XML 33 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Loans Held for Investment and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Loans Held-for-Investment by Portfolio Segment

Loans held-for-investment by portfolio segment are as follows (in thousands):

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2020

 

Commercial:

 

 

 

 

 

 

 

 

 

C&I*

 

$

819,597

 

 

 $ N/A

 

 

$

1,131,382

 

Municipal

 

 

165,847

 

 

 N/A

 

 

 

181,325

 

Total Commercial

 

 

985,444

 

 

 

1,488,345

 

 

 

1,312,707

 

Agricultural

 

 

98,947

 

 

 

93,972

 

 

 

94,864

 

Real Estate:

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

656,530

 

 

 N/A

 

 

 

553,959

 

Farm

 

 

203,064

 

 

 N/A

 

 

 

152,237

 

Non-Owner Occupied CRE

 

 

674,958

 

 

 N/A

 

 

 

617,686

 

Owner Occupied CRE

 

 

824,231

 

 

 N/A

 

 

 

746,974

 

Residential

 

 

1,328,798

 

 

 N/A

 

 

 

1,248,409

 

Total Real Estate

 

 

3,687,581

 

 

 

3,287,605

 

 

 

3,319,265

 

Consumer:

 

 

 

 

 

 

 

 

 

Auto

 

 

394,072

 

 

 N/A

 

 

 

353,595

 

Non-Auto

 

 

120,450

 

 

 N/A

 

 

 

90,602

 

Total Consumer

 

 

514,522

 

 

 

423,757

 

 

 

444,197

 

      Total Loans

 

 

5,286,494

 

 

 

5,293,679

 

 

 

5,171,033

 

Less: Allowance for credit losses

 

 

(63,370

)

 

 

(76,038

)

 

 

(66,534

)

Loans, net

 

$

5,223,124

 

 

$

5,217,641

 

 

$

5,104,499

 

 

* All disclosures for the C&I loan segment include PPP loan balances, net of deferred fees, as disclosed on the face of the consolidated balance sheet.

Non-Accrual Loans, Loans Still Accruing and Past Due 90 Days or More and Restructured Loans

The Company’s non-accrual loans, loans still accruing and past due 90 days or more and restructured loans are as follows (in thousands):

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2020

 

Non-accrual loans

 

$

25,210

 

 

$

42,673

 

 

$

42,619

 

Loans still accruing and past due 90 days or more

 

 

23

 

 

 

23

 

 

 

113

 

Troubled debt restructured loans still accruing*

 

 

22

 

 

 

25

 

 

 

24

 

Total

 

$

25,255

 

 

$

42,721

 

 

$

42,756

 

 

* Troubled debt restructured loans of $4,732,000, $4,478,000 and $7,407,000, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual loans at September 30, 2021, 2020 and December 31, 2020, respectively.
Schedule of Non-Accrual Loans Non-accrual loans at September 30, 2021 and 2020, and December 31, 2020, consisted of the following (in thousands):

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2020

 

Commercial:

 

 

 

 

 

 

 

 

 

C&I

 

$

3,430

 

 

 $ N/A

 

 

$

5,015

 

Municipal

 

 

 

 

 N/A

 

 

 

 

Total Commercial

 

 

3,430

 

 

 

6,915

 

 

 

5,015

 

Agricultural

 

 

949

 

 

 

967

 

 

 

1,076

 

Real Estate:

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,455

 

 

 N/A

 

 

 

3,838

 

Farm

 

 

965

 

 

 N/A

 

 

 

7,299

 

Non-OwnerOccupied CRE

 

 

2,776

 

 

 N/A

 

 

 

5,243

 

Owner Occupied CRE

 

 

6,551

 

 

 N/A

 

 

 

10,797

 

Residential

 

 

8,399

 

 

 N/A

 

 

 

8,851

 

Total Real Estate

 

 

20,146

 

 

 

34,318

 

 

 

36,028

 

Consumer:

 

 

 

 

 

 

 

 

 

Auto

 

 

589

 

 

 N/A

 

 

 

407

 

Non-Auto

 

 

96

 

 

 N/A

 

 

 

93

 

Total Consumer

 

 

685

 

 

 

473

 

 

 

500

 

Total

 

$

25,210

 

 

$

42,673

 

 

$

42,619

 

Changes in Allowance for Loan Losses

Summary information on the allowance for credit losses for the three and nine-months ended September 30, 2021 and 2020, are outlined by portfolio segment in the following tables (in thousands):

 

Three-months ended September 30, 2021

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

10,186

 

 

$

588

 

 

$

1,312

 

 

$

15,632

 

 

$

607

 

Provision for loan losses

 

 

(31

)

 

 

(273

)

 

 

1,022

 

 

 

1,230

 

 

 

(21

)

Recoveries

 

 

1,140

 

 

 

 

 

 

5

 

 

 

 

 

 

 

Charge-offs

 

 

(902

)

 

 

 

 

 

(50

)

 

 

 

 

 

 

Ending balance

 

$

10,393

 

 

$

315

 

 

$

2,289

 

 

$

16,862

 

 

$

586

 

 

Three-months ended September 30, 2021 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Beginning balance

 

$

10,432

 

 

$

10,399

 

 

$

11,234

 

 

$

1,266

 

 

$

482

 

 

$

62,138

 

Provision for loan losses

 

 

(344

)

 

 

(94

)

 

 

(1,184

)

 

 

(259

)

 

 

(46

)

 

 

 

Recoveries

 

 

556

 

 

 

806

 

 

 

7

 

 

 

129

 

 

 

64

 

 

 

2,707

 

Charge-offs

 

 

 

 

 

(222

)

 

 

 

 

 

(176

)

 

 

(125

)

 

 

(1,475

)

Ending balance

 

$

10,644

 

 

$

10,889

 

 

$

10,057

 

 

$

960

 

 

$

375

 

 

$

63,370

 

 

Nine-months ended September 30, 2021

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Beginning balance

 

$

13,609

 

 

$

1,552

 

 

$

1,255

 

 

$

13,512

 

 

$

1,876

 

Provision for loan losses

 

 

(3,597

)

 

 

(1,237

)

 

 

1,076

 

 

 

3,348

 

 

 

(1,300

)

Recoveries

 

 

1,671

 

 

 

 

 

 

29

 

 

 

2

 

 

 

10

 

Charge-offs

 

 

(1,290

)

 

 

 

 

 

(71

)

 

 

 

 

 

 

Ending balance

 

$

10,393

 

 

$

315

 

 

$

2,289

 

 

$

16,862

 

 

$

586

 

 

Nine-months ended September 30, 2021 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-
Auto

 

 

Total

 

Beginning balance

 

$

8,391

 

 

$

12,347

 

 

$

12,601

 

 

$

1,020

 

 

$

371

 

 

$

66,534

 

Provision for loan losses

 

 

1,609

 

 

 

(2,044

)

 

 

(2,542

)

 

 

139

 

 

 

80

 

 

 

(4,468

)

Recoveries

 

 

650

 

 

 

816

 

 

 

90

 

 

 

305

 

 

 

172

 

 

 

3,745

 

Charge-offs

 

 

(6

)

 

 

(230

)

 

 

(92

)

 

 

(504

)

 

 

(248

)

 

 

(2,441

)

Ending balance

 

$

10,644

 

 

$

10,889

 

 

$

10,057

 

 

$

960

 

 

$

375

 

 

$

63,370

 

 

Three-months ended September 30, 2020

 

Commercial

 

 

Agricultural

 

 

Real Estate

 

 

Consumer

 

 

Total

 

Beginning balance

 

$

18,572

 

 

$

2,544

 

 

$

42,623

 

 

$

5,208

 

 

$

68,947

 

Provision for loan losses

 

 

1,955

 

 

 

(214

)

 

 

4,416

 

 

 

1,343

 

 

 

7,500

 

Recoveries

 

 

200

 

 

 

1

 

 

 

138

 

 

 

105

 

 

 

444

 

Charge-offs

 

 

(536

)

 

 

 

 

 

(52

)

 

 

(265

)

 

 

(853

)

Ending balance

 

$

20,191

 

 

$

2,331

 

 

$

47,125

 

 

$

6,391

 

 

$

76,038

 

 

Nine-months ended September 30, 2020

 

Commercial

 

 

Agricultural

 

 

Real Estate

 

 

Consumer

 

 

Total

 

Beginning balance

 

$

12,122

 

 

$

1,206

 

 

$

33,974

 

 

$

5,197

 

 

$

52,499

 

Provision for loan losses

 

 

9,571

 

 

 

1,096

 

 

 

13,806

 

 

 

1,577

 

 

 

26,050

 

Recoveries

 

 

890

 

 

 

31

 

 

 

272

 

 

 

271

 

 

 

1,464

 

Charge-offs

 

 

(2,392

)

 

 

(2

)

 

 

(927

)

 

 

(654

)

 

 

(3,975

)

Ending balance

 

$

20,191

 

 

$

2,331

 

 

$

47,125

 

 

$

6,391

 

 

$

76,038

 

Schedule of loans that are individually evaluated for credit losses

The Company’s loans that are individually evaluated for credit losses (both collateral and non-collateral dependent) and their related allowances as of September 30, 2021 and December 31, 2020, are summarized in the following tables by loan segment (in thousands):

 

September 30, 2021

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
Without an
Allowance

 

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
With an
Allowance

 

 

Non-Collateral
Dependent
Loans
Individually
Evaluated for
Credit Losses

 

 

Total Loans
Individually
Evaluated
for Credit
Losses

 

 

Related
Allowance
on Collateral
Dependent
Loans

 

 

Related
Allowance on
Non-Collateral
Dependent
Loans

 

 

Total
Allowance for
Credit Losses
on Loans
Individually
Evaluated for
Credit Losses

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,311

 

 

$

2,119

 

 

$

18,713

 

 

$

22,143

 

 

$

610

 

 

$

3,296

 

 

$

3,906

 

Municipal

 

 

 

 

 

 

 

 

121

 

 

 

121

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

1,311

 

 

 

2,119

 

 

 

18,834

 

 

 

22,264

 

 

 

610

 

 

 

3,296

 

 

 

3,906

 

Agricultural

 

 

328

 

 

 

621

 

 

 

6,944

 

 

 

7,893

 

 

 

184

 

 

 

1,965

 

 

 

2,149

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,225

 

 

 

230

 

 

 

4,872

 

 

 

6,327

 

 

 

6

 

 

 

158

 

 

 

164

 

Farm

 

 

878

 

 

 

87

 

 

 

2,140

 

 

 

3,105

 

 

 

 

 

 

6

 

 

 

6

 

Non-Owner Occupied CRE

 

 

2,629

 

 

 

147

 

 

 

33,382

 

 

 

36,158

 

 

 

16

 

 

 

3,959

 

 

 

3,975

 

Owner Occupied CRE

 

 

5,886

 

 

 

665

 

 

 

42,781

 

 

 

49,332

 

 

 

99

 

 

 

3,382

 

 

 

3,481

 

Residential

 

 

3,634

 

 

 

4,765

 

 

 

30,090

 

 

 

38,489

 

 

 

641

 

 

 

2,022

 

 

 

2,663

 

Total Real Estate

 

 

14,252

 

 

 

5,894

 

 

 

113,265

 

 

 

133,411

 

 

 

762

 

 

 

9,527

 

 

 

10,289

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

589

 

 

 

1,181

 

 

 

1,770

 

 

 

2

 

 

 

2

 

 

 

4

 

Non-Auto

 

 

 

 

 

96

 

 

 

337

 

 

 

433

 

 

 

 

 

 

2

 

 

 

2

 

Total Consumer

 

 

 

 

 

685

 

 

 

1,518

 

 

 

2,203

 

 

 

2

 

 

 

4

 

 

 

6

 

     Total

 

$

15,891

 

 

$

9,319

 

 

$

140,561

 

 

$

165,771

 

 

$

1,558

 

 

$

14,792

 

 

$

16,350

 

 

 

December 31, 2020

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
Without an
Allowance

 

 

Collateral
Dependent Loans
Individually
Evaluated for
Credit Losses
With an
Allowance

 

 

Non-Collateral
Dependent
Loans
Individually
Evaluated for
Credit Losses

 

 

Total Loans
Individually
Evaluated
for Credit
Losses

 

 

Related
Allowance
on Collateral
Dependent
Loans

 

 

Related
Allowance on
Non-Collateral
Dependent
Loans

 

 

Total
Allowance for
Credit Losses
on Loans
Individually
Evaluated for
Credit Losses

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,544

 

 

$

3,471

 

 

$

25,629

 

 

$

30,644

 

 

$

799

 

 

$

4,592

 

 

$

5,391

 

Municipal

 

 

 

 

 

 

 

 

9,439

 

 

 

9,439

 

 

 

 

 

 

1,435

 

 

 

1,435

 

Total Commercial

 

 

1,544

 

 

 

3,471

 

 

 

35,068

 

 

 

40,083

 

 

 

799

 

 

 

6,027

 

 

 

6,826

 

Agricultural

 

 

470

 

 

 

606

 

 

 

5,572

 

 

 

6,648

 

 

 

96

 

 

 

886

 

 

 

982

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

1,176

 

 

 

2,661

 

 

 

11,368

 

 

 

15,205

 

 

 

35

 

 

 

617

 

 

 

652

 

Farm

 

 

2,614

 

 

 

4,685

 

 

 

3,349

 

 

 

10,648

 

 

 

654

 

 

 

658

 

 

 

1,312

 

Non-Owner Occupied CRE

 

 

4,009

 

 

 

1,234

 

 

 

17,383

 

 

 

22,626

 

 

 

500

 

 

 

1,421

 

 

 

1,921

 

Owner Occupied CRE

 

 

7,279

 

 

 

3,518

 

 

 

51,933

 

 

 

62,730

 

 

 

657

 

 

 

5,172

 

 

 

5,829

 

Residential

 

 

4,347

 

 

 

4,504

 

 

 

28,196

 

 

 

37,047

 

 

 

676

 

 

 

2,431

 

 

 

3,107

 

Total Real Estate

 

 

19,425

 

 

 

16,602

 

 

 

112,229

 

 

 

148,256

 

 

 

2,522

 

 

 

10,299

 

 

 

12,821

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

407

 

 

 

1,523

 

 

 

1,930

 

 

 

1

 

 

 

5

 

 

 

6

 

Non-Auto

 

 

 

 

 

94

 

 

 

440

 

 

 

534

 

 

 

1

 

 

 

1

 

 

 

2

 

Total Consumer

 

 

 

 

 

501

 

 

 

1,963

 

 

 

2,464

 

 

 

2

 

 

 

6

 

 

 

8

 

     Total

 

$

21,439

 

 

$

21,180

 

 

$

154,832

 

 

$

197,451

 

 

$

3,419

 

 

$

17,218

 

 

$

20,637

 

 

The following table presents the recorded investment with respect to impaired loans, the associated allowance by the applicable portfolio segment and the unpaid contractual principal balance of the impaired loans at September 30, 2020, in accordance with the legacy “incurred loss” methodology disclosure requirements (in thousands):

 

September 30, 2020

 

Unpaid
Contractual
Principal
Balance

 

 

Recorded
Investment
With No
Allowance

 

 

Recorded
Investment
With
Allowance

 

 

Total
Recorded
Investment

 

 

Related
Allowance

 

 

Year-to-
date
Average
Recorded
Investment

 

 

Three-
Month
Average
Recorded
Investment

 

Commercial

 

$

8,226

 

 

$

967

 

 

$

5,948

 

 

$

6,915

 

 

$

1,234

 

 

$

8,403

 

 

$

7,293

 

Agricultural

 

 

1,195

 

 

 

378

 

 

 

589

 

 

 

967

 

 

 

100

 

 

 

1,114

 

 

 

1,026

 

Real Estate

 

 

46,973

 

 

 

20,739

 

 

 

13,579

 

 

 

34,318

 

 

 

1,905

 

 

 

37,216

 

 

 

38,128

 

Consumer

 

 

603

 

 

 

6

 

 

 

467

 

 

 

473

 

 

 

2

 

 

 

547

 

 

 

514

 

Total

 

$

56,997

 

 

$

22,090

 

 

$

20,583

 

 

$

42,673

 

 

$

3,241

 

 

$

47,280

 

 

$

46,961

 

Schedule of Allowance for Loan Losses by Portfolio Segment

The Company’s allowance for loans that are individually evaluated for credit losses and collectively evaluated for credit losses as of September 30, 2021 and December 31, 2020, are summarized in the following table by loan segment (in thousands). Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

September 30, 2021

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

3,906

 

 

$

 

 

$

2,149

 

 

$

164

 

 

$

6

 

Loans collectively evaluated for credit losses

 

 

6,487

 

 

 

315

 

 

 

140

 

 

 

16,698

 

 

 

580

 

Total

 

$

10,393

 

 

$

315

 

 

$

2,289

 

 

$

16,862

 

 

$

586

 

 

September 30, 2021 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

3,975

 

 

$

3,481

 

 

$

2,663

 

 

$

4

 

 

$

2

 

 

$

16,350

 

Loans collectively evaluated for credit losses

 

 

6,669

 

 

 

7,408

 

 

 

7,394

 

 

 

956

 

 

 

373

 

 

 

47,020

 

Total

 

$

10,644

 

 

$

10,889

 

 

$

10,057

 

 

$

960

 

 

$

375

 

 

$

63,370

 

 

December 31, 2020

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

5,391

 

 

$

1,435

 

 

$

982

 

 

$

652

 

 

$

1,312

 

Loans collectively evaluated for credit losses

 

 

8,218

 

 

 

117

 

 

 

273

 

 

 

12,860

 

 

 

564

 

Total

 

$

13,609

 

 

$

1,552

 

 

$

1,255

 

 

$

13,512

 

 

$

1,876

 

 

December 31, 2020 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

1,921

 

 

$

5,829

 

 

$

3,107

 

 

$

6

 

 

$

2

 

 

$

20,637

 

Loans collectively evaluated for credit losses

 

 

6,470

 

 

 

6,518

 

 

 

9,494

 

 

 

1,014

 

 

 

369

 

 

 

45,897

 

Total

 

$

8,391

 

 

$

12,347

 

 

$

12,601

 

 

$

1,020

 

 

$

371

 

 

$

66,534

 

 

The Company’s allowance for loans that are individually evaluated for credit losses and collectively evaluated for credit losses as of September 30, 2020, are summarized in the following table by loan segment in accordance with the legacy “incurred loss” methodology disclosure requirements (in thousands):

 

September 30, 2020

 

Commercial

 

 

Agricultural

 

 

Real Estate

 

 

Consumer

 

 

Total

 

Loans individually evaluated for impairment

 

$

1,234

 

 

$

100

 

 

$

1,905

 

 

$

2

 

 

$

3,241

 

Loan collectively evaluated for impairment

 

 

18,957

 

 

 

2,231

 

 

 

45,220

 

 

 

6,389

 

 

 

72,797

 

Total

 

$

20,191

 

 

$

2,331

 

 

$

47,125

 

 

$

6,391

 

 

$

76,038

 

Schedule of Investment in Loans Related to Balance in Allowance for Loan Losses on Basis of Company's Impairment Methodology

The Company’s recorded investment in loans as of September 30, 2021 and December 31, 2020, related to the balance in the allowance for credit losses on the basis of the Company’s adopted ASC 326 evaluation methodology follows below (in thousands):

 

September 30, 2021

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

22,143

 

 

$

121

 

 

$

7,893

 

 

$

6,327

 

 

$

3,105

 

Loans collectively evaluated for credit losses

 

 

797,454

 

 

 

165,726

 

 

 

91,054

 

 

 

650,203

 

 

 

199,959

 

Total

 

$

819,597

 

 

$

165,847

 

 

$

98,947

 

 

$

656,530

 

 

$

203,064

 

 

September 30, 2021 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

36,158

 

 

$

49,332

 

 

$

38,489

 

 

$

1,770

 

 

$

433

 

 

$

165,771

 

Loans collectively evaluated for credit losses

 

 

638,800

 

 

 

774,899

 

 

 

1,290,309

 

 

 

392,302

 

 

 

120,017

 

 

 

5,120,723

 

Total

 

$

674,958

 

 

$

824,231

 

 

$

1,328,798

 

 

$

394,072

 

 

$

120,450

 

 

$

5,286,494

 

 

December 31, 2020

 

C&I

 

 

Municipal

 

 

Agricultural

 

 

Construction
&
Development

 

 

Farm

 

Loans individually evaluated for credit losses

 

$

30,644

 

 

$

9,439

 

 

$

6,648

 

 

$

15,205

 

 

$

10,648

 

Loans collectively evaluated for credit losses

 

 

1,100,738

 

 

 

171,886

 

 

 

88,216

 

 

 

538,754

 

 

 

141,589

 

Total

 

$

1,131,382

 

 

$

181,325

 

 

$

94,864

 

 

$

553,959

 

 

$

152,237

 

 

December 31, 2020 (continued)

 

Non-Owner
Occupied
CRE

 

 

Owner
Occupied
CRE

 

 

Residential

 

 

Auto

 

 

Non-Auto

 

 

Total

 

Loans individually evaluated for credit losses

 

$

22,626

 

 

$

62,730

 

 

$

37,047

 

 

$

1,930

 

 

$

534

 

 

$

197,451

 

Loans collectively evaluated for credit losses

 

 

595,060

 

 

 

684,244

 

 

 

1,211,362

 

 

 

351,665

 

 

 

90,068

 

 

 

4,973,582

 

Total

 

$

617,686

 

 

$

746,974

 

 

$

1,248,409

 

 

$

353,595

 

 

$

90,602

 

 

$

5,171,033

 

 

The Company’s recorded investment in loans as of September 30, 2020, related to the balance in the allowance for loan losses on the basis of the Company’s legacy “incurred loss” impairment methodology follows below (in thousands):

 

September 30, 2020

 

Commercial

 

 

Agricultural

 

 

Real Estate

 

 

Consumer

 

 

Total

 

Loans individually evaluated for impairment

 

$

6,915

 

 

$

967

 

 

$

34,318

 

 

$

473

 

 

$

42,673

 

Loan collectively evaluated for impairment

 

 

1,481,430

 

 

 

93,005

 

 

 

3,253,287

 

 

 

423,284

 

 

 

5,251,006

 

Total

 

$

1,488,345

 

 

$

93,972

 

 

$

3,287,605

 

 

$

423,757

 

 

$

5,293,679

 

Schedule of Company's Internal Ratings of its Loans Held-for-Investment, Including The Year of Origination, by Portfolio Segments

The following summarizes the Company’s internal ratings of its loans held-for-investment, including the year of origination, by portfolio segments, at September 30, 2021 (in millions):

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

C&I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

485

 

 

$

185

 

 

$

62

 

 

$

35

 

 

$

19

 

 

$

12

 

 

$

 

 

$

798

 

Special mention

 

 

2

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

6

 

Substandard

 

 

5

 

 

 

6

 

 

 

2

 

 

 

2

 

 

 

1

 

 

 

 

 

 

 

 

 

16

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

492

 

 

$

192

 

 

$

65

 

 

$

38

 

 

$

21

 

 

$

12

 

 

$

 

 

$

820

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

22

 

 

$

17

 

 

$

6

 

 

$

22

 

 

$

17

 

 

$

82

 

 

$

 

 

$

166

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

22

 

 

$

17

 

 

$

6

 

 

$

22

 

 

$

17

 

 

$

82

 

 

$

 

 

$

166

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

51

 

 

$

19

 

 

$

11

 

 

$

6

 

 

$

3

 

 

$

1

 

 

$

 

 

$

91

 

Special mention

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Substandard

 

 

6

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

57

 

 

$

21

 

 

$

11

 

 

$

6

 

 

$

3

 

 

$

1

 

 

$

 

 

$

99

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

383

 

 

$

195

 

 

$

37

 

 

$

18

 

 

$

8

 

 

$

8

 

 

$

 

 

$

649

 

Special mention

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Substandard

 

 

2

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

388

 

 

$

196

 

 

$

38

 

 

$

18

 

 

$

8

 

 

$

8

 

 

$

 

 

$

656

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

94

 

 

$

46

 

 

$

16

 

 

$

11

 

 

$

8

 

 

$

25

 

 

$

 

 

$

200

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

3

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

94

 

 

$

47

 

 

$

16

 

 

$

12

 

 

$

8

 

 

$

26

 

 

$

 

 

$

203

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

158

 

 

$

156

 

 

$

98

 

 

$

75

 

 

$

35

 

 

$

117

 

 

$

 

 

$

639

 

Special mention

 

 

 

 

 

1

 

 

 

13

 

 

 

 

 

 

7

 

 

 

3

 

 

 

 

 

 

24

 

Substandard

 

 

1

 

 

 

 

 

 

3

 

 

 

1

 

 

 

3

 

 

 

4

 

 

 

 

 

 

12

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

159

 

 

$

157

 

 

$

114

 

 

$

76

 

 

$

45

 

 

$

124

 

 

$

 

 

$

675

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

193

 

 

$

166

 

 

$

125

 

 

$

99

 

 

$

59

 

 

$

133

 

 

$

 

 

$

775

 

Special mention

 

 

3

 

 

 

0

 

 

 

1

 

 

 

0

 

 

 

1

 

 

 

1

 

 

 

 

 

 

6

 

Substandard

 

 

9

 

 

 

3

 

 

 

4

 

 

 

14

 

 

 

3

 

 

 

10

 

 

 

 

 

 

43

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

205

 

 

$

169

 

 

$

130

 

 

$

113

 

 

$

63

 

 

$

144

 

 

$

 

 

$

824

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

374

 

 

$

279

 

 

$

126

 

 

$

94

 

 

$

76

 

 

$

245

 

 

$

96

 

 

$

1,290

 

Special mention

 

 

4

 

 

 

4

 

 

 

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

 

 

 

13

 

Substandard

 

 

4

 

 

 

3

 

 

 

3

 

 

 

2

 

 

 

2

 

 

 

10

 

 

 

2

 

 

 

26

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

382

 

 

$

286

 

 

$

129

 

 

$

97

 

 

$

79

 

 

$

258

 

 

$

98

 

 

$

1,329

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

174

 

 

$

121

 

 

$

64

 

 

$

21

 

 

$

9

 

 

$

3

 

 

$

 

 

$

392

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

174

 

 

$

122

 

 

$

65

 

 

$

21

 

 

$

9

 

 

$

3

 

 

$

 

 

$

394

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

65

 

 

$

27

 

 

$

11

 

 

$

4

 

 

$

2

 

 

$

5

 

 

$

6

 

 

$

120

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

65

 

 

$

27

 

 

$

11

 

 

$

4

 

 

$

2

 

 

$

5

 

 

$

6

 

 

$

120

 

 

September 30,

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,999

 

 

$

1,211

 

 

$

556

 

 

$

385

 

 

$

236

 

 

$

631

 

 

$

102

 

 

$

5,120

 

Special mention

 

 

12

 

 

 

7

 

 

 

15

 

 

 

2

 

 

 

10

 

 

 

7

 

 

 

 

 

 

53

 

Substandard

 

 

27

 

 

 

16

 

 

 

14

 

 

 

20

 

 

 

9

 

 

 

25

 

 

 

2

 

 

 

113

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,038

 

 

$

1,234

 

 

$

585

 

 

$

407

 

 

$

255

 

 

$

663

 

 

$

104

 

 

$

5,286

 

 

The following summarizes the Company’s internal ratings of its loans held-for-investment, including the year of origination, by portfolio segments, at December 31, 2020 (in millions):

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

C&I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

874

 

 

$

101

 

 

$

70

 

 

$

28

 

 

$

10

 

 

$

16

 

 

$

 

 

$

1,099

 

Special mention

 

 

9

 

 

 

2

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

12

 

Substandard

 

 

12

 

 

 

4

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

895

 

 

$

107

 

 

$

74

 

 

$

29

 

 

$

10

 

 

$

16

 

 

$

 

 

$

1,131

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

26

 

 

$

19

 

 

$

29

 

 

$

14

 

 

$

13

 

 

$

71

 

 

$

 

 

$

172

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

2

 

 

 

 

 

 

 

 

 

5

 

 

 

1

 

 

 

1

 

 

 

 

 

 

9

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

28

 

 

$

19

 

 

$

29

 

 

$

19

 

 

$

14

 

 

$

72

 

 

$

 

 

$

181

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

57

 

 

$

19

 

 

$

9

 

 

$

3

 

 

$

1

 

 

$

 

 

$

 

 

$

89

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

63

 

 

$

19

 

 

$

9

 

 

$

3

 

 

$

1

 

 

$

 

 

$

 

 

$

95

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

371

 

 

$

97

 

 

$

36

 

 

$

19

 

 

$

7

 

 

$

9

 

 

$

 

 

$

539

 

Special mention

 

 

2

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

Substandard

 

 

4

 

 

 

1

 

 

 

 

 

 

3

 

 

 

 

 

 

1

 

 

 

 

 

 

9

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

377

 

 

$

102

 

 

$

36

 

 

$

22

 

 

$

7

 

 

$

10

 

 

$

 

 

$

554

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

57

 

 

$

22

 

 

$

18

 

 

$

11

 

 

$

11

 

 

$

23

 

 

$

 

 

$

142

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

7

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

10

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

64

 

 

$

23

 

 

$

18

 

 

$

12

 

 

$

11

 

 

$

24

 

 

$

 

 

$

152

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

197

 

 

$

117

 

 

$

93

 

 

$

44

 

 

$

55

 

 

$

88

 

 

$

 

 

$

594

 

Special mention

 

 

1

 

 

 

 

 

 

1

 

 

 

8

 

 

 

1

 

 

 

 

 

 

 

 

 

11

 

Substandard

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

13

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

198

 

 

$

119

 

 

$

94

 

 

$

52

 

 

$

56

 

 

$

99

 

 

$

 

 

$

618

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

176

 

 

$

132

 

 

$

105

 

 

$

75

 

 

$

65

 

 

$

132

 

 

$

 

 

$

685

 

Special mention

 

 

5

 

 

 

5

 

 

 

2

 

 

 

4

 

 

 

1

 

 

 

1

 

 

 

 

 

 

18

 

Substandard

 

 

5

 

 

 

4

 

 

 

20

 

 

 

4

 

 

 

1

 

 

 

10

 

 

 

 

 

 

44

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

186

 

 

$

141

 

 

$

127

 

 

$

83

 

 

$

67

 

 

$

143

 

 

$

 

 

$

747

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

373

 

 

$

172

 

 

$

134

 

 

$

101

 

 

$

101

 

 

$

237

 

 

$

93

 

 

$

1,211

 

Special mention

 

 

3

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

 

 

 

10

 

Substandard

 

 

5

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

1

 

 

 

10

 

 

 

2

 

 

 

27

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

381

 

 

$

176

 

 

$

138

 

 

$

105

 

 

$

103

 

 

$

250

 

 

$

95

 

 

$

1,248

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

177

 

 

$

104

 

 

$

39

 

 

$

21

 

 

$

9

 

 

$

2

 

 

$

 

 

$

352

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

178

 

 

$

105

 

 

$

39

 

 

$

21

 

 

$

9

 

 

$

2

 

 

$

 

 

$

354

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Non-Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

48

 

 

$

21

 

 

$

7

 

 

$

4

 

 

$

1

 

 

$

2

 

 

$

7

 

 

$

90

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

48

 

 

$

21

 

 

$

7

 

 

$

4

 

 

$

1

 

 

$

3

 

 

$

7

 

 

$

91

 

 

December 31,

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Total

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,356

 

 

$

804

 

 

$

540

 

 

$

320

 

 

$

273

 

 

$

580

 

 

$

100

 

 

$

4,973

 

Special mention

 

 

20

 

 

 

12

 

 

 

4

 

 

 

14

 

 

 

3

 

 

 

4

 

 

 

 

 

 

57

 

Substandard

 

 

42

 

 

 

16

 

 

 

27

 

 

 

16

 

 

 

3

 

 

 

35

 

 

 

2

 

 

 

141

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

2,418

 

 

$

832

 

 

$

571

 

 

$

350

 

 

$

279

 

 

$

619

 

 

$

102

 

 

$

5,171

 

 

Schedule of Internal Ratings of Loans

The following tables summarize the Company’s internal ratings of its loans held-for-investment, at September 30, 2020 (in millions):

 

September 30, 2020

 

Pass

 

 

Special
Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial

 

$

1,440

 

 

$

16

 

 

$

32

 

 

$

 

 

$

1,488

 

Agricultural

 

 

87

 

 

 

5

 

 

 

2

 

 

 

 

 

 

94

 

Real Estate

 

 

3,143

 

 

 

45

 

 

 

100

 

 

 

 

 

 

3,288

 

Consumer

 

 

422

 

 

 

 

 

 

2

 

 

 

 

 

 

424

 

Total

 

$

5,092

 

 

$

66

 

 

$

136

 

 

$

 

 

$

5,294

 

Schedule of Past Due Loans

The Company’s past due loans are as follows (in thousands):

 

September 30, 2021

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past
Due

 

 

Greater
Than 90
Days

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

4,136

 

 

$

516

 

 

$

666

 

 

$

5,318

 

 

$

814,279

 

 

$

819,597

 

 

$

23

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165,847

 

 

 

165,847

 

 

 

 

Total Commercial

 

 

4,136

 

 

 

516

 

 

 

666

 

 

 

5,318

 

 

 

980,126

 

 

 

985,444

 

 

 

23

 

Agricultural

 

 

115

 

 

 

1,074

 

 

 

100

 

 

 

1,289

 

 

 

97,658

 

 

 

98,947

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

4,676

 

 

 

 

 

 

114

 

 

 

4,790

 

 

 

651,740

 

 

 

656,530

 

 

 

 

Farm

 

 

1,182

 

 

 

13

 

 

 

 

 

 

1,195

 

 

 

201,869

 

 

 

203,064

 

 

 

 

Non-OwnerOccupied CRE

 

 

800

 

 

 

0

 

 

 

 

 

 

800

 

 

 

674,158

 

 

 

674,958

 

 

 

 

Owner Occupied CRE

 

 

260

 

 

 

315

 

 

 

1,537

 

 

 

2,112

 

 

 

822,119

 

 

 

824,231

 

 

 

 

Residential

 

 

7,807

 

 

 

475

 

 

 

415

 

 

 

8,697

 

 

 

1,320,101

 

 

 

1,328,798

 

 

 

 

Total Real Estate

 

 

14,725

 

 

 

803

 

 

 

2,066

 

 

 

17,594

 

 

 

3,669,987

 

 

 

3,687,581

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

323

 

 

 

43

 

 

 

7

 

 

 

373

 

 

 

393,699

 

 

 

394,072

 

 

 

 

Non-Auto

 

 

59

 

 

 

3

 

 

 

 

 

 

62

 

 

 

120,388

 

 

 

120,450

 

 

 

 

Total Consumer

 

 

382

 

 

 

46

 

 

 

7

 

 

 

435

 

 

 

514,087

 

 

 

514,522

 

 

 

 

Total

 

$

19,358

 

 

$

2,439

 

 

$

2,839

 

 

$

24,636

 

 

$

5,261,858

 

 

$

5,286,494

 

 

$

23

 

 

December 31, 2020

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past Due

 

 

Greater
Than 90
Days

 

 

Total Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

3,647

 

 

$

406

 

 

$

576

 

 

$

4,629

 

 

$

1,126,753

 

 

$

1,131,382

 

 

$

21

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181,325

 

 

 

181,325

 

 

 

 

Total Commercial

 

 

3,647

 

 

 

406

 

 

 

576

 

 

 

4,629

 

 

 

1,308,078

 

 

 

1,312,707

 

 

 

21

 

Agricultural

 

 

193

 

 

 

95

 

 

 

 

 

 

288

 

 

 

94,576

 

 

 

94,864

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

4,775

 

 

 

44

 

 

 

 

 

 

4,819

 

 

 

549,140

 

 

 

553,959

 

 

 

 

Farm

 

 

708

 

 

 

 

 

 

 

 

 

708

 

 

 

151,529

 

 

 

152,237

 

 

 

 

Non-Owner Occupied CRE

 

 

613

 

 

 

 

 

 

 

 

 

613

 

 

 

617,073

 

 

 

617,686

 

 

 

 

Owner Occupied CRE

 

 

1,393

 

 

 

322

 

 

 

133

 

 

 

1,848

 

 

 

745,126

 

 

 

746,974

 

 

 

 

Residential

 

 

8,072

 

 

 

18

 

 

 

275

 

 

 

8,365

 

 

 

1,240,044

 

 

 

1,248,409

 

 

 

33

 

Total Real Estate

 

 

15,561

 

 

 

384

 

 

 

408

 

 

 

16,353

 

 

 

3,302,912

 

 

 

3,319,265

 

 

 

33

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

551

 

 

 

158

 

 

 

75

 

 

 

784

 

 

 

352,811

 

 

 

353,595

 

 

 

59

 

Non-Auto

 

 

214

 

 

 

24

 

 

 

 

 

 

238

 

 

 

90,364

 

 

 

90,602

 

 

 

 

Total Consumer

 

 

765

 

 

 

182

 

 

 

75

 

 

 

1,022

 

 

 

443,175

 

 

 

444,197

 

 

 

59

 

Total

 

$

20,166

 

 

$

1,067

 

 

$

1,059

 

 

$

22,292

 

 

$

5,148,741

 

 

$

5,171,033

 

 

$

113

 

 

September 30, 2020

 

15-59
Days
Past
Due*

 

 

60-89
Days
Past
Due

 

 

Greater
Than
90
Days

 

 

Total
Past
Due

 

 

Current

 

 

Total Loans

 

 

90 Days
Past Due
Still
Accruing

 

Commercial

 

$

5,165

 

 

$

476

 

 

$

116

 

 

$

5,757

 

 

$

1,482,588

 

 

$

1,488,345

 

 

$

 

Agricultural

 

 

103

 

 

 

50

 

 

 

6

 

 

 

159

 

 

 

93,813

 

 

 

93,972

 

 

 

 

Real Estate

 

 

10,905

 

 

 

 

 

 

306

 

 

 

11,211

 

 

 

3,276,394

 

 

 

3,287,605

 

 

 

1

 

Consumer

 

 

541

 

 

 

80

 

 

 

31

 

 

 

652

 

 

 

423,105

 

 

 

423,757

 

 

 

22

 

Total

 

$

16,714

 

 

$

606

 

 

$

459

 

 

$

17,779

 

 

$

5,275,900

 

 

$

5,293,679

 

 

$

23

 

 

* The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due.
Schedule of Loans Modified and Considered Troubled Debt Restructurings The Company’s loans that were modified and considered troubled debt restructurings are as follows (in thousands):

 

 

 

Three-Months Ended September 30, 2021

 

 

Nine-Months Ended September 30, 2021

 

 

 

 

 

 

Pre-
Modification

 

 

Post-
Modification

 

 

 

 

 

Pre-
Modification

 

 

Post-
Modification

 

 

 

 

 

 

Recorded

 

 

Recorded

 

 

 

 

 

Recorded

 

 

Recorded

 

 

 

Number

 

 

Investment

 

 

Investment

 

 

Number

 

 

Investment

 

 

Investment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

 

 

 

$

 

 

$

 

 

 

4

 

 

$

361

 

 

$

361

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

361

 

 

 

361

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

68

 

 

 

68

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

200

 

 

 

200

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

1,047

 

 

 

1,047

 

Residential

 

 

2

 

 

 

77

 

 

 

77

 

 

 

5

 

 

 

519

 

 

 

519

 

Total Real Estate

 

 

2

 

 

 

77

 

 

 

77

 

 

 

9

 

 

 

1,766

 

 

 

1,766

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

1

 

 

 

19

 

 

 

19

 

 

 

2

 

 

 

51

 

 

 

51

 

Non-Auto

 

 

1

 

 

 

9

 

 

 

9

 

 

 

1

 

 

 

9

 

 

 

9

 

Total Consumer

 

 

2

 

 

 

28

 

 

 

28

 

 

 

3

 

 

 

60

 

 

 

60

 

Total

 

 

4

 

 

$

105

 

 

$

105

 

 

 

17

 

 

$

2,255

 

 

$

2,255

 

 

 

 

Three-Months Ended September 30, 2020

 

 

Nine-Months Ended September 30, 2020

 

 

 

 

 

 

Pre-
Modification

 

 

Post-
Modification

 

 

 

 

 

Pre-
Modification

 

 

Post-
Modification

 

 

 

 

 

 

Recorded

 

 

Recorded

 

 

 

 

 

Recorded

 

 

Recorded

 

 

 

Number

 

 

Investment

 

 

Investment

 

 

Number

 

 

Investment

 

 

Investment

 

Commercial

 

 

2

 

 

$

667

 

 

$

667

 

 

 

11

 

 

$

1,151

 

 

$

1,151

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

134

 

 

 

134

 

Real Estate

 

 

2

 

 

 

112

 

 

 

112

 

 

 

3

 

 

 

236

 

 

 

236

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

14

 

 

 

14

 

Total

 

 

4

 

 

$

779

 

 

$

779

 

 

 

16

 

 

$

1,535

 

 

$

1,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of How Loans Were Modified as Troubled Debt Restructured Loans

The balances below provide information as to how the loans were modified as troubled debt restructured loans (in thousands):

 

 

 

Three-Months Ended September 30, 2021

 

 

Nine-Months Ended September 30, 2021

 

 

 

Adjusted

 

 

 

 

 

Combined

 

 

Adjusted

 

 

 

 

 

Combined

 

 

 

Interest

 

 

Maturity

 

 

Rate and

 

 

Interest

 

 

Maturity

 

 

Rate and

 

 

 

Rate

 

 

Extended

 

 

Maturity

 

 

Rate

 

 

Extended

 

 

Maturity

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

 

 

$

 

 

$

 

 

$

 

 

$

212

 

 

$

149

 

Municipal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

212

 

 

 

149

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200

 

 

 

 

Farm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied CRE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,047

 

Residential

 

 

 

 

 

18

 

 

 

59

 

 

 

 

 

 

263

 

 

 

256

 

Total Real Estate

 

 

 

 

 

18

 

 

 

59

 

 

 

 

 

 

463

 

 

 

1,303

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

51

 

Non-Auto

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

9

 

Total Consumer

 

 

 

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

60

 

Total

 

$

 

 

$

18

 

 

$

87

 

 

$

 

 

$

743

 

 

$

1,512

 

 

 

 

Three-Months Ended September 30, 2020

 

 

Nine-Months Ended September 30, 2020

 

 

 

Adjusted

 

 

 

 

 

Combined

 

 

Adjusted

 

 

 

 

 

Combined

 

 

 

Interest

 

 

Maturity

 

 

Rate and

 

 

Interest

 

 

Maturity

 

 

Rate and

 

 

 

Rate

 

 

Extended

 

 

Maturity

 

 

Rate

 

 

Extended

 

 

Maturity

 

Commercial

 

$

 

 

$

658

 

 

$

9

 

 

$

 

 

$

918

 

 

$

233

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

112

 

 

 

 

 

 

 

 

 

236

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

Total

 

$

 

 

$

658

 

 

$

121

 

 

$

 

 

$

1,066

 

 

$

469