtotal

 

 

10,562

 

 

 

4,324

 

 

 

 

 

 

3,312

 

 

 

59

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2,297

 

 

 

2,071

 

 

 

455

 

 

 

1,214

 

 

 

37

 

Commercial and industrial

 

 

8,452

 

 

 

5,041

 

 

 

1,335

 

 

 

5,059

 

 

 

249

 

Residential real estate

 

 

7,605

 

 

 

7,251

 

 

 

1,086

 

 

 

3,912

 

 

 

156

 

Agricultural real estate

 

 

4,753

 

 

 

3,266

 

 

 

660

 

 

 

1,950

 

 

 

1

 

Agricultural

 

 

2,946

 

 

 

2,470

 

 

 

481

 

 

 

2,791

 

 

 

1

 

Consumer

 

 

689

 

 

 

603

 

 

 

150

 

 

 

477

 

 

 

17

 

Subtotal

 

 

26,742

 

 

 

20,702

 

 

 

4,167

 

 

 

15,403

 

 

 

461

 

Total

 

$

37,304

 

 

$

25,026

 

 

$

4,167

 

 

$

18,715

 

 

$

520

 

 

The above table presents interest income for the twelve months ended December 31, 2023. Interest income recognized in the above table was substantially recognized on the cash basis. The recorded investment in loans excludes accrued interest receivable due to immateriality.

The following table presents information related to nonaccrual loans at December 31, 2022.

December 31, 2022

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

2,443

 

 

$

1,866

 

 

$

 

 

$

1,595

 

 

$

 

Commercial and industrial

 

 

21

 

 

 

 

 

 

 

 

 

1,184

 

 

 

 

Residential real estate

 

 

54

 

 

 

25

 

 

 

 

 

 

312

 

 

 

6

 

Agricultural real estate

 

 

1,518

 

 

 

583

 

 

 

 

 

 

1,360

 

 

 

169

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

1

 

Consumer

 

 

6

 

 

 

 

 

 

 

 

 

12

 

 

 

 

Subtotal

 

 

4,042

 

 

 

2,474

 

 

 

 

 

 

4,465

 

 

 

176

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,011

 

 

 

823

 

 

 

206

 

 

 

3,126

 

 

 

10

 

Commercial and industrial

 

 

10,758

 

 

 

5,838

 

 

 

1,091

 

 

 

4,214

 

 

 

170

 

Residential real estate

 

 

3,488

 

 

 

3,181

 

 

 

786

 

 

 

3,483

 

 

 

27

 

Agricultural real estate

 

 

1,956

 

 

 

1,469

 

 

 

216

 

 

 

2,095

 

 

 

7

 

Agricultural

 

 

6,272

 

 

 

3,468

 

 

 

1,860

 

 

 

4,244

 

 

 

2

 

Consumer

 

 

412

 

 

 

348

 

 

 

85

 

 

 

302

 

 

 

8

 

Subtotal

 

 

23,897

 

 

 

15,127

 

 

 

4,244

 

 

 

17,464

 

 

 

224

 

Total

 

$

27,939

 

 

$

17,601

 

 

$

4,244

 

 

$

21,929

 

 

$

400

 

Schedule of Aging of Recorded Investment in Past Due Loans by Segment and Class of Loans

The following tables present the aging of the recorded investment in past due loans as of December 31, 2023 and 2022, by portfolio and class of loans.

December 31, 2023

 

30 – 59
Days
Past Due

 

 

60 – 89
Days
Past Due

 

 

Greater Than
90 Days Past
Due Still On
Accrual

 

 

Nonaccrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

2,397

 

 

$

198

 

 

$

189

 

 

$

5,447

 

 

$

1,751,624

 

 

$

1,759,855

 

Commercial and industrial

 

 

1,853

 

 

 

2,713

 

 

 

71

 

 

 

5,041

 

 

 

588,649

 

 

 

598,327

 

Residential real estate

 

 

1,444

 

 

 

676

 

 

 

 

 

 

7,251

 

 

 

546,957

 

 

 

556,328

 

Agricultural real estate

 

 

949

 

 

 

 

 

 

 

 

 

4,214

 

 

 

190,951

 

 

 

196,114

 

Agricultural

 

 

559

 

 

 

65

 

 

 

19

 

 

 

2,470

 

 

 

115,474

 

 

 

118,587

 

Consumer

 

 

443

 

 

 

118

 

 

 

 

 

 

603

 

 

 

102,526

 

 

 

103,690

 

Total

 

$

7,645

 

 

$

3,770

 

 

$

279

 

 

$

25,026

 

 

$

3,296,181

 

 

$

3,332,901

 

December 31, 2022

 

30 – 59
Days
Past Due

 

 

60 – 89
Days
Past Due

 

 

Greater Than
90 Days Past
Due Still On
Accrual

 

 

Nonaccrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

1,526

 

 

$

69

 

 

$

 

 

$

2,689

 

 

$

1,716,984

 

 

$

1,721,268

 

Commercial and industrial

 

 

232

 

 

 

195

 

 

 

 

 

 

5,838

 

 

 

588,598

 

 

 

594,863

 

Residential real estate

 

 

1,133

 

 

 

1,993

 

 

 

 

 

 

3,206

 

 

 

564,218

 

 

 

570,550

 

Agricultural real estate

 

 

569

 

 

 

 

 

 

 

 

 

2,052

 

 

 

196,568

 

 

 

199,189

 

Agricultural

 

 

212

 

 

 

 

 

 

 

 

 

3,468

 

 

 

116,323

 

 

 

120,003

 

Consumer

 

 

246

 

 

 

55

 

 

 

 

 

 

348

 

 

 

105,026

 

 

 

105,675

 

Total

 

$

3,918

 

 

$

2,312

 

 

$

 

 

$

17,601

 

 

$

3,287,717

 

 

$

3,311,548

 

Off Balance Sheet Credit Exposure

The following table lists allowance for credit losses on off-balance sheet credit exposures as of December 31, 2023 and 2022.

 

 

 

December 31, 2023

 

 

December 31, 2022

 

Commercial real estate

 

$

285

 

 

$

336

 

Commercial and industrial

 

 

1,053

 

 

 

700

 

Residential real estate

 

 

35

 

 

 

45

 

Agricultural real estate

 

 

2

 

 

 

 

Agricultural

 

 

3

 

 

 

3

 

Consumer

 

 

247

 

 

 

269

 

Total

 

$

1,625

 

 

$

1,353

 

Summary of Risk Category of Loans by Class of Loans

Based on the most recent analysis performed, the risk category of loans by type and year of origination, at December 31, 2023, is as follows.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

212,229

 

 

$

379,233

 

 

$

253,837

 

 

$

179,935

 

 

$

75,472

 

 

$

186,073

 

 

$

461,346

 

 

$

753

 

 

$

1,748,878

 

Special Mention

 

 

257

 

 

 

 

 

 

119

 

 

 

 

 

 

 

 

 

399

 

 

 

 

 

 

 

 

 

775

 

Substandard

 

 

84

 

 

 

2,501

 

 

 

3,481

 

 

 

256

 

 

 

1,463

 

 

 

2,336

 

 

 

81

 

 

 

 

 

 

10,202

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

212,570

 

 

$

381,734

 

 

$

257,437

 

 

$

180,191

 

 

$

76,935

 

 

$

188,808

 

 

$

461,427

 

 

$

753

 

 

$

1,759,855

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

128,598

 

 

$

110,817

 

 

$

54,416

 

 

$

49,557

 

 

$

29,931

 

 

$

7,293

 

 

$

204,237

 

 

$

1,780

 

 

$

586,629

 

Special Mention

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

 

 

992

 

 

 

 

 

 

 

 

 

1,007

 

Substandard

 

 

1,317

 

 

 

468

 

 

 

230

 

 

 

2,922

 

 

 

237

 

 

 

2,171

 

 

 

3,346

 

 

 

 

 

 

10,691

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

129,915

 

 

$

111,285

 

 

$

54,661

 

 

$

52,479

 

 

$

30,168

 

 

$

10,456

 

 

$

207,583

 

 

$

1,780

 

 

$

598,327

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,040

 

 

$

29,766

 

 

$

277,611

 

 

$

5,183

 

 

$

12,506

 

 

$

130,144

 

 

$

57,699

 

 

$

1,065

 

 

$

549,014

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

213

 

 

 

187

 

 

 

22

 

 

 

156

 

 

 

1,960

 

 

 

4,710

 

 

 

66

 

 

 

7,314

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

35,040

 

 

$

29,979

 

 

$

277,798

 

 

$

5,205

 

 

$

12,662

 

 

$

132,104

 

 

$

62,409

 

 

$

1,131

 

 

$

556,328

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

22,368

 

 

$

26,762

 

 

$

17,987

 

 

$

18,551

 

 

$

10,653

 

 

$

20,039

 

 

$

74,010

 

 

$

289

 

 

$

190,659

 

Special Mention

 

 

903

 

 

 

158

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

605

 

 

 

 

 

 

1,830

 

Substandard

 

 

40

 

 

 

 

 

 

24

 

 

 

 

 

 

101

 

 

 

3,423

 

 

 

37

 

 

 

 

 

 

3,625

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

23,311

 

 

$

26,920

 

 

$

18,011

 

 

$

18,551

 

 

$

10,754

 

 

$

23,626

 

 

$

74,652

 

 

$

289

 

 

$

196,114

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,424

 

 

$

7,363

 

 

$

4,815

 

 

$

7,148

 

 

$

1,385

 

 

$

3,809

 

 

$

78,285

 

 

$

55

 

 

$

115,284

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

9

 

 

 

 

 

 

42

 

Substandard

 

 

39

 

 

 

10

 

 

 

464

 

 

 

629

 

 

 

1,861

 

 

 

52

 

 

 

206

 

 

 

 

 

 

3,261

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

12,463

 

 

$

7,373

 

 

$

5,279

 

 

$

7,777

 

 

$

3,246

 

 

$

3,894

 

 

$

78,500

 

 

$

55

 

 

$

118,587

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

47,019

 

 

$

24,620

 

 

$

10,384

 

 

$

4,841

 

 

$

1,281

 

 

$

2,885

 

 

$

12,035

 

 

$

1

 

 

$

103,066

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

50

 

 

 

241

 

 

 

163

 

 

 

98

 

 

 

49

 

 

 

23

 

 

 

 

 

 

 

 

 

624

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

47,069

 

 

$

24,861

 

 

$

10,547

 

 

$

4,939

 

 

$

1,330

 

 

$

2,908

 

 

$

12,035

 

 

$

1

 

 

$

103,690

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

457,678

 

 

$

578,561

 

 

$

619,050

 

 

$

265,215

 

 

$

131,228

 

 

$

350,243

 

 

$

887,612

 

 

$

3,943

 

 

$

3,293,530

 

Special Mention

 

 

1,160

 

 

 

158

 

 

 

134

 

 

 

 

 

 

 

 

 

1,588

 

 

 

614

 

 

 

 

 

 

3,654

 

Substandard

 

 

1,530

 

 

 

3,433

 

 

 

4,549

 

 

 

3,927

 

 

 

3,867

 

 

 

9,965

 

 

 

8,380

 

 

 

66

 

 

 

35,717

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

460,368

 

 

$

582,152

 

 

$

623,733

 

 

$

269,142

 

 

$

135,095

 

 

$

361,796

 

 

$

896,606

 

 

$

4,009

 

 

$

3,332,901

 

 

 

The risk category of loans by type and year of origination, at December 31, 2022, is as follows.

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

432,196

 

 

$

252,616

 

 

$

188,897

 

 

$

92,290

 

 

$

114,415

 

 

$

171,498

 

 

$

462,140

 

 

$

741

 

 

$

1,714,793

 

Special Mention

 

 

 

 

 

122

 

 

 

 

 

 

 

 

 

 

 

 

401

 

 

 

 

 

 

 

 

 

523

 

Substandard

 

 

 

 

 

3,049

 

 

 

244

 

 

 

144

 

 

 

 

 

 

2,515

 

 

 

 

 

 

 

 

 

5,952

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

432,196

 

 

$

255,787

 

 

$

189,141

 

 

$

92,434

 

 

$

114,415

 

 

$

174,414

 

 

$

462,140

 

 

$

741

 

 

$

1,721,268

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

172,912

 

 

$

79,782

 

 

$

65,915

 

 

$

39,487

 

 

$

6,712

 

 

$

5,089

 

 

$

189,998

 

 

$

6,654

 

 

$

566,549

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

674

 

 

 

3,851

 

 

 

 

 

 

 

 

 

4,525

 

Substandard

 

 

283

 

 

 

4,316

 

 

 

2,167

 

 

 

10,127

 

 

 

1,460

 

 

 

783

 

 

 

4,653

 

 

 

 

 

 

23,789

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

173,195

 

 

$

84,098

 

 

$

68,082

 

 

$

49,614

 

 

$

8,846

 

 

$

9,723

 

 

$

194,651

 

 

$

6,654

 

 

$

594,863

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

34,705

 

 

$

299,840

 

 

$

5,939

 

 

$

13,073

 

 

$

47,986

 

 

$

102,871

 

 

$

62,494

 

 

$

271

 

 

$

567,179

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

58

 

 

 

86

 

 

 

48

 

 

 

209

 

 

 

239

 

 

 

2,633

 

 

 

98

 

 

 

 

 

 

3,371

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

34,763

 

 

$

299,926

 

 

$

5,987

 

 

$

13,282

 

 

$

48,225

 

 

$

105,504

 

 

$

62,592

 

 

$

271

 

 

$

570,550

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

33,586

 

 

$

20,712

 

 

$

26,408

 

 

$

12,754

 

 

$

5,608

 

 

$

18,882

 

 

$

68,510

 

 

$

300

 

 

$

186,760

 

Special Mention

 

 

874

 

 

 

 

 

 

2,493

 

 

 

 

 

 

 

 

 

604

 

 

 

5,983

 

 

 

 

 

 

9,954

 

Substandard

 

 

 

 

 

203

 

 

 

 

 

 

115

 

 

 

485

 

 

 

1,635

 

 

 

37

 

 

 

 

 

 

2,475

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

34,460

 

 

$

20,915

 

 

$

28,901

 

 

$

12,869

 

 

$

6,093

 

 

$

21,121

 

 

$

74,530

 

 

$

300

 

 

$

199,189

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

23,917

 

 

$

7,778

 

 

$

9,437

 

 

$

2,642

 

 

$

2,250

 

 

$

2,134

 

 

$

64,647

 

 

$

75

 

 

$

112,880

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

22

 

 

 

375

 

 

 

556

 

 

 

 

 

 

1,045

 

Substandard

 

 

 

 

 

1,003

 

 

 

1,838

 

 

 

2,044

 

 

 

386

 

 

 

213

 

 

 

594

 

 

 

 

 

 

6,078

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

23,917

 

 

$

8,781

 

 

$

11,275

 

 

$

4,778

 

 

$

2,658

 

 

$

2,722

 

 

$

65,797

 

 

$

75

 

 

$

120,003

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

56,497

 

 

$

17,460

 

 

$

8,415

 

 

$

3,235

 

 

$

1,370

 

 

$

3,396

 

 

$

14,955

 

 

$

 

 

$

105,328

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

17

 

 

 

148

 

 

 

54

 

 

 

81

 

 

 

13

 

 

 

34

 

 

 

 

 

 

 

 

 

347

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

56,514

 

 

$

17,608

 

 

$

8,469

 

 

$

3,316

 

 

$

1,383

 

 

$

3,430

 

 

$

14,955

 

 

$

 

 

$

105,675

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

753,813

 

 

$

678,188

 

 

$

305,011

 

 

$

163,481

 

 

$

178,341

 

 

$

303,870

 

 

$

862,744

 

 

$

8,041

 

 

$

3,253,489

 

Special Mention

 

 

874

 

 

 

122

 

 

 

2,493

 

 

 

92

 

 

 

696

 

 

 

5,231

 

 

 

6,539

 

 

 

 

 

 

16,047

 

Substandard

 

 

358

 

 

 

8,805

 

 

 

4,351

 

 

 

12,720

 

 

 

2,583

 

 

 

7,813

 

 

 

5,382

 

 

 

 

 

 

42,012

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

755,045

 

 

$

687,115

 

 

$

311,855

 

 

$

176,293

 

 

$

181,620

 

 

$

316,914

 

 

$

874,665

 

 

$

8,041

 

 

$

3,311,548

 

Schedule of Charge-off and Recovery Activity by Loan Type and Year of Origination

The following table discloses the charge-off and recovery activity by loan type and year of origination at December 31, 2023.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(11

)

 

$

(9

)

 

$

 

 

$

 

 

$

(20

)

Gross recoveries

 

 

 

 

 

63

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

95

 

Net charge-offs

 

$

 

 

$

63

 

 

$

 

 

$

 

 

$

(11

)

 

$

23

 

 

$

 

 

$

 

 

$

75

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(10

)

 

$

(226

)

 

$

(22

)

 

$

(18

)

 

$

(2

)

 

$

(25

)

 

$

(3,488

)

 

$

 

 

$

(3,791

)

Gross recoveries

 

 

 

 

 

32

 

 

 

 

 

 

15

 

 

 

 

 

 

10

 

 

 

34

 

 

 

 

 

 

91

 

Net charge-offs

 

$

(10

)

 

$

(194

)

 

$

(22

)

 

$

(3

)

 

$

(2

)

 

$

(15

)

 

$

(3,454

)

 

$

 

 

$

(3,700

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(14

)

 

$

(62

)

 

$

(4

)

 

$

 

 

$

(80

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62

 

 

 

 

 

 

 

 

 

62

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(14

)

 

$

 

 

$

(4

)

 

$

 

 

$

(18

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(4

)

 

$

(50

)

 

$

 

 

$

(54

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

8

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

4

 

 

$

(50

)

 

$

 

 

$

(46

)

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

 

 

$

(108

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

 

 

 

 

 

 

155

 

Net charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

154

 

 

$

 

 

$

 

 

$

47

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(240

)

 

$

(168

)

 

$

(120

)

 

$

(58

)

 

$

(51

)

 

$

(186

)

 

$

(78

)

 

$

 

 

$

(901

)

Gross recoveries

 

 

20

 

 

 

53

 

 

 

58

 

 

 

22

 

 

 

24

 

 

 

152

 

 

 

14

 

 

 

 

 

 

343

 

Net charge-offs

 

$

(220

)

 

$

(115

)

 

$

(62

)

 

$

(36

)

 

$

(27

)

 

$

(34

)

 

$

(64

)

 

$

 

 

$

(558

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(250

)

 

$

(394

)

 

$

(249

)

 

$

(76

)

 

$

(78

)

 

$

(287

)

 

$

(3,620

)

 

$

 

 

$

(4,954

)

Gross recoveries

 

 

20

 

 

 

148

 

 

 

58

 

 

 

37

 

 

 

24

 

 

 

419

 

 

 

48

 

 

 

 

 

 

754

 

Net charge-offs

 

$

(230

)

 

$

(246

)

 

$

(191

)

 

$

(39

)

 

$

(54

)

 

$

132

 

 

$

(3,572

)

 

$

 

 

$

(4,200

)

Summary of Amortized Cost Basis of Loans Modified The following table presents the amortized cost basis of loans at December 31, 2023, that were both experiencing financial difficulty and modified during the twelve months ended December 31, 2023, by class and by 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 receivable is also presented below.

 

December 31, 2023

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

3,547

 

 

$

3,547

 

 

0.20

%

Commercial and industrial

 

 

 

 

 

1,433

 

 

 

 

 

 

11,492

 

 

 

12,925

 

 

2.16

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

12

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

858

 

 

 

 

 

 

1,098

 

 

 

1,956

 

 

1.00

%

Agricultural

 

 

122

 

 

 

 

 

 

 

 

 

421

 

 

 

543

 

 

0.46

%

Consumer

 

 

 

 

 

 

 

 

21

 

 

 

 

 

 

21

 

 

0.02

%

Total

 

$

122

 

 

$

2,291

 

 

$

21

 

 

$

16,570

 

 

$

19,004

 

 

0.57

%

Summary of Performance of Loans Modified The following table presents the performance of such loans that have been modified during the twelve months ended December 31, 2023.

 

December 31, 2023

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

258

 

 

$

 

 

$

 

 

$

258

 

Commercial and industrial

 

 

 

 

 

211

 

 

 

 

 

 

211

 

Residential real estate

 

 

 

 

 

 

 

 

11

 

 

 

11

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

122

 

 

 

 

 

 

 

 

 

122

 

Consumer

 

 

21

 

 

 

 

 

 

 

 

 

21

 

Total

 

$

401

 

 

$

211

 

 

$

11

 

 

$

623

 

Schedule of Financial Effect of Loan Modifications to Borrowers Experiencing Financial Difficulty

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the twelve months ended December 31, 2023.

 

December 31, 2023

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.36

 

Commercial and industrial

 

 

2,254

 

 

 

 

%

 

1.05

 

Residential real estate

 

 

 

 

 

 

%

 

3.42

 

Agricultural real estate

 

 

 

 

 

 

%

 

0.85

 

Agricultural

 

 

 

 

 

 

%

 

0.58

 

Consumer

 

 

 

 

 

 

%

 

2.16

 

Total loans

 

$

2,254

 

 

 

 

%