XML 25 R13.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2021
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):

March 31, 2021

December 31, 2020

PCI

All Other

PCI

All Other

    

Loans1

    

Loans

    

Total

    

Loans1

    

Loans

    

Total

Commercial real estate

$

13,877

$

1,056,764

$

1,070,641

$

16,123

$

996,853

$

1,012,976

Consumer real estate

 

9,597

 

422,889

 

432,486

 

10,258

 

433,672

 

443,930

Construction and land development

 

5,350

 

280,623

 

285,973

 

5,348

 

272,727

 

278,075

Commercial and industrial

 

303

 

685,707

 

686,010

 

308

 

634,138

 

634,446

Consumer and other

 

21

 

11,998

 

12,019

 

27

 

12,789

 

12,816

Total loans

 

29,148

 

2,457,981

 

2,487,129

 

32,064

 

2,350,179

 

2,382,243

Less: Allowance for loan losses

 

(376)

 

(17,994)

 

(18,370)

 

(309)

 

(18,037)

 

(18,346)

Loans, net

$

28,772

$

2,439,987

$

2,468,759

$

31,755

$

2,332,142

$

2,363,897

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 and the fees are accounted for as loan origination fees and recognized over the contractual loan term as a yield adjustment on the loans. At March 31, 2021, the net deferred fees outstanding for the 2020 PPP loans is $1.9 million and $5.4 million for the 2021 PPP loans, respectively.  PPP loans are included in the Commercial and Industrial loan class. As of March 31, 2021, the Company had 3,710 PPP loans outstanding, with an outstanding principal balance of $338.3 million and as of December 31, 2020, the Company had 2,863 PPP loans outstanding, with an outstanding principal balance of $288.9 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

March 31, 2021:

    

    

    

    

    

Performing loans

    

$

1,053,610

$

420,419

$

280,623

$

685,598

$

11,998

$

2,452,248

Impaired loans

 

3,154

 

2,470

 

 

109

 

 

5,733

 

1,056,764

 

422,889

 

280,623

 

685,707

 

11,998

 

2,457,981

PCI loans

 

13,877

 

9,597

 

5,350

 

303

 

21

 

29,148

Total loans

$

1,070,641

$

432,486

$

285,973

$

686,010

$

12,019

$

2,487,129

December 31, 2020:

    

    

    

    

    

    

Performing loans

    

$

992,982

$

432,356

$

272,727

$

633,992

$

12,789

$

2,344,846

Impaired loans

 

3,871

 

1,316

 

 

146

 

 

5,333

 

996,853

 

433,672

 

272,727

 

634,138

 

12,789

 

2,350,179

PCI loans

 

16,123

 

10,258

 

5,348

 

308

 

27

 

32,064

Total loans

$

1,012,976

$

443,930

$

278,075

$

634,446

$

12,816

$

2,382,243

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

March 31, 2021:

Performing loans

    

$

7,386

    

$

3,018

    

$

1,968

    

$

5,022

    

$

108

    

$

17,502

Impaired loans

 

251

 

132

 

 

109

 

 

492

 

7,637

 

3,150

 

1,968

 

5,131

 

108

 

17,994

PCI loans

 

 

158

 

 

216

 

2

 

376

Total loans

$

7,637

$

3,308

$

1,968

$

5,347

$

110

$

18,370

December 31, 2020:

Performing loans

    

$

7,579

    

$

3,267

    

$

2,076

    

$

4,768

    

$

110

    

$

17,800

Impaired loans

 

 

116

 

 

121

 

 

237

 

7,579

 

3,383

 

2,076

 

4,889

 

110

 

18,037

PCI loans

 

 

88

 

 

218

 

3

 

309

Total loans

$

7,579

$

3,471

$

2,076

$

5,107

$

113

$

18,346

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

Three Months Ended March 31, 2021

Consumer

Construction

Commercial

Commercial

Real

and Land

and

Consumer

Real Estate

Estate

 

Development

Industrial

and Other

Total

Beginning balance

    

$

7,579

    

$

3,471

    

$

2,076

    

$

5,107

    

$

113

    

$

18,346

Charged-off loans

 

 

 

 

 

(120)

 

(120)

Recoveries of charge-offs

 

3

 

16

 

 

3

 

55

 

77

Provision charged to expense

 

55

 

(179)

 

(108)

 

237

 

62

 

67

Ending balance

$

7,637

$

3,308

$

1,968

$

5,347

$

110

$

18,370

Three Months Ended March 31, 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

Charged-off loans

 

 

(2)

 

 

(8)

 

(76)

 

(86)

Recoveries of charge-offs

 

2

 

6

 

2

 

42

 

22

 

74

Provision charged to expense

 

1,453

 

721

 

355

 

566

 

105

 

3,200

Ending balance

$

5,963

$

3,301

$

1,484

$

2,557

$

126

$

13,431

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 three months ended March 31, 2021, is $67 thousand compared to $3.2 million in the same period of 2020, a decrease of $3.1 million.  As of March 31, 2021, and December 31, 2020, our allowance for loan losses was $18.4 million and $18.3 million, respectively, which we deemed to be adequate at each of the respective dates.  Our allowance for loan loss as a percentage of total loans was 0.74% at March 31, 2021 and 0.77% at December 31, 2020.

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

March 31, 2021

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Non PCI Loans:

Real Estate

Real Estate

 

Development

Industrial

and Other

Total

Pass

    

$

1,011,291

    

$

418,604

    

$

280,299

    

$

680,635

    

$

11,908

    

$

2,402,737

Watch

 

38,170

 

1,234

 

245

 

4,489

 

52

 

44,190

Special mention

 

3,922

 

44

 

 

297

 

 

4,263

Substandard

 

3,381

 

3,007

 

79

 

238

 

38

 

6,743

Doubtful

 

 

 

 

48

 

 

48

Total

1,056,764

422,889

280,623

685,707

11,998

2,457,981

PCI Loans:

Pass

    

11,088

    

8,173

    

1,430

    

257

    

20

    

20,968

Watch

 

1,592

 

206

 

3,405

 

 

1

 

5,204

Special mention

 

17

 

58

 

 

 

 

75

Substandard

 

1,180

 

1,160

 

515

 

46

 

 

2,901

Doubtful

 

 

 

 

 

 

Total

13,877

9,597

5,350

303

21

29,148

Total loans

$

1,070,641

$

432,486

$

285,973

$

686,010

$

12,019

$

2,487,129

December 31, 2020

Construction

Commercial

Commercial

Consumer

and Land

and

Consumer

Non PCI Loans:

Real Estate

Real Estate

 

Development

Industrial

and Other

Total

Pass

    

$

922,153

    

$

417,302

    

$

269,350

    

$

625,836

    

$

12,622

    

$

2,247,263

Watch

 

66,287

 

14,218

 

3,296

 

7,673

 

137

 

91,611

Special mention

 

4,446

 

46

 

 

320

 

 

4,812

Substandard

 

3,967

 

2,020

 

81

 

261

 

30

 

6,359

Doubtful

 

 

86

 

 

48

 

 

134

Total

996,853

433,672

272,727

634,138

12,789

2,350,179

PCI Loans:

Pass

    

11,072

    

8,382

    

1,008

    

262

    

25

    

20,749

Watch

 

3,381

 

224

 

3,820

 

 

2

 

7,427

Special mention

 

19

 

57

 

 

 

 

76

Substandard

 

1,651

 

1,595

 

520

 

46

 

 

3,812

Doubtful

 

 

 

 

 

 

Total

16,123

10,258

5,348

308

27

32,064

Total loans

$

1,012,976

$

443,930

$

278,075

$

634,446

$

12,816

$

2,382,243

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):

March 31, 2021

    

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

$

565

$

$

1,495

$

3,155

$

5,215

$

13,877

$

1,051,549

$

1,070,641

Consumer real estate

 

968

 

1,336

 

 

1,481

 

3,785

 

9,597

 

419,104

 

432,486

Construction and land development

 

643

 

 

 

11

 

654

 

5,350

 

279,969

 

285,973

Commercial and industrial

 

666

 

12

 

 

60

 

738

 

303

 

684,969

 

686,010

Consumer and other

 

3

 

 

 

32

 

35

 

21

 

11,963

 

12,019

Total

$

2,845

$

1,348

$

1,495

$

4,739

$

10,427

$

29,148

$

2,447,554

$

2,487,129

December 31, 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

$

134

$

$

67

$

3,740

$

3,941

$

16,123

$

992,912

$

1,012,976

Consumer real estate

 

1,916

 

51

 

82

 

1,823

 

3,872

 

10,258

 

429,800

 

443,930

Construction and land development

 

245

 

 

 

12

 

257

 

5,348

 

272,470

 

278,075

Commercial and industrial

 

12

 

76

 

 

36

 

124

 

308

 

634,014

 

634,446

Consumer and other

 

14

 

5

 

 

22

 

41

 

27

 

12,748

 

12,816

Total

$

2,321

$

132

$

149

$

5,633

$

8,235

$

32,064

$

2,341,944

$

2,382,243

Impaired Loans:

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

 

March 31, 2021

 

December 31, 2020

 

 

Unpaid

 

 

 

Unpaid

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Principal

 

Related

Investment

 

Balance

Allowance

Investment

 

Balance

Allowance

Impaired loans without a valuation allowance:

    

  

    

  

    

  

    

  

    

  

    

  

Commercial real estate

$

130

$

130

$

$

3,871

$

3,872

$

Consumer real estate

 

1,880

 

1,882

 

 

888

 

888

 

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

2,010

 

2,012

 

 

4,759

 

4,760

 

Impaired loans with a valuation allowance:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

3,155

 

3,155

 

251

 

 

 

Consumer real estate

 

459

 

462

 

132

 

428

 

428

 

116

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

109

 

109

 

109

 

146

 

146

 

121

Consumer and other

 

 

 

 

 

 

 

3,723

 

3,726

 

492

 

574

 

574

 

237

PCI loans:  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

 

 

 

Consumer real estate

 

1,210

 

1,347

 

158

 

1,827

 

2,086

 

88

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

266

 

233

 

216

 

270

 

234

 

218

Consumer and other

 

17

 

16

 

2

 

21

 

20

 

3

 

1,493

 

1,596

 

376

 

2,118

 

2,340

 

309

Total impaired loans

$

7,226

$

7,334

$

868

$

7,451

$

7,674

$

546

 

Three Months Ended March 31, 

2021

2020

    

Average

    

Interest

    

Average

    

Interest

 

Recorded

 

Income

 

Recorded

 

Income

Investment

Recognized

 

Investment

 

Recognized

Impaired loans without a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

$

2,001

$

1

$

196

$

3

Consumer real estate

 

1,384

 

12

 

550

 

4

Construction and land development

 

 

 

577

 

Commercial and industrial

 

 

 

 

Consumer and other

 

 

 

 

 

3,385

 

13

 

1,323

 

7

Impaired loans with a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

 

1,577

 

102

 

198

 

2

Consumer real estate

 

444

 

5

 

984

 

9

Construction and land development

 

 

 

 

Commercial and industrial

 

128

 

2

 

159

 

2

Consumer and other

 

 

 

 

 

2,149

 

109

 

1,341

 

13

PCI loans:  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

964

 

1

Consumer real estate

 

1,215

 

22

 

456

 

1

Construction and land development

 

 

 

231

 

Commercial and industrial

 

268

 

1

 

355

 

Consumer real estate

 

19

 

 

11

 

 

1,502

 

23

 

2,017

 

2

Total impaired loans

$

7,036

$

145

$

4,681

$

22

Troubled Debt Restructurings:

At March 31, 2021, and December 31, 2020, 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 March 31, 2021, and December 31, 2020, management had approximately $250 thousand and $257 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 were no loans that were modified as a TDR during the three month period ended March 31, 2021, and one loan that was modified during the three month period ended March 31, 2020. There were no loans that were modified as TDRs during the past three 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 March 31, 2021, the Company had 10 loans remaining under COVID-19 modifications that amounted to $1.7 million, or 0.07% of the total loans outstanding. 

Foreclosure Proceedings and Balances:

As of March 31, 2021, there was no residential property secured by real estate included in other real estate owned and there were three residential real estate loans totaling $448 thousand 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):

    

March 31, 

    

December 31, 

    

2021

    

2020

Commercial real estate

$

21,221

$

23,787

Consumer real estate

 

12,011

 

12,692

Construction and land development

 

968

 

1,812

Commercial and industrial

 

6,463

 

6,521

Consumer and other

 

122

 

161

Total loans

 

40,785

 

44,973

Less: Remaining purchase discount

 

(11,637)

 

(12,909)

Total loans, net of purchase discount

 

29,148

 

32,064

Less: Allowance for loan losses

 

(376)

 

(309)

Carrying amount, net of allowance

$

28,772

$

31,755

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

Three Months Ended

March 31, 

    

2021

    

2020

Accretable yield, beginning of period

$

16,889

$

8,454

Additions

 

 

2,515

Accretion income

 

(1,931)

 

(2,077)

Reclassification

 

337

 

1,916

Other changes, net

 

(590)

 

171

Accretable yield, end of period

$

14,705

$

10,979