Loans | Note 5 – Loans The Company originates commercial, industrial, agricultural, residential, and consumer loans primarily to customers throughout north central, central and south central Pennsylvania, southern New York and Wilmington and Dover, Delaware. The HVBC acquisition expanded our lending market further into southeast Pennsylvania, including Montgomery, Bucks and Philadelphia Counties as well as Burlington County, New Jersey. Although the Company had a diversified loan portfolio at September 30, 2024 and December 31, 2023, a substantial portion of its debtors’ ability to honor their contracts is dependent on the economic conditions within these regions. The following table summarizes the primary segments of the loan portfolio and how those segments are analyzed within the allowance for credit losses - loans as of September 30, 2024 and December 31, 2023 (in thousands): September 30 2024 December 31, 2023 Real estate loans: Residential $ 353,254 $ 359,990 Commercial 1,110,548 1,092,887 Agricultural 331,734 314,802 Construction 178,706 195,826 Consumer 143,064 61,316 Other commercial loans 134,285 136,168 Other agricultural loans 24,537 30,673 State and political subdivision loans 54,874 57,174 Total 2,331,002 2,248,836 Allowance for credit losses - loans 21,695 21,153 Net loans $ 2,309,307 $ 2,227,683 Allowance for Credit Losses, effective January 1, 2023 As discussed in Note 1 “Basis of Presentation”, the Company adopted CECL effective January 1, 2023. CECL requires estimated credit losses on loans to be determined based on an expected life of loan model, as compared to an incurred loss model (in effect for periods prior to 2023). Accordingly, allowance for credit losses disclosures subsequent to January 1, 2023 are not always comparable to prior dates. In addition, certain new disclosures required under CECL are not applicable to prior periods. See Note 1, “Basis of Presentation”, for a summary of the impact of adopting CECL on January 1, 2023. Under CECL, loans individually evaluated for impairment consist of non-accrual commercial loans and recently modified loans that were experiencing financial difficulty at the time of the modification. The allowance for credit losses related to loans consists of loans evaluated collectively and individually for expected credit losses. It represents an estimate of credit losses over the expected life of the loans as of the balance sheet date and is recorded as a reduction to net loans. The allowance for credit losses for off-balance sheet credit exposures includes estimated losses on unfunded loan commitments, letters of credit and other off-balance sheet credit exposures. The total allowance for credit losses is increased by charges to expense, through the provision for credit losses, and decreased by charge-offs, net of recoveries. The following table presents the components of the allowance for credit losses as of September 30, 2024 and December 31, 2023 (in thousands): September 30, 2024 December 31, 2023 Allowance for Credit Losses - Loans $ 21,695 $ 21,153 Allowance for Credit Losses - Off-Balance Sheet credit Exposure 766 1,265 Total allowance for credit losses $ 22,461 $ 22,418 The following table presents the activity in the allowance for credit losses for the three and nine months ended September 30, 2024 and 2023 (in thousands): Allowance for Credit Losses - Loans Allowance for Credit Losses - Off- Balance Sheet Credit Exposure Total Balance at June 30, 2024 $ 22,797 $ 1,066 $ 23,863 Loans charged-off (1,212 ) - (1,212 ) Recoveries of loans previously charged-off 10 - 10 Net loans charged-off (1,202 ) - (1,202 ) Provision for credit losses 100 (300 ) (200 ) Balance at September 30, 2024 $ 21,695 $ 766 $ 22,461 Allowance for Credit Losses - Loans Allowance for Credit Losses - Off- Balance Sheet Credit Exposure Total Balance at December 31, 2023 $ 21,153 $ 1,265 $ 22,418 Loans charged-off (2,568 ) - (2,568 ) Recoveries of loans previously charged-off 24 - 24 Net loans charged-off (2,544 ) - (2,544 ) Provision for credit losses 3,086 (499 ) 2,587 Balance at September 30, 2024 $ 21,695 $ 766 $ 22,461 Allowance for Credit Allowance for Credit Losses - Off- Balance Sheet Credit Exposure Total Balance at June 30, 2023 $ 21,652 $ 1,391 $ 23,043 Loans charged-off (808 ) - (808 ) Recoveries of loans previously charged-off 10 - 10 Net loans charged-off (798 ) - (798 ) Provision for credit losses 601 (126 ) 475 Balance at September 30, 2023 $ 21,455 $ 1,265 $ 22,720 Allowance for Credit Allowance for Credit Losses - Off- Balance Sheet Credit Exposure Total Balance at December 31, 2022 $ 18,552 $ 165 $ 18,717 Impact of adopting CECL (3,300 ) 1,064 (2,236 ) Allowance for credit loss on PCD acquired loans 1,689 - 1,689 Loans charged-off (819 ) - (819 ) Recoveries of loans previously charged-off 41 - 41 Net loans charged-off (778 ) - (778 ) Provision for credit losses - acquisition day 1 non-PCD 4,591 - 4,591 Provision for credit losses 701 36 737 Balance at September 30, 2023 $ 21,455 $ 1,265 $ 22,720 The following tables presents the activity in the allowance for credit losses – loans, by portfolio segment, for the three and nine months ended September 30, 2024 and 2023 (in thousands): For the three months ended September 30, 2024 Balance at June 30, 2024 Charge-offs Recoveries Provision Balance at September 30, 2024 Real estate loans: Residential $ 2,355 $ (4 ) $ - $ (365 ) $ 1,986 Commercial 10,283 - - (996 ) 9,287 Agricultural 3,770 - - 45 3,815 Construction 1,627 - - (156 ) 1,471 Consumer 1,211 (25 ) 6 175 1,367 Other commercial loans 3,256 (1,183 ) 4 (253 ) 1,824 Other agricultural loans 206 - - (90 ) 116 State and political subdivision loans 63 - - - 63 Unallocated 26 - - 1,740 1,766 Total $ 22,797 $ (1,212 ) $ 10 $ 100 $ 21,695 For the nine months ended September 30, 2024 Balance at December 31, 2023 Charge-offs Recoveries Provision Balance at September 30, 2024 Real estate loans: Residential $ 2,354 $ (4 ) $ - $ (364 ) $ 1,986 Commercial 9,178 - - 109 9,287 Agricultural 3,264 - - 551 3,815 Construction 1,950 - - (479 ) 1,471 Consumer 1,496 (62 ) 16 (83 ) 1,367 Other commercial loans 2,229 (2,502 ) 8 2,089 1,824 Other agricultural loans 270 - - (154 ) 116 State and political subdivision loans 45 - - 18 63 Unallocated 367 - - 1,399 1,766 Total $ 21,153 $ (2,568 ) $ 24 $ 3,086 $ 21,695 For the three months ended September 30, 2023 Balance at June 30, 2023 Charge-offs Recoveries Provision Balance at September 30, 2023 Real estate loans: Residential $ 2,675 $ - $ - $ (110 ) $ 2,565 Commercial 9,274 - 2 (91 ) 9,185 Agricultural 3,579 - - (104 ) 3,475 Construction 1,667 - - 166 1,833 Consumer 1,259 (45 ) 3 503 1,720 Other commercial loans 2,477 (763 ) 5 353 2,072 Other agricultural loans 268 - - (39 ) 229 State and political subdivision loans 52 - - (4 ) 48 Unallocated 401 - - (73 ) 328 Total $ 21,652 $ (808 ) $ 10 $ 601 $ 21,455 For the nine months ended September 30, 2023 Balance at December 31, 2022 Impact of adopting CECL Allowance for credit loss on PCD acquired loans Charge-offs Recoveries Provision Balance at September 30, 2023 Real estate loans: Residential $ 1,056 $ 79 $ 108 $ (1 ) $ - $ 1,323 $ 2,565 Commercial 10,120 (3,070 ) 39 - 2 2,094 9,185 Agricultural 4,589 (1,145 ) 37 - - (6 ) 3,475 Construction 801 (103 ) - - 1,135 1,833 Consumer 135 1,040 677 (55 ) 30 (107 ) 1,720 Other commercial loans 1,040 (328 ) 828 (763 ) 9 1,286 2,072 Other agricultural loans 489 (219 ) - - - (41 ) 229 State and political subdivision loans 322 (280 ) - - - 6 48 Unallocated - 726 - - - (398 ) 328 Total $ 18,552 $ (3,300 ) $ 1,689 $ (819 ) $ 41 $ 5,292 $ 21,455 The following table presents the allowance for credit losses – loans and amortized cost basis of loans under CECL methodology as of September 30, 2024 and December 31, 2023: Allowance for Credit Losses - Loans Loans September 30, 2024 Collectively evaluated Individually evaluated Total Allowance for Credit Losses - Loans Collectively evaluated Individually evaluated Total Loans Real estate loans: Residential $ 1,947 $ 39 $ 1,986 $ 351,748 $ 1,506 $ 353,254 Commercial 9,188 99 9,287 1,098,389 12,159 1,110,548 Agricultural 3,813 2 3,815 329,318 2,416 331,734 Construction 1,471 - 1,471 176,758 1,948 178,706 Consumer 510 857 1,367 142,107 957 143,064 Other commercial loans 1,313 511 1,824 132,323 1,962 134,285 Other agricultural loans 116 - 116 24,343 194 24,537 State and political subdivision loans 63 - 63 54,874 - 54,874 Unallocated 1,766 - 1,766 - - - Total $ 20,187 $ 1,508 $ 21,695 $ 2,309,860 $ 21,142 $ 2,331,002 Allowance for Credit Losses - Loans Loans December 31, 2023 Collectively evaluated Individually evaluated Total Allowance for Credit Losses - Loans Collectively evaluated Individually evaluated Total Loans Real estate loans: Residential $ 2,285 $ 69 $ 2,354 $ 358,358 $ 1,632 $ 359,990 Commercial 9,033 145 9,178 1,090,217 2,670 1,092,887 Agricultural 3,247 17 3,264 311,500 3,302 314,802 Construction 1,664 286 1,950 193,469 2,357 195,826 Consumer 557 939 1,496 60,377 939 61,316 Other commercial loans 1,713 516 2,229 134,472 1,696 136,168 Other agricultural loans 270 - 270 30,388 285 30,673 State and political subdivision loans 45 - 45 57,174 - 57,174 Unallocated 367 - 367 - - - Total $ 19,181 $ 1,972 $ 21,153 $ 2,235,955 $ 12,881 $ 2,248,836 Non-performing Loans Non-performing loans include those loans that are considered nonaccrual, described in more detail below, and all loans past due 90 or more days. Loans are considered for non-accrual status upon reaching 90 days delinquency, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans, or if full payment of principal and interest is not expected. Additionally, if management is made aware of other information including bankruptcy, repossession, death, or legal proceedings, the loan may be placed on non-accrual status. If a loan is 90 days or more past due and is well secured and in the process of collection, it may still be considered accruing. The following table reflects the non-performing loan receivables, as well as those on non-accrual status as of September 30, 2024 and December 31, 2023, respectively. The balances are presented by class of loan receivable (in thousands): September 30, 2024 December 31, 2023 Nonaccrual With a related allowance Nonaccrual Without a related allowance 90 days or greater past due and accruing Total non- performing loans Nonaccrual With a related allowance Nonaccrual Without a related allowance 90 days or greater past due and accruing Total non-performing loans Real estate loans: Mortgages $ 166 $ 2,351 $ 256 $ 2,773 $ 315 $ 2,646 $ - $ 2,961 Home Equity - 148 - 148 - 121 18 139 Commercial 1,230 9,588 353 11,171 256 879 404 1,539 Agricultural 166 2,250 28 2,444 181 2,489 75 2,745 Construction - 1,948 - 1,948 2,357 - - 2,357 Consumer 855 - 12 867 701 - 13 714 Other commercial loans 1,946 16 52 2,014 588 1,162 6 1,756 Other agricultural loans - 194 - 194 - 492 - 492 $ 4,363 $ 16,495 $ 701 $ 21,559 $ 4,398 $ 7,789 $ 516 $ 12,703 As of September 30, 2024, there were $16.5 million of non-accrual loans that did not have a related allowance for credit losses. The estimated fair values of the collateral securing these loans exceeded their carrying amount, or the loans were previously charged down to the realizable collateral values. Accordingly, no specific valuation allowance was considered to be necessary. The following table presents, by class of loans and leases, the amortized cost basis of collateral-dependent nonaccrual loans and leases and type of collateral as of September 30, 2024 and December 31, 2023 (in thousands): September 30, 2024 Real Estate Business Assets None Total Real estate loans: Mortgages $ 2,517 $ - $ - $ 2,517 Home Equity 148 - - 148 Commercial 10,818 - - 10,818 Agricultural 2,416 - - 2,416 Construction 1,948 - - 1,948 Consumer - - 855 855 Other commercial loans - 1,962 - 1,962 Other agricultural loans - 194 - 194 $ 17,847 $ 2,156 $ 855 $ 20,858 December 31, 2023 Real Estate Business Assets None Total Real estate loans: Mortgages $ 2,961 $ - $ - $ 2,961 Home Equity 121 - - 121 Commercial 1,135 - - 1,135 Agricultural 2,670 - - 2,670 Construction 2,357 - - 2,357 Consumer - - 701 701 Other commercial loans - 1,750 - 1,750 Other agricultural loans - 492 - 492 $ 9,244 $ 2,242 $ 701 $ 12,187 Credit Quality Information For commercial real estate loans, agricultural real estate loans, construction loans, other commercial loans, other agricultural loans, and state and political subdivision loans, management uses an internal risk rating system to monitor and assess credit quality. During the quarter of this rating system was expanded from a grade rating system to a grade rating system. The categories under the revised system are considered not criticized and are aggregated as “Pass” rated. Under the prior system, the categories were considered not criticized and aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The definitions of each rating are defined below: • Pass (Grades - – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral. • Special Mention (Grade – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected. • Substandard (Grade – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. • Doubtful ( Grade – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances. • Loss (Grade – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted. To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay the loan as agreed, the Company’s loan rating process includes several layers of internal and external oversight. The Company’s loan officers are responsible for the timely and accurate risk rating of the loans in each of their portfolios at origination and on an ongoing basis under the supervision of management. All commercial, agricultural and state and political relationships over $500,000 are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Company engages an external consultant on at least an annual basis to: 1) review a minimum of 50% of the dollar volume of the commercial loan portfolio on an annual basis, 2) a large sample of relationships in aggregate over $1,000,000, 3) selected loan relationships over $750,000 which are over 30 days past due, or classified Special Mention, Substandard, Doubtful, or Loss, and 4) such other loans which management or the consultant deems appropriate. The following tables represent credit exposures by internally assigned grades, by origination year, as of September 30, 2024 and December 31, 2023 (in thousands): Revolving Revolving Loans Loans Amortized Converted September 30, 2024 2024 2023 2022 2021 2020 Prior Cost Basis to Term Total Commercial real estate Risk Rating Pass $ 38,080 $ 87,934 $ 348,635 $ 204,747 $ 113,932 $ 232,156 $ 29,762 $ 1,821 $ 1,057,067 Special Mention - 813 10,395 3,361 1,384 8,573 1,917 - 26,443 Substandard - 572 13,832 545 545 10,784 356 404 27,038 Doubtful - - - - - - - - - Total $ 38,080 $ 89,319 $ 372,862 $ 208,653 $ 115,861 $ 251,513 $ 32,035 $ 2,225 $ 1,110,548 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Agricultural real estate Risk Rating Pass $ 26,932 $ 25,900 $ 47,419 $ 26,858 $ 30,231 $ 132,022 $ 14,143 $ 117 $ 303,622 Special Mention 2,883 140 10,072 241 - 6,102 1,960 28 21,426 Substandard 249 39 334 1,027 - 3,868 747 422 6,686 Doubtful - - - - - - - - - Total $ 30,064 $ 26,079 $ 57,825 $ 28,126 $ 30,231 $ 141,992 $ 16,850 $ 567 $ 331,734 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Construction Risk Rating Pass $ 30,661 $ 54,158 $ 73,526 $ 5,829 $ 3,487 $ - $ 1,120 $ - $ 168,781 Special Mention - - 4,614 2,951 - - - - 7,565 Substandard - - 412 1,948 - - - - 2,360 Doubtful - - - - - - - - - Total $ 30,661 $ 54,158 $ 78,552 $ 10,728 $ 3,487 $ - $ 1,120 $ - $ 178,706 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Other commercial loans Risk Rating Pass $ 32,035 $ 22,623 $ 7,487 $ 6,676 $ 2,339 $ 3,758 $ 47,044 $ 78 $ 122,040 Special Mention 330 - 1,848 1,384 - 65 5,189 33 8,849 Substandard 178 - 27 - 257 911 345 1,662 3,380 Doubtful - - - - - - - 16 16 Total $ 32,543 $ 22,623 $ 9,362 $ 8,060 $ 2,596 $ 4,734 $ 52,578 $ 1,789 $ 134,285 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ 2,502 $ - $ 2,502 Other agricultural loans Risk Rating Pass $ 4,051 $ 2,127 $ 992 $ 4,391 $ 457 $ 268 $ 9,148 $ - $ 21,434 Special Mention 626 - 372 365 - - 760 - 2,123 Substandard 220 356 85 10 - 167 125 17 980 Doubtful - - - - - - - - - Total $ 4,897 $ 2,483 $ 1,449 $ 4,766 $ 457 $ 435 $ 10,033 $ 17 $ 24,537 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - State and political subdivision loans Risk Rating Pass $ - $ 1,458 $ 13,497 $ 10,664 $ 5,357 $ 23,898 $ - $ - $ 54,874 Special Mention - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Total $ - $ 1,458 $ 13,497 $ 10,664 $ 5,357 $ 23,898 $ - $ - $ 54,874 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Total Risk Rating Pass $ 131,759 $ 194,200 $ 491,556 $ 259,165 $ 155,803 $ 392,102 $ 101,217 $ 2,016 $ 1,727,818 Special Mention 3,839 953 27,301 8,302 1,384 14,740 9,826 61 66,406 Substandard 647 967 14,690 3,530 802 15,730 1,573 2,505 40,444 Doubtful - - - - - - - 16 16 Total $ 136,245 $ 196,120 $ 533,547 $ 270,997 $ 157,989 $ 422,572 $ 112,616 $ 4,598 $ 1,834,684 Total current period gross charge-offs $ - $ - $ - $ - $ - $ - $ 2,502 $ - $ 2,502 Revolving Revolving Loans Loans Amortized Converted December 31, 2023 2023 2022 2021 2020 2019 Prior Cost Basis to Term Total Commercial real estate Risk Rating Pass $ 90,068 $ 333,710 $ 224,873 $ 122,560 $ 81,557 $ 180,799 $ 28,360 $ 1,140 $ 1,063,067 Special Mention 672 7,963 227 1,552 7,442 8,159 96 60 26,171 Substandard - 1,302 6 - 158 1,444 317 422 3,649 Doubtful - - - - - - - - - Total $ 90,740 $ 342,975 $ 225,106 $ 124,112 $ 89,157 $ 190,402 $ 28,773 $ 1,622 $ 1,092,887 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Agricultural real estate Risk Rating Pass $ 22,632 $ 47,479 $ 28,990 $ 32,058 $ 25,406 $ 118,700 $ 10,495 $ 460 $ 286,220 Special Mention 574 9,165 1,499 - 962 7,038 3,535 - 22,773 Substandard - - - - 102 5,394 75 238 5,809 Doubtful - - - - - - - - - Total $ 23,206 $ 56,644 $ 30,489 $ 32,058 $ 26,470 $ 131,132 $ 14,105 $ 698 $ 314,802 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Construction Risk Rating Pass $ 54,973 $ 102,562 $ 22,508 $ - $ - $ - $ 839 $ 1,166 $ 182,048 Special Mention 1,574 5,432 4,415 - - - - - 11,421 Substandard - - 2,357 - - - - - 2,357 Doubtful - - - - - - - - - Total $ 56,547 $ 107,994 $ 29,280 $ - $ - $ - $ 839 $ 1,166 $ 195,826 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Other commercial loans Risk Rating Pass $ 31,493 $ 11,407 $ 9,016 $ 4,793 $ 4,758 $ 3,530 $ 63,285 $ 93 $ 128,375 Special Mention 51 52 1,510 184 223 629 1,652 36 4,337 Substandard 52 97 - - 149 967 502 1,667 3,434 Doubtful - - - - - - - 22 22 Total $ 31,596 $ 11,556 $ 10,526 $ 4,977 $ 5,130 $ 5,126 $ 65,439 $ 1,818 $ 136,168 Current period gross charge-offs $ 200 $ - $ - $ 763 $ - $ - $ - $ - $ 963 Other agricultural loans Risk Rating Pass $ 3,902 $ 1,520 $ 6,448 $ 1,046 $ 532 $ 305 $ 15,331 $ - $ 29,084 Special Mention - 473 16 42 - - 488 29 1,048 Substandard - - 207 - 4 255 44 31 541 Doubtful - - - - - - - - - Total $ 3,902 $ 1,993 $ 6,671 $ 1,088 $ 536 $ 560 $ 15,863 $ 60 $ 30,673 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - State and political subdivision loans Risk Rating Pass $ 1,623 $ 14,171 $ 10,841 $ 5,235 $ - $ 25,294 $ 10 $ - $ 57,174 Special Mention - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Total $ 1,623 $ 14,171 $ 10,841 $ 5,235 $ - $ 25,294 $ 10 $ - $ 57,174 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Total Risk Rating Pass $ 204,691 $ 510,849 $ 302,676 $ 165,692 $ 112,253 $ 328,628 $ 118,320 $ 2,859 $ 1,745,968 Special Mention 2,871 23,085 7,667 1,778 8,627 15,826 5,771 125 65,750 Substandard 52 1,399 2,570 - 413 8,060 938 2,358 15,790 Doubtful - - - - - - - 22 22 Total $ 207,614 $ 535,333 $ 312,913 $ 167,470 $ 121,293 $ 352,514 $ 125,029 $ 5,364 $ 1,827,530 Current period gross charge-offs $ 200 $ - $ - $ 763 $ - $ - $ - $ - $ 963 For residential real estate mortgage loans, home equity loans, and consumer loans, credit quality is monitored based on whether the loan is performing or non-performing, which is typically based on the aging status of the loan and payment activity, unless a specific action, such as bankruptcy, repossession, death or significant delay in payment occurs to raise awareness of a possible credit event. Non-performing loans include those loans that are considered nonaccrual, described in more detail above, and all loans past due 90 or more days and still accruing. The following tables present the recorded investment in those loan classes based on payment activity, by origination year, as of September 30, 2024 and December 31, 2023 (in thousands): Revolving Revolving Loans Loans Amortized Converted September 30, 2024 2024 2023 2022 2021 2020 Prior Cost Basis to Term Total Residential real estate Payment Performance Performing $ 7,235 $ 22,622 $ 90,094 $ 46,422 $ 28,023 $ 106,310 $ - $ - $ 300,706 Nonperforming - - 382 860 468 1,063 - - 2,773 Total $ 7,235 $ 22,622 $ 90,476 $ 47,282 $ 28,491 $ 107,373 $ - $ - $ 303,479 Current period gross charge-offs $ - $ - $ - $ - $ - $ 4 $ - $ - $ 4 Home equity Payment Performance Performing $ 2,300 $ 3,628 $ 2,508 $ 1,582 $ 1,663 $ 8,517 $ 28,985 $ 444 $ 49,627 Nonperforming - - - - 66 82 - - 148 Total $ 2,300 $ 3,628 $ 2,508 $ 1,582 $ 1,729 $ 8,599 $ 28,985 $ 444 $ 49,775 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Consumer Payment Performance Performing $ 1,696 $ 1,060 $ 650 $ 440 $ 342 $ 2,627 $ 135,381 $ 1 $ 142,197 Nonperforming - 4 2 - 6 855 - - 867 Total $ 1,696 $ 1,064 $ 652 $ 440 $ 348 $ 3,482 $ 135,381 $ 1 $ 143,064 Current period gross charge-offs $ - $ 10 $ 25 $ - $ - $ 5 $ 22 $ - $ 62 Total Payment Performance Performing $ 11,231 $ 27,310 $ 93,252 $ 48,444 $ 30,028 $ 117,454 $ 164,366 $ 445 $ 492,530 Nonperforming - 4 384 860 540 2,000 - - 3,788 Total $ 11,231 $ 27,314 $ 93,636 $ 49,304 $ 30,568 $ 119,454 $ 164,366 $ 445 $ 496,318 Current period gross charge-offs $ - $ 10 $ 25 $ - $ - $ 9 $ 22 $ - $ 66 Revolving Revolving Loans Loans Amortized Converted December 31, 2023 2023 2022 2021 2020 2019 Prior Cost Basis to Term Total Residential real estate Payment Performance Performing $ 19,082 $ 93,706 $ 47,774 $ 29,940 $ 18,923 $ 97,813 $ - $ - $ 307,238 Nonperforming - 399 766 396 - 1,400 - - 2,961 Total $ 19,082 $ 94,105 $ 48,540 $ 30,336 $ 18,923 $ 99,213 $ - $ - $ 310,199 Current period gross charge-offs $ - $ - $ - $ - $ - $ 1 $ - $ - $ 1 Home equity Payment Performance Performing $ 3,877 $ 3,008 $ 1,886 $ 1,954 $ 2,462 $ 7,883 $ 28,219 $ 363 $ 49,652 Nonperforming - - - - - 72 67 - 139 Total $ 3,877 $ 3,008 $ 1,886 $ 1,954 $ 2,462 $ 7,955 $ 28,286 $ 363 $ 49,791 Current period gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Consumer Payment Performance Performing $ 1,803 $ 979 $ 539 $ 477 $ 557 $ 2,988 $ 53,254 $ 5 $ 60,602 Nonperforming - 21 - - - 693 - - 714 Total $ 1,803 $ 1,000 $ 539 $ 477 $ 557 $ 3,681 $ 53,254 $ 5 $ 61,316 Current period gross charge-offs $ - $ - $ - $ - $ 1 $ 341 $ 23 $ - $ 365 Total Payment Performance Performing $ 24,762 $ 97,693 $ 50,199 $ 32,371 $ 21,942 $ 108,684 $ 81,473 $ 368 $ 417,492 Nonperforming - 420 766 396 - 2,165 67 - 3,814 Total $ 24,762 $ 98,113 $ 50,965 $ 32,767 $ 21,942 $ 110,849 $ 81,540 $ 368 $ 421,306 Current period gross charge-offs $ - $ - $ - $ - $ 1 $ 342 $ 23 $ - $ 366 Aging Analysis of Past Due Loan Receivables Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table includes an aging analysis of the recorded investment of past due loan receivables as of September 30, 2024 and December 31, 2023 (in thousands): September 30 2024 30-59 Past Due 60-89 Past Due 90 Days Or Greater Total Due Current Total Loans Receivables 90 Days or Greater and Accruing Real estate loans: Mortgages $ 529 $ 250 $ 1,927 $ 2,706 $ 300,773 $ 303,479 $ 256 Home Equity 89 18 148 255 49,520 49,775 - Commercial 2,413 2,906 10,655 15,974 1,094,574 1,110,548 353 Agricultural 1,409 357 195 1,961 329,773 331,734 28 Construction - - 1,948 1,948 176,758 178,706 - Consumer 158 6 867 1,031 142,033 143,064 12 Other commercial loans 309 200 1,894 2,403 131,882 134,285 52 Other agricultural loans 200 - 11 211 24,326 24,537 - State and political - - - - 54,874 54,874 - Total $ 5,107 $ 3,737 $ 17,645 $ 26,489 $ 2,304,513 $ 2,331,002 $ 701 Loans considered non-accrual $ 1,274 $ 148 $ 16,944 $ 18,366 $ 2,492 $ 20,858 Loans still accruing 3,833 3,589 701 8,123 2,302,021 2,310,144 Total $ 5,107 $ 3,737 $ 17,645 $ 26,489 $ 2,304,513 $ 2,331,002 December 31, 2023 30-59 Past Due 60-89 Past Due 90 Days Or Greater Total Due Current Total Loans Receivables 90 Days or Greater and Accruing Real estate loans: Mortgages $ 2,682 $ 360 $ 2,240 $ 5,282 $ 304,917 $ 310,199 $ - Home Equity 145 67 71 283 49,508 49,791 18 Commercial 1,151 245 1,380 2,776 1,090,111 1,092,887 404 Agricultural 72 - 1,440 1,512 313,290 314,802 75 Construction 4,407 388 2,357 7,152 188,674 195,826 - Consumer 16 282 23 321 60,995 61,316 13 Other commercial loans 670 366 319 1,355 134,813 136,168 6 Other agricultural loans 108 362 - 470 30,203 30,673 - State and political subdivision loans - - - - 57,174 57,174 - Total $ 9,251 $ 2,070 $ 7,830 $ 19,151 $ 2,229,685 $ 2,248,836 $ 516 Loans considered non-accrual $ 199 $ 666 $ 7,314 $ 8,179 $ 4,008 $ 12,187 Loans still accruing 9,052 1,404 516 10,972 2,225,677 2,236,649 Total $ 9,251 $ 2,070 $ 7,830 $ 19,151 $ 2,229,685 $ 2,248,836 Modifications to Borrowers Experiencing Financial Difficulty Occasionally, the Company modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses. In some cases, the Company provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. There were no loan modifications made during the nine months ended September 30, 2024, for borrowers experiencing financial difficulty. Foreclosed Assets Held For Sale Foreclosed assets acquired in settlement of loans are carried at fair value, less estimated costs to sell, and are included in other assets on the Consolidated Balance Sheet. As of September 30, 2024 and December 31, 2023, included within other assets are $2,486,000 and $474,000, respectively, of foreclosed assets. As of September 30, 2024, included within the foreclosed assets are $127,000 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of September 30, 2024, the Company had initiated formal foreclosure proceedings on $831,000 of residential mortgage loans, the collateral properties which have not yet been transferred into foreclosed assets. |