XML 48 R33.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Receivables [Abstract]    
Schedule of Loans

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

December 31, 2020

December 31, 2019

PCI

All Other

PCI

All Other

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

Commercial real estate

$

16,123

$

996,853

$

1,012,976

$

15,255

$

890,051

$

905,306

Consumer real estate

 

10,258

 

433,672

 

443,930

 

6,541

 

410,941

 

417,482

Construction and land development

 

5,348

 

272,727

 

278,075

 

4,458

 

223,168

 

227,626

Commercial and industrial

 

308

 

634,138

 

634,446

 

407

 

336,668

 

337,075

Consumer and other

 

27

 

12,789

 

12,816

 

326

 

9,577

 

9,903

Total loans

 

32,064

 

2,350,179

 

2,382,243

 

26,987

 

1,870,405

 

1,897,392

Less: Allowance for loan losses

 

(309)

 

(18,037)

 

(18,346)

 

(156)

 

(10,087)

 

(10,243)

Loans, net

$

31,755

$

2,332,142

$

2,363,897

$

26,831

$

1,860,318

$

1,887,149

 
Schedule of Impaired and Performing Loans Receivable

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

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

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

 
Schedule of Allowance for Loan Losses for Impaired and Performing Loans Receivable

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

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

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

 
Schedule of Allowance for Loan Losses  

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

Year Ended December 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

Loans charged-off

 

 

(23)

 

 

(420)

 

(398)

 

(841)

Recoveries of loans charged-off

 

19

 

39

 

2

 

114

 

87

 

261

Provision charged to expense

 

3,052

 

879

 

947

 

3,456

 

349

 

8,683

Ending balance

$

7,579

$

3,471

$

2,076

$

5,107

$

113

$

18,346

Year Ended December 31, 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)

 

(4)

 

 

(659)

 

(344)

 

(1,043)

Recoveries of loans charged-off

 

65

 

164

 

8

 

77

 

98

 

412

Provision charged to expense

 

840

 

627

 

324

 

793

 

15

 

2,599

Ending balance

$

4,508

$

2,576

$

1,127

$

1,957

$

75

$

10,243

Loan Credit Quality Indicators

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

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

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 and Leases

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

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

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):

 

December 31, 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

$

3,871

$

3,872

$

$

256

$

261

$

Consumer real estate

 

888

 

888

 

 

553

 

553

 

Construction and land development

 

 

 

 

547

 

547

 

Commercial and industrial

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

4,759

 

4,760

 

 

1,356

 

1,361

 

Impaired loans with a valuation allowance:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

 

 

 

Consumer real estate

 

428

 

428

 

116

 

994

 

994

 

343

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

146

 

146

 

121

 

160

 

160

 

132

Consumer and other

 

 

 

 

 

 

 

574

 

574

 

237

 

1,154

 

1,154

 

475

PCI loans:  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial real estate

 

 

 

 

17

 

99

 

17

Consumer real estate

 

1,827

 

2,086

 

88

 

1,205

 

1,371

 

74

Construction and land development

 

 

 

 

 

 

Commercial and industrial

 

270

 

234

 

218

 

396

 

534

 

59

Consumer and other

 

21

 

20

 

3

 

45

 

51

 

6

 

2,118

 

2,340

 

309

 

1,663

 

2,055

 

156

Total impaired loans

$

7,451

$

7,674

$

546

$

4,173

$

4,570

$

631

December 31, 2020

December 31, 2019

    

Average

    

Interest

    

Average

    

Interest

 

Recorded

 

Income

 

Recorded

 

Income

Investment

Recognized

 

Investment

 

Recognized

Impaired loans without a valuation allowance:

 

  

 

  

 

  

 

  

Commercial real estate

$

1,073

$

12

$

399

$

30

Consumer real estate

 

701

 

33

 

725

 

15

Construction and land development

 

231

 

 

619

 

5

Commercial and industrial

 

 

 

20

 

1

Consumer and other

 

 

 

11

 

1

 

2,005

 

45

 

1,774

 

52

Impaired loans with a valuation allowance:

 

  

 

  

 

 

  

Commercial real estate

 

158

 

2

 

9

 

1

Consumer real estate

 

656

 

24

 

397

 

17

Construction and land development

 

 

 

11

 

Commercial and industrial

 

244

 

8

 

430

 

16

Consumer and other

 

 

 

23

 

 

1,058

 

34

 

870

 

34

PCI loans:  

 

  

 

  

 

  

 

  

Commercial real estate

 

200

 

1

 

1,518

 

(25)

Consumer real estate

 

1,461

 

117

 

922

 

42

Construction and land development

 

46

 

 

 

Commercial and industrial

 

321

 

7

 

79

 

9

Consumer and other

 

27

 

 

9

 

1

 

2,055

 

125

 

2,528

 

27

Total impaired loans

$

5,118

$

204

$

5,172

$

113

 
Troubled Debt Restructurings on Loans

The following table presents a summary of loans that were modified as troubled debt restructurings during the year ended December 31, 2020 (dollars in thousands):

    

    

Pre-Modification

    

Post-Modification

 

Outstanding

 

Outstanding

 

Recorded

 

Recorded

December 31, 2020

Number of Contracts

 

Investment

 

Investment

Consumer real estate

1

$

108

$

108

Commercial and industrial

3

141

141

Consumer other

1

8

8

 

 
Certain Loans Acquired In Transfer Not Accounted For As Debt Securities, Acquired During Period Carrying Amount Of Loans

The Company has acquired loans which 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 for the years ended December 31, are as follows (in thousands):

    

2020

    

2019

Commercial real estate

$

23,787

$

21,570

Consumer real estate

 

12,692

 

8,411

Construction and land development

 

1,812

 

5,394

Commercial and industrial

 

6,521

 

2,540

Consumer and other

 

161

 

504

Total loans

 

44,973

 

38,419

Less: Remaining purchase discount

 

(12,909)

 

(11,432)

Total loans, net of purchase discount

 

32,064

 

26,987

Less: Allowance for loan losses

 

(309)

 

(156)

Carrying amount, net of allowance

$

31,755

$

26,831

 
Schedule of Certain Loans Acquired in Transfer Accounted for as Debt Securities, Accretable Yield Movement

The following is a summary of the accretable yield on acquired loans for the years ended December 31, (in thousands):

    

2020

    

2019

Accretable yield, beginning of period

$

8,454

$

7,052

Additions

 

2,515

 

Accretion income

 

(5,347)

 

(4,627)

Reclassification

 

2,792

 

3,555

Other changes, net

 

8,475

 

2,474

Accretable yield, end of period

$

16,889

$

8,454

 
Schedule of Loan to Directors, Officers and Affiliated Parties

    

2020

    

2019

Balance, beginning of year

$

24,091

$

31,246

Disbursements

 

7,108

 

16,297

Repayments

 

(16,740)

 

(23,452)

Balance, end of year

$

14,459

$

24,091