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 six months ended June 30, 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 645 255 5,100 6,000 Loans charged off — (169) (7,572) (7,741) Recoveries of loans previously charged off 18 98 2,317 2,433 Balance at June 30, 2024 $ 12,978 $ 3,942 $ 23,423 $ 40,343 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 432 219 2,700 3,351 Loans charged off (16) (157) (5,934) (6,107) Recoveries of loans previously charged off 125 104 2,046 2,275 Balance at June 30, 2023 $ 11,738 $ 3,603 $ 25,187 $ 40,528 The following table presents a breakdown of the provision for credit losses for the periods indicated. Three Months Ended June 30, Six Months Ended June 30, (Dollars in thousands) 2024 2023 2024 2023 Provision for credit losses: Provision for loans $ 2,400 $ 1,401 $ 6,000 $ 3,351 Provision for unfunded commitments 150 299 50 399 Total $ 2,550 $ 1,700 $ 6,050 $ 3,750 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 June 30, 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 $ 57,461 $ 78,507 $ 125,591 $ 149,376 $ 118,129 $ 165,667 $ — $ 114 $ 694,845 Special Mention — — — 5,668 — 947 — — 6,615 Total $ 57,461 $ 78,507 $ 125,591 $ 155,044 $ 118,129 $ 166,614 $ — $ 114 $ 701,460 Commercial business: Loan Rating Pass $ 5,154 $ 15,501 $ 18,034 $ 15,884 $ 11,624 $ 26,395 $ 26,252 $ 96 $ 118,940 Special Mention 25 55 — — — — — — 80 Total $ 5,179 $ 15,556 $ 18,034 $ 15,884 $ 11,624 $ 26,395 $ 26,252 $ 96 $ 119,020 Construction - commercial real estate: Loan Rating Pass $ 20,161 $ 45,282 $ 54,765 $ — $ — $ — $ — $ — $ 120,208 Total $ 20,161 $ 45,282 $ 54,765 $ — $ — $ — $ — $ — $ 120,208 Land acquisition and development: Loan Rating Pass $ 3,339 $ 5,708 $ 3,942 $ 8,368 $ 9,998 $ — $ — $ — $ 31,355 Total $ 3,339 $ 5,708 $ 3,942 $ 8,368 $ 9,998 $ — $ — $ — $ 31,355 Builder lines: Loan Rating Pass $ 12,471 $ 6,818 $ 1,555 $ 479 $ — $ 404 $ — $ — $ 21,727 Total $ 12,471 $ 6,818 $ 1,555 $ 479 $ — $ 404 $ — $ — $ 21,727 Construction - consumer real estate: Loan Rating Pass $ 5,203 $ 9,844 $ 917 $ — $ — $ — $ — $ — $ 15,964 Substandard Nonaccrual — 517 — — — — — — 517 Total $ 5,203 $ 10,361 $ 917 $ — $ — $ — $ — $ — $ 16,481 Residential mortgage: Loan Rating Pass $ 32,529 $ 56,114 $ 86,985 $ 42,060 $ 37,588 $ 51,633 $ — $ — $ 306,909 Special Mention — 872 43 — — 34 — — 949 Substandard — — — — 103 298 — — 401 Substandard Nonaccrual 131 21 105 — — 274 — — 531 Total $ 32,660 $ 57,007 $ 87,133 $ 42,060 $ 37,691 $ 52,239 $ — $ — $ 308,790 Equity lines: Loan Rating Pass $ — $ — $ — $ — $ 70 $ 844 $ 55,438 $ 277 $ 56,629 Substandard — — — — — 5 — 151 156 Substandard Nonaccrual — — — — — — — 50 50 Total $ — $ — $ — $ — $ 70 $ 849 $ 55,438 $ 478 $ 56,835 Other consumer: Loan Rating Pass $ 3,891 $ 3,643 $ 2,059 $ 409 $ 189 $ 718 $ 47 $ — $ 10,956 Total $ 3,891 $ 3,643 $ 2,059 $ 409 $ 189 $ 718 $ 47 $ — $ 10,956 Total: Loan Rating Pass $ 140,209 $ 221,417 $ 293,848 $ 216,576 $ 177,598 $ 245,661 $ 81,737 $ 487 $ 1,377,533 Special Mention 25 927 43 5,668 — 981 — — 7,644 Substandard — — — — 103 303 — 151 557 Substandard Nonaccrual 131 538 105 — — 274 — 50 1,098 Total $ 140,365 $ 222,882 $ 293,996 $ 222,244 $ 177,701 $ 247,219 $ 81,737 $ 688 $ 1,386,832 1 For the three and six months ended June 30, 2024, $78,000 and $136,000 of equity lines revolving loans were converted to term, respectively. 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 June 30, 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 $ 14,402 $ 12,501 $ 10,050 $ 3,209 $ 706 $ 179 $ — $ — $ 41,047 Good 22,324 31,064 35,997 12,348 2,347 750 — — 104,830 Fairly good 23,662 39,611 45,913 21,781 4,589 3,092 — — 138,648 Fair 12,883 25,377 30,434 17,304 5,259 4,062 — — 95,319 Marginal 2,860 5,407 7,244 6,332 2,435 2,711 — — 26,989 Total $ 76,131 $ 113,960 $ 129,638 $ 60,974 $ 15,336 $ 10,794 $ — $ — $ 406,833 Consumer finance - marine and recreational vehicles: Credit rating Very good $ 7,061 $ 6,830 $ 13,759 $ 8,922 $ 8,818 $ 4,265 $ — $ — $ 49,655 Good 3,431 6,885 7,504 1,443 1,250 809 — — 21,322 Fairly good — 217 217 36 29 35 — — 534 Total $ 10,492 $ 13,932 $ 21,480 $ 10,401 $ 10,097 $ 5,109 $ — $ — $ 71,511 Total: Credit rating Very good $ 21,463 $ 19,331 $ 23,809 $ 12,131 $ 9,524 $ 4,444 $ — $ — $ 90,702 Good 25,755 37,949 43,501 13,791 3,597 1,559 — — 126,152 Fairly good 23,662 39,828 46,130 21,817 4,618 3,127 — — 139,182 Fair 12,883 25,377 30,434 17,304 5,259 4,062 — — 95,319 Marginal 2,860 5,407 7,244 6,332 2,435 2,711 — — 26,989 Total $ 86,623 $ 127,892 $ 151,118 $ 71,375 $ 25,433 $ 15,903 $ — $ — $ 478,344 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 six months ended June 30, 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 1 147 11 5 — — 3 — — 166 Consumer finance - automobiles 78 1,370 3,383 1,846 312 405 — — 7,394 Consumer finance - marine and recreational vehicles — 40 103 8 27 — — — 178 Total $ 228 $ 1,421 $ 3,491 $ 1,854 $ 339 $ 408 $ — $ — $ 7,741 1 Gross charge-offs of other consumer loans for the six months ended June 30, 2024 included $137,000 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 six months ended June 30, 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 Equity lines — — — — — 8 — — 8 Other consumer 1 140 7 — — 2 — — — 149 Consumer finance - automobiles 83 2,789 1,739 430 312 460 — — 5,813 Consumer finance - marine and recreational vehicles — 56 — 49 2 14 — — 121 Total $ 223 $ 2,868 $ 1,739 $ 479 $ 316 $ 482 $ — $ — $ 6,107 1 Gross charge-offs of other consumer loans for the six months ended June 30, 2023 included $139,000 of demand deposit overdrafts that originated in 2023. Gross charge-offs increased for the six months ended June 30, 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 and a higher average charge-off per unit as a result of a decline in wholesale values of used automobiles. As of June 30, 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. |