LOANS AND RELATED ALLOWANCE FOR CREDIT LOSSES | LOANS AND RELATED ALLOWANCE FOR CREDIT LOSSES Major categories of loans are summarized as follows: (dollars in thousands) September 30, 2023 December 31, 2022 Commercial and industrial $ 386,933 $ 266,757 Commercial real estate - owner occupied 297,242 218,503 Commercial real estate - non-owner occupied 901,929 713,202 Construction and land development 371,158 360,824 Multi-family 388,742 287,865 One-to-four family residential 488,655 338,253 Agricultural and farmland 275,239 237,746 Municipal, consumer, and other 232,888 197,103 Loans, before allowance for credit losses 3,342,786 2,620,253 Allowance for credit losses (38,863) (25,333) Loans, net of allowance for credit losses $ 3,303,923 $ 2,594,920 As of September 30, 2023 and December 31, 2022, commercial and industrial loans include $18 thousand and $28 thousand Paycheck Protection Program (“PPP”) loans, respectively. Allowance for Credit Losses Management estimates the allowance for credit losses using relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The discounted cash flow method is used to estimate expected credit losses for all loan categories, except for consumer loans where the weighted average remaining maturity method is utilized. At September 30, 2023, the economic forecast used by management anticipates a mild recession starting in 2024, with the unemployment rate increasing and GDP growth slowing and then shrinking over the next 4 quarters considered in the forecast period. After the forecast period, the Company reverts to long-term averages over a 4-quarter reversion period. Additionally, management may make qualitative adjustments to the loss estimates, as necessary, to reflect other factors that influence credit losses. The following tables detail activity in the allowance for credit losses for the three and nine months ended September 30: Three Months Ended September 30, 2023 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Beginning balance $ 3,735 $ 2,362 $ 7,538 $ 5,834 $ 2,603 $ 4,077 $ 2,607 $ 9,058 $ 37,814 Provision for credit losses 515 (108) 248 1,004 (348) (21) (337) 30 983 Charge-offs (15) (2) (171) — — (8) — (216) (412) Recoveries 14 2 15 44 280 40 2 81 478 Ending balance $ 4,249 $ 2,254 $ 7,630 $ 6,882 $ 2,535 $ 4,088 $ 2,272 $ 8,953 $ 38,863 Three Months Ended September 30, 2022 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Beginning balance $ 2,981 $ 1,224 $ 6,611 $ 4,059 $ 1,375 $ 1,696 $ 924 $ 5,864 $ 24,734 Provision for loan losses 14 (65) 268 316 (52) (78) (83) 66 386 Charge-offs (17) — — — — (18) — (187) (222) Recoveries 6 1 3 1 — 60 — 91 162 Ending balance $ 2,984 $ 1,160 $ 6,882 $ 4,376 $ 1,323 $ 1,660 $ 841 $ 5,834 $ 25,060 Nine Months Ended September 30, 2023 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Beginning balance $ 3,279 $ 1,193 $ 6,721 $ 4,223 $ 1,472 $ 1,759 $ 796 $ 5,890 $ 25,333 Adoption of ASC 326 (822) 587 501 1,969 85 797 1,567 2,299 6,983 PCD allowance established in acquisition 69 127 239 240 68 492 5 7 1,247 Provision for credit losses 1,693 336 87 398 630 939 (100) 1,021 5,004 Charge-offs (15) (5) (171) — — (34) — (508) (733) Recoveries 45 16 253 52 280 135 4 244 1,029 Ending balance $ 4,249 $ 2,254 $ 7,630 $ 6,882 $ 2,535 $ 4,088 $ 2,272 $ 8,953 $ 38,863 Nine Months Ended September 30, 2022 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Beginning balance $ 2,440 $ 1,840 $ 8,145 $ 4,914 $ 1,263 $ 1,311 $ 845 $ 3,178 $ 23,936 Provision for loan losses (189) (781) (1,536) (539) 60 93 (4) 2,843 (53) Charge-offs (22) — — — — (67) — (426) (515) Recoveries 755 101 273 1 — 323 — 239 1,692 Ending balance $ 2,984 $ 1,160 $ 6,882 $ 4,376 $ 1,323 $ 1,660 $ 841 $ 5,834 $ 25,060 Gross charge-offs, further sorted by origination year, were as follows during the three and nine months ended September 30, 2023: Gross Charge-Offs for the Three Months Ended September 30, 2023 Term Loans by Origination Year Revolving Revolving Total (dollars in thousands) 2023 2022 2021 2020 2019 Prior Commercial and industrial $ — $ — $ — $ — $ — $ — $ 15 $ — $ 15 Commercial real estate - owner occupied — 2 — — — — — — 2 Commercial real estate - non-owner occupied — — — — — — 171 — 171 Construction and land development — — — — — — — — — Multi-family — — — — — — — — — One-to-four family residential — — — — — 8 — — 8 Agricultural and farmland — — — — — — — — — Municipal, consumer, and other 141 9 — — — — 66 — 216 Total $ 141 $ 11 $ — $ — $ — $ 8 $ 252 $ — $ 412 Gross Charge-Offs for the Nine Months Ended September 30, 2023 Term Loans by Origination Year Revolving Revolving Total (dollars in thousands) 2023 2022 2021 2020 2019 Prior Commercial and industrial $ — $ — $ — $ — $ — $ — $ 15 $ — $ 15 Commercial real estate - owner occupied — 5 — — — — — — 5 Commercial real estate - non-owner occupied — — — — — — 171 — 171 Construction and land development — — — — — — — — — Multi-family — — — — — — — — — One-to-four family residential — — — — 1 33 — — 34 Agricultural and farmland — — — — — — — — — Municipal, consumer, and other 276 83 — 9 — — 140 — 508 Total $ 276 $ 88 $ — $ 9 $ 1 $ 33 $ 326 $ — $ 733 The following tables present loans and the related allowance for credit losses by category: September 30, 2023 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Loan balances: Collectively evaluated for impairment $ 386,763 $ 297,068 $ 888,068 $ 370,942 $ 388,282 $ 482,838 $ 275,111 $ 217,638 $ 3,306,710 Individually evaluated for impairment 170 174 13,861 216 460 5,817 128 15,250 36,076 Total $ 386,933 $ 297,242 $ 901,929 $ 371,158 $ 388,742 $ 488,655 $ 275,239 $ 232,888 $ 3,342,786 Allowance for credit losses: Collectively evaluated for impairment $ 4,244 $ 2,254 $ 6,503 $ 6,882 $ 2,535 $ 3,737 $ 2,272 $ 5,844 $ 34,271 Individually evaluated for impairment 5 — 1,127 — — 351 — 3,109 4,592 Total $ 4,249 $ 2,254 $ 7,630 $ 6,882 $ 2,535 $ 4,088 $ 2,272 $ 8,953 $ 38,863 December 31, 2022 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Loan balances: Collectively evaluated for impairment $ 261,833 $ 203,558 $ 671,663 $ 359,892 $ 287,298 $ 325,621 $ 233,118 $ 184,579 $ 2,527,562 Individually evaluated for impairment 4,818 11,366 30,509 82 — 8,399 4,033 12,508 71,715 Acquired with deteriorated credit quality 106 3,579 11,030 850 567 4,233 595 16 20,976 Total $ 266,757 $ 218,503 $ 713,202 $ 360,824 $ 287,865 $ 338,253 $ 237,746 $ 197,103 $ 2,620,253 Allowance for loan losses: Collectively evaluated for impairment $ 3,121 $ 1,008 $ 4,332 $ 4,221 $ 1,470 $ 1,709 $ 796 $ 2,327 $ 18,984 Individually evaluated for impairment 158 168 2,388 — — 44 — 3,562 6,320 Acquired with deteriorated credit quality — 17 1 2 2 6 — 1 29 Total $ 3,279 $ 1,193 $ 6,721 $ 4,223 $ 1,472 $ 1,759 $ 796 $ 5,890 $ 25,333 The following table presents collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses allocated to these loans: September 30, 2023 Amortized Cost Allowance Primary Collateral Type (dollars in thousands) Real Estate Vehicles Other Total Commercial and industrial $ — $ — $ 170 $ 170 $ 5 Commercial real estate - owner occupied 174 — — 174 — Commercial real estate - non-owner occupied 13,861 — — 13,861 1,127 Construction and land development 216 — — 216 — Multi-family 460 — — 460 — One-to-four family residential 5,817 — — 5,817 351 Agricultural and farmland 128 — — 128 — Municipal, consumer, and other 15,141 31 78 15,250 3,109 Total $ 35,797 $ 31 $ 248 $ 36,076 $ 4,592 Accrued interest on loans totaled $17.0 million as of September 30, 2023 and is excluded from the estimate of credit losses. Pre-ASC 326 Adoption Impaired Loan Disclosures The following table presents loans individually evaluated for impairment by category of loans: December 31, 2022 (dollars in thousands) Unpaid Recorded Related With an allowance recorded: Commercial and industrial $ 268 $ 254 $ 158 Commercial real estate - owner occupied 635 610 168 Commercial real estate - non-owner occupied 14,269 14,261 2,388 Construction and land development — — — Multi-family — — — One-to-four family residential 569 524 44 Agricultural and farmland — — — Municipal, consumer, and other 8,152 8,131 3,562 Total $ 23,893 $ 23,780 $ 6,320 With no related allowance: Commercial and industrial $ 4,564 $ 4,564 $ — Commercial real estate - owner occupied 10,912 10,756 — Commercial real estate - non-owner occupied 16,327 16,248 — Construction and land development 92 82 — Multi-family — — — One-to-four family residential 9,181 7,875 — Agricultural and farmland 4,440 4,033 — Municipal, consumer, and other 4,410 4,377 — Total $ 49,926 $ 47,935 $ — Total loans individually evaluated for impairment: Commercial and industrial $ 4,832 $ 4,818 $ 158 Commercial real estate - owner occupied 11,547 11,366 168 Commercial real estate - non-owner occupied 30,596 30,509 2,388 Construction and land development 92 82 — Multi-family — — — One-to-four family residential 9,750 8,399 44 Agricultural and farmland 4,440 4,033 — Municipal, consumer, and other 12,562 12,508 3,562 Total $ 73,819 $ 71,715 $ 6,320 The following tables present the average recorded investment and interest income recognized for loans individually evaluated for impairment by category of loans: Three Months Ended September 30, 2022 (dollars in thousands) Average Interest With an allowance recorded: Commercial and industrial $ 258 $ 5 Commercial real estate - owner occupied 739 11 Commercial real estate - non-owner occupied 14,441 185 Construction and land development — — Multi-family — — One-to-four family residential 349 2 Agricultural and farmland — — Municipal, consumer, and other 8,254 66 Total $ 24,041 $ 269 With no related allowance: Commercial and industrial $ 3,894 $ 41 Commercial real estate - owner occupied 11,651 141 Commercial real estate - non-owner occupied 17,220 369 Construction and land development 2,010 57 Multi-family — — One-to-four family residential 8,119 99 Agricultural and farmland 425 5 Municipal, consumer, and other 4,457 44 Total $ 47,776 $ 756 Total loans individually evaluated for impairment: Commercial and industrial $ 4,152 $ 46 Commercial real estate - owner occupied 12,390 152 Commercial real estate - non-owner occupied 31,661 554 Construction and land development 2,010 57 Multi-family — — One-to-four family residential 8,468 101 Agricultural and farmland 425 5 Municipal, consumer, and other 12,711 110 Total $ 71,817 $ 1,025 Nine Months Ended September 30, 2022 (dollars in thousands) Average Interest With an allowance recorded: Commercial and industrial $ 272 $ 13 Commercial real estate - owner occupied 1,297 55 Commercial real estate - non-owner occupied 14,631 556 Construction and land development — — Multi-family — — One-to-four family residential 513 11 Agricultural and farmland — — Municipal, consumer, and other 8,368 151 Total $ 25,081 $ 786 With no related allowance: Commercial and industrial $ 12,793 $ 397 Commercial real estate - owner occupied 11,524 388 Commercial real estate - non-owner occupied 16,894 907 Construction and land development 2,012 105 Multi-family — — One-to-four family residential 8,341 240 Agricultural and farmland 305 8 Municipal, consumer, and other 4,493 98 Total $ 56,362 $ 2,143 Total loans individually evaluated for impairment: Commercial and industrial $ 13,065 $ 410 Commercial real estate - owner occupied 12,821 443 Commercial real estate - non-owner occupied 31,525 1,463 Construction and land development 2,012 105 Multi-family — — One-to-four family residential 8,854 251 Agricultural and farmland 305 8 Municipal, consumer, and other 12,861 249 Total $ 81,443 $ 2,929 Changes in the accretable yield for loans acquired with deteriorated credit quality were as follows: (dollars in thousands) Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 Beginning balance $ 537 $ 413 Reclassification from non-accretable difference 283 500 Accretion income (58) (151) Ending balance $ 762 $ 762 Past Due and Nonaccrual Status Past due status is based on the contractual terms of the loan. Typically, loans are placed on nonaccrual when they reach 90 days past due, or when, in management’s opinion, there is reasonable doubt regarding the collection of the amounts due through the normal means of the borrower. Interest accrued and unpaid at the time a loan is placed on nonaccrual status is reversed from interest income. Interest payments received on nonaccrual loans are recognized in accordance with our significant accounting policies. Once a loan is placed on nonaccrual status, the borrower must generally demonstrate at least six months of payment performance and we must believe that all remaining principal and interest is fully collectible, before the loan is eligible to return to accrual status. The following tables present loans by category based on current payment and accrual status: September 30, 2023 Accruing Interest (dollars in thousands) Current 30 - 89 Days 90+ Days Nonaccrual Total Commercial and industrial $ 386,383 $ 380 $ — $ 170 $ 386,933 Commercial real estate - owner occupied 297,069 — — 173 297,242 Commercial real estate - non-owner occupied 900,058 1,605 — 266 901,929 Construction and land development 370,922 20 — 216 371,158 Multi-family 387,966 316 — 460 388,742 One-to-four family residential 481,603 1,897 — 5,155 488,655 Agricultural and farmland 275,096 15 — 128 275,239 Municipal, consumer, and other 232,561 217 — 110 232,888 Total $ 3,331,658 $ 4,450 $ — $ 6,678 $ 3,342,786 December 31, 2022 Accruing Interest (dollars in thousands) Current 30 - 89 Days 90+ Days Nonaccrual Total Commercial and industrial $ 266,521 $ 17 $ — $ 219 $ 266,757 Commercial real estate - owner occupied 218,242 187 — 74 218,503 Commercial real estate - non-owner occupied 713,031 — — 171 713,202 Construction and land development 360,763 61 — — 360,824 Multi-family 287,854 11 — — 287,865 One-to-four family residential 335,576 894 145 1,638 338,253 Agricultural and farmland 237,727 19 — — 237,746 Municipal, consumer, and other 196,892 157 1 53 197,103 Total $ 2,616,606 $ 1,346 $ 146 $ 2,155 $ 2,620,253 The following table presents nonaccrual loans with and without a related allowance for credit losses: September 30, 2023 (dollars in thousands) Nonaccrual Nonaccrual Total Commercial and industrial $ 127 $ 43 $ 170 Commercial real estate - owner occupied — 173 173 Commercial real estate - non-owner occupied 220 46 266 Construction and land development — 216 216 Multi-family — 460 460 One-to-four family residential 100 5,055 5,155 Agricultural and farmland — 128 128 Municipal, consumer, and other 31 79 110 Total $ 478 $ 6,200 $ 6,678 Credit Quality Indicators The Company assigns a risk rating to all loans and periodically performs detailed internal reviews of all such loans that are part of relationships with over $750,000 in total exposure to identify credit risks and to assess the overall collectability of the portfolio. These risk ratings are also subject to review by the Company’s regulators, external loan review, and internal loan review. During the internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate and the fair values of collateral securing the loans. The risk rating is reviewed annually, at a minimum, and on an as needed basis depending on the specific circumstances of the loan. These credit quality indicators are used to assign a risk rating to each individual loan. Risk ratings are grouped into four major categories, defined as follows: Pass – a pass loan is a credit with no existing or known potential weaknesses deserving of management’s close attention. Pass-Watch – a pass-watch loan is still considered a "pass" credit and is not a classified or criticized asset, but is a reflection of a borrower who exhibits credit weaknesses or downward trends warranting close attention and increased monitoring. These potential weaknesses may result in deterioration of the repayment prospects for the loan. No loss of principal or interest is expected, and the borrower does not pose sufficient risk to warrant classification. Substandard – a substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized as probable that the borrower will not pay principal and interest in accordance with the contractual terms. Doubtful – a doubtful loan has all the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The following tables present loans by category based on their assigned risk ratings determined by management: September 30, 2023 (dollars in thousands) Pass Pass-Watch Substandard Doubtful Total Commercial and industrial $ 382,041 $ 4,114 $ 778 $ — $ 386,933 Commercial real estate - owner occupied 279,081 8,249 9,912 — 297,242 Commercial real estate - non-owner occupied 842,816 33,767 25,346 — 901,929 Construction and land development 366,198 4,667 293 — 371,158 Multi-family 363,214 24,753 775 — 388,742 One-to-four family residential 468,736 7,572 12,347 — 488,655 Agricultural and farmland 266,353 5,466 3,420 — 275,239 Municipal, consumer, and other 215,726 1,771 15,391 — 232,888 Total $ 3,184,165 $ 90,359 $ 68,262 $ — $ 3,342,786 December 31, 2022 (dollars in thousands) Pass Pass-Watch Substandard Doubtful Total Commercial and industrial $ 255,309 $ 6,630 $ 4,818 $ — $ 266,757 Commercial real estate - owner occupied 198,546 10,105 9,852 — 218,503 Commercial real estate - non-owner occupied 652,691 27,282 33,229 — 713,202 Construction and land development 358,215 2,527 82 — 360,824 Multi-family 283,682 4,183 — — 287,865 One-to-four family residential 323,632 5,907 8,714 — 338,253 Agricultural and farmland 223,114 10,004 4,628 — 237,746 Municipal, consumer, and other 184,299 296 12,508 — 197,103 Total $ 2,479,488 $ 66,934 $ 73,831 $ — $ 2,620,253 |