LOANS, ALLOWANCE FOR CREDIT LOSSES - LOANS, AND CREDIT QUALITY | LOANS, ALLOWANCE FOR CREDIT LOSSES - LOANS, AND CREDIT QUALITY Loans : The loan composition was as follows. December 31, 2022 December 31, 2021 (in thousands) Amount % of Total Amount % of Total Commercial & industrial $ 1,304,819 21 % $ 1,042,256 23 % Owner-occupied commercial real estate (“CRE”) 954,599 15 787,189 17 Agricultural 1,088,607 18 794,728 17 Commercial 3,348,025 54 2,624,173 57 CRE investment 1,149,949 19 818,061 18 Construction & land development 318,600 5 213,035 5 Commercial real estate 1,468,549 24 1,031,096 23 Commercial-based loans 4,816,574 78 3,655,269 80 Residential construction 114,392 2 70,353 1 Residential first mortgage 1,016,935 16 713,983 15 Residential junior mortgage 177,332 3 131,424 3 Residential real estate 1,308,659 21 915,760 19 Retail & other 55,266 1 50,807 1 Retail-based loans 1,363,925 22 966,567 20 Loans 6,180,499 100 % 4,621,836 100 % Less ACL-Loans 61,829 49,672 Loans, net $ 6,118,670 $ 4,572,164 ACL-Loans to loans 1.00 % 1.07 % Commercial and industrial loans included $0.2 million and $25 million of PPP loans at December 31, 2022 and December 31, 2021, respectively. Accrued interest on loans totaled $15 million and $11 million at December 31, 2022 and December 31, 2021, respectively, and is included in accrued interest receivable and other assets Allowance for Credit Losses-Loans : The majority of the Company’s loans, commitments, and letters of credit have been granted to customers in the Company’s market area. Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of underlying collateral, if any. A roll forward of the allowance for credit losses - loans was as follows. Years Ended December 31, (in thousands) 2022 2021 2020 Beginning balance $ 49,672 $ 32,173 $ 13,972 Adoption of CECL — — 8,488 Initial PCD ACL — — 797 Total impact for adoption of CECL — — 9,285 ACL on PCD loans acquired 1,937 5,159 — Provision for credit losses 10,950 12,500 10,300 Charge-offs (1,033) (513) (1,689) Recoveries 303 353 305 Net (charge-offs) recoveries (730) (160) (1,384) Ending balance $ 61,829 $ 49,672 $ 32,173 The following table presents the balance and activity in the ACL-Loans by portfolio segment. Year Ended December 31, 2022 (in thousands) Commercial Owner- Agricultural CRE Construction & land Residential Residential Residential Retail Total ACL-Loans * Beginning balance $ 12,613 $ 7,222 $ 9,547 $ 8,462 $ 1,812 $ 900 $ 6,844 $ 1,340 $ 932 $ 49,672 ACL on PCD loans 1,408 384 — 38 2 — 93 12 — 1,937 Provision 2,415 2,087 215 4,075 758 512 96 493 299 10,950 Charge-offs (190) (555) — — — — (65) — (223) (1,033) Recoveries 104 — — 169 — — 8 1 21 303 Net (charge-offs) recoveries (86) (555) — 169 — — (57) 1 (202) (730) Ending balance $ 16,350 $ 9,138 $ 9,762 $ 12,744 $ 2,572 $ 1,412 $ 6,976 $ 1,846 $ 1,029 $ 61,829 As % of ACL-Loans 26 % 15 % 16 % 21 % 4 % 2 % 11 % 3 % 2 % 100 % * The PPP loans are fully guaranteed by the SBA; thus, no ACL-Loans has been allocated to these loans. For comparison purposes, the following table presents the balance and activity in the ACL-Loans by portfolio segment for the prior year-end period. Year Ended December 31, 2021 (in thousands) Commercial Owner- Agricultural CRE Construction & land Residential Residential Residential Retail Total ACL-Loans * Beginning balance $ 11,644 $ 5,872 $ 1,395 $ 5,441 $ 984 $ 421 $ 4,773 $ 1,086 $ 557 $ 32,173 ACL on PCD loans 723 1,045 2,585 415 103 — 272 13 3 5,159 Provision 196 305 5,615 2,608 725 479 1,892 237 443 12,500 Charge-offs (242) — (48) (4) — — (113) — (106) (513) Recoveries 292 — — 2 — — 20 4 35 353 Net (charge-offs) recoveries 50 — (48) (2) — — (93) 4 (71) (160) Ending balance $ 12,613 $ 7,222 $ 9,547 $ 8,462 $ 1,812 $ 900 $ 6,844 $ 1,340 $ 932 $ 49,672 As % of ACL-Loans 25 % 14 % 19 % 17 % 4 % 2 % 14 % 3 % 2 % 100 % Allowance for Credit Losses-Unfunded Commitments : In addition to the ACL-Loans, the Company has established an ACL-Unfunded Commitments of $3.0 million at December 31, 2022 and $2.4 million at December 31, 2021, classified in accrued interest payable and other liabilities on the consolidated balance sheets. Provision for Credit Losses : The provision for credit losses is determined by the Company as the amount to be added to the ACL loss accounts for various types of financial instruments (including loans, investment securities, and off-balance sheet credit exposures) after net charge-offs have been deducted to bring the ACL to a level that, in management’s judgment, is necessary to absorb expected credit losses over the lives of the respective financial instruments. The following table presents the components of the provision for credit losses. Years Ended December 31, (in thousands) 2022 2021 2020 Provision for credit losses on: Loans $ 10,950 $ 12,500 $ 10,300 Unfunded commitments 550 2,400 — Investment securities — — — Total provision for credit losses $ 11,500 $ 14,900 $ 10,300 Collateral Dependent Loans : A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For collateral dependent loans, expected credit losses are based on the fair value of the collateral at the balance sheet date, with consideration for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The following table presents collateral dependent loans by portfolio segment and collateral type, including those loans with and without a related allowance allocation. December 31, 2022 Collateral Type (in thousands) Real Estate Other Business Assets Total Without an Allowance With an Allowance Allowance Allocation Commercial & industrial $ — $ 3,475 $ 3,475 $ 1,927 $ 1,548 $ 595 Owner-occupied CRE 4,907 — 4,907 4,699 208 53 Agricultural 13,758 6,458 20,216 14,358 5,858 261 CRE investment 2,713 — 2,713 979 1,734 212 Construction & land development 670 — 670 670 — — Residential construction — — — — — — Residential first mortgage 91 — 91 91 — — Residential junior mortgage — — — — — — Retail & other — — — — — — Total loans $ 22,139 $ 9,933 $ 32,072 $ 22,724 $ 9,348 $ 1,121 December 31, 2021 Collateral Type (in thousands) Real Estate Other Business Assets Total Without an Allowance With an Allowance Allowance Allocation Commercial & industrial $ — $ 2,296 $ 2,296 $ 1,842 $ 454 $ 258 Owner-occupied CRE 3,537 — 3,537 1,315 2,222 552 Agricultural 19,637 8,518 28,155 25,310 2,845 841 CRE investment 3,000 — 3,000 1,684 1,316 407 Construction & land development 1,038 — 1,038 655 383 211 Residential construction — — — — — — Residential first mortgage 473 — 473 473 — — Residential junior mortgage — — — — — — Retail & other — — — — — — Total loans $ 27,685 $ 10,814 $ 38,499 $ 31,279 $ 7,220 $ 2,269 Past Due and Nonaccrual Loans : The following tables present past due loans by portfolio segment. December 31, 2022 (in thousands) 30-89 Days Past 90 Days & Over Current Total Commercial & industrial $ 210 $ 3,328 $ 1,301,281 $ 1,304,819 Owner-occupied CRE 833 5,647 948,119 954,599 Agricultural 20 20,416 1,068,171 1,088,607 CRE investment — 3,832 1,146,117 1,149,949 Construction & land development — 771 317,829 318,600 Residential construction — — 114,392 114,392 Residential first mortgage 3,628 3,780 1,009,527 1,016,935 Residential junior mortgage 236 224 176,872 177,332 Retail & other 261 82 54,923 55,266 Total loans $ 5,188 $ 38,080 $ 6,137,231 $ 6,180,499 Percent of total loans 0.1 % 0.6 % 99.3 % 100.0 % December 31, 2021 (in thousands) 30-89 Days Past 90 Days & Over Current Total Commercial & industrial $ 94 $ 1,908 $ 1,040,254 $ 1,042,256 Owner-occupied CRE — 4,220 782,969 787,189 Agricultural 108 28,367 766,253 794,728 CRE investment 114 4,119 813,828 818,061 Construction & land development — 1,071 211,964 213,035 Residential construction 246 — 70,107 70,353 Residential first mortgage 2,592 4,132 707,259 713,983 Residential junior mortgage 23 243 131,158 131,424 Retail & other 115 94 50,598 50,807 Total loans $ 3,292 $ 44,154 $ 4,574,390 $ 4,621,836 Percent of total loans 0.1 % 0.9 % 99.0 % 100.0 % The following table presents nonaccrual loans by portfolio segment. The nonaccrual loans without a related allowance for credit losses have been reflected in the collateral dependent loans table above. Total Nonaccrual Loans (in thousands) December 31, 2022 % to Total December 31, 2021 % to Total Commercial & industrial $ 3,328 9 % $ 1,908 4 % Owner-occupied CRE 5,647 15 4,220 10 Agricultural 20,416 53 28,367 64 CRE investment 3,832 10 4,119 9 Construction & land development 771 2 1,071 3 Residential construction — — — — Residential first mortgage 3,780 10 4,132 9 Residential junior mortgage 224 1 243 1 Retail & other 82 — 94 — Nonaccrual loans $ 38,080 100 % $ 44,154 100 % Percent of total loans 0.6 % 0.9 % Credit Quality Information : The following tables present total loans by risk categories and year of origination. Loans acquired from Charter, Mackinac and County have been included in the December 31, 2022 and December 31, 2021 tables based upon the actual origination date. December 31, 2022 Amortized Cost Basis by Origination Year (in thousands) 2022 2021 2020 2019 2018 Prior Revolving Revolving to Term TOTAL Commercial & industrial Grades 1-4 $ 317,394 $ 226,065 $ 101,374 $ 68,884 $ 50,189 $ 77,589 $ 360,978 $ — $ 1,202,473 Grade 5 9,938 5,902 10,811 1,530 3,986 4,562 20,617 — 57,346 Grade 6 1,459 2,283 629 511 402 11,653 14,047 — 30,984 Grade 7 556 293 3,211 2,990 775 1,070 5,121 — 14,016 Total $ 329,347 $ 234,543 $ 116,025 $ 73,915 $ 55,352 $ 94,874 $ 400,763 $ — $ 1,304,819 Owner-occupied CRE Grades 1-4 $ 151,391 $ 190,313 $ 105,156 $ 100,606 $ 91,479 $ 252,574 $ 6,734 $ — $ 898,253 Grade 5 5,241 3,192 4,287 2,163 4,791 14,632 348 — 34,654 Grade 6 — — 763 2,361 — 877 — — 4,001 Grade 7 227 706 6,344 616 — 9,798 — — 17,691 Total $ 156,859 $ 194,211 $ 116,550 $ 105,746 $ 96,270 $ 277,881 $ 7,082 $ — $ 954,599 Agricultural Grades 1-4 $ 275,208 $ 145,272 $ 85,413 $ 25,463 $ 19,687 $ 130,849 $ 249,033 $ — $ 930,925 Grade 5 13,295 18,178 2,694 1,992 517 43,927 21,199 — 101,802 Grade 6 115 1,457 28 33 — 5,258 429 — 7,320 Grade 7 7,165 2,632 720 1,977 4,611 19,948 11,507 — 48,560 Total $ 295,783 $ 167,539 $ 88,855 $ 29,465 $ 24,815 $ 199,982 $ 282,168 $ — $ 1,088,607 CRE investment Grades 1-4 $ 205,930 $ 229,252 $ 192,527 $ 134,301 $ 79,649 $ 248,595 $ 11,383 $ — $ 1,101,637 Grade 5 567 1,649 3,578 4,266 3,086 24,897 — — 38,043 Grade 6 — — — 1,170 2,396 2,483 206 — 6,255 Grade 7 — — 121 299 245 3,140 209 — 4,014 Total $ 206,497 $ 230,901 $ 196,226 $ 140,036 $ 85,376 $ 279,115 $ 11,798 $ — $ 1,149,949 Construction & land development Grades 1-4 $ 104,804 $ 140,727 $ 12,188 $ 9,747 $ 23,811 $ 13,138 $ 13,235 $ — $ 317,650 Grade 5 37 — — 14 — 95 — — 146 Grade 6 — — — — — — — — — Grade 7 33 — — — — 771 — — 804 Total $ 104,874 $ 140,727 $ 12,188 $ 9,761 $ 23,811 $ 14,004 $ 13,235 $ — $ 318,600 Residential construction Grades 1-4 $ 92,417 $ 16,774 $ 966 $ 123 $ 336 $ 229 $ 3,547 $ — $ 114,392 Grade 5 — — — — — — — — — Grade 6 — — — — — — — — — Grade 7 — — — — — — — — — Total $ 92,417 $ 16,774 $ 966 $ 123 $ 336 $ 229 $ 3,547 $ — $ 114,392 Residential first mortgage Grades 1-4 $ 318,628 $ 272,011 $ 147,857 $ 68,975 $ 31,208 $ 162,153 $ 2,080 $ 3 $ 1,002,915 Grade 5 1,494 758 997 1,803 2,272 465 — — 7,789 Grade 6 — — — 711 — — — — 711 Grade 7 154 329 188 349 197 4,303 — — 5,520 Total $ 320,276 $ 273,098 $ 149,042 $ 71,838 $ 33,677 $ 166,921 $ 2,080 $ 3 $ 1,016,935 Residential junior mortgage Grades 1-4 $ 10,119 $ 4,580 $ 5,207 $ 3,151 $ 1,573 $ 3,409 $ 142,784 $ 5,762 $ 176,585 Grade 5 — — — — — 143 165 — 308 Grade 6 — — — — — — — — — Grade 7 — 206 — — — 24 209 — 439 Total $ 10,119 $ 4,786 $ 5,207 $ 3,151 $ 1,573 $ 3,576 $ 143,158 $ 5,762 $ 177,332 Retail & other Grades 1-4 $ 12,318 $ 8,957 $ 4,221 $ 3,188 $ 1,035 $ 24,950 $ 492 $ — $ 55,161 Grade 5 — 23 — — — — — — 23 Grade 6 — — — — — — — — — Grade 7 — 23 22 2 30 5 — — 82 Total $ 12,318 $ 9,003 $ 4,243 $ 3,190 $ 1,065 $ 24,955 $ 492 $ — $ 55,266 Total loans $ 1,528,490 $ 1,271,582 $ 689,302 $ 437,225 $ 322,275 $ 1,061,537 $ 864,323 $ 5,765 $ 6,180,499 December 31, 2021 Amortized Cost Basis by Origination Year (in thousands) 2021 2020 2019 2018 2017 Prior Revolving Revolving to Term TOTAL Commercial & industrial Grades 1-4 $ 282,369 $ 146,131 $ 99,702 $ 69,478 $ 50,557 $ 71,247 $ 288,115 $ — $ 1,007,599 Grade 5 1,685 1,905 4,369 5,809 4,860 2,097 8,408 — 29,133 Grade 6 598 54 16 687 67 91 391 — 1,904 Grade 7 — 440 692 337 976 743 432 — 3,620 Total $ 284,652 $ 148,530 $ 104,779 $ 76,311 $ 56,460 $ 74,178 $ 297,346 $ — $ 1,042,256 Owner-occupied CRE Grades 1-4 $ 154,578 $ 94,300 $ 105,226 $ 92,128 $ 75,583 $ 202,816 $ 6,945 $ — $ 731,576 Grade 5 7,753 3,019 6,529 2,543 2,515 13,905 656 — 36,920 Grade 6 — — 1,642 — 20 805 — — 2,467 Grade 7 — 3,124 1,914 — 3,526 6,672 990 — 16,226 Total $ 162,331 $ 100,443 $ 115,311 $ 94,671 $ 81,644 $ 224,198 $ 8,591 $ — $ 787,189 Agricultural Grades 1-4 $ 128,404 $ 87,844 $ 28,416 $ 22,887 $ 36,298 $ 86,104 $ 235,743 $ — $ 625,696 Grade 5 14,796 4,183 2,391 915 3,912 48,373 26,778 — 101,348 Grade 6 38 38 36 — 86 1,049 85 — 1,332 Grade 7 3,284 3,971 3,490 4,201 7,215 31,672 12,519 — 66,352 Total $ 146,522 $ 96,036 $ 34,333 $ 28,003 $ 47,511 $ 167,198 $ 275,125 $ — $ 794,728 CRE investment Grades 1-4 $ 192,274 $ 139,127 $ 136,306 $ 56,148 $ 65,026 $ 162,991 $ 11,289 $ — $ 763,161 Grade 5 11,081 3,001 6,497 3,945 6,726 17,527 — — 48,777 Grade 6 — — — — — — — — — Grade 7 — — 456 141 1,352 3,943 231 — 6,123 Total $ 203,355 $ 142,128 $ 143,259 $ 60,234 $ 73,104 $ 184,461 $ 11,520 $ — $ 818,061 Construction & land development Grades 1-4 $ 81,891 $ 72,415 $ 12,547 $ 19,511 $ 1,184 $ 11,274 $ 10,943 $ — $ 209,765 Grade 5 640 — 521 919 — 119 — — 2,199 Grade 6 — — — — — — — — — Grade 7 — — — — 17 1,054 — — 1,071 Total $ 82,531 $ 72,415 $ 13,068 $ 20,430 $ 1,201 $ 12,447 $ 10,943 $ — $ 213,035 Residential construction Grades 1-4 $ 58,352 $ 9,998 $ 155 $ 344 $ 1,072 $ 380 $ — $ — $ 70,301 Grade 5 — — 52 — — — — — 52 Grade 6 — — — — — — — — — Grade 7 — — — — — — — — — Total $ 58,352 $ 9,998 $ 207 $ 344 $ 1,072 $ 380 $ — $ — $ 70,353 Residential first mortgage Grades 1-4 $ 256,082 $ 152,932 $ 168,705 $ 22,568 $ 20,147 $ 82,479 $ 1,840 $ 4 $ 704,757 Grade 5 713 529 3,094 — — 1,508 — — 5,844 Grade 6 — — — — — — — — — Grade 7 — — 560 225 73 2,524 — — 3,382 Total $ 256,795 $ 153,461 $ 172,359 $ 22,793 $ 20,220 $ 86,511 $ 1,840 $ 4 $ 713,983 Residential junior mortgage Grades 1-4 $ 3,194 $ 3,139 $ 3,021 $ 1,501 $ 512 $ 1,969 $ 115,817 $ 1,426 $ 130,579 Grade 5 — — 29 — — — 439 — 468 Grade 6 — — — — — — — — — Grade 7 — — 172 — 23 44 138 — 377 Total $ 3,194 $ 3,139 $ 3,222 $ 1,501 $ 535 $ 2,013 $ 116,394 $ 1,426 $ 131,424 Retail & other Grades 1-4 $ 13,676 $ 6,886 $ 5,826 $ 2,053 $ 1,882 $ 20,102 $ 275 $ — $ 50,700 Grade 5 — — — — — — — — — Grade 6 — — — — — — — — — Grade 7 — 24 2 19 — 62 — — 107 Total $ 13,676 $ 6,910 $ 5,828 $ 2,072 $ 1,882 $ 20,164 $ 275 $ — $ 50,807 Total loans $ 1,211,408 $ 733,060 $ 592,366 $ 306,359 $ 283,629 $ 771,550 $ 722,034 $ 1,430 $ 4,621,836 An internal loan review function rates loans using a grading system based on different risk categories. Loans with a Substandard grade are considered to have a greater risk of loss and may be assigned allocations for loss based on specific review of the weaknesses observed in the individual credits. Such loans are monitored by the loan review function to help ensure early identification of any deterioration. A description of the loan risk categories used by the Company follows. Grades 1-4, Pass : Credits exhibit adequate cash flows, appropriate management and financial ratios within industry norms and/or are supported by sufficient collateral. Some credits in these rating categories may require a need for monitoring but elements of concern are not severe enough to warrant an elevated rating. Grade 5, Watch : Credits with this rating are adequately secured and performing but are being monitored due to the presence of various short-term weaknesses which may include unexpected, short-term adverse financial performance, managerial problems, potential impact of a decline in the entire industry or local economy and delinquency issues. Loans to individuals or loans supported by guarantors with marginal net worth or collateral may be included in this rating category. Grade 6, Special Mention : Credits with this rating have potential weaknesses that, without the Company’s attention and correction may result in deterioration of repayment prospects. These assets are considered Criticized Assets. Potential weaknesses may include adverse financial trends for the borrower or industry, repeated lack of compliance with Company requests, increasing debt to net worth, serious management conditions and decreasing cash flow. Grade 7, Substandard : Assets with this rating are characterized by the distinct possibility the Company will sustain some loss if deficiencies are not corrected. All foreclosures, liquidations, and nonaccrual loans are considered to be categorized in this rating, regardless of collateral sufficiency. Troubled Debt Restructurings: Loans are considered troubled debt restructurings if concessions have been granted to borrowers who are experiencing financial difficulties. The following table presents the loan composition of nonaccrual and performing TDRs. December 31, 2022 December 31, 2021 (in thousands) Performing Nonaccrual Total Performing Nonaccrual Total Commercial & industrial $ — $ 261 $ 261 $ — $ 197 $ 197 Owner-occupied CRE — 2,377 2,377 3,466 2,888 6,354 Agricultural — 15,037 15,037 — 16,835 16,835 CRE investment — 293 293 918 — 918 Construction & land development — 75 75 — 308 308 Residential first mortgage — 12 12 913 15 928 Residential junior mortgage — — — 146 — 146 Total $ — $ 18,055 $ 18,055 $ 5,443 $ 20,243 $ 25,686 The following table presents the number of loans modified in a TDR, pre-modification loan balance, and post-modification loan balance by loan composition. December 31, 2022 December 31, 2021 ($ in thousands) Number of Loans Pre-Modification Balance Current Balance Number of Loans Pre-Modification Balance Current Balance Commercial & industrial 3 $ 349 $ 261 2 $ 200 $ 197 Owner-occupied CRE 4 5,471 2,377 6 6,913 6,354 Agricultural 29 17,405 15,037 31 17,228 16,835 CRE investment 1 296 293 1 919 918 Construction & land development 1 533 75 1 533 308 Residential first mortgage 1 17 12 2 931 928 Residential junior mortgage — — — 1 166 146 Total 39 $ 24,071 $ 18,055 44 $ 26,890 $ 25,686 TDR concessions may include payment schedule modifications, interest rate concessions, maturity date extensions, bankruptcies, or some combination of these concessions. There were no loans which were classified as troubled debt restructurings during the previous twelve months that subsequently defaulted during 2022. As of December 31, 2022, there were no commitments to lend additional funds to debtors whose terms have been modified in troubled debt restructurings. |