XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.0.1
ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2021
ALLOWANCE FOR CREDIT LOSSES  
Loans by risk grades, loan class and vintage

Loans by risk grades, loan class and vintage, as of December 31, 2021 were as follows:

(Dollars in thousands)

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

Revolving Loans

Converted Revolving Loans

    

Total

Commercial and industrial:

Pass

$

230,432

$

53,744

$

60,514

$

21,059

$

8,117

$

5,533

$

228,247

$

5,773

$

613,419

Special mention

290

15

3,177

3,482

Substandard

1,014

1,852

7,075

4

391

1,647

5,500

17,483

Total commercial and industrial

230,432

54,758

62,656

28,149

8,121

5,924

233,071

11,273

634,384

Commercial real estate:

Pass

243,666

197,625

232,074

141,591

69,995

84,398

55,253

13,799

1,038,401

Special mention

859

7,934

62

8,855

Substandard

2,953

12,967

14,556

334

3,046

10,857

44,713

Total commercial real estate

243,666

200,578

245,900

164,081

70,329

87,506

55,253

24,656

1,091,969

Construction and development:

Pass

197,900

99,420

54,017

7,127

16,133

142

72,698

96

447,533

Special mention

470

470

Substandard

292

1,500

10,207

717

12,716

Total construction and development

197,900

100,182

54,017

8,627

26,340

859

72,698

96

460,719

1-4 family residential:

Pass

115,451

23,298

20,210

31,416

21,607

53,253

6,516

466

272,217

Special mention

Substandard

1,548

514

902

126

464

1,502

5,056

Total 1-4 family residential

115,451

24,846

20,724

32,318

21,733

53,717

8,018

466

277,273

Multi-family residential:

Pass

16,744

18,236

6,473

58,750

9,784

167,033

9,376

286,396

Total multi-family residential

16,744

18,236

6,473

58,750

9,784

167,033

9,376

286,396

Consumer:

Pass

6,427

3,637

1,199

714

277

11

14,921

679

27,865

Substandard

40

85

100

225

Total consumer

6,427

3,677

1,199

714

277

11

15,006

779

28,090

Agriculture:

Pass

2,954

423

42

57

35

4,198

190

7,899

Substandard

18

24

42

Total agriculture

2,954

423

42

57

35

18

4,222

190

7,941

Other:

Pass

27,656

3,744

630

1,509

10

2,157

53,906

43

89,655

Substandard

Total other

27,656

3,744

630

1,509

10

2,157

53,906

43

89,655

Total

Pass

841,230

400,127

375,159

262,223

125,958

312,527

445,115

21,046

2,783,385

Special mention

470

1,149

7,949

62

3,177

12,807

Substandard

5,847

15,333

24,033

10,671

4,636

3,258

16,457

80,235

Total gross loans

$

841,230

$

406,444

$

391,641

$

294,205

$

136,629

$

317,225

$

451,550

$

37,503

$

2,876,427

Loans by risk grades, loan class and vintage, as of December 31, 2020 were as follows:

(Dollars in thousands)

    

2020

    

2019

    

2018

    

2017

    

2016

    

Prior

Revolving Loans

Converted Revolving Loans

    

Total

Commercial and industrial:

Pass

$

349,697

$

81,131

$

46,973

$

13,161

$

8,349

$

3,432

$

214,160

$

3,562

$

720,465

Special mention

33

3,371

3,404

Substandard

1,001

2,633

6,177

15

20

2,021

779

6,442

19,088

Total commercial and industrial

350,698

83,764

53,183

13,176

8,369

5,453

218,310

10,004

742,957

Commercial real estate:

Pass

262,072

210,954

196,630

138,424

68,468

84,453

30,020

9,482

1,000,503

Special mention

1,224

1,390

4,905

7,519

Substandard

11,532

9,599

476

1,059

1,985

9,325

33,976

Total commercial real estate

262,072

223,710

206,229

138,900

69,527

87,828

39,345

14,387

1,041,998

Construction and development:

Pass

165,894

163,658

92,455

20,146

6,707

273

53,800

502,933

Substandard

238

8,386

10,532

616

19,772

Total construction and development

165,894

163,896

100,841

30,678

6,707

889

53,800

522,705

1-4 family residential:

Pass

27,002

30,978

48,561

34,970

24,386

57,122

7,004

631

230,654

Special mention

1,548

1,617

3,165

Substandard

534

1,211

1,571

15

1,215

1,507

6,053

Total 1-4 family residential

28,550

31,512

49,772

36,541

26,018

58,337

7,004

2,138

239,872

Multi-family residential:

Pass

20,823

3,119

36,971

10,655

2,153

184,539

86

258,346

Total multi-family residential

20,823

3,119

36,971

10,655

2,153

184,539

86

258,346

Consumer:

Pass

8,937

3,073

1,855

1,875

146

23

17,573

402

33,884

Total consumer

8,937

3,073

1,855

1,875

146

23

17,573

402

33,884

Agriculture:

Pass

3,937

105

338

86

16

4,108

7

8,597

Substandard

23

50

73

Total agriculture

3,937

105

338

86

16

23

4,158

7

8,670

Other:

Pass

14,624

3,239

3,562

24

84

1,250

57,603

80,386

Substandard

1,211

1,232

5,409

7,852

Total other

15,835

3,239

3,562

24

1,316

1,250

63,012

88,238

Total

Pass

852,986

496,257

427,345

219,341

110,309

331,092

384,354

14,084

2,835,768

Special mention

1,548

1,224

33

1,617

1,390

3,371

4,905

14,088

Substandard

2,212

14,937

25,373

12,594

2,326

5,860

15,563

7,949

86,814

Total gross loans

$

856,746

$

512,418

$

452,751

$

231,935

$

114,252

$

338,342

$

403,288

$

26,938

$

2,936,670

Loans by risk grades and loan class

(Dollars in thousands)

    

Pass

    

Special Mention

    

Substandard

    

Total Loans

December 31, 2021

 

  

 

  

 

  

 

  

Commercial and industrial

$

613,419

$

3,482

$

17,483

$

634,384

Real estate:

 

 

  

Commercial real estate

 

1,038,401

8,855

44,713

 

1,091,969

Construction and development

 

447,533

470

12,716

 

460,719

1-4 family residential

 

272,217

5,056

 

277,273

Multi-family residential

 

286,396

 

286,396

Consumer

 

27,865

225

 

28,090

Agriculture

 

7,899

42

 

7,941

Other

 

89,655

 

89,655

Total gross loans

$

2,783,385

$

12,807

$

80,235

$

2,876,427

December 31, 2020

 

  

 

  

 

  

 

  

Commercial and industrial

$

720,465

$

3,404

$

19,088

$

742,957

Real estate:

 

 

  

Commercial real estate

 

1,000,503

7,519

33,976

 

1,041,998

Construction and development

 

502,933

19,772

 

522,705

1-4 family residential

 

230,654

3,165

6,053

 

239,872

Multi-family residential

 

258,346

 

258,346

Consumer

 

33,884

 

33,884

Agriculture

 

8,597

73

 

8,670

Other

 

80,386

7,852

 

88,238

Total gross loans

$

2,835,768

$

14,088

$

86,814

$

2,936,670

Loans individually evaluated and collectively evaluated

December 31, 2021

December 31, 2020

Individually

Collectively

Individually

Collectively

Evaluated

Evaluated

Total

Evaluated

Evaluated

Total

(Dollars in thousands)

    

Loans

    

Loans

    

Loans

    

Loans

    

Loans

    

Loans

Commercial and industrial

$

16,579

$

617,805

$

634,384

$

15,928

$

727,029

$

742,957

Real estate:

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

21,057

1,070,912

 

1,091,969

 

18,768

 

1,023,230

 

1,041,998

Construction and development

 

12,716

448,003

 

460,719

 

12,886

 

509,819

 

522,705

1-4 family residential

 

3,355

273,918

 

277,273

 

2,210

 

237,662

 

239,872

Multi-family residential

 

286,396

 

286,396

 

 

258,346

 

258,346

Consumer

 

125

27,965

 

28,090

 

 

33,884

 

33,884

Agriculture

 

7,941

 

7,941

 

 

8,670

 

8,670

Other

 

5,440

84,215

 

89,655

 

7,851

 

80,387

 

88,238

Total gross loans

$

59,272

$

2,817,155

$

2,876,427

$

57,643

$

2,879,027

$

2,936,670

Activity in the total ACL for loans

Real Estate

Commercial

Construction

and

Commercial

and

1-4 Family

Multi-family

(Dollars in thousands)

    

Industrial

    

Real Estate

    

Development

    

Residential

    

Residential

    

Consumer

    

Agriculture

    

Other

    

Total

December 31, 2021

 

  

 

  

 

  

 

  

 

  

 

 

  

 

  

 

  

Beginning balance

$

13,035

$

13,798

$

6,089

$

2,578

$

2,513

$

440

$

137

$

2,047

$

40,637

Provision (recapture)

 

(2,255)

(2,783)

(2,779)

(469)

(732)

(127)

(96)

(621)

 

(9,862)

Charge-offs

 

(519)

(5)

(13)

 

(537)

Recoveries

 

953

1

106

47

 

1,107

Net recoveries

 

434

 

 

 

(4)

 

 

93

 

47

 

 

570

Ending balance

$

11,214

$

11,015

$

3,310

$

2,105

$

1,781

$

406

$

88

$

1,426

$

31,345

Period-end amount allocated to:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve

$

3,986

$

609

$

$

$

$

125

$

$

$

4,720

General reserve

 

7,228

 

10,406

 

3,310

 

2,105

 

1,781

 

281

 

88

 

1,426

 

26,625

Total

$

11,214

$

11,015

$

3,310

$

2,105

$

1,781

$

406

$

88

$

1,426

$

31,345

December 31, 2020

Beginning balance

$

7,671

$

7,975

$

4,446

$

2,257

$

1,699

$

388

$

74

$

770

$

25,280

Impact of CECL adoption

852

(140)

100

(275)

294

(25)

64

4

874

Provision (recapture)

 

4,432

 

5,979

 

1,543

 

666

 

520

 

175

 

(13)

 

4,772

 

18,074

Charge-offs

 

(714)

 

(163)

 

 

(71)

 

 

(112)

 

 

(3,500)

 

(4,560)

Recoveries

 

794

 

147

 

 

1

 

 

14

 

12

 

1

 

969

Net (charge-offs) recoveries

 

80

 

(16)

 

 

(70)

 

 

(98)

 

12

 

(3,499)

 

(3,591)

Ending balance

$

13,035

$

13,798

$

6,089

$

2,578

$

2,513

$

440

$

137

$

2,047

$

40,637

Period-end amount allocated to:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve

$

5,004

$

323

$

$

$

$

$

$

206

$

5,533

General reserve

 

8,031

 

13,475

 

6,089

 

2,578

 

2,513

 

440

 

137

 

1,841

 

35,104

Total

$

13,035

$

13,798

$

6,089

$

2,578

$

2,513

$

440

$

137

$

2,047

$

40,637

December 31, 2019

Beginning balance

$

7,719

$

6,730

$

4,298

$

2,281

$

1,511

$

387

$

62

$

705

$

23,693

Provision (recapture) for credit losses for loans

 

715

 

1,209

 

148

 

(15)

 

188

 

27

 

2

 

111

 

2,385

Charge-offs

 

(1,252)

 

(45)

 

 

(12)

 

 

(97)

 

 

(52)

 

(1,458)

Recoveries

 

489

 

81

 

 

3

 

 

71

 

10

 

6

 

660

Net (charge-offs) recoveries

 

(763)

 

36

 

 

(9)

 

 

(26)

 

10

 

(46)

 

(798)

Ending balance

$

7,671

$

7,975

$

4,446

$

2,257

$

1,699

$

388

$

74

$

770

$

25,280

Period-end amount allocated to:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve

$

416

$

$

$

15

$

$

$

$

6

$

437

General reserve

 

7,255

 

7,975

 

4,446

 

2,242

 

1,699

 

388

 

74

 

764

 

24,843

Total

$

7,671

$

7,975

$

4,446

$

2,257

$

1,699

$

388

$

74

$

770

$

25,280

ACL for loans by loan class

December 31, 2021

December 31, 2020

(Dollars in thousands)

Amount

Percent

Amount

Percent

Commercial and industrial

$

11,214

 

35.7

%  

$

13,035

 

32.1

%

Real estate:

 

  

 

 

  

 

  

Commercial real estate

 

11,015

 

35.1

%  

 

13,798

 

34.0

%

Construction and development

 

3,310

 

10.6

%  

 

6,089

 

15.0

%

1-4 family residential

 

2,105

 

6.7

%  

 

2,578

 

6.3

%

Multi-family residential

 

1,781

 

5.7

%  

 

2,513

 

6.2

%

Consumer

 

406

 

1.3

%  

 

440

 

1.1

%

Agriculture

 

88

 

0.3

%  

 

137

 

0.3

%

Other

 

1,426

 

4.6

%  

 

2,047

 

5.0

%

Total allowance for credit losses for loans

$

31,345

 

100.0

%  

$

40,637

 

100.0

%

Loans excluding loans held for sale

2,867,524

2,924,117

ACL for loans to loans excluding loans held for sale

1.09%

1.39%

Charge-offs and recoveries by loan class and vintage

Charge-offs and recoveries by loan class and vintage for the year ended December 31, 2021 were as follows:

(Dollars in thousands)

    

2021

    

2020

    

2019

    

2018

2017

Prior

Revolving Loans

Converted Revolving Loans

    

Total

Commercial and industrial:

Charge-off

$

$

$

(191)

$

(260)

$

$

$

(68)

$

$

(519)

Recovery

6

70

48

777

52

953

Total commercial and industrial

(185)

(190)

48

777

(16)

434

1-4 family residential:

Charge-off

(5)

(5)

Recovery

1

1

Total 1-4 family residential

(4)

(4)

Consumer:

Charge-off

(10)

(3)

(13)

Recovery

2

5

99

106

Total consumer

(8)

2

99

93

Agriculture:

Recovery

47

47

Total agriculture

47

47

Total:

Charge-off

(10)

(194)

(260)

(5)

(68)

(537)

Recovery

2

11

70

48

924

52

1,107

Total

$

(8)

$

$

(183)

$

(190)

$

48

$

919

$

(16)

$

$

570

Charge-offs and recoveries by loan class and vintage for the year ended December 31, 2020 were as follows:

(Dollars in thousands)

    

2020

    

2019

    

2018

    

2017

2016

Prior

Revolving Loans

Converted Revolving Loans

    

Total

Commercial and industrial:

Charge-off

$

$

(38)

$

(57)

$

(35)

$

(42)

$

$

(542)

$

$

(714)

Recovery

3

170

46

29

326

220

8

802

Total commercial and industrial

(35)

113

11

(13)

326

(322)

8

88

Commercial real estate:

Charge-off

(163)

(163)

Recovery

2

145

147

Total commercial real estate

2

(18)

(16)

1-4 family residential:

Charge-off

(64)

(7)

(71)

Recovery

1

1

Total 1-4 family residential

(64)

(6)

(70)

Consumer:

Charge-off

(3)

(14)

(95)

(112)

Recovery

5

2

6

1

14

Total consumer

5

(1)

(8)

(95)

1

(98)

Agriculture:

Recovery

12

12

Total agriculture

12

12

Other:

Charge-off

(3,500)

(3,500)

Recovery

1

1

Total other

(3,500)

1

(3,499)

Total:

Charge-off

(3,605)

(71)

(130)

(42)

(170)

(542)

(4,560)

Recovery

5

5

178

47

41

473

220

8

977

Total

$

5

$

(3,600)

$

107

$

(83)

$

(1)

$

303

$

(322)

$

8

$

(3,583)

Activity in the ACL for unfunded commitments

December 31, 

(Dollars in thousands)

2021

2020

Beginning balance

$

4,177

$

378

Impact of CECL adoption

 

2,981

Provision (recapture)

(911)

 

818

Ending balance

$

3,266

$

4,177