Loans and Leases | Note 3— Loans and Leases Loans and leases as of the dates indicated consisted of the following: (Dollars in thousands) June 30, 2023 December 31, 2022 Loans and leases held-for-investment, net Real estate: Commercial $ 1,302,460 $ 1,328,691 Agricultural 739,207 726,938 Residential and home equity 392,754 387,753 Construction 172,903 166,538 Total real estate 2,607,324 2,609,920 Commercial & industrial 479,908 478,758 Agricultural 282,725 314,525 Commercial leases 126,554 112,629 Consumer and other 5,553 5,886 Total gross loans and leases 3,502,064 3,521,718 Unearned income (10,341 ) (9,357 ) Total net loans and leases 3,491,723 3,512,361 Allowance for credit losses (71,112 ) (66,885 ) Total loans and leases held-for-investment, net $ 3,420,611 $ 3,445,476 At June 30, 2023, the portion of loans that were approved for pledging as collateral on borrowing lines with the Federal Home Loan Bank (“FHLB”) and the Federal Reserve Bank (“FRB”) were $1.3 billion and $894.4 million, respectively. The borrowing capacity on these loans was $784.1 million from FHLB and $655.0 million from the FRB. The following tables show an aging analysi s of the loan and lease portfolio, including unearned income, by the time past due for the periods indicated: June 30, 2023 (Dollars in thousands) Current 30-89 Days Past Due 90+ Days Past Due Non-accrual Total Past Due Total Loans and leases held-for-investment, net Real estate: Commercial $ 1,293,842 $ - $ - $ 375 $ 375 $ 1,294,217 Agricultural 739,207 - - - - 739,207 Residential and home equity 392,754 - - - - 392,754 Construction 172,903 - - - - 172,903 Total real estate 2,598,706 - - 375 375 2,599,081 Commercial & industrial 479,729 179 - - 179 479,908 Agricultural 282,725 - - - - 282,725 Commercial leases 124,456 - - - - 124,456 Consumer and other 5,549 4 - - 4 5,553 Total loans and leases, net $ 3,491,165 $ 183 $ - $ 375 $ 558 $ 3,491,723 December 31, 2022 (Dollars in thousands) Current 30-89 Days Past Due 90+ Days Past Due Non-accrual Total Past Due Total Loans and leases held-for-investment, net Real estate: Commercial $ 1,319,911 $ - $ - $ 403 $ 403 $ 1,320,314 Agricultural 726,938 - - - - 726,938 Residential and home equity 387,753 - - - - 387,753 Construction 166,370 - - 168 168 166,538 Total real estate 2,600,972 - - 571 571 2,601,543 Commercial & industrial 478,758 - - - - 478,758 Agricultural 314,525 - - - - 314,525 Commercial leases 111,649 - - - - 111,649 Consumer and other 5,789 97 - - 97 5,886 Total loans and leases, net $ 3,511,693 $ 97 $ - $ 571 $ 668 $ 3,512,361 Non-accrual loans are summarized as follows: (Dollars in thousands) June 30, 2023 December 31, 2022 Non-accrual loans and leases: Real estate: Commercial $ 375 $ 403 Agricultural - - Residential and home equity - - Construction - 168 Total real estate 375 571 Commercial & industrial - - Agricultural - - Commercial leases - - Consumer and other - - Total non-accrual loans and leases $ 375 $ 571 During the six months ended June 30, 2023, we had one residential real estate loan modified in the amount of $127,000. The contractual interest rate of the modified loan decreased from 3.18% to 2.18% and the contractual term was extended from 15 years The following table presents the credit risk rating categories for loans and leases held-for-investment (accruing and non-accruing) net of deferred fees by loan portfolio segment and class as of the dates indicated. June 30, 2023 (Dollars in thousands) Pass Special Mention Sub- standard Doubtful Total Loans & Leases Total Allowance for Credit Losses Loans and leases held-for-investment, net Real estate: Commercial $ 1,290,902 $ 2,940 $ 375 $ - $ 1,294,217 $ 24,787 Agricultural 728,490 - 10,717 - 739,207 9,908 Residential and home equity 392,462 - 292 - 392,754 7,179 Construction 172,903 - - - 172,903 3,195 Total real estate 2,584,757 2,940 11,384 - 2,599,081 45,069 Commercial & industrial 471,586 8,083 239 - 479,908 11,291 Agricultural 282,699 17 9 - 282,725 12,903 Commercial leases 124,412 44 - - 124,456 1,657 Consumer and other 5,391 - 162 - 5,553 192 Total loans and leases, net $ 3,468,845 $ 11,084 $ 11,794 $ - $ 3,491,723 $ 71,112 December 31, (Dollars in thousands) Pass Special Mention Sub- standard Doubtful Total Loans & Leases Total Allowance for Credit Losses Loans and leases held-for-investment, net Real estate: Commercial $ 1,314,377 $ 5,535 $ 402 $ - $ 1,320,314 $ 18,055 Agricultural 709,927 10,891 6,120 - 726,938 14,496 Residential and home equity 387,371 - 382 - 387,753 7,508 Construction 166,370 - 168 - 166,538 3,026 Total real estate 2,578,045 16,426 7,072 - 2,601,543 43,085 Commercial & industrial 478,437 63 258 - 478,758 11,503 Agricultural 308,830 5,682 13 - 314,525 10,202 Commercial leases 111,568 81 - - 111,649 1,924 Consumer and other 5,650 - 236 - 5,886 171 Total loans and leases, net $ 3,482,530 $ 22,252 $ 7,579 $ - $ 3,512,361 $ 66,885 The following table presents outstanding loan and lease balances held-for-investment by segment and class, credit quality indicators, vintage year by class of financing receivable, and current period gross charge-offs by year of origination as of June 30, 2023: June 30, 2023 Term Loans Amortized Cost Basis by Origination Year (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Total Net loans and leases held-for-investment Real estate: Commercial Pass $ 72,459 $ 172,866 $ 226,209 $ 146,307 $ 69,072 $ 285,957 $ 318,032 $ 1,290,902 Special mention - - - - - 2,340 600 2,940 Substandard - - - - - 375 - 375 Doubtful - - - - - - - - Total Commercial $ 72,459 $ 172,866 $ 226,209 $ 146,307 $ 69,072 $ 288,672 $ 318,632 $ 1,294,217 Commercial Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Agricultural Pass $ 35,673 $ 74,658 $ 41,588 $ 51,985 $ 14,224 $ 174,620 $ 335,742 $ 728,490 Special mention - - - - - - - - Substandard - - - - - 6,128 4,589 10,717 Doubtful - - - - - - - - Total Agricultural $ 35,673 $ 74,658 $ 41,588 $ 51,985 $ 14,224 $ 180,748 $ 340,331 $ 739,207 Agricultural Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Residential and home equity Pass $ 19,331 $ 63,975 $ 92,602 $ 82,832 $ 13,730 $ 76,970 $ 43,022 $ 392,462 Special mention - - - - - - - - Substandard - - - - - 292 - 292 Doubtful - - - - - - - - Total Residential and home equity $ 19,331 $ 63,975 $ 92,602 $ 82,832 $ 13,730 $ 77,262 $ 43,022 $ 392,754 Residential and home equity Current-period gross charge-offs $ 14 $ - $ - $ - $ - $ - $ - $ 14 Construction Pass $ - $ 3,000 $ - $ - $ 1,575 $ - $ 168,328 $ 172,903 Special mention - - - - - - - - Substandard - - - - - - - - Doubtful - - - - - - - - Total construction $ - $ 3,000 $ - $ - $ 1,575 $ - $ 168,328 $ 172,903 Construction Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Total Real estate $ 127,463 $ 314,499 $ 360,399 $ 281,124 $ 98,601 $ 546,682 $ 870,313 $ 2,599,081 Commercial & industrial Pass $ 33,979 $ 29,326 $ 33,982 $ 10,053 $ 6,174 $ 8,715 $ 349,357 $ 471,586 Special mention - - 48 - - 517 7,518 8,083 Substandard - - - - - 5 234 239 Doubtful - - - - - - - - Total Commercial & industrial $ 33,979 $ 29,326 $ 34,030 $ 10,053 $ 6,174 $ 9,237 $ 357,109 $ 479,908 Commercial & industrial Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - June 30, 2023 Term Loans Amortized Cost Basis by Origination Year (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Total Net loans and leases held-for-investment Agricultural Pass $ 395 $ 4,976 $ 2,491 $ 794 $ 1,109 $ 2,368 $ 270,566 $ 282,699 Special mention - - - - - - 17 17 Substandard - - - - 9 - - 9 Doubtful - - - - - - - - Total Agricultural $ 395 $ 4,976 $ 2,491 $ 794 $ 1,118 $ 2,368 $ 270,583 $ 282,725 Agricultural Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Commercial leases Pass $ 28,715 $ 34,385 $ 12,082 $ 10,626 $ 5,315 $ 33,289 $ - $ 124,412 Special mention - - - - 44 - - 44 Substandard - - - - - - - - Doubtful - - - - - - - - Total Commercial leases $ 28,715 $ 34,385 $ 12,082 $ 10,626 $ 5,359 $ 33,289 $ - $ 124,456 Commercial leases Current-period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Consumer and other Pass $ 793 $ 1,361 $ 516 $ 155 $ 93 $ 1,694 $ 779 $ 5,391 Special mention - - - - - - - - Substandard 127 - - - - 35 - 162 Doubtful - - - - - - - - Total Consumer and other $ 920 $ 1,361 $ 516 $ 155 $ 93 $ 1,729 $ 779 $ 5,553 Consumer and other Current-period gross charge-offs $ 18 $ - $ - $ - $ - $ - $ - $ 18 Total net loans and leases Pass $ 191,345 $ 384,547 $ 409,470 $ 302,752 $ 111,292 $ 583,613 $ 1,485,826 $ 3,468,845 Special mention - - 48 - 44 2,857 8,135 11,084 Substandard 127 - - - 9 6,835 4,823 11,794 Doubtful - - - - - - - - Total net loans and leases $ 191,472 $ 384,547 $ 409,518 $ 302,752 $ 111,345 $ 593,305 $ 1,498,784 $ 3,491,723 Total current-period gross charge-offs $ 32 $ - $ - $ - $ - $ - $ - $ 32 Certain directors and executive officers of the Company are defined as related parties. These related parties, including their immediate families and companies in which they are principal owners, were loan customers of the Bank during the six months ended June 30, 2023 and year ended December 31, 2022. Such loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with borrowers not related to the Company. These loans did not involve more than the normal risk of collection or have other unfavorable features. A summary of the changes in those loans is as follows: June 30, December 31, (Dollars in thousands) 2023 2022 Balance at beginning of the period $ 17,521 $ 18,128 New loans or advances during year 1,681 523 Repayments (579 ) (1,130 ) Balance at end of period $ 18,623 $ 17,521 A loan or lease is considered collateral dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. When management determines that foreclosure is probable, expected credit losses for collateral dependent loans or leases are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. The collateral on the loans and leases is a significant portion of what secures the collateral dependent loans or leases and significant changes to the fair value of the collateral can impact the ACL. During the six months ended June 30, 2023, there were no significant changes to the collateral that secures the collateral dependent loans, whether due to general deterioration or with credit quality indicators like appraisal value. The following tables present the amortized cost basis for collateral dependent loans and leases by type as of June 30, 2023 and December 31, 2022, respectively: June 30, 2023 (Dollars in thousands) Real Estate Vehicles and Equipment Total Collateral dependent loans and leases Real estate: Commercial $ 1,471 $ - $ 1,471 Agricultural 10,717 - 10,717 Residential and home equity 1,649 - 1,649 Construction - - - Total real estate 13,837 - 13,837 Commercial & industrial - - - Agricultural - 9 9 Commercial leases - - - Consumer and other - 184 184 Total gross loans and leases $ 13,837 $ 193 $ 14,030 December 31, 2022 (Dollars in thousands) Real Estate Vehicles and Equipment Total Collateral dependent loans and leases Real estate: Commercial $ 1,114 $ - $ 1,114 Agricultural 11,035 - 11,035 Residential and home equity 2,153 - 2,153 Construction - - - Total real estate 14,302 - 14,302 Commercial & industrial - - - Agricultural - 13 13 Commercial leases - - - Consumer and other - 158 158 Total gross loans and leases $ 14,302 $ 171 $ 14,473 Changes in the allowance for credit losses are as follows: For the Three Months Ended June 30, 2023 (Dollars in thousands) Commercial & Agricultural Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer Total Allowance for credit losses: Balance at beginning of period $ 32,694 $ 2,785 $ 7,334 $ 23,888 $ 1,720 $ 152 $ 68,573 Provision / (recapture) for credit losses 2,001 410 (176 ) 285 (63 ) 43 2,500 Charge-offs - - - - - (9 ) (9 ) Recoveries - - 21 21 - 6 48 Net (charge-offs) / recoveries - - 21 21 - (3 ) 39 Balance at end of period $ 34,695 $ 3,195 $ 7,179 $ 24,194 $ 1,657 $ 192 $ 71,112 For the Three Months Ended June 30, 2022 (Dollars in thousands) Commercial & Agricultural Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer Total Allowance for credit losses: Balance at beginning $ 32,511 $ 3,777 $ 6,759 $ 16,098 $ 1,466 $ 421 $ 61,032 Provision / (recapture) for credit losses 2,205 (901 ) 10 (131 ) 179 (255 ) 1,107 Charge-offs - - - (276 ) - (9 ) (285 ) Recoveries - - 105 117 - 4 226 Net (charge-offs) / recoveries - - 105 (159 ) - (5 ) (59 ) Balance at end of period $ 34,716 $ 2,876 $ 6,874 $ 15,808 $ 1,645 $ 161 $ 62,080 For the Six Months Ended June 30, 2023 (Dollars in thousands) Commercial & Agricultural Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer Total Allowance for credit losses: Balance at beginning of period $ 32,551 $ 3,026 $ 7,508 $ 21,705 $ 1,924 $ 171 $ 66,885 Provision / (recapture) for credit losses 1,974 169 (346 ) 2,448 (267 ) 22 4,000 Charge-offs - - (14 ) - - (18 ) (32 ) Recoveries 170 - 31 41 - 17 259 Net (charge-offs) / recoveries 170 - 17 41 - (1 ) 227 Balance at end of period $ 34,695 $ 3,195 $ 7,179 $ 24,194 $ 1,657 $ 192 $ 71,112 For the Six Months Ended June 30, 2022 (Dollars in thousands) Commercial & Agricultural Construction Residential & Home Equity Commercial & Agricultural Commercial Leases Consumer Total Allowance for credit losses: Balance at beginning of period $ 38,149 $ 1,456 $ 2,847 $ 16,954 $ 938 $ 663 $ 61,007 Impact of Adopting ASC 326 (6,190 ) 1,855 3,032 826 629 (152 ) - Provision / (recapture) for credit losses 2,757 (435 ) 876 (1,831 ) 78 (338 ) 1,107 Charge-offs - - - (276 ) - (18 ) (294 ) Recoveries - - 119 135 - 6 260 Net (charge-offs) / recoveries - - 119 (141 ) - (12 ) (34 ) Balance at end of period $ 34,716 $ 2,876 $ 6,874 $ 15,808 $ 1,645 $ 161 $ 62,080 |