XML 25 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loans and Allowance for Loan Losses

Note 5. Loans and Allowance for Loan Losses

Portfolio Segmentation:

Major categories of loans are summarized as follows (in thousands):

September 30, 2020

December 31, 2019

PCI

All Other

PCI

All Other

    

Loans1

    

Loans

    

Total

    

Loans1

    

Loans

    

Total

Commercial real estate

$

16,469

$

1,014,182

$

1,030,651

$

15,255

$

890,051

$

905,306

Consumer real estate

 

10,801

 

429,509

 

440,310

 

6,541

 

410,941

 

417,482

Construction and land development

 

6,409

 

268,763

 

275,172

 

4,458

 

223,168

 

227,626

Commercial and industrial

 

317

 

644,181

 

644,498

 

407

 

336,668

 

337,075

Consumer and other

 

87

 

13,339

 

13,426

 

326

 

9,577

 

9,903

Total loans

 

34,083

 

2,369,974

 

2,404,057

 

26,987

 

1,870,405

 

1,897,392

Less: Allowance for loan losses

 

 

(18,817)

 

(18,817)

 

(156)

 

(10,087)

 

(10,243)

Loans, net

$

34,083

$

2,351,157

$

2,385,240

$

26,831

$

1,860,318

$

1,887,149

1 Purchased Credit Impaired loans (“PCI loans”) are loans with evidence of credit deterioration at purchase.

For purposes of the disclosures required pursuant to the adoption of ASC 310, the loan portfolio was disaggregated into segments. A portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. There are five loan portfolio segments that include commercial real estate, consumer real estate, construction and land development, commercial and industrial, and consumer and other.

As previously mentioned in Note 1 – Presentation of Financial Information, the CARES Act established the PPP, administered directly by the SBA.  The PPP provides loans of up to $10 million to small businesses who were affected by economic conditions as a result of COVID-19 to provide cash-flow assistance to employers who maintain their payroll

(including healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during the COVID-19 emergency.  PPP loans carry an interest rate of one percent, and a maturity of two or five years.  These loans are fully guaranteed by the SBA and are not included in the Company’s loan loss allowance calculations. The loans may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan is made as long as certain conditions are met regarding employee retention and compensation levels.  PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company.  The SBA pays the Company fees for processing PPP loans in the following amounts: (1) five percent for loans of not more than $350,000; (2) three percent for loans of more than $350,000 and less than $2,000,000; and (3) one percent for loans of at least $2,000,000. These processing fees are accounted for as loan origination fees and recognized over the contractual loan term as a yield adjustment on the loans.  PPP loans are included in the Commercial and Industrial loan class. As of September 30, 2020, the Company had approximately 2,950 PPP loans outstanding, with an outstanding principal balance of $300.8 million.

The composition of loans by loan classification for impaired and performing loan status is summarized in the tables below (in thousands):

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Real Estate

Real Estate

Development

Industrial

and Other

Total

September 30, 2020:

    

    

    

    

    

Performing loans

    

$

1,013,631

$

428,514

$

268,763

$

643,581

$

13,339

$

2,367,828

Impaired loans

 

551

 

995

 

 

600

 

 

2,146

 

1,014,182

 

429,509

 

268,763

 

644,181

 

13,339

 

2,369,974

PCI loans

 

16,469

 

10,801

 

6,409

 

317

 

87

 

34,083

Total loans

$

1,030,651

$

440,310

$

275,172

$

644,498

$

13,426

$

2,404,057

December 31, 2019:

    

    

    

    

    

    

Performing loans

    

$

889,795

$

409,394

$

222,621

$

336,508

$

9,577

$

1,867,895

Impaired loans

 

256

 

1,547

 

547

 

160

 

 

2,510

 

890,051

 

410,941

 

223,168

 

336,668

 

9,577

 

1,870,405

PCI loans

 

15,255

 

6,541

 

4,458

 

407

 

326

 

26,987

Total loans

$

905,306

$

417,482

$

227,626

$

337,075

$

9,903

$

1,897,392

The following tables show the allowance for loan losses allocation by loan classification for impaired, PCI, and performing loans (in thousands):

Construction

Commercial

Consumer

Commercial

Consumer

and Land

and

and

Real Estate

Real Estate

Development

Industrial

Other

Total

September 30, 2020:

Performing loans

    

$

7,729

    

$

3,366

    

$

2,060

    

$

5,055

    

$

121

    

$

18,331

Impaired loans

 

 

78

 

 

408

 

 

486

 

7,729

 

3,444

 

2,060

 

5,463

 

121

 

18,817

PCI loans

 

 

 

 

 

 

Total loans

$

7,729

$

3,444

$

2,060

$

5,463

$

121

$

18,817

December 31, 2019:

Performing loans

    

$

4,491

    

$

2,159

    

$

1,127

    

$

1,766

    

$

69

    

$

9,612

Impaired loans

 

 

343

 

 

132

 

 

475

 

4,491

 

2,502

 

1,127

 

1,898

 

69

 

10,087

PCI loans

 

17

 

74

 

 

59

 

6

 

156

Total loans

$

4,508

$

2,576

$

1,127

$

1,957

$

75

$

10,243

The following tables detail the changes in the allowance for loan losses by loan classification (in thousands):

Three Months Ended September 30, 2020

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

and Other

Total

Beginning balance

    

$

6,595

    

$

3,313

    

$

1,795

    

$

4,443

    

$

108

    

$

16,254

Charged-off loans

 

 

(21)

 

 

(60)

 

(89)

 

(170)

Recoveries of charge-offs

 

11

 

17

 

 

55

 

16

 

99

Provision (reallocation) charged to expense

 

1,123

 

135

 

265

 

1,025

 

86

 

2,634

Ending balance

$

7,729

$

3,444

$

2,060

$

5,463

$

121

$

18,817

Three Months Ended September 30, 2019

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

and Other

Total

Beginning balance

    

$

4,102

    

$

2,189

    

$

946

    

$

1,746

    

$

114

    

$

9,097

Charged-off loans

 

(36)

 

(1)

 

 

(20)

 

(50)

 

(107)

Recoveries of charge-offs

 

39

 

17

 

3

 

12

 

7

 

78

Provision (reallocation) charged to expense

 

155

 

65

 

94

 

410

 

 

724

Ending balance

$

4,260

$

2,270

$

1,043

$

2,148

$

71

$

9,792

Nine Months Ended September 30, 2020

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

and Other

Total

Beginning balance

    

$

4,508

    

$

2,576

    

$

1,127

    

$

1,957

    

$

75

    

$

10,243

Loans charged-off

 

 

(23)

 

 

(77)

 

(231)

 

(331)

Recoveries of loans charged-off

 

16

 

34

 

2

 

103

 

67

 

222

Provision (reallocation) charged to expense

 

3,205

 

857

 

931

 

3,480

 

210

 

8,683

Ending balance

$

7,729

$

3,444

$

2,060

$

5,463

$

121

$

18,817

Nine Months Ended September 30, 2019

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

and Other

Total

Beginning balance

    

$

3,639

    

$

1,789

    

$

795

    

$

1,746

    

$

306

    

$

8,275

Loans charged-off

 

(36)

 

(3)

 

 

(353)

 

(260)

 

(652)

Recoveries of loans charged-off

 

63

 

37

 

7

 

66

 

82

 

255

Provision (reallocation) charged to expense

 

594

 

447

 

241

 

689

 

(57)

 

1,914

Ending balance

$

4,260

$

2,270

$

1,043

$

2,148

$

71

$

9,792

We maintain the allowance at a level that we deem appropriate to adequately cover the probable losses inherent in the loan portfolio. Our provision for loan losses for the nine months ended September 30, 2020, is $8.7 million compared to $1.9 million in the same period of 2019, an increase of $6.8 million.  As of September 30, 2020, and December 31, 2019, our allowance for loan losses was $18.8 million and $10.2 million, respectively, which we deemed to be adequate at each of the respective dates. The increase in the allowance for loan losses at September 30, 2020, as compared to December 31, 2019, is primarily attributable to the ongoing economic uncertainties related to the COVID-19 pandemic. Also, during 2020, the Company updated the Allowance for Loan Loss policy to increase the additional basis points allowed for the unallocated risk portion from 100 basis points to 125 basis points.  In addition, the Company added a new qualitative factor based on the percentage of COVID modified loans / total loans.  The qualitative factors were also expanded to provide additional granularity related to the hospitality and restaurant industries which are most impacted by the pandemic within our footprint.  The changes in our economic factors and the addition of the COVID modified factors equated to an additional $8.3 million in reserve.  Our allowance for loan loss as a percentage of total loans was 0.78% at September 30, 2020 and 0.54% at December 31, 2019.

The following tables outline the amount of each loan classification and the amount categorized into each risk rating (in thousands):

September 30, 2020

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Non PCI Loans:

Real Estate

Real Estate

 

Development

Industrial

and Other

Total

Pass

    

$

666,865

    

$

394,794

    

$

247,424

    

$

619,308

    

$

13,004

    

$

1,941,395

Watch

 

336,122

 

32,578

 

21,269

 

23,655

 

294

 

413,918

Special mention

 

10,547

 

463

 

 

385

 

 

11,395

Substandard

 

648

 

1,588

 

70

 

728

 

17

 

3,051

Doubtful

 

 

86

 

 

105

 

24

 

215

Total

1,014,182

429,509

268,763

644,181

13,339

2,369,974

PCI Loans:

Pass

    

8,248

    

8,974

    

1,383

    

222

    

70

    

18,897

Watch

 

6,819

 

255

 

4,491

 

 

12

 

11,577

Special mention

 

19

 

56

 

 

 

 

75

Substandard

 

1,383

 

1,516

 

535

 

95

 

5

 

3,534

Doubtful

 

 

 

 

 

 

Total

16,469

10,801

6,409

317

87

34,083

Total loans

$

1,030,651

$

440,310

$

275,172

$

644,498

$

13,426

$

2,404,057

December 31, 2019

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Non PCI Loans:

Real Estate

Real Estate

 

Development

Industrial

and Other

Total

Pass

    

$

860,447

    

$

407,336

    

$

216,459

    

$

328,564

    

$

9,462

    

$

1,822,268

Watch

 

25,180

 

989

 

6,089

 

6,786

 

40

 

39,084

Special mention

 

4,057

 

738

 

 

1,033

 

 

5,828

Substandard

 

367

 

1,713

 

620

 

228

 

51

 

2,979

Doubtful

 

 

165

 

 

57

 

24

 

246

Total

890,051

410,941

223,168

336,668

9,577

1,870,405

PCI Loans:

Pass

    

12,473

    

5,258

    

902

    

41

    

300

    

18,974

Watch

 

2,234

 

38

 

3,556

 

 

13

 

5,841

Special mention

 

139

 

60

 

 

 

 

199

Substandard

 

409

 

1,185

 

 

366

 

13

 

1,973

Doubtful

 

 

 

 

 

 

Total

15,255

6,541

4,458

407

326

26,987

Total loans

$

905,306

$

417,482

$

227,626

$

337,075

$

9,903

$

1,897,392

Past Due Loans:

A loan is considered past due if any required principal and interest payments have not been received as of the date such payments were required to be made under the terms of the loan agreement. Generally, management places a loan on nonaccrual when there is a clear indicator that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan is 90 days past due.

The following tables present an aging analysis of our loan portfolio (in thousands):

September 30, 2020

    

30-60 Days

    

61-89 Days

    

Past Due 90

    

    

Total

    

    

    

 

Past Due and

 

Past Due and

 

Days or More

 

Past Due and

 

PCI

 

Current

 

Total

 

Accruing

 

Accruing

 

and Accruing

Nonaccrual

Nonaccrual

Loans

Loans

Loans

Commercial real estate

$

561

$

616

$

$

418

$

1,595

$

16,469

$

1,012,587

$

1,030,651

Consumer real estate

 

975

 

124

 

 

1,586

 

2,685

 

10,801

 

426,824

 

440,310

Construction and land development

 

10

 

 

 

 

10

 

6,409

 

268,753

 

275,172

Commercial and industrial

 

16

 

6

 

 

204

 

226

 

317

 

643,955

 

644,498

Consumer and other

 

70

 

522

 

 

40

 

632

 

87

 

12,707

 

13,426

Total

$

1,632

$

1,268

$

$

2,248

$

5,148

$

34,083

$

2,364,826

$

2,404,057

December 31, 2019

    

30-60 Days

    

61-89 Days

    

Past Due 90

    

    

Total

    

    

    

 

Past Due and

 

Past Due and

 

Days or More

 

Past Due and

 

PCI

 

Current

 

Total

 

Accruing

 

Accruing

 

and Accruing

Nonaccrual

Nonaccrual

Loans

Loans

Loans

Commercial real estate

$

466

$

22

$

$

124

$

612

$

15,255

$

889,439

$

905,306

Consumer real estate

 

1,564

 

30

 

 

1,872

 

3,466

 

6,541

 

407,475

 

417,482

Construction and land development

 

507

 

 

607

 

620

 

1,734

 

4,458

 

221,434

 

227,626

Commercial and industrial

 

559

 

53

 

 

57

 

669

 

407

 

335,999

 

337,075

Consumer and other

 

86

 

14

 

 

70

 

170

 

326

 

9,407

 

9,903

Total

$

3,182

$

119

$

607

$

2,743

$

6,651

$

26,987

$

1,863,754

$

1,897,392

Impaired Loans:

The following is an analysis of the impaired loan portfolio, including PCI loans, detailing the related allowance recorded (in thousands):

 

September 30, 2020

 

December 31, 2019

 

 

Unpaid

 

 

 

Unpaid

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Principal

 

Related

Investment

 

Balance

Allowance

Investment

 

Balance

Allowance

Impaired loans without a valuation allowance:

    

  

    

  

    

  

    

  

    

  

    

  

Commercial real estate

$

551

$

551

$

$

256

$

261

$

Consumer real estate

 

795

 

795

 

 

553

 

553

 

Construction and land development

 

 

 

 

547

 

547

 

Commercial and industrial

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

1,346

 

1,346

 

 

1,356

 

1,361

 

Impaired loans with a valuation allowance:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

 

 

 

Consumer real estate

 

200

 

200

 

78

 

994

 

994

 

343

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

600

 

600

 

408

 

160

 

160

 

132

Consumer and other

 

 

 

 

 

 

 

800

 

800

 

486

 

1,154

 

1,154

 

475

PCI loans:  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

 

17

 

99

 

17

Consumer real estate

 

1,852

 

2,113

 

 

1,205

 

1,371

 

74

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

279

 

242

 

 

396

 

534

 

59

Consumer and other

 

26

 

24

 

 

45

 

51

 

6

 

2,157

 

2,379

 

 

1,663

 

2,055

 

156

Total impaired loans

$

4,303

$

4,525

$

486

$

4,173

$

4,570

$

631

 

Three Months Ended September 30, 

2020

2019

    

Average

    

Interest

    

Average

    

Interest

 

Recorded

 

Income

 

Recorded

 

Income

Investment

Recognized

 

Investment

 

Recognized

Impaired loans without a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

$

552

$

3

$

258

$

3

Consumer real estate

 

758

 

3

 

568

 

4

Construction and land development

 

 

 

701

 

3

Commercial and industrial

 

 

 

 

Consumer and other

 

 

 

 

 

1,310

 

6

 

1,527

 

10

Impaired loans with a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

 

198

 

 

 

Consumer real estate

 

440

 

4

 

396

 

4

Construction and land development

 

 

 

 

Commercial and industrial

 

379

 

2

 

352

 

1

Consumer and other

 

 

 

 

 

1,017

 

6

 

748

 

5

PCI loans:  

 

  

 

  

 

  

 

  

Commercial real estate

 

8

 

 

2,520

 

Consumer real estate

 

1,869

 

38

 

1,151

 

Construction and land development

 

 

 

 

Commercial and industrial

 

305

 

2

 

 

Consumer real estate

 

27

 

 

 

 

2,209

 

40

 

3,671

 

Total impaired loans

$

4,536

$

52

$

5,946

$

15

 

Nine Months Ended September 30, 

2020

2019

    

Average

    

Interest

    

Average

    

Interest

 

Recorded

 

Income

 

Recorded

 

Income

Investment

Recognized

 

Investment

 

Recognized

Impaired loans without a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

$

374

$

7

$

435

$

28

Consumer real estate

 

653

 

17

 

768

 

8

Construction and land development

 

289

 

 

637

 

5

Commercial and industrial

 

 

 

25

 

1

Consumer and other

 

 

 

14

 

1

 

1,316

 

24

 

1,879

 

43

Impaired loans with a valuation allowance:

 

  

 

  

 

 

  

Commercial real estate

 

198

 

2

 

12

 

1

Consumer real estate

 

712

 

18

 

248

 

6

Construction and land development

 

 

 

14

 

Commercial and industrial

 

269

 

7

 

498

 

10

Consumer and other

 

 

 

28

 

 

1,179

 

27

 

800

 

17

PCI loans:  

 

  

 

  

 

  

 

  

Commercial real estate

 

250

 

1

 

1,894

 

(10)

Consumer real estate

 

1,344

 

77

 

851

 

3

Construction and land development

 

58

 

 

 

Commercial and industrial

 

343

 

5

 

 

Consumer and other

 

29

 

 

 

 

2,024

 

83

 

2,745

 

(7)

Total impaired loans

$

4,519

$

134

$

5,424

$

53

Troubled Debt Restructurings:

At September 30, 2020, and December 31, 2019, impaired loans included loans that were classified as TDRs. The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.

In assessing whether or not a borrower is experiencing financial difficulties, the Company considers information currently available regarding the financial condition of the borrower. This information includes, but is not limited to, whether (i) the debtor is currently in payment default on any of its debt; (ii) a payment default is probable in the foreseeable future without the modification; (iii) the debtor has declared or is in the process of declaring bankruptcy; and (iv) the debtor’s projected cash flow is sufficient to satisfy contractual payments due under the original terms of the loan without a modification.

The Company considers all aspects of the modification to loan terms to determine whether or not a concession has been granted to the borrower. Key factors considered by the Company include the debtor’s ability to access funds at a market rate for debt with similar risk characteristics, the significance of the modification relative to unpaid principal balance or collateral value of the debt, and the significance of a delay in the timing of payments relative to the original contractual terms of the loan.

The most common concessions granted by the Company generally include one or more modifications to the terms of the debt, such as (i) a reduction in the interest rate for the remaining life of the debt; (ii) an extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk; (iii) a temporary period of interest-only payments; and (iv) a reduction in the contractual payment amount for either a short period or remaining term of the loan.

As of September 30, 2020, and December 31, 2019, management had approximately $8 thousand and $61 thousand, respectively, in loans that met the criteria for TDR, none of which were on nonaccrual. A loan is placed back on accrual status when both principal and interest are current and it is probable that the Company will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.

There was one loan that was modified as a TDR during the nine month period ended September 30, 2020, and no loans were modified during the nine month period ended September 30, 2019. There were no loans that were modified as TDRs during the past nine months and for which there was a subsequent payment default.

The Company began offering short-term loan modifications to assist borrowers during the COVID-19 national emergency. The Coronavirus Aid Relief and Economic Security (“CARES”) Act along with a joint agency statement issued by banking agencies, provides that short-term modifications made in response to COVID-19 does not need to be accounted for as a TDR. Accordingly, the Company does not account for such loan modifications as TDRs. See Note 1 Presentation of Financial Information for more information.  At September 30, 2020, the Company had 289 loans remaining under COVID-19 modifications that amounted to $232.5 million, or 9.7% of the total loans outstanding. 

Foreclosure Proceedings and Balances:

As of September 30, 2020, there was only one residential property secured by real estate included in other real estate owned and there was one consumer mortgage loan collateralized by residential real estate property that was in the process of foreclosure.

Purchased Credit Impaired Loans:

The Company has acquired loans where there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans are as follows (in thousands):

    

September 30, 

    

December 31, 

    

2020

    

2019

Commercial real estate

$

24,179

$

21,570

Consumer real estate

 

13,353

 

8,411

Construction and land development

 

1,910

 

5,394

Commercial and industrial

 

7,567

 

2,540

Consumer and other

 

199

 

504

Total loans

 

47,208

 

38,419

Less: Remaining purchase discount

 

(13,125)

 

(11,432)

Total loans, net of purchase discount

 

34,083

 

26,987

Less: Allowance for loan losses

 

 

(156)

Carrying amount, net of allowance

$

34,083

$

26,831

Activity related to the accretable yield on loans acquired with deteriorated credit quality is as follows (in thousands):

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

    

2020

    

2019

    

2020

    

2019

Accretable yield, beginning of period

$

11,777

$

8,280

$

8,454

$

7,052

Additions

 

 

 

2,515

 

Accretion income

 

(1,267)

 

(1,073)

 

(4,401)

 

(3,353)

Reclassification

 

265

 

1,033

 

2,428

 

2,392

Other changes, net

 

7,405

 

390

 

9,184

 

2,539

Accretable yield, end of period

$

18,180

$

8,630

$

18,180

$

8,630