Allowance for Credit Losses | NOTE 5: Allowance for Credit Losses The following table shows the allowance for credit losses activity by loan portfolio for the years ended December 31, 2024 and 2023: Consumer (Dollars in thousands) Commercial Consumer Finance Total Balance at December 31, 2023 $ 12,315 $ 3,758 $ 23,578 $ 39,651 Provision charged to operations 1,058 442 11,600 13,100 Loans charged off (63) (377) (16,723) (17,163) Recoveries of loans previously charged off 37 209 4,253 4,499 Balance at December 31, 2024 $ 13,347 $ 4,032 $ 22,708 $ 40,087 Consumer (Dollars in thousands) Commercial Consumer Finance Total 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 978 498 6,650 8,126 Loans charged off (16) (356) (13,743) (14,115) Recoveries of loans previously charged off 156 179 4,296 4,631 Balance at December 31, 2023 $ 12,315 $ 3,758 $ 23,578 $ 39,651 The following table presents the changes in the allowance for loan losses by major classification for the year ended December 31, 2022, prior to the adoption of ASC 326: Real Estate Commercial, Residential Real Estate Financial & Equity Consumer (Dollars in thousands) Mortgage Construction Agricultural Lines Consumer Finance Total Balance at December 31, 2021 $ 2,660 $ 856 $ 11,085 $ 593 $ 172 $ 24,791 $ 40,157 Provision charged to operations (54) (68) (534) (98) 186 3,740 3,172 Loans charged off (2) — (140) — (260) (7,016) (7,418) Recoveries of loans previously charged off 18 — 20 2 113 4,454 4,607 Balance at December 31, 2022 $ 2,622 $ 788 $ 10,431 $ 497 $ 211 $ 25,969 $ 40,518 The following table presents a breakdown of the provision for credit losses for the periods indicated. Year Ended December 31, (Dollars in thousands) 2024 2023 2022 Provision for credit losses: Provision for loans $ 13,100 $ 8,126 $ 3,172 Provision for unfunded commitments 150 149 — Total $ 13,250 $ 8,275 $ 3,172 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, 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 $ 91,330 $ 80,445 $ 161,794 $ 131,071 $ 110,055 $ 158,437 $ — $ 110 $ 733,242 Special Mention — — — — — 940 — — 940 Total $ 91,330 $ 80,445 $ 161,794 $ 131,071 $ 110,055 $ 159,377 $ — $ 110 $ 734,182 Commercial business: Loan Rating Pass $ 9,425 $ 13,097 $ 14,663 $ 13,954 $ 8,843 $ 22,690 $ 22,206 $ 69 $ 104,947 Total $ 9,425 $ 13,097 $ 14,663 $ 13,954 $ 8,843 $ 22,690 $ 22,206 $ 69 $ 104,947 Construction - commercial real estate: Loan Rating Pass $ 47,294 $ 55,159 $ 24,320 $ — $ 5,944 $ — $ — $ — $ 132,717 Total $ 47,294 $ 55,159 $ 24,320 $ — $ 5,944 $ — $ — $ — $ 132,717 Land acquisition and development: Loan Rating Pass $ 33,129 $ 2,653 $ 366 $ 1,323 $ 8,601 $ — $ — $ — $ 46,072 Total $ 33,129 $ 2,653 $ 366 $ 1,323 $ 8,601 $ — $ — $ — $ 46,072 Builder lines: Loan Rating Pass $ 30,651 $ 3,120 $ 1,430 $ — $ — $ 404 $ — $ — $ 35,605 Total $ 30,651 $ 3,120 $ 1,430 $ — $ — $ 404 $ — $ — $ 35,605 Construction - consumer real estate: Loan Rating Pass $ 16,472 $ 2,327 $ — $ — $ — $ — $ — $ — $ 18,799 Total $ 16,472 $ 2,327 $ — $ — $ — $ — $ — $ — $ 18,799 Residential mortgage: Loan Rating Pass $ 47,653 $ 58,590 $ 80,991 $ 38,833 $ 34,979 $ 45,831 $ — $ — $ 306,877 Special Mention — 890 — 223 103 211 — — 1,427 Substandard — — — — — 172 — — 172 Substandard Nonaccrual 125 — 92 — — 116 — — 333 Total $ 47,778 $ 59,480 $ 81,083 $ 39,056 $ 35,082 $ 46,330 $ — $ — $ 308,809 Equity lines: Loan Rating Pass $ — $ — $ — $ — $ 60 $ 628 $ 61,077 $ 277 $ 62,042 Special Mention — — — — — — — 76 76 Substandard — — — — — — — 86 86 Total $ — $ — $ — $ — $ 60 $ 628 $ 61,077 $ 439 $ 62,204 Other consumer: Loan Rating Pass $ 5,274 $ 2,384 $ 1,547 $ 257 $ 132 $ 630 $ 46 $ — $ 10,270 Total $ 5,274 $ 2,384 $ 1,547 $ 257 $ 132 $ 630 $ 46 $ — $ 10,270 Total: Loan Rating Pass $ 281,228 $ 217,775 $ 285,111 $ 185,438 $ 168,614 $ 228,620 $ 83,329 $ 456 $ 1,450,571 Special Mention — 890 — 223 103 1,151 — 76 2,443 Substandard — — — — — 172 — 86 258 Substandard Nonaccrual 125 — 92 — — 116 — — 333 Total $ 281,353 $ 218,665 $ 285,203 $ 185,661 $ 168,717 $ 230,059 $ 83,329 $ 618 $ 1,453,605 1 Commercial business and equity lines include $69,000 and $179,000 , respectively, of revolving loans converted to term during the year ended December 31, 2024. 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 December 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 1 Very good $ 22,161 $ 10,039 $ 7,971 $ 2,359 $ 426 $ 77 $ — $ — $ 43,033 Good 40,296 25,730 29,455 9,402 1,574 334 — — 106,791 Fairly good 41,881 34,058 37,486 16,935 3,213 1,602 — — 135,175 Fair 25,796 21,278 24,379 13,260 3,674 2,194 — — 90,581 Marginal 5,049 4,383 5,621 4,856 1,681 1,481 — — 23,071 Total $ 135,183 $ 95,488 $ 104,912 $ 46,812 $ 10,568 $ 5,688 $ — $ — $ 398,651 Consumer finance - marine and recreational vehicles: Credit rating 1 Very good $ 8,124 $ 6,283 $ 12,670 $ 8,003 $ 7,927 $ 3,754 $ — $ — $ 46,761 Good 4,515 6,426 6,832 1,326 1,178 625 — — 20,902 Fairly good — 200 183 35 27 34 — — 479 Total $ 12,639 $ 12,909 $ 19,685 $ 9,364 $ 9,132 $ 4,413 $ — $ — $ 68,142 Total: Credit rating 1 Very good $ 30,285 $ 16,322 $ 20,641 $ 10,362 $ 8,353 $ 3,831 $ — $ — $ 89,794 Good 44,811 32,156 36,287 10,728 2,752 959 — — 127,693 Fairly good 41,881 34,258 37,669 16,970 3,240 1,636 — — 135,654 Fair 25,796 21,278 24,379 13,260 3,674 2,194 — — 90,581 Marginal 5,049 4,383 5,621 4,856 1,681 1,481 — — 23,071 Total $ 147,822 $ 108,397 $ 124,597 $ 56,176 $ 19,700 $ 10,101 $ — $ — $ 466,793 1 Credit ratings with a FICO score greater than 739 are considered Very Good, FICO scores ranging from 670-739 are considered Good, FICO scores ranging from 625-669 are considered Fairly Good, FICO scores ranging from 580-624 are considered Fair and FICO scores less than 580 are considered Marginal. 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 1 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 1 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 1 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 1 Credit ratings with a FICO score greater than 739 are considered Very Good, FICO scores ranging from 670-739 are considered Good, FICO scores ranging from 625-669 are considered Fairly Good, FICO scores ranging from 580-624 are considered Fair and FICO scores less than 580 are considered Marginal. The following table details the current period gross charge-offs of loans by year of origination for the year ended December 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 Commercial business $ 63 $ — $ — $ — $ — $ — $ — $ — $ 63 Residential mortgage 13 — — — — — — — 13 Other consumer 1 278 19 5 — — 62 — — 364 Consumer finance - automobiles 843 3,323 7,080 3,705 670 691 — — 16,312 Consumer finance - marine and recreational vehicles — 56 240 58 43 14 — — 411 Total $ 1,197 $ 3,398 $ 7,325 $ 3,763 $ 713 $ 767 $ — $ — $ 17,163 1 Gross charge-offs of other consumer loans for the year ended December 31, 2024 included $256,000 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 year ended December 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 Residential mortgage — — 4 — — — — — 4 Equity lines — — — — — 8 — — 8 Other consumer 1 308 28 — 3 2 3 — — 344 Consumer finance - automobiles 1,246 6,169 3,783 833 735 716 — — 13,482 Consumer finance - marine and recreational vehicles — 127 51 40 6 37 — — 261 Total $ 1,554 $ 6,340 $ 3,838 $ 876 $ 743 $ 764 $ — $ — $ 14,115 1 Gross charge-offs of other consumer loans for the year ended December 31, 2023 included $308,000 of demand deposit overdrafts that originated in 2023. Gross charge-offs increased for the year ended December 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, the number of repossessions, and the average amount charged-off when a loan was uncollectable. Loans charged-off in 2024 and 2023 were primarily purchased in 2021 and 2022, when the wholesale values of automobiles were higher. Wholesale values of automobiles were generally lower in 2024 than 2023, resulting in larger amounts charged-off per loan. As of December 31, 2024, 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. |