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) March 31, 2024 December 31, 2023 Commercial and industrial $ 402,206 $ 427,800 Commercial real estate - owner occupied 294,967 295,842 Commercial real estate - non-owner occupied 890,251 880,681 Construction and land development 345,991 363,983 Multi-family 421,573 417,923 One-to-four family residential 485,948 491,508 Agricultural and farmland 287,205 287,294 Municipal, consumer, and other 217,821 239,386 Loans, before allowance for credit losses 3,345,962 3,404,417 Allowance for credit losses (40,815) (40,048) Loans, net of allowance for credit losses $ 3,305,147 $ 3,364,369 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 March 31, 2024, the economic forecast used by management anticipates an economic slowdown, but not a recession, with the unemployment rate remaining stable and GDP growth slowing and then remaining stable 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 has made qualitative adjustments to the loss estimates to reflect other factors that influence credit losses. The following tables detail activity in the allowance for credit losses: Three Months Ended March 31, 2024 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Beginning balance $ 4,980 $ 2,272 $ 7,714 $ 5,998 $ 3,837 $ 5,204 $ 975 $ 9,068 $ 40,048 Provision for credit losses 239 (117) 2,102 (454) 8 (421) 32 (829) 560 Charge-offs (15) — — — — (21) — (191) (227) Recoveries 26 2 242 1 — 84 7 72 434 Ending balance $ 5,230 $ 2,157 $ 10,058 $ 5,545 $ 3,845 $ 4,846 $ 1,014 $ 8,120 $ 40,815 Three Months Ended March 31, 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 loan losses 387 619 305 1,139 526 1,081 305 739 5,101 Charge-offs — (3) — — — (22) — (117) (142) Recoveries 19 12 74 3 — 58 1 87 254 Ending balance $ 2,932 $ 2,535 $ 7,840 $ 7,574 $ 2,151 $ 4,165 $ 2,674 $ 8,905 $ 38,776 Gross charge-offs, further sorted by origination year, were as follows during the three months ended March 31, 2024 and 2023. Gross Charge-Offs for the Three Months Ended March 31, 2024 Term Loans by Origination Year Revolving Revolving Total (dollars in thousands) 2024 2023 2022 2021 2020 Prior Commercial and industrial $ — $ 3 $ — $ — $ — $ 11 $ 1 $ — $ 15 Commercial real estate - owner occupied — — — — — — — — — Commercial real estate - non-owner occupied — — — — — — — — — Construction and land development — — — — — — — — — Multi-family — — — — — — — — — One-to-four family residential — — 3 — — 6 12 — 21 Agricultural and farmland — — — — — — — — — Municipal, consumer, and other 44 56 6 — — — 85 — 191 Total $ 44 $ 59 $ 9 $ — $ — $ 17 $ 98 $ — $ 227 Gross Charge-Offs for the Three Months Ended March 31, 2023 Term Loans by Origination Year Revolving Revolving Total (dollars in thousands) 2023 2022 2021 2020 2019 Prior Commercial and industrial $ — $ — $ — $ — $ — $ — $ — $ — $ — Commercial real estate - owner occupied — 3 — — — — — — 3 Commercial real estate - non-owner occupied — — — — — — — — — Construction and land development — — — — — — — — — Multi-family — — — — — — — — — One-to-four family residential — — — — 1 21 — — 22 Agricultural and farmland — — — — — — — — — Municipal, consumer, and other 35 53 — 9 — — 20 — 117 Total $ 35 $ 56 $ — $ 9 $ 1 $ 21 $ 20 $ — $ 142 The following tables present loans and the related allowance for credit losses by category: March 31, 2024 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Loan balances: Collectively evaluated for impairment $ 401,036 $ 294,322 $ 875,344 $ 345,775 $ 421,257 $ 479,840 $ 287,061 $ 202,934 $ 3,307,569 Individually evaluated for impairment 1,170 645 14,907 216 316 6,108 144 14,887 38,393 Total $ 402,206 $ 294,967 $ 890,251 $ 345,991 $ 421,573 $ 485,948 $ 287,205 $ 217,821 $ 3,345,962 Allowance for credit losses: Collectively evaluated for impairment $ 4,882 $ 2,157 $ 9,224 $ 5,545 $ 3,845 $ 4,603 $ 1,014 $ 5,414 $ 36,684 Individually evaluated for impairment 348 — 834 — — 243 — 2,706 4,131 Total $ 5,230 $ 2,157 $ 10,058 $ 5,545 $ 3,845 $ 4,846 $ 1,014 $ 8,120 $ 40,815 December 31, 2023 (dollars in thousands) Commercial Commercial Commercial Construction Multi-Family One-to-four Agricultural Municipal, Total Loan balances: Collectively evaluated for impairment $ 427,528 $ 295,672 $ 865,394 $ 363,767 $ 417,608 $ 486,049 $ 287,150 $ 224,345 $ 3,367,513 Individually evaluated for impairment 272 170 15,287 216 315 5,459 144 15,041 36,904 Total $ 427,800 $ 295,842 $ 880,681 $ 363,983 $ 417,923 $ 491,508 $ 287,294 $ 239,386 $ 3,404,417 Allowance for loan losses: Collectively evaluated for impairment $ 4,960 $ 2,272 $ 6,693 $ 5,998 $ 3,837 $ 4,957 $ 975 $ 6,137 $ 35,829 Individually evaluated for impairment 20 — 1,021 — — 247 — 2,931 4,219 Total $ 4,980 $ 2,272 $ 7,714 $ 5,998 $ 3,837 $ 5,204 $ 975 $ 9,068 $ 40,048 The following tables present 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: March 31, 2024 Amortized Cost Allowance Primary Collateral Type (dollars in thousands) Real Estate Vehicles Other Total Commercial and industrial $ — $ 895 $ 275 $ 1,170 $ 348 Commercial real estate - owner occupied 645 — — 645 — Commercial real estate - non-owner occupied 14,907 — — 14,907 834 Construction and land development 216 — — 216 — Multi-family 316 — — 316 — One-to-four family residential 6,108 — — 6,108 243 Agricultural and farmland 144 — — 144 — Municipal, consumer, and other 14,817 48 22 14,887 2,706 Total $ 37,153 $ 943 $ 297 $ 38,393 $ 4,131 December 31, 2023 Amortized Cost Allowance Primary Collateral Type (dollars in thousands) Real Estate Vehicles Other Total Commercial and industrial $ — $ 37 $ 235 $ 272 $ 20 Commercial real estate - owner occupied 170 — — 170 — Commercial real estate - non-owner occupied 15,287 — — 15,287 1,021 Construction and land development 216 — — 216 — Multi-family 315 — — 315 — One-to-four family residential 5,459 — — 5,459 247 Agricultural and farmland 144 — — 144 — Municipal, consumer, and other 14,978 39 24 15,041 2,931 Total $ 36,569 $ 76 $ 259 $ 36,904 $ 4,219 Accrued interest on loans is excluded from the estimate of credit losses and totaled $17.3 million and $18.4 million as of March 31, 2024 and December 31, 2023, respectively. 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: March 31, 2024 Accruing Interest (dollars in thousands) Current 30 - 89 Days 90+ Days Nonaccrual Total Commercial and industrial $ 400,152 $ 884 $ — $ 1,170 $ 402,206 Commercial real estate - owner occupied 294,148 174 — 645 294,967 Commercial real estate - non-owner occupied 885,963 2,645 — 1,643 890,251 Construction and land development 345,775 — — 216 345,991 Multi-family 421,142 115 — 316 421,573 One-to-four family residential 478,351 2,143 — 5,454 485,948 Agricultural and farmland 286,977 84 — 144 287,205 Municipal, consumer, and other 217,629 123 — 69 217,821 Total $ 3,330,137 $ 6,168 $ — $ 9,657 $ 3,345,962 December 31, 2023 Accruing Interest (dollars in thousands) Current 30 - 89 Days 90+ Days Nonaccrual Total Commercial and industrial $ 427,300 $ 228 $ — $ 272 $ 427,800 Commercial real estate - owner occupied 295,672 — — 170 295,842 Commercial real estate - non-owner occupied 878,591 255 — 1,835 880,681 Construction and land development 363,735 32 — 216 363,983 Multi-family 417,597 11 — 315 417,923 One-to-four family residential 484,969 1,735 — 4,804 491,508 Agricultural and farmland 286,820 330 — 144 287,294 Municipal, consumer, and other 239,033 252 37 64 239,386 Total $ 3,393,717 $ 2,843 $ 37 $ 7,820 $ 3,404,417 The following tables present nonaccrual loans with and without a related allowance for credit losses: March 31, 2024 (dollars in thousands) Nonaccrual Nonaccrual Total Commercial and industrial $ 1,057 $ 113 $ 1,170 Commercial real estate - owner occupied — 645 645 Commercial real estate - non-owner occupied — 1,643 1,643 Construction and land development 216 — 216 Multi-family — 316 316 One-to-four family residential 145 5,309 5,454 Agricultural and farmland — 144 144 Municipal, consumer, and other — 69 69 Total $ 1,418 $ 8,239 $ 9,657 December 31, 2023 (dollars in thousands) Nonaccrual Nonaccrual Total Commercial and industrial $ 120 $ 152 $ 272 Commercial real estate - owner occupied — 170 170 Commercial real estate - non-owner occupied 188 1,647 1,835 Construction and land development 216 — 216 Multi-family — 315 315 One-to-four family residential 14 4,790 4,804 Agricultural and farmland — 144 144 Municipal, consumer, and other — 64 64 Total $ 538 $ 7,282 $ 7,820 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 a Substandard or Doubtful 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: March 31, 2024 (dollars in thousands) Pass Pass-Watch Substandard Doubtful Total Commercial and industrial $ 388,483 $ 8,882 $ 4,841 $ — $ 402,206 Commercial real estate - owner occupied 275,346 12,611 7,010 — 294,967 Commercial real estate - non-owner occupied 825,513 40,095 24,643 — 890,251 Construction and land development 333,565 12,154 272 — 345,991 Multi-family 401,541 19,716 316 — 421,573 One-to-four family residential 466,266 7,000 12,682 — 485,948 Agricultural and farmland 276,427 7,092 3,686 — 287,205 Municipal, consumer, and other 201,083 1,732 15,006 — 217,821 Total $ 3,168,224 $ 109,282 $ 68,456 $ — $ 3,345,962 December 31, 2023 (dollars in thousands) Pass Pass-Watch Substandard Doubtful Total Commercial and industrial $ 419,494 $ 7,128 $ 1,178 $ — $ 427,800 Commercial real estate - owner occupied 275,649 14,072 6,121 — 295,842 Commercial real estate - non-owner occupied 822,012 33,283 25,386 — 880,681 Construction and land development 351,087 12,604 292 — 363,983 Multi-family 397,951 19,656 316 — 417,923 One-to-four family residential 472,355 6,671 12,482 — 491,508 Agricultural and farmland 280,867 3,071 3,356 — 287,294 Municipal, consumer, and other 222,474 1,721 15,191 — 239,386 Total $ 3,241,889 $ 98,206 $ 64,322 $ — $ 3,404,417 Risk ratings of loans, further sorted by origination year, are as follows as of March 31, 2024: (dollars in thousands) Term Loans by Origination Year Revolving Revolving Total 2024 2023 2022 2021 2020 Prior Commercial and industrial Pass $ 17,320 $ 73,281 $ 55,707 $ 17,771 $ 24,591 $ 33,691 $ 162,876 $ 3,246 $ 388,483 Pass-Watch — 3,490 1,374 955 124 1,161 766 1,012 8,882 Substandard — 1,311 65 27 42 — 2,942 454 4,841 Total $ 17,320 $ 78,082 $ 57,146 $ 18,753 $ 24,757 $ 34,852 $ 166,584 $ 4,712 $ 402,206 Commercial real estate - owner occupied Pass $ 7,568 $ 27,742 $ 63,093 $ 54,117 $ 52,110 $ 57,399 $ 13,250 $ 67 $ 275,346 Pass-Watch 352 3,199 919 5,070 1,414 1,657 — — 12,611 Substandard — 3,141 84 1,180 61 1,061 1,483 — 7,010 Total $ 7,920 $ 34,082 $ 64,096 $ 60,367 $ 53,585 $ 60,117 $ 14,733 $ 67 $ 294,967 Commercial real estate - non-owner occupied Pass $ 11,210 $ 124,093 $ 246,855 $ 234,215 $ 87,338 $ 110,263 $ 9,840 $ 1,699 $ 825,513 Pass-Watch — 790 6,824 6,925 348 11,383 13,586 239 40,095 Substandard — 13,274 124 — — 11,245 — — 24,643 Total $ 11,210 $ 138,157 $ 253,803 $ 241,140 $ 87,686 $ 132,891 $ 23,426 $ 1,938 $ 890,251 Construction and land development Pass $ 25,805 $ 133,857 $ 107,186 $ 42,022 $ 9,070 $ 3,170 $ 12,194 $ 261 $ 333,565 Pass-Watch 152 1,919 8,423 — — 19 804 837 12,154 Substandard — — 216 — — 56 — — 272 Total $ 25,957 $ 135,776 $ 115,825 $ 42,022 $ 9,070 $ 3,245 $ 12,998 $ 1,098 $ 345,991 Multi-family Pass $ 5,042 $ 83,616 $ 81,575 $ 117,281 $ 52,554 $ 56,099 $ 4,893 $ 481 $ 401,541 Pass-Watch 400 2,703 7,161 — 8,816 629 — 7 19,716 Substandard — — — 316 — — — — 316 Total $ 5,442 $ 86,319 $ 88,736 $ 117,597 $ 61,370 $ 56,728 $ 4,893 $ 488 $ 421,573 One-to-four family residential Pass $ 14,674 $ 98,623 $ 90,394 $ 78,700 $ 62,792 $ 61,198 $ 53,859 $ 6,026 $ 466,266 Pass-Watch 365 2,039 283 931 605 2,296 202 279 7,000 Substandard 70 1,527 1,523 547 564 5,517 — 2,934 12,682 Total $ 15,109 $ 102,189 $ 92,200 $ 80,178 $ 63,961 $ 69,011 $ 54,061 $ 9,239 $ 485,948 Agricultural and farmland Pass $ 17,509 $ 43,295 $ 35,500 $ 34,208 $ 31,935 $ 12,397 $ 100,006 $ 1,577 $ 276,427 Pass-Watch 137 2,878 794 94 27 761 2,355 46 7,092 Substandard 331 — — 12 3,199 144 — — 3,686 Total $ 17,977 $ 46,173 $ 36,294 $ 34,314 $ 35,161 $ 13,302 $ 102,361 $ 1,623 $ 287,205 Municipal, Consumer, and other Pass $ 8,181 $ 38,222 $ 49,651 $ 27,623 $ 13,490 $ 42,611 $ 21,305 $ — $ 201,083 Pass-Watch — 10 31 11 — 1,676 4 — 1,732 Substandard 31 64 62 — — 14,825 24 — 15,006 Total $ 8,212 $ 38,296 $ 49,744 $ 27,634 $ 13,490 $ 59,112 $ 21,333 $ — $ 217,821 Total by Risk Rating Pass $ 107,309 $ 622,729 $ 729,961 $ 605,937 $ 333,880 $ 376,828 $ 378,223 $ 13,357 $ 3,168,224 Pass-Watch 1,406 17,028 25,809 13,986 11,334 19,582 17,717 2,420 109,282 Substandard 432 19,317 2,074 2,082 3,866 32,848 4,449 3,388 68,456 Total $ 109,147 $ 659,074 $ 757,844 $ 622,005 $ 349,080 $ 429,258 $ 400,389 $ 19,165 $ 3,345,962 Risk ratings of loans, further sorted by origination year, are as follows as of December 31, 2023: (dollars in thousands) Term Loans by Origination Year Revolving Revolving Total 2023 2022 2021 2020 2019 Prior Commercial and industrial Pass $ 90,931 $ 58,364 $ 19,283 $ 26,816 $ 5,269 $ 29,550 $ 187,579 $ 1,702 $ 419,494 Pass-Watch 2,025 1,340 892 144 753 471 956 547 7,128 Substandard 111 73 327 60 — — 323 284 1,178 Total $ 93,067 $ 59,777 $ 20,502 $ 27,020 $ 6,022 $ 30,021 $ 188,858 $ 2,533 $ 427,800 Commercial real estate - owner occupied Pass $ 27,516 $ 64,229 $ 55,376 $ 53,634 $ 32,469 $ 28,876 $ 13,549 $ — $ 275,649 Pass-Watch 4,061 943 5,210 1,474 1,573 811 — — 14,072 Substandard 2,734 86 1,550 64 164 1,523 — — 6,121 Total $ 34,311 $ 65,258 $ 62,136 $ 55,172 $ 34,206 $ 31,210 $ 13,549 $ — $ 295,842 Commercial real estate - non-owner occupied Pass $ 121,536 $ 240,323 $ 237,953 $ 88,894 $ 82,094 $ 39,228 $ 10,274 $ 1,710 $ 822,012 Pass-Watch 810 6,893 7,013 353 4,230 154 13,585 245 33,283 Substandard 13,376 124 286 — 2,410 9,190 — — 25,386 Total $ 135,722 $ 247,340 $ 245,252 $ 89,247 $ 88,734 $ 48,572 $ 23,859 $ 1,955 $ 880,681 Construction and land development Pass $ 153,499 $ 119,005 $ 56,954 $ 5,596 $ 2,662 $ 796 $ 12,050 $ 525 $ 351,087 Pass-Watch 153 10,750 — — — — 163 1,538 12,604 Substandard — 216 — — — 76 — — 292 Total $ 153,652 $ 129,971 $ 56,954 $ 5,596 $ 2,662 $ 872 $ 12,213 $ 2,063 $ 363,983 Multi-family Pass $ 83,898 $ 81,507 $ 115,402 $ 53,126 $ 34,053 $ 23,570 $ 5,904 $ 491 $ 397,951 Pass-Watch 3,111 7,197 — 8,821 51 468 — 8 19,656 Substandard — — 316 — — — — — 316 Total $ 87,009 $ 88,704 $ 115,718 $ 61,947 $ 34,104 $ 24,038 $ 5,904 $ 499 $ 417,923 One-to-four family residential Pass $ 105,337 $ 91,636 $ 82,289 $ 64,094 $ 21,986 $ 44,241 $ 57,248 $ 5,524 $ 472,355 Pass-Watch 2,382 286 940 486 212 1,804 203 358 6,671 Substandard 1,507 1,527 623 646 1,037 4,166 64 2,912 12,482 Total $ 109,226 $ 93,449 $ 83,852 $ 65,226 $ 23,235 $ 50,211 $ 57,515 $ 8,794 $ 491,508 Agricultural and farmland Pass $ 52,766 $ 37,600 $ 36,604 $ 33,960 $ 8,910 $ 7,756 $ 100,486 $ 2,785 $ 280,867 Pass-Watch 953 361 425 30 71 719 172 340 3,071 Substandard — — 13 3,199 — 144 — — 3,356 Total $ 53,719 $ 37,961 $ 37,042 $ 37,189 $ 8,981 $ 8,619 $ 100,658 $ 3,125 $ 287,294 Municipal, Consumer, and other Pass $ 43,575 $ 57,404 $ 27,904 $ 14,342 $ 1,016 $ 42,499 $ 35,734 $ — $ 222,474 Pass-Watch 9 6 13 — — 1,693 — — 1,721 Substandard 51 103 2 6 8 15,012 8 1 15,191 Total $ 43,635 $ 57,513 $ 27,919 $ 14,348 $ 1,024 $ 59,204 $ 35,742 $ 1 $ 239,386 Total by Risk Rating Pass $ 679,058 $ 750,068 $ 631,765 $ 340,462 $ 188,459 $ 216,516 $ 422,824 $ 12,737 $ 3,241,889 Pass-Watch $ 13,504 $ 27,776 $ 14,493 $ 11,308 $ 6,890 $ 6,120 $ 15,079 $ 3,036 98,206 Substandard $ 17,779 $ 2,129 $ 3,117 $ 3,975 $ 3,619 $ 30,111 $ 395 $ 3,197 64,322 Total $ 710,341 $ 779,973 $ 649,375 $ 355,745 $ 198,968 $ 252,747 $ 438,298 $ 18,970 $ 3,404,417 Modifications There were no loan modifications to borrowers in financial distress during the three months ended March 31, 2024 and 2023. There were no modified loans to borrowers in financial distress outstanding as of March 31, 2024 and December 31, 2023. Pledged Loans As of March 31, 2024 and December 31, 2023, the Company pledged loans totaling $1.85 billion and $1.20 billion, respectively, to the Federal Home Loan Bank of Chicago (“FHLB”) to secure available FHLB advance borrowing capacity. |