v3.25.2
Note 6 - Credit Quality Indicators
6 Months Ended
Jun. 30, 2025
Notes to Financial Statements  
Credit Loss, Financial Instrument [Text Block]

Credit Quality Indicators

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company establishes a risk rating at origination for all commercial loan and commercial real estate relationships. For relationships over $3 million, management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt. Management also affirms the risk ratings for the loans in their respective portfolios on an annual basis. The Company uses the following definitions for risk ratings:

 

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

 

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Substandard loans are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those 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.

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.

 

The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. For residential, consumer indirect and direct loan classes, the Company evaluates credit quality based on the aging status of the loan and by payment activity. Nonperforming loans are loans past due 90 days and still accruing interest and nonaccrual loans.

 

The following table presents total loans by risk categories and year of origination:

 

  

Term Loans Amortized Cost Basis by Origination Year

 

(In Thousands of Dollars)

                         Revolving     

As of June 30, 2025

 

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Loans

  

Total

 

Commercial real estate - Owner occupied:

                                

Risk Rating

                                

Pass

 $31,538  $50,068  $55,261  $43,181  $57,614  $154,668  $2,236  $394,566 

Special mention

  0   670   1,822   0   1,094   79   0   3,665 

Substandard

  0   0   1,349   588   1   1,664   0   3,602 

Total commercial real estate - Owner occupied loans

 $31,538  $50,738  $58,432  $43,769  $58,709  $156,411  $2,236  $401,833 
                                 

Commercial real estate - Owner Occupied: Current period gross write-offs

 $0  $0  $0  $0  $22  $0  $0  $22 
                                 

Commercial real estate - Non-owner occupied:

                                

Risk Rating

                                

Pass

 $34,515  $63,118  $50,257  $121,201  $77,106  $288,451  $9,619  $644,267 

Special mention

  0   0   0   4,021   309   4,462   200   8,992 

Substandard

  0   6,932   127   7,339   10,461   22,988   0   47,847 

Doubtful

  0   0   0   0   1,649   0   0   1,649 

Total commercial real estate - Non-owner occupied loans

 $34,515  $70,050  $50,384  $132,561  $89,525  $315,901  $9,819  $702,755 
                                 

Commercial real estate - Non-owner occupied: Current period gross write-offs

 $0  $0  $0  $0  $0  $0  $0  $0 
                                 

Commercial real estate - Farmland:

                                

Risk Rating

                                

Pass

 $10,645  $26,256  $24,145  $37,260  $17,535  $96,783  $3,360  $215,984 

Special mention

  0   81   0   0   0   0   0   81 

Substandard

  0   0   0   0   360   312   0   672 

Total commercial real estate - Farmland loans

 $10,645  $26,337  $24,145  $37,260  $17,895  $97,095  $3,360  $216,737 
                                 

Commercial real estate - Farmland: Current period gross write-offs

 $0  $0  $0  $0  $0  $44  $0  $44 
                                 

Commercial real estate - Other:

                                

Risk Rating

                                

Pass

 $15,329  $44,333  $90,026  $64,039  $27,500  $26,284  $2,122  $269,633 

Special mention

  0   0   0   7,315   0   1,407   0   8,722 

Substandard

  0   0   970   0   111   23   0   1,104 

Total commercial real estate - Other loans

 $15,329  $44,333  $90,996  $71,354  $27,611  $27,714  $2,122  $279,459 
                                 

Commercial real estate - Other: Current period gross write-offs

 $0  $0  $0  $0  $0  $0  $0  $0 

 

  

Term Loans Amortized Cost Basis by Origination Year (Continued)

 

(In Thousands of Dollars)

                         Revolving     

As of June 30, 2025

 

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Loans

  

Total

 

Commercial - Commercial and industrial:

                                

Risk Rating

                                

Pass

 $46,742  $75,552  $62,669  $46,730  $16,356  $24,163  $79,742  $351,954 

Special mention

  0   0   0   2,418   305   169   1,919   4,811 

Substandard

  0   248   54   2,837   863   1,759   2,034   7,795 

Total commercial - Commercial and industrial loans

 $46,742  $75,800  $62,723  $51,985  $17,524  $26,091  $83,695  $364,560 
                                 

Commercial - Commercial and industrial: Current period gross write-offs

 $0  $79  $144  $189  $56  $47  $28  $543 
                                 

Commercial - Agricultural:

                                

Risk Rating

                                

Pass

 $6,277  $8,177  $9,355  $10,119  $3,656  $1,682  $15,056  $54,322 

Special mention

  0   0   0   0   0   0   0   0 

Substandard

  0   66   33   44   29   92   0   264 

Total commercial - Agricultural loans

 $6,277  $8,243  $9,388  $10,163  $3,685  $1,774  $15,056  $54,586 
                                 

Commercial - Agricultural: Current period gross write-offs

 $0  $81  $16  $1  $0  $13  $0  $111 
                                 

Residential real estate - 1-4 family residential:

                                

Payment Performance

                                

Performing

 $37,221  $90,715  $66,211  $150,974  $146,564  $352,168  $3,541  $847,394 

Nonperforming

  0   0   412   168   379   1,724   0   2,683 

Total residential real estate - 1-4 family residential loans

 $37,221  $90,715  $66,623  $151,142  $146,943  $353,892  $3,541  $850,077 
                                 

Residential real estate - 1-4 family residential: Current period gross write-offs

 $0  $0  $0  $0  $18  $31  $0  $49 
                                 

Residential real estate - Home equity lines of credit:

                                

Payment Performance

                                

Performing

 $0  $26  $116  $433  $127  $4,652  $165,679  $171,033 

Nonperforming

  0   0   0   99   0   372   0   471 

Total residential real estate - Home equity lines of credit loans

 $0  $26  $116  $532  $127  $5,024  $165,679  $171,504 
                                 

Residential real estate - Home equity lines of credit: Current period gross write-offs

 $0  $0  $0  $28  $0  $0  $0  $28 

 

  

Term Loans Amortized Cost Basis by Origination Year (Continued)

 

(In Thousands of Dollars)

                         Revolving     

As of June 30, 2025

 

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Loans

  

Total

 

Consumer - Indirect:

                                

Payment Performance

                                

Performing

 $36,226  $67,297  $46,906  $39,221  $19,028  $26,787  $0  $235,465 

Nonperforming

  0   78   115   75   151   153   0   572 

Total consumer - Indirect loans

 $36,226  $67,375  $47,021  $39,296  $19,179  $26,940  $0  $236,037 
                                 

Consumer - Indirect: Current period gross write-offs

 $0  $139  $8  $33  $40  $299  $0  $519 
                                 

Consumer - Direct:

                                

Payment Performance

                                

Performing

 $2,309  $2,050  $1,767  $1,515  $821  $9,005  $333  $17,800 

Nonperforming

  0   0   7   2   0   9   0   18 

Total consumer - Direct loans

 $2,309  $2,050  $1,774  $1,517  $821  $9,014  $333  $17,818 
                                 

Consumer - Direct: Current period gross write-offs

 $0  $6  $10  $7  $0  $12  $0  $35 
                                 

Consumer - Other:

                                

Payment Performance

                                

Performing

 $0  $1  $0  $101  $64  $364  $7,463  $7,993 

Nonperforming

  0   0   0   0   0   0   0   0 

Total consumer - Other loans

 $0  $1  $0  $101  $64  $364  $7,463  $7,993 
                                 

Consumer - Other: Current period gross write-offs

 $0  $0  $5  $0  $1  $89  $0  $95 

 

  

Term Loans Amortized Cost Basis by Origination Year

 

(In Thousands of Dollars)

                         Revolving     

As of December 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Loans

  

Total

 

Commercial real estate - Owner occupied:

                                

Risk Rating

                                

Pass

 $45,588  $56,389  $46,323  $60,179  $45,428  $127,665  $1,984  $383,556 

Special mention

  0   3,228   0   1,118   0   519   0   4,865 

Substandard

  0   0   659   0   0   1,962   66   2,687 

Total commercial real estate - Owner occupied loans

 $45,588  $59,617  $46,982  $61,297  $45,428  $130,146  $2,050  $391,108 
                                 

Commercial real estate - Owner Occupied: Current period gross write-offs

 $0  $0  $72  $0  $21  $0  $0  $93 
                                 

Commercial real estate - Non-owner occupied:

                                

Risk Rating

                                

Pass

 $61,974  $44,323  $125,547  $78,933  $71,322  $251,465  $8,978  $642,542 

Special mention

  0   0   6,284   313   1,356   10,024   150   18,127 

Substandard

  7,065   407   0   11,249   7,129   7,931   0   33,781 

Doubtful

  0   0   0   834   0   0   0   834 

Total commercial real estate - Non-owner occupied loans

 $69,039  $44,730  $131,831  $91,329  $79,807  $269,420  $9,128  $695,284 
                                 

Commercial real estate - Non-owner occupied: Current period gross write-offs

 $0  $0  $0  $4,380  $146  $0  $0  $4,526 
                                 

Commercial real estate - Farmland:

                                

Risk Rating

                                

Pass

 $19,832  $20,803  $39,126  $18,734  $31,620  $71,162  $3,071  $204,348 

Substandard

  0   0   0   317   0   1,935   0   2,252 

Total commercial real estate - Farmland loans

 $19,832  $20,803  $39,126  $19,051  $31,620  $73,097  $3,071  $206,600 
                                 

Commercial real estate - Farmland: Current period gross write-offs

 $0  $0  $0  $0  $0  $0  $0  $0 
                                 

Commercial real estate - Other:

                                

Risk Rating

                                

Pass

 $40,993  $108,346  $65,724  $39,091  $8,493  $21,744  $728  $285,119 

Special mention

  0   990   7,480   112   0   1,448   0   10,030 

Substandard

  0   0   0   0   0   32   0   32 

Total commercial real estate - Other loans

 $40,993  $109,336  $73,204  $39,203  $8,493  $23,224  $728  $295,181 
                                 

Commercial real estate - Other: Current period gross write-offs

 $0  $0  $0  $0  $0  $0  $0  $0 

 

  

Term Loans Amortized Cost Basis by Origination Year (Continued)

 

(In Thousands of Dollars)

                         Revolving     

As of December 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Loans

  

Total

 

Commercial - Commercial and industrial:

                                

Risk Rating

                                

Pass

 $84,491  $72,388  $55,279  $26,780  $10,744  $20,223  $70,675  $340,580 

Special mention

  0   0   0   167   165   46   84   462 

Substandard

  31   118   5,653   282   244   1,682   2,481   10,491 

Total commercial - Commercial and industrial loans

 $84,522  $72,506  $60,932  $27,229  $11,153  $21,951  $73,240  $351,533 
                                 

Commercial - Commercial and industrial: Current period gross write-offs

 $48  $273  $389  $125  $228  $257  $313  $1,633 
                                 

Commercial - Agricultural:

                                

Risk Rating

                                

Pass

 $9,085  $11,703  $13,160  $5,481  $1,768  $850  $13,958  $56,005 

Special mention

  0   0   0   0   0   0   61   61 

Substandard

  0   0   35   29   162   137   0   363 

Total commercial - Agricultural loans

 $9,085  $11,703  $13,195  $5,510  $1,930  $987  $14,019  $56,429 
                                 

Commercial - Agricultural: Current period gross write-offs

 $0  $1  $49  $13  $29  $17  $0  $109 
                                 

Residential real estate - 1-4 family residential:

                                

Payment Performance

                                

Performing

 $79,820  $69,319  $157,403  $153,569  $119,770  $257,827  $3,261  $840,969 

Nonperforming

  0   0   473   278   1,626   2,193   0   4,570 

Total residential real estate - 1-4 family residential loans

 $79,820  $69,319  $157,876  $153,847  $121,396  $260,020  $3,261  $845,539 
                                 

Residential real estate - 1-4 family residential: Current period gross write-offs

 $0  $0  $0  $37  $0  $118  $0  $155 
                                 

Residential real estate - Home equity lines of credit:

                                

Payment Performance

                                

Performing

 $0  $119  $153  $127  $68  $4,118  $153,051  $157,636 

Nonperforming

  0   0   29   0   0   376   98   503 

Total residential real estate - Home equity lines of credit loans

 $0  $119  $182  $127  $68  $4,494  $153,149  $158,139 
                                 

Residential real estate - Home equity lines of credit: Current period gross write-offs

 $0  $0  $0  $0  $0  $0  $0  $0 

 

  

Term Loans Amortized Cost Basis by Origination Year (Continued)

 

(In Thousands of Dollars)

                         Revolving     

As of December 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Loans

  

Total

 

Consumer - Indirect:

                                

Payment Performance

                                

Performing

 $78,306  $55,525  $49,548  $23,331  $14,183  $19,962  $0  $240,855 

Nonperforming

  0   57   233   97   62   51   0   500 

Total consumer - Indirect loans

 $78,306  $55,582  $49,781  $23,428  $14,245  $20,013  $0  $241,355 
                                 

Consumer - Indirect: Current period gross write-offs

 $10  $100  $206  $192  $174  $430  $0  $1,112 
                                 

Consumer - Direct:

                                

Payment Performance

                                

Performing

 $2,735  $2,319  $2,406  $1,075  $792  $9,432  $326  $19,085 

Nonperforming

  0   0   6   15   66   13   0   100 

Total consumer - Direct loans

 $2,735  $2,319  $2,412  $1,090  $858  $9,445  $326  $19,185 
                                 

Consumer - Direct: Current period gross write-offs

 $0  $7  $38  $6  $5  $120  $0  $176 
                                 

Consumer - Other:

                                

Payment Performance

                                

Performing

 $0  $0  $0  $60  $0  $409  $7,524  $7,993 

Nonperforming

  0   0   0   0   0   0   0   0 

Total consumer - Other loans

 $0  $0  $0  $60  $0  $409  $7,524  $7,993 
                                 

Consumer - Other: Current period gross write-offs

 $0  $0  $1  $0  $0  $182  $0  $183 

 

The previous table for the period ending  December 31, 2024 does not include a $1.63 million non-owner occupied commercial real estate loan that was held for sale and risk rated substandard. For the period ending  June 30, 2025, there were no loans that were held for sale and risk rated substandard. In the 1-4 family residential real estate portfolio at June 30, 2025, other real estate owned and foreclosure properties were $52,000 and $415,000, respectively.  At December 31, 2024, other real estate owned and foreclosure properties were $52,000 and $631,000, respectively.

 

The Company follows ASU 2016-13 to calculate the allowance for credit losses which requires projecting credit losses over the lifetime of the credits. The ACL is adjusted through the provision for credit losses and reduced by net charge offs of loans. Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of any underlying collateral.

 

The credit loss estimation process involves procedures that consider the unique characteristics of the Company’s loan portfolio segments. These segments are disaggregated into the loan pools for monitoring. A model of risk characteristics, such as loss history and delinquency experience, trends in past due and non-performing loans, as well as existing economic conditions and supportable forecasts are used to determine credit loss assumptions.

 

The Company uses two methodologies to analyze loan pools. The cohort method and the probability of default/loss given default (“PD/LGD”). Cohort relies on the creation of cohorts to capture loans that qualify for a particular segment, as of a point in time. Those loans are then tracked over their remaining lives to determine their loss experience. The Company aggregates financial assets on the basis of similar risk characteristics when evaluating loans on a collective basis. Those characteristics include, but are not limited to, internal or external credit score, risk ratings, financial asset, loan type, collateral type, size, effective interest rate, term, or geographical location. The Company uses cohort primarily for consumer loan portfolios.

 

The probability of default portion of PD/LGD is defined by the Company as 90 days past due, placed on non-accrual, loan restructuring for borrowers experiencing financial difficulty or is partially, or wholly, charged-off. Typically, a one-year time period is used to assess probability of default (“PD”). PD can be measured and applied using various risk criteria. Risk rating is one common way to apply PDs. Loss given default LGD is to determine the percentage of loss by facility or collateral type. LGD estimates can sometimes be driven, or influenced, by product type, industry or geography. The Company uses PD/LGD primarily for commercial loan portfolios.

 

The following table presents the loan pools and the associated methodology used during the calculation of the allowance for credit losses in 2025.

 

Portfolio Segments

 

Loan Pool

 

Methodology

 

Loss Drivers

Residential real estate

 

1-4 Family Residential Real Estate - 1st Liens

 

Cohort

 

Credit Loss History

  

1-4 Family Residential Real Estate - 2nd Liens

 

Cohort

 

Credit Loss History

Home Equity Lines of Credit

 

Home Equity Lines of Credit

 

Cohort

 

Credit Loss History

Consumer Finance

 

Cash Reserves

 

Cohort

 

Credit Loss History

  

Direct

 

Cohort

 

Credit Loss History

  

Indirect

 

Cohort

 

Credit Loss History

Commercial

 

Commercial and Industrial

 

PD/LGD

 

Credit Loss History

  

Agricultural

 

PD/LGD

 

Credit Loss History

  

Municipal

 

PD/LGD

 

Credit Loss History

Commercial real estate

 

Owner Occupied

 

PD/LGD

 

Credit Loss History

  

Non-Owner Occupied

 

PD/LGD

 

Credit Loss History

  

Multifamily

 

PD/LGD

 

Credit Loss History

  

Farmland

 

PD/LGD

 

Credit Loss History

  

Construction

 

PD/LGD

 

Credit Loss History

 

According to the accounting standard, an entity may make an accounting policy election not to measure an allowance for credit losses for accrued interest receivable if the entity writes off the applicable accrued interest receivable balance in a timely manner. The Company has made the accounting policy election not to measure an allowance for credit losses for accrued interest receivables for all loan segments. Current policy dictates that a loan will be placed on nonaccrual status, with the current accrued interest receivable balance being written off, upon the loan being 90 days delinquent or when the loan is deemed to be collateral dependent and the collateral analysis shows insufficient collateral coverage based on a current assessment of the value of the collateral.

 

In addition, ASC Topic 326 requires the Company to establish a liability for anticipated credit losses for unfunded commitments. To accomplish this, the Company must first establish a loss expectation for extended (funded) commitments. This loss expectation, expressed as a ratio to the amortized cost basis, is then applied to the portion of unfunded commitments not considered unilaterally cancelable, and considered by the company’s management as likely to fund over the life of the instrument. At June 30, 2025, the Company had $686 million in unfunded commitments and set aside $1.30 million in anticipated credit losses. At December 31, 2024, the Company had $692 million in unfunded commitments and set aside $1.56 million in anticipated credit losses. The $6 million decrease in unfunded commitments and $260,000 decrease in the reserve for anticipated credit losses is due to existing construction loan projects that are moving forward and advances are being made to the loan. This reserve is recorded in other liabilities as opposed to the ACL.

 

The determination of the ACL is complex and the Company makes decisions on the effects of factors that are inherently uncertain. Evaluations of the loan portfolio and individual credits require certain estimates, assumptions and judgments as to the facts and circumstances related to particular situations or credits. The ACL was $38.6 million at June 30, 2025 and $35.9 million at December 31, 2024. The increase of $2.7 million was due to the individual evaluation of three commercial real estate non-owner occupied relationships which increased the Company's specific reserve, increased loss ratio trends of commercial real estate non-owner occupied loans, and increased loan balances. These factors were partially offset by the adjustments to the maximum loss ratio that anchors the qualitative factors and adjustments to the Portfolio Composition and Growth and Commercial Concentration qualitative factors of certain loan pools.

 

Purchased Loans

 

Under ASU Topic 326, when loans are purchased with evidence of more than significant deterioration of credit, they are accounted for as purchase credit deteriorated (“PCD”). PCD loans acquired in a transaction are marked to fair value and a mark on yield is recorded. In addition, an adjustment is made to the ACL for the expected loss on the acquisition date. These loans are assessed on a regular basis and subsequent adjustments to the ACL are recorded on the income statement. During 2025, the Company has not acquired any additional PCD loans. The outstanding balance at June 30, 2025 and related allowance on PCD loans is as follows:

 

  

June 30, 2025

  

December 31, 2024

 

(In Thousands of Dollars)

  Loan Balance   ACL Balance   Loan Balance   ACL Balance 

Commercial real estate

                

Owner Occupied

 $298  $10  $333  $11 

Non-owner Occupied

  25,418   1,466   26,890   420 

Farmland

  0   0   3   0 

Commercial

                

Commercial and industrial

  1,025   62   1,561   115 

Agricultural

  88   6   117   8 

Residential real estate

                

1-4 family residential

  1,194   6   1,264   7 

Home equity lines of credit

  4   0   3   0 

Total

 $28,027  $1,550  $30,171  $561