Allowance for Credit Losses | NOTE 4: Allowance for Credit Losses The Corporation conducts an analysis of the collectability of the loan portfolio on a regular basis and uses this analysis to assess the sufficiency of the allowance for credit losses on loans and to determine the necessary provision for credit losses. The Corporation segmented the loan portfolio into three loan portfolios based on common risk characteristics. The Commercial portfolio consists of commercial real estate loans, commercial business loans, commercial and consumer real estate construction loans, land acquisition and development loans, and builder lines. The Consumer portfolio consists of residential mortgage loans, equity lines, and other consumer loans. The Consumer Finance portfolio consists of automobile and marine and RV loans. The following table shows the allowance for credit losses activity by loan portfolio for the three months ended March 31, 2024 and 2023: Consumer (Dollars in thousands) Commercial Consumer Finance Total Allowance for credit losses: Balance at December 31, 2023 $ 12,315 $ 3,758 $ 23,578 $ 39,651 Provision charged to operations 535 65 3,000 3,600 Loans charged off — (101) (4,103) (4,204) Recoveries of loans previously charged off 9 53 1,091 1,153 Balance at March 31, 2024 $ 12,859 $ 3,775 $ 23,566 $ 40,200 Consumer (Dollars in thousands) Commercial Consumer Finance Total Allowance for credit losses: Balance at December 31, 2022 $ 11,219 $ 3,330 $ 25,969 $ 40,518 Impact of ASC 326 adoption on non-PCD loans (617) 98 406 (113) Impact of ASC 326 adoption on PCD loans 595 9 — 604 Provision charged to operations 233 117 1,600 1,950 Loans charged off (16) (89) (3,108) (3,213) Recoveries of loans previously charged off 35 45 1,008 1,088 Balance at March 31, 2023 $ 11,449 $ 3,510 $ 25,875 $ 40,834 The following table presents a breakdown of the provision for credit losses for the periods indicated. Three Months Ended March 31, (Dollars in thousands) 2024 2023 Provision for credit losses: Provision for loans $ 3,600 $ 1,950 Provision for unfunded commitments (100) 100 Total $ 3,500 $ 2,050 The table below details the recorded balance of the classes of loans within the commercial and consumer loan portfolios by loan rating, which is reviewed on a quarterly basis, and year of origination as of March 31, 2024: Revolving Revolving Term Loans Recorded Balance by Origination Year Loans Loans Recorded Converted (Dollars in thousands) 2024 2023 2022 2021 2020 Prior Balance to Term 1 Total Commercial real estate: Loan Rating Pass $ 43,928 $ 80,300 $ 124,273 $ 153,348 $ 114,997 $ 169,989 $ — $ 116 $ 686,951 Special Mention — — — 5,699 — 953 — — 6,652 Total $ 43,928 $ 80,300 $ 124,273 $ 159,047 $ 114,997 $ 170,942 $ — $ 116 $ 693,603 Commercial business: Loan Rating Pass $ 2,533 $ 16,156 $ 18,358 $ 16,552 $ 11,782 $ 27,633 $ 22,967 $ 169 $ 116,150 Special Mention 27 59 — — — — — — 86 Total $ 2,560 $ 16,215 $ 18,358 $ 16,552 $ 11,782 $ 27,633 $ 22,967 $ 169 $ 116,236 Construction - commercial real estate: Loan Rating Pass $ 5,771 $ 38,685 $ 48,979 $ — $ 3,481 $ — $ — $ — $ 96,916 Total $ 5,771 $ 38,685 $ 48,979 $ — $ 3,481 $ — $ — $ — $ 96,916 Land acquisition and development: Loan Rating Pass $ 265 $ 5,959 $ 4,251 $ 9,176 $ 9,993 $ — $ — $ — $ 29,644 Total $ 265 $ 5,959 $ 4,251 $ 9,176 $ 9,993 $ — $ — $ — $ 29,644 Builder lines: Loan Rating Pass $ 8,790 $ 16,055 $ 3,020 $ 94 $ — $ 404 $ — $ — $ 28,363 Total $ 8,790 $ 16,055 $ 3,020 $ 94 $ — $ 404 $ — $ — $ 28,363 Construction - consumer real estate: Loan Rating Pass $ 456 $ 9,976 $ 1,651 $ — $ — $ — $ 388 $ — $ 12,471 Total $ 456 $ 9,976 $ 1,651 $ — $ — $ — $ 388 $ — $ 12,471 Residential mortgage: Loan Rating Pass $ 13,949 $ 60,002 $ 88,854 $ 43,262 $ 38,608 $ 54,635 $ — $ — $ 299,310 Special Mention — — — — — 43 — — 43 Substandard — — — — 103 281 — — 384 Substandard Nonaccrual 134 — — — — 307 — — 441 Total $ 14,083 $ 60,002 $ 88,854 $ 43,262 $ 38,711 $ 55,266 $ — $ — $ 300,178 Equity lines: Loan Rating Pass $ — $ — $ — $ — $ 70 $ 850 $ 53,048 $ 329 $ 54,297 Substandard — — — — — 5 — 62 67 Substandard Nonaccrual — — — — — — — 99 99 Total $ — $ — $ — $ — $ 70 $ 855 $ 53,048 $ 490 $ 54,463 Other consumer: Loan Rating Pass $ 1,101 $ 4,394 $ 2,389 $ 516 $ 219 $ 770 $ 51 $ — $ 9,440 Substandard Nonaccrual — — — — — 10 — — 10 Total $ 1,101 $ 4,394 $ 2,389 $ 516 $ 219 $ 780 $ 51 $ — $ 9,450 Total: Loan Rating Pass $ 76,793 $ 231,527 $ 291,775 $ 222,948 $ 179,150 $ 254,281 $ 76,454 $ 614 $ 1,333,542 Special Mention 27 59 — 5,699 — 996 — — 6,781 Substandard — — — — 103 286 — 62 451 Substandard Nonaccrual 134 — — — — 317 — 99 550 Total $ 76,954 $ 231,586 $ 291,775 $ 228,647 $ 179,253 $ 255,880 $ 76,454 $ 775 $ 1,341,324 1 For the three months ended March 31, 2024, $58,000 of equity lines revolving loans were converted to term. The table below details the recorded balance of the classes of loans within the commercial and consumer loan portfolios by loan rating, which is reviewed on a quarterly basis, and year of origination as of December 31, 2023: Revolving Revolving Term Loans Recorded Balance by Origination Year Loans Loans Recorded Converted (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Balance to Term 1 Total Commercial real estate: Loan Rating Pass $ 81,324 $ 125,278 $ 155,805 $ 121,365 $ 37,383 $ 140,158 $ — $ 119 $ 661,432 Special Mention — — 5,731 — — 959 — — 6,690 Total $ 81,324 $ 125,278 $ 161,536 $ 121,365 $ 37,383 $ 141,117 $ — $ 119 $ 668,122 Commercial business: Loan Rating Pass $ 18,682 $ 18,190 $ 17,219 $ 12,062 $ 14,847 $ 15,339 $ 18,686 $ 261 $ 115,286 Special Mention 62 — — — — — — — 62 Total $ 18,744 $ 18,190 $ 17,219 $ 12,062 $ 14,847 $ 15,339 $ 18,686 $ 261 $ 115,348 Construction - commercial real estate: Loan Rating Pass $ 29,346 $ 36,907 $ — $ 3,515 $ — $ — $ — $ — $ 69,768 Total $ 29,346 $ 36,907 $ — $ 3,515 $ — $ — $ — $ — $ 69,768 Land acquisition and development: Loan Rating Pass $ 4,562 $ 4,665 $ 9,844 $ 9,993 $ — $ — $ — $ — $ 29,064 Total $ 4,562 $ 4,665 $ 9,844 $ 9,993 $ — $ — $ — $ — $ 29,064 Builder lines: Loan Rating Pass $ 17,919 $ 5,124 $ 1,221 $ — $ 404 $ — $ — $ — $ 24,668 Total $ 17,919 $ 5,124 $ 1,221 $ — $ 404 $ — $ — $ — $ 24,668 Construction - consumer real estate: Loan Rating Pass $ 7,889 $ 3,240 $ — $ — $ — $ — $ 94 $ — $ 11,223 Total $ 7,889 $ 3,240 $ — $ — $ — $ — $ 94 $ — $ 11,223 Residential mortgage: Loan Rating Pass $ 59,441 $ 91,086 $ 44,292 $ 40,089 $ 11,524 $ 46,192 $ — $ — $ 292,624 Special Mention — — — — — 44 — — 44 Substandard — — — 103 — 165 — — 268 Substandard Nonaccrual — — — — 62 258 — — 320 Total $ 59,441 $ 91,086 $ 44,292 $ 40,192 $ 11,586 $ 46,659 $ — $ — $ 293,256 Equity lines: Loan Rating Pass $ — $ — $ 34 $ 70 $ — $ 857 $ 50,120 $ 344 $ 51,425 Special Mention — — — — — — — 85 85 Substandard — — — — 5 — — — 5 Substandard Nonaccrual — — — — — 9 — 68 77 Total $ — $ — $ 34 $ 70 $ 5 $ 866 $ 50,120 $ 497 $ 51,592 Other consumer: Loan Rating Pass $ 6,263 $ 2,762 $ 606 $ 282 $ 101 $ 519 $ 46 $ — $ 10,579 Substandard Nonaccrual — — — — 9 — — — 9 Total $ 6,263 $ 2,762 $ 606 $ 282 $ 110 $ 519 $ 46 $ — $ 10,588 Total: Loan Rating Pass $ 225,426 $ 287,252 $ 229,021 $ 187,376 $ 64,259 $ 203,065 $ 68,946 $ 724 $ 1,266,069 Special Mention 62 — 5,731 — — 1,003 — 85 6,881 Substandard — — — 103 5 165 — — 273 Substandard Nonaccrual — — — — 71 267 — 68 406 Total $ 225,488 $ 287,252 $ 234,752 $ 187,479 $ 64,335 $ 204,500 $ 68,946 $ 877 $ 1,273,629 1 All balances shown in this column were converted to term during the year ended December 31, 2023. The table below details the recorded balance of the classes of loans within the consumer finance loan portfolio by credit rating at the time of origination and year of origination as of March 31, 2024: Revolving Term Loans Recorded Balance by Origination Year Loans Revolving Converted (Dollars in thousands) 2024 2023 2022 2021 2020 Prior Loans to Term Total Consumer finance - automobiles: Credit rating Very good $ 9,080 $ 13,972 $ 11,117 $ 3,764 $ 866 $ 232 $ — $ — $ 39,031 Good 11,947 33,653 39,081 13,875 2,806 1,014 — — 102,376 Fairly good 12,408 42,347 50,225 23,953 5,272 4,227 — — 138,432 Fair 6,702 27,277 33,698 19,558 6,086 5,275 — — 98,596 Marginal 1,489 5,980 8,042 6,980 2,828 3,526 — — 28,845 Total $ 41,626 $ 123,229 $ 142,163 $ 68,130 $ 17,858 $ 14,274 $ — $ — $ 407,280 Consumer finance - marine and recreational vehicles: Credit rating Very good $ 3,529 $ 7,171 $ 14,336 $ 9,388 $ 9,454 $ 4,650 $ — $ — $ 48,528 Good 996 7,139 7,895 1,553 1,301 835 — — 19,719 Fairly good — 256 219 36 29 36 — — 576 Total $ 4,525 $ 14,566 $ 22,450 $ 10,977 $ 10,784 $ 5,521 $ — $ — $ 68,823 Total: Credit rating Very good $ 12,609 $ 21,143 $ 25,453 $ 13,152 $ 10,320 $ 4,882 $ — $ — $ 87,559 Good 12,943 40,792 46,976 15,428 4,107 1,849 — — 122,095 Fairly good 12,408 42,603 50,444 23,989 5,301 4,263 — — 139,008 Fair 6,702 27,277 33,698 19,558 6,086 5,275 — — 98,596 Marginal 1,489 5,980 8,042 6,980 2,828 3,526 — — 28,845 Total $ 46,151 $ 137,795 $ 164,613 $ 79,107 $ 28,642 $ 19,795 $ — $ — $ 476,103 The table below details the recorded balance of the classes of loans within the consumer finance loan portfolio by credit rating at the time of origination and year of origination as of December 31, 2023: Revolving Term Loans Recorded Balance by Origination Year Loans Revolving Converted (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Loans to Term Total Consumer finance - automobiles: Credit rating Very good $ 14,916 $ 12,395 $ 4,291 $ 1,012 $ 277 $ 22 $ — $ — $ 32,913 Good 35,203 42,800 15,530 3,338 1,090 325 — — 98,286 Fairly good 44,227 54,968 26,645 6,186 3,984 1,470 — — 137,480 Fair 28,779 36,794 22,266 7,014 4,808 1,908 — — 101,569 Marginal 6,359 8,956 7,715 3,322 2,832 1,844 — — 31,028 Total $ 129,484 $ 155,913 $ 76,447 $ 20,872 $ 12,991 $ 5,569 $ — $ — $ 401,276 Consumer finance - marine and recreational vehicles: Credit rating Very good $ 7,481 $ 15,000 $ 9,857 $ 9,952 $ 2,518 $ 2,438 $ — $ — $ 47,246 Good 7,419 8,130 1,602 1,384 410 453 — — 19,398 Fairly good 265 221 37 30 — 37 — — 590 Total $ 15,165 $ 23,351 $ 11,496 $ 11,366 $ 2,928 $ 2,928 $ — $ — $ 67,234 Total: Credit rating Very good $ 22,397 $ 27,395 $ 14,148 $ 10,964 $ 2,795 $ 2,460 $ — $ — $ 80,159 Good 42,622 50,930 17,132 4,722 1,500 778 — — 117,684 Fairly good 44,492 55,189 26,682 6,216 3,984 1,507 — — 138,070 Fair 28,779 36,794 22,266 7,014 4,808 1,908 — — 101,569 Marginal 6,359 8,956 7,715 3,322 2,832 1,844 — — 31,028 Total $ 144,649 $ 179,264 $ 87,943 $ 32,238 $ 15,919 $ 8,497 $ — $ — $ 468,510 The following table details the current period gross charge-offs of loans by year of origination for the three months ended March 31, 2024: Revolving Current Period Gross Charge-offs by Origination Year Loans Revolving Converted (Dollars in thousands) 2024 2023 2022 2021 2020 Prior Loans to Term Total Residential mortgage $ 3 $ — $ — $ — $ — $ — $ — $ — $ 3 Other consumer 1 90 3 5 — — — — — 98 Consumer finance - automobiles — 724 1,869 1,059 213 190 — — 4,055 Consumer finance - marine and recreational vehicles — 17 23 — 8 — — — 48 Total $ 93 $ 744 $ 1,897 $ 1,059 $ 221 $ 190 $ — $ — $ 4,204 1 Gross charge-offs of other consumer loans for the three months ended March 31, 2024 included $90,000 of demand deposit overdrafts that originated in 2024. The following table details the current period gross charge-offs of loans by year of origination for the three months ended March 31, 2023: Revolving Current Period Gross Charge-offs by Origination Year Loans Revolving Converted (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Loans to Term Total Commercial business $ — $ 16 $ — $ — $ — $ — $ — $ — $ 16 Construction - consumer real estate — — — — — — 8 — 8 Other consumer 1 81 — — — — — — — 81 Consumer finance - automobiles — 1,384 938 320 135 285 — — 3,062 Consumer finance - marine and recreational vehicles — 46 — — — — — — 46 Total $ 81 $ 1,446 $ 938 $ 320 $ 135 $ 285 $ 8 $ — $ 3,213 1 Gross charge-offs of other consumer loans for the three months ended March 31, 2023 included $81,000 of demand deposit overdrafts that originated in 2023. Gross charge-offs increased for the three months ended March 31, 2024 compared to the same period in 2023 due primarily to higher charge-offs within the consumer finance-automobile portfolio segment as a result of an increase in the number of delinquent loans and repossessions, which coupled with a decline in wholesale values of used automobiles, results in an increased charge-off amount on a per-unit basis. As of March 31, 2024 and December 31, 2023, the Corporation had no collateral dependent loans for which repayment was expected to be derived substantially through the operation or sale of the collateral and where the borrower is experiencing financial difficulty. |