Loans and Allowance for Credit Losses |
NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES Loans by type as a percentage of the portfolio were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
|
|
|
|
(Dollars in thousands) |
Balance |
|
% |
|
|
Balance |
|
% |
|
|
Percent Increase (Decrease) |
Agricultural |
$ |
47,273 |
|
|
1.6 |
% |
|
$ |
48,221 |
|
|
3.1 |
% |
|
|
(2.0 |
) |
% |
Commercial and Industrial |
|
351,367 |
|
|
12.0 |
% |
|
|
228,256 |
|
|
14.8 |
% |
|
|
53.9 |
|
% |
Commercial Real Estate |
|
1,743,541 |
|
|
59.7 |
% |
|
|
901,130 |
|
|
58.3 |
% |
|
|
93.5 |
|
% |
Consumer |
|
29,741 |
|
|
1.0 |
% |
|
|
29,412 |
|
|
1.9 |
% |
|
|
1.1 |
|
% |
Construction Real Estate |
|
21,508 |
|
|
0.7 |
% |
|
|
17,042 |
|
|
1.1 |
% |
|
|
26.2 |
|
% |
Residential Real Estate |
|
724,329 |
|
|
24.8 |
% |
|
|
281,701 |
|
|
18.2 |
% |
|
|
157.1 |
|
% |
Loans to Other Financial Institutions |
|
3,033 |
|
|
0.1 |
% |
|
|
39,878 |
|
|
2.6 |
% |
|
|
(92.4 |
) |
% |
Gross Loans |
$ |
2,920,792 |
|
|
|
|
$ |
1,545,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
34,798 |
|
|
1.19 |
% |
|
|
16,552 |
|
|
1.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans |
$ |
2,885,994 |
|
|
|
|
$ |
1,529,088 |
|
|
|
|
|
|
|
Activity in the allowance for credit losses and balances in the loan portfolio were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to Other |
|
|
|
|
(Dollars in thousands) |
|
|
|
|
And |
|
|
|
|
|
Commercial |
|
|
Construction |
|
|
Residential |
|
|
Financial |
|
|
|
|
|
|
Agricultural |
|
|
Industrial |
|
|
Consumer |
|
|
Real Estate |
|
|
Real Estate |
|
|
Real Estate |
|
|
Institutions |
|
|
Total |
|
Allowance for Credit Losses Three Months Ended June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
220 |
|
|
$ |
5,503 |
|
|
$ |
703 |
|
|
$ |
20,727 |
|
|
$ |
90 |
|
|
$ |
7,320 |
|
|
$ |
4 |
|
|
$ |
34,567 |
|
Charge-offs |
|
|
- |
|
|
|
(10 |
) |
|
|
(259 |
) |
|
|
(208 |
) |
|
|
- |
|
|
|
(30 |
) |
|
|
- |
|
|
|
(507 |
) |
Recoveries |
|
|
- |
|
|
|
4 |
|
|
|
82 |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
89 |
|
Provision |
|
|
(1 |
) |
|
|
(257 |
) |
|
|
247 |
|
|
|
(2,208 |
) |
|
|
- |
|
|
|
2,868 |
|
|
|
1 |
|
|
|
650 |
|
Ending balance |
|
$ |
219 |
|
|
$ |
5,240 |
|
|
$ |
773 |
|
|
$ |
18,311 |
|
|
$ |
90 |
|
|
$ |
10,161 |
|
|
$ |
5 |
|
|
$ |
34,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Credit Losses Six Months Ended June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
90 |
|
|
$ |
2,260 |
|
|
$ |
733 |
|
|
$ |
9,460 |
|
|
$ |
59 |
|
|
$ |
3,890 |
|
|
$ |
60 |
|
|
$ |
16,552 |
|
Acquisition related allowance for credit loss (PCD) |
|
|
2 |
|
|
|
2,963 |
|
|
|
- |
|
|
|
1,791 |
|
|
|
- |
|
|
|
168 |
|
|
|
- |
|
|
|
4,924 |
|
Charge-offs |
|
|
- |
|
|
|
(10 |
) |
|
|
(392 |
) |
|
|
(208 |
) |
|
|
- |
|
|
|
(52 |
) |
|
|
- |
|
|
|
(662 |
) |
Recoveries |
|
|
- |
|
|
|
6 |
|
|
|
142 |
|
|
|
- |
|
|
|
- |
|
|
|
23 |
|
|
|
- |
|
|
|
171 |
|
Provision |
|
|
127 |
|
|
|
21 |
|
|
|
289 |
|
|
|
7,268 |
|
|
|
31 |
|
|
|
6,132 |
|
|
|
(55 |
) |
|
|
13,813 |
|
Ending balance |
|
$ |
219 |
|
|
$ |
5,240 |
|
|
$ |
773 |
|
|
$ |
18,311 |
|
|
$ |
90 |
|
|
$ |
10,161 |
|
|
$ |
5 |
|
|
$ |
34,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for credit loss |
|
$ |
- |
|
|
$ |
2,920 |
|
|
$ |
- |
|
|
$ |
637 |
|
|
$ |
2 |
|
|
$ |
57 |
|
|
$ |
- |
|
|
$ |
3,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for credit loss |
|
$ |
219 |
|
|
$ |
2,320 |
|
|
$ |
773 |
|
|
$ |
17,673 |
|
|
$ |
88 |
|
|
$ |
10,104 |
|
|
$ |
5 |
|
|
$ |
31,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for credit loss |
|
$ |
6 |
|
|
$ |
8,287 |
|
|
$ |
— |
|
|
$ |
3,776 |
|
|
$ |
229 |
|
|
$ |
3,006 |
|
|
$ |
- |
|
|
$ |
15,304 |
|
Collectively evaluated for credit loss |
|
|
47,267 |
|
|
|
343,080 |
|
|
|
29,741 |
|
|
|
1,739,765 |
|
|
|
21,279 |
|
|
|
721,323 |
|
|
|
3,033 |
|
|
|
2,905,488 |
|
Ending loan balance |
|
$ |
47,273 |
|
|
$ |
351,367 |
|
|
$ |
29,741 |
|
|
$ |
1,743,541 |
|
|
$ |
21,508 |
|
|
$ |
724,329 |
|
|
$ |
3,033 |
|
|
$ |
2,920,792 |
|
The outstanding balance and related allowance on PCD loans as of March 1, 2025 (the acquisition date) and June 30, 2025 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2025 |
|
|
As of March 1, 2025 |
|
|
|
Loan Balance |
|
|
ACL Balance |
|
|
Loan Balance |
|
|
ACL Balance |
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural |
|
$ |
461 |
|
|
$ |
2 |
|
|
$ |
611 |
|
|
$ |
2 |
|
Commercial and Industrial |
|
|
11,887 |
|
|
|
2,953 |
|
|
|
13,572 |
|
|
|
2,960 |
|
Commercial Real Estate |
|
|
67,651 |
|
|
|
1,408 |
|
|
|
79,444 |
|
|
|
1,791 |
|
Consumer |
|
|
17 |
|
|
|
- |
|
|
|
32 |
|
|
|
0 |
|
Residential Real Estate |
|
|
18,665 |
|
|
|
167 |
|
|
|
19,252 |
|
|
|
171 |
|
Total |
|
$ |
98,681 |
|
|
$ |
4,530 |
|
|
$ |
112,911 |
|
|
$ |
4,924 |
|
There were no PCD loans in the prior year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to Other |
|
|
|
|
(Dollars in thousands) |
|
|
|
and |
|
|
|
|
|
Commercial |
|
|
Construction |
|
|
Residential |
|
|
Financial |
|
|
|
|
|
Agricultural |
|
|
Industrial |
|
|
Consumer |
|
|
Real Estate |
|
|
Real Estate |
|
|
Real Estate |
|
|
Institutions |
|
|
Total |
|
Allowance for Credit Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
$ |
90 |
|
|
$ |
2,260 |
|
|
$ |
733 |
|
|
$ |
9,460 |
|
|
$ |
59 |
|
|
$ |
3,890 |
|
|
$ |
60 |
|
|
$ |
16,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending loan balance |
$ |
48,221 |
|
|
$ |
228,256 |
|
|
$ |
29,412 |
|
|
$ |
901,130 |
|
|
$ |
17,042 |
|
|
$ |
281,701 |
|
|
$ |
39,878 |
|
|
$ |
1,545,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
and |
|
|
|
|
|
Commercial |
|
|
Construction |
|
|
Residential |
|
|
Loans to Other |
|
|
|
|
|
|
|
|
Agricultural |
|
|
Industrial |
|
|
Consumer |
|
|
Real Estate |
|
|
Real Estate |
|
|
Real Estate |
|
|
Financial Institution |
|
|
Unallocated |
|
|
Total |
|
Allowance for Credit Losses Three Months Ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
$ |
97 |
|
|
$ |
2,243 |
|
|
$ |
918 |
|
|
$ |
9,167 |
|
|
$ |
49 |
|
|
$ |
3,513 |
|
|
$ |
50 |
|
|
$ |
- |
|
|
$ |
16,037 |
|
Charge-offs |
|
- |
|
|
|
- |
|
|
|
(328 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(328 |
) |
Recoveries |
|
- |
|
|
|
2 |
|
|
|
166 |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
171 |
|
Provision |
|
15 |
|
|
|
(84 |
) |
|
|
39 |
|
|
|
194 |
|
|
|
- |
|
|
|
108 |
|
|
|
- |
|
|
|
- |
|
|
|
272 |
|
Ending balance |
$ |
112 |
|
|
$ |
2,161 |
|
|
$ |
795 |
|
|
$ |
9,361 |
|
|
$ |
49 |
|
|
$ |
3,624 |
|
|
$ |
50 |
|
|
$ |
- |
|
|
$ |
16,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Credit Losses Six Months Ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
$ |
94 |
|
|
$ |
2,216 |
|
|
$ |
823 |
|
|
$ |
8,820 |
|
|
$ |
58 |
|
|
$ |
3,644 |
|
|
$ |
30.00 |
|
|
$ |
- |
|
|
$ |
15,685 |
|
Charge-offs |
|
- |
|
|
|
(1 |
) |
|
|
(451 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(452 |
) |
Recoveries |
|
- |
|
|
|
11 |
|
|
|
226 |
|
|
|
- |
|
|
|
- |
|
|
|
7 |
|
|
|
- |
|
|
|
- |
|
|
|
244 |
|
Provision |
|
18 |
|
|
|
(65 |
) |
|
|
197 |
|
|
|
541 |
|
|
|
(9 |
) |
|
|
(27 |
) |
|
|
20 |
|
|
|
- |
|
|
|
675 |
|
Ending balance |
$ |
112 |
|
|
$ |
2,161 |
|
|
$ |
795 |
|
|
$ |
9,361 |
|
|
$ |
49 |
|
|
$ |
3,624 |
|
|
$ |
50 |
|
|
$ |
- |
|
|
$ |
16,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for credit loss |
$ |
1 |
|
|
$ |
7 |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
78 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for credit loss |
$ |
111 |
|
|
$ |
2,154 |
|
|
$ |
795 |
|
|
$ |
9,360 |
|
|
$ |
49 |
|
|
$ |
3,546 |
|
|
$ |
50 |
|
|
$ |
- |
|
|
$ |
16,065 |
|
The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans and (2) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 9. A description of the characteristics of the ratings follows: Risk Rating 1 through 5 or pass: These loans are considered pass credits. They exhibit acceptable credit risk and demonstrate the ability to repay the loan from normal business operations. Risk rating 6 or special mention: Loans and other credit extensions bearing this grade are considered to be inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral. These obligations, even if apparently protected by collateral value, have well-defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended. Furthermore, there is the possibility that ChoiceOne Bank will sustain some future loss if such weaknesses are not corrected. Clear loss potential, however, does not have to exist in any individual assets classified as substandard. Loans falling into this category should have clear action plans and timelines with benchmarks to determine which direction the relationship will move. Risk rating 7 or substandard: Loans and other credit extensions graded “7” have all the weaknesses inherent in those graded “6”, with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and values. Loans in this classification should be evaluated for non-accrual status. All nonaccrual commercial and Retail loans must be at a minimum graded a risk code “7”. Risk rating 8 or doubtful: Loans and other credit extensions bearing this grade have been determined to have the extreme probability of some loss, but because of certain important and reasonably specific factors, the amount of loss cannot be determined. Such pending factors could include merger or liquidation, additional capital injection, refinancing plans, or perfection of liens on additional collateral. Risk rating 9 or loss: Loans in this classification are considered uncollectible and cannot be justified as a viable asset of ChoiceOne Bank. This classification does not mean the loan has absolutely no recovery value, but that it is neither practical nor desirable to defer writing off this loan even though partial recovery may be obtained in the future. The following table reflects the amortized cost basis of loans as of June 30, 2025 based on year of origination (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
3,026 |
|
|
$ |
4,264 |
|
|
$ |
2,018 |
|
|
$ |
3,769 |
|
|
$ |
5,068 |
|
|
$ |
19,238 |
|
|
$ |
37,383 |
|
|
$ |
9,550 |
|
|
$ |
46,933 |
|
Special mention |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
161 |
|
|
|
161 |
|
|
|
- |
|
|
|
161 |
|
Substandard |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
179 |
|
|
|
179 |
|
|
|
- |
|
|
|
179 |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
3,026 |
|
|
$ |
4,264 |
|
|
$ |
2,018 |
|
|
$ |
3,769 |
|
|
$ |
5,068 |
|
|
$ |
19,578 |
|
|
$ |
37,723 |
|
|
$ |
9,550 |
|
|
$ |
47,273 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
25,225 |
|
|
$ |
47,641 |
|
|
$ |
22,494 |
|
|
$ |
40,894 |
|
|
$ |
14,719 |
|
|
$ |
27,556 |
|
|
$ |
178,529 |
|
|
$ |
163,693 |
|
|
$ |
342,222 |
|
Special mention |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
175 |
|
|
|
172 |
|
|
|
115 |
|
|
|
462 |
|
|
|
- |
|
|
|
462 |
|
Substandard |
|
- |
|
|
|
469 |
|
|
|
4,838 |
|
|
|
49 |
|
|
|
1,525 |
|
|
|
1,802 |
|
|
|
8,683 |
|
|
|
- |
|
|
|
8,683 |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
25,225 |
|
|
$ |
48,110 |
|
|
$ |
27,332 |
|
|
$ |
41,118 |
|
|
$ |
16,416 |
|
|
$ |
29,473 |
|
|
$ |
187,674 |
|
|
$ |
163,693 |
|
|
$ |
351,367 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
109,106 |
|
|
$ |
185,770 |
|
|
$ |
166,067 |
|
|
$ |
352,158 |
|
|
$ |
242,282 |
|
|
$ |
442,631 |
|
|
$ |
1,498,014 |
|
|
$ |
211,264 |
|
|
$ |
1,709,278 |
|
Special mention |
|
- |
|
|
|
- |
|
|
|
214 |
|
|
|
15,579 |
|
|
|
1,572 |
|
|
|
9,501 |
|
|
|
26,866 |
|
|
|
- |
|
|
|
26,866 |
|
Substandard |
|
- |
|
|
|
111 |
|
|
|
1,749 |
|
|
|
1,304 |
|
|
|
- |
|
|
|
4,233 |
|
|
|
7,397 |
|
|
|
- |
|
|
|
7,397 |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
109,106 |
|
|
$ |
185,881 |
|
|
$ |
168,030 |
|
|
$ |
369,041 |
|
|
$ |
243,854 |
|
|
$ |
456,365 |
|
|
$ |
1,532,277 |
|
|
$ |
211,264 |
|
|
$ |
1,743,541 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
108 |
|
|
$ |
- |
|
|
$ |
100 |
|
|
$ |
208 |
|
|
$ |
- |
|
|
$ |
208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commercial Loans |
$ |
137,357 |
|
|
$ |
238,255 |
|
|
$ |
197,380 |
|
|
$ |
413,928 |
|
|
$ |
265,338 |
|
|
$ |
505,416 |
|
|
$ |
1,757,674 |
|
|
$ |
384,507 |
|
|
$ |
2,142,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail: |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
4,012 |
|
|
$ |
5,074 |
|
|
$ |
5,978 |
|
|
$ |
7,195 |
|
|
$ |
3,755 |
|
|
$ |
2,658 |
|
|
$ |
28,672 |
|
|
$ |
1,031 |
|
|
$ |
29,703 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
|
|
9 |
|
|
|
38 |
|
|
|
- |
|
|
|
38 |
|
Total |
$ |
4,012 |
|
|
$ |
5,075 |
|
|
$ |
5,978 |
|
|
$ |
7,195 |
|
|
$ |
3,783 |
|
|
$ |
2,667 |
|
|
$ |
28,710 |
|
|
$ |
1,031 |
|
|
$ |
29,741 |
|
Current year-to-date gross write-offs (1) |
$ |
4 |
|
|
$ |
23 |
|
|
$ |
76 |
|
|
$ |
11 |
|
|
$ |
6 |
|
|
$ |
6 |
|
|
$ |
126 |
|
|
$ |
- |
|
|
$ |
126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
252 |
|
|
$ |
1,249 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
511 |
|
|
$ |
- |
|
|
$ |
2,012 |
|
|
$ |
19,267 |
|
|
$ |
21,279 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
229 |
|
|
|
229 |
|
Total |
$ |
252 |
|
|
$ |
1,249 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
511 |
|
|
$ |
- |
|
|
$ |
2,012 |
|
|
$ |
19,496 |
|
|
$ |
21,508 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
29,919 |
|
|
$ |
57,568 |
|
|
$ |
67,074 |
|
|
$ |
167,796 |
|
|
$ |
113,584 |
|
|
$ |
168,236 |
|
|
$ |
604,177 |
|
|
$ |
112,176 |
|
|
$ |
716,353 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
62 |
|
|
|
531 |
|
|
|
2,991 |
|
|
|
1,711 |
|
|
|
2,361 |
|
|
|
7,656 |
|
|
|
320 |
|
|
|
7,976 |
|
Total |
$ |
29,919 |
|
|
$ |
57,630 |
|
|
$ |
67,605 |
|
|
$ |
170,787 |
|
|
$ |
115,295 |
|
|
$ |
170,597 |
|
|
$ |
611,833 |
|
|
$ |
112,496 |
|
|
$ |
724,329 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
17 |
|
|
$ |
4 |
|
|
$ |
30 |
|
|
$ |
1 |
|
|
$ |
52 |
|
|
$ |
- |
|
|
$ |
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to Other Financial Institutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
3,033 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,033 |
|
|
$ |
- |
|
|
$ |
3,033 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
3,033 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,033 |
|
|
$ |
- |
|
|
$ |
3,033 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Loans |
$ |
37,216 |
|
|
$ |
63,954 |
|
|
$ |
73,583 |
|
|
$ |
177,982 |
|
|
$ |
119,589 |
|
|
$ |
173,264 |
|
|
$ |
645,588 |
|
|
$ |
133,023 |
|
|
$ |
778,611 |
|
(1) It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs during the first six months of 2025 were $266,000 or an annualized $532,000 compared to $607,000 during the full year 2024. The following table reflects the amortized cost basis of loans as of December 31, 2024 based on year of origination (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
7,669 |
|
|
$ |
1,729 |
|
|
$ |
2,998 |
|
|
$ |
2,867 |
|
|
$ |
1,545 |
|
|
$ |
18,573 |
|
|
$ |
35,381 |
|
|
$ |
12,666 |
|
|
$ |
48,047 |
|
Special mention |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
174 |
|
|
|
174 |
|
|
|
- |
|
|
|
174 |
|
Substandard |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
7,669 |
|
|
$ |
1,729 |
|
|
$ |
2,998 |
|
|
$ |
2,867 |
|
|
$ |
1,545 |
|
|
$ |
18,747 |
|
|
$ |
35,555 |
|
|
$ |
12,666 |
|
|
$ |
48,221 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
40,184 |
|
|
$ |
17,481 |
|
|
$ |
30,769 |
|
|
$ |
14,659 |
|
|
$ |
6,100 |
|
|
$ |
10,110 |
|
|
$ |
119,303 |
|
|
$ |
108,656 |
|
|
$ |
227,959 |
|
Special mention |
|
- |
|
|
|
|
|
|
84 |
|
|
|
14 |
|
|
|
24 |
|
|
|
174 |
|
|
|
296 |
|
|
|
- |
|
|
|
296 |
|
Substandard |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
40,184 |
|
|
$ |
17,481 |
|
|
$ |
30,853 |
|
|
$ |
14,673 |
|
|
$ |
6,124 |
|
|
$ |
10,285 |
|
|
$ |
119,600 |
|
|
$ |
108,656 |
|
|
$ |
228,256 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
7 |
|
|
$ |
7 |
|
|
$ |
- |
|
|
$ |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
$ |
150,126 |
|
|
$ |
140,105 |
|
|
$ |
120,517 |
|
|
$ |
99,381 |
|
|
$ |
69,773 |
|
|
$ |
151,908 |
|
|
$ |
731,810 |
|
|
$ |
165,046 |
|
|
$ |
896,856 |
|
Special mention |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,274 |
|
|
|
4,274 |
|
|
|
- |
|
|
|
4,274 |
|
Substandard |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Doubtful |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
150,126 |
|
|
$ |
140,105 |
|
|
$ |
120,517 |
|
|
$ |
99,381 |
|
|
$ |
69,773 |
|
|
$ |
156,182 |
|
|
$ |
736,084 |
|
|
$ |
165,046 |
|
|
$ |
901,130 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commercial Loans |
$ |
197,979 |
|
|
$ |
159,315 |
|
|
$ |
154,368 |
|
|
$ |
116,921 |
|
|
$ |
77,442 |
|
|
$ |
185,214 |
|
|
$ |
891,239 |
|
|
$ |
286,368 |
|
|
$ |
1,177,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail: |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
6,489 |
|
|
$ |
6,636 |
|
|
$ |
8,427 |
|
|
$ |
4,240 |
|
|
$ |
1,632 |
|
|
$ |
1,283 |
|
|
$ |
28,707 |
|
|
$ |
697 |
|
|
$ |
29,404 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
7 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8 |
|
|
|
- |
|
|
|
8 |
|
Total |
$ |
6,489 |
|
|
$ |
6,643 |
|
|
$ |
8,428 |
|
|
$ |
4,240 |
|
|
$ |
1,632 |
|
|
$ |
1,283 |
|
|
$ |
28,715 |
|
|
$ |
697 |
|
|
$ |
29,412 |
|
Current year-to-date gross write-offs (1) |
$ |
- |
|
|
$ |
69 |
|
|
$ |
111 |
|
|
$ |
11 |
|
|
$ |
- |
|
|
$ |
2 |
|
|
$ |
193 |
|
|
$ |
- |
|
|
$ |
193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
1,436 |
|
|
$ |
451 |
|
|
$ |
- |
|
|
$ |
522 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,409 |
|
|
$ |
14,404 |
|
|
$ |
16,813 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
229 |
|
|
|
229 |
|
Total |
$ |
1,436 |
|
|
$ |
451 |
|
|
$ |
- |
|
|
$ |
522 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,409 |
|
|
$ |
14,633 |
|
|
$ |
17,042 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
40,095 |
|
|
$ |
43,531 |
|
|
$ |
54,379 |
|
|
$ |
25,350 |
|
|
$ |
13,717 |
|
|
$ |
45,051 |
|
|
$ |
222,123 |
|
|
$ |
56,111 |
|
|
$ |
278,234 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
63 |
|
|
|
292 |
|
|
|
1,864 |
|
|
|
736 |
|
|
|
278 |
|
|
|
183 |
|
|
|
3,416 |
|
|
|
51 |
|
|
|
3,467 |
|
Total |
$ |
40,158 |
|
|
$ |
43,823 |
|
|
$ |
56,243 |
|
|
$ |
26,086 |
|
|
$ |
13,995 |
|
|
$ |
45,234 |
|
|
$ |
225,539 |
|
|
$ |
56,162 |
|
|
$ |
281,701 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
23 |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
6 |
|
|
$ |
30 |
|
|
$ |
- |
|
|
$ |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to Other Financial Institutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing |
$ |
39,878 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
39,878 |
|
|
$ |
- |
|
|
$ |
39,878 |
|
Nonperforming |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonaccrual |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total |
$ |
39,878 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
39,878 |
|
|
$ |
- |
|
|
$ |
39,878 |
|
Current year-to-date gross write-offs |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Loans |
$ |
87,961 |
|
|
$ |
50,917 |
|
|
$ |
64,671 |
|
|
$ |
30,848 |
|
|
$ |
15,627 |
|
|
$ |
46,517 |
|
|
$ |
296,541 |
|
|
$ |
71,492 |
|
|
$ |
368,033 |
|
(1) It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs were $607,000 during the full year 2024. The following tables present the amortized cost basis of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the first six months of 2025 and the full year 2024.
|
|
|
|
|
|
|
|
|
For the period ended: |
June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
Term Extension |
|
|
|
|
|
|
% of Total |
|
|
|
|
|
|
Class of |
|
|
(Dollars in thousands) |
Amortized |
|
|
Financing |
|
|
|
Cost Basis |
|
|
Receivable |
|
|
Residential real estate |
$ |
132 |
|
|
|
0 |
% |
|
Total |
$ |
132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period ended: |
December 31, 2024 |
|
|
|
|
|
|
|
|
Term Extension |
|
|
|
|
|
% of Total |
|
|
|
|
|
Class of |
|
(Dollars in thousands) |
Amortized |
|
|
Financing |
|
|
Cost Basis |
|
|
Receivable |
|
Residential real estate |
|
121 |
|
|
|
0 |
% |
Total |
$ |
121 |
|
|
|
|
The following table presents the financial effect by type of modification made to borrowers experiencing financial difficulty and class of financing receivable during the first six months of 2025 and the full year 2024.
|
|
|
For the period ended: |
June 30, 2025 |
|
|
Term Extension |
|
Residential real estate |
Provided with new payment schedule to catch up on past due balance |
|
|
|
For the period ended: |
December 31, 2024 |
|
Term Extension |
Residential real estate |
Provided with new five year payment plan based on bankruptcy |
The following table presents the period-end amortized cost basis of financing receivables that had a payment default during the period and were modified in the 12 months before default to borrowers experiencing financial difficulty.
|
|
|
|
For the period ended: |
June 30, 2025 |
|
(Dollars in thousands) |
Term extension |
|
|
|
|
Residential real estate |
$ |
132 |
|
Total |
$ |
132 |
|
|
|
|
|
For the period ended: |
December 31, 2024 |
|
(Dollars in thousands) |
Term extension |
|
|
|
|
Residential real estate |
|
121 |
|
Total |
$ |
121 |
|
The following table presents the period-end amortized cost basis of loans that have been modified in the past 12 months to borrowers experiencing financial difficulty by payment status and class of financing receivable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period ended: |
June 30, 2025 |
|
(Dollars in thousands) |
Current |
|
|
30-89 days |
|
|
Greater than 90 days |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
$ |
132 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
132 |
|
Total |
$ |
132 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period ended: |
December 31, 2024 |
|
(Dollars in thousands) |
Current |
|
|
30-89 days |
|
|
Greater than 90 days |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
$ |
- |
|
|
$ |
- |
|
|
$ |
121 |
|
|
$ |
121 |
|
Total |
$ |
- |
|
|
$ |
- |
|
|
$ |
121 |
|
|
$ |
121 |
|
Nonaccrual loans by loan category were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2025 |
|
(Dollars in thousands) |
Nonaccrual loans with no ACL |
|
|
Total nonaccrual loans |
|
|
Interest income recognized year to date on nonaccrual loans |
|
Agricultural |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Commercial and industrial |
|
- |
|
|
|
6,830 |
|
|
|
- |
|
Consumer |
|
- |
|
|
|
38 |
|
|
|
- |
|
Construction real estate |
|
- |
|
|
|
229 |
|
|
|
- |
|
Commercial real estate |
|
- |
|
|
|
1,781 |
|
|
|
11 |
|
Residential real estate |
|
962 |
|
|
|
7,976 |
|
|
|
48 |
|
Total nonaccrual loans |
$ |
962 |
|
|
$ |
16,854 |
|
|
$ |
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2024 |
|
(Dollars in thousands) |
Nonaccrual loans with no ACL |
|
|
Total nonaccrual loans |
|
|
Interest income recognized year to date on nonaccrual loans |
|
Agricultural |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Commercial and industrial |
|
- |
|
|
|
- |
|
|
|
- |
|
Consumer |
|
- |
|
|
|
8 |
|
|
|
1 |
|
Construction real estate |
|
- |
|
|
|
229 |
|
|
|
9 |
|
Commercial real estate |
|
- |
|
|
|
- |
|
|
|
- |
|
Residential real estate |
|
806 |
|
|
|
3,467 |
|
|
|
71 |
|
Total nonaccrual loans |
$ |
806 |
|
|
$ |
3,704 |
|
|
$ |
81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An aging analysis of loans by loan category follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
|
Past Due |
|
|
|
|
|
|
|
|
|
|
|
90 Days |
|
|
Past Due |
|
|
Past Due |
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
Past |
|
(Dollars in thousands) |
30 to 59 |
|
|
60 to 89 |
|
|
Than 90 |
|
|
|
|
|
Loans Not |
|
|
Total |
|
|
Due and |
|
|
Days (1) |
|
|
Days (1) |
|
|
Days (1) |
|
|
Total (1) |
|
|
Past Due |
|
|
Loans |
|
|
Accruing |
|
June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
47,273 |
|
|
$ |
47,273 |
|
|
$ |
- |
|
Commercial and industrial |
|
54 |
|
|
|
- |
|
|
|
4,958 |
|
|
|
5,012 |
|
|
|
346,355 |
|
|
|
351,367 |
|
|
|
- |
|
Consumer |
|
112 |
|
|
|
28 |
|
|
|
- |
|
|
|
140 |
|
|
|
29,601 |
|
|
|
29,741 |
|
|
|
- |
|
Commercial real estate |
|
13,594 |
|
|
|
- |
|
|
|
1,781 |
|
|
|
15,375 |
|
|
|
1,728,166 |
|
|
|
1,743,541 |
|
|
|
- |
|
Construction real estate |
|
- |
|
|
|
774 |
|
|
|
229 |
|
|
|
1,003 |
|
|
|
20,505 |
|
|
|
21,508 |
|
|
|
- |
|
Residential real estate |
|
446 |
|
|
|
3,364 |
|
|
|
3,072 |
|
|
|
6,882 |
|
|
|
717,447 |
|
|
|
724,329 |
|
|
|
- |
|
Loans to Other Financial Institutions |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,033 |
|
|
|
3,033 |
|
|
|
- |
|
|
$ |
14,206 |
|
|
$ |
4,166 |
|
|
$ |
10,040 |
|
|
$ |
28,412 |
|
|
$ |
2,892,380 |
|
|
$ |
2,920,792 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
|
Past Due |
|
|
|
|
|
|
|
|
|
|
|
90 Days |
|
|
Past Due |
|
|
Past Due |
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
Past |
|
(Dollars in thousands) |
30 to 59 |
|
|
60 to 89 |
|
|
Than 90 |
|
|
|
|
|
Loans Not |
|
|
Total |
|
|
Due and |
|
|
Days (1) |
|
|
Days (1) |
|
|
Days (1) |
|
|
Total (1) |
|
|
Past Due |
|
|
Loans |
|
|
Accruing |
|
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
48,221 |
|
|
$ |
48,221 |
|
|
$ |
- |
|
Commercial and industrial |
|
- |
|
|
|
49 |
|
|
|
- |
|
|
|
49 |
|
|
|
228,207 |
|
|
|
228,256 |
|
|
|
- |
|
Consumer |
|
52 |
|
|
|
87 |
|
|
|
7 |
|
|
|
146 |
|
|
|
29,266 |
|
|
|
29,412 |
|
|
|
- |
|
Commercial real estate |
|
23 |
|
|
|
- |
|
|
|
- |
|
|
|
23 |
|
|
|
901,107 |
|
|
|
901,130 |
|
|
|
- |
|
Construction real estate |
|
694 |
|
|
|
- |
|
|
|
229 |
|
|
|
923 |
|
|
|
16,119 |
|
|
|
17,042 |
|
|
|
- |
|
Residential real estate |
|
4,866 |
|
|
|
765 |
|
|
|
1,850 |
|
|
|
7,481 |
|
|
|
274,220 |
|
|
|
281,701 |
|
|
|
- |
|
Loans to Other Financial Institutions |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
39,878 |
|
|
|
39,878 |
|
|
|
- |
|
|
$ |
5,635 |
|
|
$ |
901 |
|
|
$ |
2,086 |
|
|
$ |
8,622 |
|
|
$ |
1,537,018 |
|
|
$ |
1,545,640 |
|
|
$ |
- |
|
(1) Includes nonaccrual loans.
|