XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
LOANS AND ALLOWANCE FOR CREDIT LOSSES

NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES

The following table summarizes the Company’s loan portfolio by type of loan as of:

 

 

March 31, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

270,074

 

 

$

280,569

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

318,035

 

 

 

307,797

 

Commercial real estate

 

 

674,558

 

 

 

622,842

 

Farmland

 

 

186,982

 

 

 

145,501

 

1-4 family residential

 

 

430,755

 

 

 

410,673

 

Multi-family residential

 

 

42,021

 

 

 

30,971

 

Consumer

 

 

52,670

 

 

 

50,965

 

Agricultural

 

 

14,403

 

 

 

14,639

 

Warehouse lending(1)

 

 

24,260

 

 

 

43,720

 

Overdrafts

 

 

303

 

 

 

363

 

Total loans(2)

 

 

2,014,061

 

 

 

1,908,040

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(1,516

)

 

 

(1,531

)

Allowance for credit losses

 

 

(29,096

)

 

 

(30,433

)

Total net loans(2)

 

$

1,983,449

 

 

$

1,876,076

 

 

 

 

 

 

 

 

(1) Warehouse lending is presented as a component of commercial and industrial loans in remaining tables.

 

(2) Excludes accrued interest receivable on loans of $5.8 million as of March 31, 2022 and December 31, 2021,which is presented separately on the consolidated balance sheets.

 

 

The Company’s estimate of the allowance for credit losses (“ACL”) reflects losses expected over the remaining contractual life of the assets. The contractual term does not consider extensions, renewals or modifications unless the Company has identified an expected troubled debt restructuring. The following tables present the activity in the ACL by class of loans for the three months ended March 31, 2022, for the year ended December 31, 2021 and for the three months ended March 31, 2021:

Quarter Ended
March 31, 2022

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

$

30,433

 

(Reversal of) provision for credit losses

 

 

230

 

 

 

(323

)

 

 

(1,569

)

 

 

302

 

 

 

(119

)

 

 

60

 

 

 

146

 

 

 

(13

)

 

 

36

 

 

 

(1,250

)

Loans charged-off

 

 

(119

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17

)

 

 

 

 

 

(67

)

 

 

(203

)

Recoveries

 

 

39

 

 

 

 

 

 

1

 

 

 

 

 

 

30

 

 

 

 

 

 

16

 

 

 

 

 

 

30

 

 

 

116

 

Ending balance

 

$

3,750

 

 

$

3,898

 

 

$

12,197

 

 

$

2,000

 

 

$

5,729

 

 

$

456

 

 

$

907

 

 

$

156

 

 

$

3

 

 

$

29,096

 

 

For the Year Ended
December 31, 2021

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,033

 

 

$

4,735

 

 

$

15,780

 

 

$

1,220

 

 

$

6,313

 

 

$

363

 

 

$

929

 

 

$

239

 

 

$

7

 

 

$

33,619

 

(Reversal of) provision for credit losses

 

 

(43

)

 

 

(515

)

 

 

(1,229

)

 

 

478

 

 

 

(495

)

 

 

33

 

 

 

(51

)

 

 

(78

)

 

 

200

 

 

 

(1,700

)

Loans charged-off

 

 

(411

)

 

 

 

 

 

(816

)

 

 

 

 

 

 

 

 

 

 

 

(151

)

 

 

 

 

 

(263

)

 

 

(1,641

)

Recoveries

 

 

21

 

 

 

1

 

 

 

30

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

8

 

 

 

60

 

 

 

155

 

Ending balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

$

30,433

 

 

Quarter Ended
March 31, 2021

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,033

 

 

$

4,735

 

 

$

15,780

 

 

$

1,220

 

 

$

6,313

 

 

$

363

 

 

$

929

 

 

$

239

 

 

$

7

 

 

$

33,619

 

Provision for credit losses

 

 

(504

)

 

 

(538

)

 

 

1,087

 

 

 

(163

)

 

 

13

 

 

 

133

 

 

 

(29

)

 

 

(31

)

 

 

32

 

 

 

 

Loans charged-off

 

 

(7

)

 

 

 

 

 

(758

)

 

 

 

 

 

 

 

 

 

 

 

(61

)

 

 

 

 

 

(49

)

 

 

(875

)

Recoveries

 

 

7

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

14

 

 

 

26

 

Ending balance

 

$

3,529

 

 

$

4,198

 

 

$

16,109

 

 

$

1,057

 

 

$

6,326

 

 

$

496

 

 

$

843

 

 

$

208

 

 

$

4

 

 

$

32,770

 

 

During the year ended December 31, 2020, a total allowance for credit losses provision of $13,200 was recorded primarily to account for the estimated impact of COVID-19 on credit quality and resulted largely from changes to individual loan risk ratings, as well as COVID-specific qualitative factors primarily derived from changes in national GDP, Texas unemployment rates and national industry related CRE trends, all of which were impacted by the effects of COVID-19. During 2021, we recorded no provision in the first quarter, a $1,000 reverse provision in the second quarter and a $700 reverse provision in the third quarter. These provision reversals captured improvements that occurred to macroeconomic factors evaluated at the onset of the pandemic as part of the aforementioned COVID-specific qualitative factors, as well as risk rating upgrades for specific loans, which impacted the reserve calculations within our model. In the first quarter of 2022, we unwound the remaining COVID-specific qualitative factors and recorded an additional reverse provision of $1,250 to account for significant improvements in COVID-related health statistics and economic impacts.

The Company uses the weighted-average remaining maturity ("WARM") method as the basis for the estimation of expected credit losses. The WARM method uses a historical average annual charge-off rate containing loss content over a historical lookback period and is used as a foundation for estimating the credit loss reserve for the remaining outstanding balances of loans in a segment at the balance sheet date. The average annual charge-off rate is applied to the contractual term, further adjusted for estimated prepayments, to determine the unadjusted historical charge-off rate. The calculation of the unadjusted historical charge-off rate is then adjusted, using qualitative factors, for current conditions and for reasonable and supportable forecast periods. Qualitative loss factors are based on the Company’s judgment of company, market, industry or business specific data, differences in loan-specific risk characteristics such as underwriting standards, portfolio mix, risk grades, delinquency level, or term. These qualitative factors serve to compensate for additional areas of uncertainty inherent in the portfolio that are not reflected in our historic loss factors. Additionally, we have adjusted for changes in expected environmental and economic conditions, such as changes in unemployment rates, property values, and other relevant factors over the next 12 to 24 months. Management adjusted the historical loss experience for these expectations. No reversion adjustments were necessary, as the starting point for the Company’s estimate was a cumulative loss rate covering the expected contractual term of the portfolio.

The ACL is measured on a collective segment basis when similar risk characteristics exist. Our loan portfolio is segmented first by regulatory call report code, and second, by internally identified risk grades for our commercial loan segments and by delinquency status for our consumer loan segments. We also have separate segments for our warehouse lines of credit, for our internally originated SBA loans, for our SBA loans acquired from Westbound Bank and for SBA-guaranteed PPP loans. Consistent forecasts of the loss drivers are used across the loan segments. For loans that do not share general risk characteristics with segments, we estimate a specific reserve on an individual basis. A reserve is recorded when the carrying amount of the loan exceeds the discounted estimated cash flows using the loan's initial effective interest rate or the fair value of collateral for collateral-dependent loans.

Assets are graded “pass” when the relationship exhibits acceptable credit risk and indicates repayment ability, tolerable collateral coverage and reasonable performance history. Lending relationships exhibiting potentially significant credit risk and marginal repayment ability and/or asset protection are graded “special mention.” Assets classified as “substandard” are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness that jeopardizes the liquidation of the debt. Substandard graded loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets graded “doubtful” are substandard graded loans that have added characteristics that make collection or liquidation in full improbable. Loans that are on nonaccrual status are generally classified as substandard.

In general, the loans in our portfolio have low historical credit losses. The Company closely monitors economic conditions and loan performance trends to manage and evaluate the exposure to credit risk. Key factors tracked by the Company and utilized in evaluating the credit quality of the loan portfolio include trends in delinquency ratios, the level of nonperforming assets, borrower’s repayment capacity, and collateral coverage.

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of March 31, 2022:

March 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

42,707

 

 

$

96,935

 

 

$

27,986

 

 

$

14,909

 

 

$

5,920

 

 

$

16,305

 

 

$

88,106

 

 

$

292,868

 

Special mention

 

 

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156

 

Substandard

 

 

 

 

 

 

 

 

265

 

 

 

659

 

 

 

210

 

 

 

37

 

 

 

 

 

 

1,171

 

Nonaccrual

 

 

 

 

 

33

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

139

 

Total commercial and industrial loans

 

$

42,707

 

 

$

97,124

 

 

$

28,322

 

 

$

15,568

 

 

$

6,130

 

 

$

16,342

 

 

$

88,141

 

 

$

294,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(30

)

 

$

 

 

$

 

 

$

 

 

$

(89

)

 

$

(119

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

6

 

 

 

39

 

Current period net

 

$

 

 

$

 

 

$

(30

)

 

$

 

 

$

 

 

$

33

 

 

$

(83

)

 

$

(80

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

42,538

 

 

$

176,595

 

 

$

48,275

 

 

$

18,242

 

 

$

6,119

 

 

$

18,559

 

 

$

5,960

 

 

$

316,288

 

Special mention

 

 

 

 

 

 

 

 

814

 

 

 

 

 

 

 

 

 

932

 

 

 

 

 

 

1,746

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction and development loans

 

$

42,538

 

 

$

176,595

 

 

$

49,089

 

 

$

18,242

 

 

$

6,120

 

 

$

19,491

 

 

$

5,960

 

 

$

318,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

67,507

 

 

$

137,731

 

 

$

104,126

 

 

$

76,086

 

 

$

57,139

 

 

$

173,813

 

 

$

16,875

 

 

$

633,277

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,921

 

 

 

13,406

 

 

 

 

 

 

22,327

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,034

 

 

 

17,415

 

 

 

 

 

 

18,449

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

115

 

 

 

64

 

 

 

326

 

 

 

 

 

 

505

 

Total commercial real estate loans

 

$

67,507

 

 

$

137,731

 

 

$

104,126

 

 

$

76,201

 

 

$

67,158

 

 

$

204,960

 

 

$

16,875

 

 

$

674,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

1

 

 

 

March 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

45,866

 

 

$

92,766

 

 

$

12,486

 

 

$

7,915

 

 

$

7,375

 

 

$

14,292

 

 

$

5,914

 

 

$

186,614

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

70

 

Nonaccrual

 

 

 

 

 

 

 

 

195

 

 

 

 

 

 

 

 

 

103

 

 

 

 

 

 

298

 

Total farmland loans

 

$

45,866

 

 

$

92,766

 

 

$

12,681

 

 

$

7,915

 

 

$

7,375

 

 

$

14,465

 

 

$

5,914

 

 

$

186,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,231

 

 

$

131,940

 

 

$

63,134

 

 

$

38,256

 

 

$

32,144

 

 

$

112,524

 

 

$

15,667

 

 

$

428,896

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

91

 

 

 

 

 

 

203

 

 

 

 

 

 

294

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

163

 

 

 

 

 

 

 

 

 

172

 

 

 

1,230

 

 

 

 

 

 

1,565

 

Total 1-4 family residential loans

 

$

35,231

 

 

$

132,103

 

 

$

63,134

 

 

$

38,347

 

 

$

32,316

 

 

$

113,957

 

 

$

15,667

 

 

$

430,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30

 

 

$

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,469

 

 

$

16,723

 

 

$

2,742

 

 

$

6,385

 

 

$

900

 

 

$

2,501

 

 

$

301

 

 

$

42,021

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

12,469

 

 

$

16,723

 

 

$

2,742

 

 

$

6,385

 

 

$

900

 

 

$

2,501

 

 

$

301

 

 

$

42,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

March 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,612

 

 

$

20,436

 

 

$

9,551

 

 

$

3,709

 

 

$

3,965

 

 

$

931

 

 

$

5,375

 

 

$

52,579

 

Special mention

 

 

 

 

 

9

 

 

 

6

 

 

 

4

 

 

 

 

 

 

9

 

 

 

250

 

 

 

278

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

50

 

 

 

6

 

 

 

26

 

 

 

31

 

 

 

3

 

 

 

 

 

 

116

 

Total consumer loans and overdrafts

 

$

8,612

 

 

$

20,495

 

 

$

9,563

 

 

$

3,739

 

 

$

3,996

 

 

$

943

 

 

$

5,625

 

 

$

52,973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(68

)

 

$

(6

)

 

$

(10

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(84

)

Recoveries

 

 

30

 

 

 

1

 

 

 

 

 

 

10

 

 

 

 

 

 

5

 

 

 

 

 

 

46

 

Current period net

 

$

(38

)

 

$

(5

)

 

$

(10

)

 

$

10

 

 

$

 

 

$

5

 

 

$

 

 

$

(38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

393

 

 

$

2,952

 

 

$

1,589

 

 

$

830

 

 

$

801

 

 

$

621

 

 

$

7,089

 

 

$

14,275

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

 

 

 

6

 

Substandard

 

 

 

 

 

 

 

 

14

 

 

 

3

 

 

 

14

 

 

 

32

 

 

 

 

 

 

63

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

53

 

 

 

 

 

 

59

 

Total agricultural loans

 

$

393

 

 

$

2,952

 

 

$

1,603

 

 

$

833

 

 

$

821

 

 

$

712

 

 

$

7,089

 

 

$

14,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

255,323

 

 

$

676,078

 

 

$

269,889

 

 

$

166,332

 

 

$

114,363

 

 

$

339,546

 

 

$

145,287

 

 

$

1,966,818

 

Special mention

 

 

 

 

 

165

 

 

 

820

 

 

 

95

 

 

 

8,921

 

 

 

14,556

 

 

 

250

 

 

 

24,807

 

Substandard

 

 

 

 

 

 

 

 

279

 

 

 

662

 

 

 

1,259

 

 

 

17,554

 

 

 

 

 

 

19,754

 

Nonaccrual

 

 

 

 

 

246

 

 

 

272

 

 

 

141

 

 

 

273

 

 

 

1,715

 

 

 

35

 

 

 

2,682

 

Total loans

 

$

255,323

 

 

$

676,489

 

 

$

271,260

 

 

$

167,230

 

 

$

124,816

 

 

$

373,371

 

 

$

145,572

 

 

$

2,014,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(68

)

 

$

(6

)

 

$

(40

)

 

$

 

 

$

 

 

$

 

 

$

(89

)

 

$

(203

)

Recoveries

 

 

30

 

 

 

1

 

 

 

 

 

 

10

 

 

 

1

 

 

 

68

 

 

 

6

 

 

 

116

 

Total current period net (charge-offs) recoveries

 

$

(38

)

 

$

(5

)

 

$

(40

)

 

$

10

 

 

$

1

 

 

$

68

 

 

$

(83

)

 

$

(87

)

 

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2021:

December 31, 2021

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

176,972

 

 

$

31,337

 

 

$

16,207

 

 

$

6,449

 

 

$

3,493

 

 

$

14,657

 

 

$

74,364

 

 

$

323,479

 

Special mention

 

 

 

 

 

88

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

102

 

Substandard

 

 

 

 

 

272

 

 

 

55

 

 

 

192

 

 

 

40

 

 

 

1

 

 

 

 

 

 

560

 

Nonaccrual

 

 

14

 

 

 

101

 

 

 

 

 

 

22

 

 

 

 

 

 

11

 

 

 

 

 

 

148

 

Total commercial and industrial loans

 

$

176,986

 

 

$

31,798

 

 

$

16,262

 

 

$

6,663

 

 

$

3,547

 

 

$

14,669

 

 

$

74,364

 

 

$

324,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(168

)

 

$

(67

)

 

$

(115

)

 

$

 

 

$

(61

)

 

$

(411

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 

 

21

 

Current period net

 

$

 

 

$

 

 

$

(168

)

 

$

(67

)

 

$

(115

)

 

$

 

 

$

(40

)

 

$

(390

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

180,056

 

 

$

68,765

 

 

$

20,499

 

 

$

6,507

 

 

$

8,235

 

 

$

13,565

 

 

$

8,615

 

 

$

306,242

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

944

 

 

 

 

 

 

 

 

 

944

 

Substandard

 

 

 

 

 

 

 

 

609

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

611

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction and development loans

 

$

180,056

 

 

$

68,765

 

 

$

21,108

 

 

$

6,509

 

 

$

9,179

 

 

$

13,565

 

 

$

8,615

 

 

$

307,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

134,617

 

 

$

93,806

 

 

$

80,733

 

 

$

59,380

 

 

$

43,457

 

 

$

145,477

 

 

$

16,065

 

 

$

573,535

 

Special mention

 

 

 

 

 

765

 

 

 

 

 

 

 

 

 

4,550

 

 

 

788

 

 

 

 

 

 

6,103

 

Substandard

 

 

 

 

 

6,987

 

 

 

 

 

 

10,041

 

 

 

12,981

 

 

 

12,553

 

 

 

 

 

 

42,562

 

Nonaccrual

 

 

 

 

 

 

 

 

124

 

 

 

69

 

 

 

32

 

 

 

337

 

 

 

80

 

 

 

642

 

Total commercial real estate loans

 

$

134,617

 

 

$

101,558

 

 

$

80,857

 

 

$

69,490

 

 

$

61,020

 

 

$

159,155

 

 

$

16,145

 

 

$

622,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(17

)

 

$

(56

)

 

$

(472

)

 

$

(271

)

 

$

 

 

$

(816

)

Recoveries

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

30

 

Current period net

 

$

 

 

$

 

 

$

2

 

 

$

(56

)

 

$

(461

)

 

$

(271

)

 

$

 

 

$

(786

)

 

 

December 31, 2021

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

94,491

 

 

$

11,868

 

 

$

8,664

 

 

$

7,456

 

 

$

5,191

 

 

$

11,145

 

 

$

6,290

 

 

$

145,105

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26

 

 

 

 

 

 

26

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

 

 

 

72

 

Nonaccrual

 

 

 

 

 

195

 

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

 

 

 

298

 

Total farmland loans

 

$

94,491

 

 

$

12,063

 

 

$

8,664

 

 

$

7,456

 

 

$

5,191

 

 

$

11,346

 

 

$

6,290

 

 

$

145,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

132,448

 

 

$

64,590

 

 

$

43,016

 

 

$

36,501

 

 

$

26,987

 

 

$

91,864

 

 

$

13,714

 

 

$

409,120

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

 

 

 

18

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

170

 

 

 

 

 

 

 

 

 

180

 

 

 

58

 

 

 

1,127

 

 

 

 

 

 

1,535

 

Total 1-4 family residential loans

 

$

132,618

 

 

$

64,590

 

 

$

43,016

 

 

$

36,681

 

 

$

27,045

 

 

$

93,009

 

 

$

13,714

 

 

$

410,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

16,663

 

 

$

4,286

 

 

$

6,436

 

 

$

908

 

 

$

474

 

 

$

2,113

 

 

$

91

 

 

$

30,971

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

16,663

 

 

$

4,286

 

 

$

6,436

 

 

$

908

 

 

$

474

 

 

$

2,113

 

 

$

91

 

 

$

30,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

December 31, 2021

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

24,715

 

 

$

11,589

 

 

$

4,557

 

 

$

4,647

 

 

$

558

 

 

$

543

 

 

$

4,478

 

 

$

51,087

 

Special mention

 

 

76

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

81

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

56

 

 

 

27

 

 

 

10

 

 

 

62

 

 

 

5

 

 

 

 

 

 

 

 

 

160

 

Total consumer loans and overdrafts

 

$

24,847

 

 

$

11,616

 

 

$

4,572

 

 

$

4,709

 

 

$

563

 

 

$

543

 

 

$

4,478

 

 

$

51,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(285

)

 

$

(36

)

 

$

(57

)

 

$

(32

)

 

$

(2

)

 

$

(2

)

 

$

 

 

$

(414

)

Recoveries

 

 

61

 

 

 

3

 

 

 

 

 

 

8

 

 

 

2

 

 

 

21

 

 

 

 

 

 

95

 

Current period net

 

$

(224

)

 

$

(33

)

 

$

(57

)

 

$

(24

)

 

$

 

 

$

19

 

 

$

 

 

$

(319

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,557

 

 

$

1,866

 

 

$

927

 

 

$

917

 

 

$

221

 

 

$

526

 

 

$

6,492

 

 

$

14,506

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

13

 

Substandard

 

 

 

 

 

14

 

 

 

4

 

 

 

15

 

 

 

39

 

 

 

 

 

 

 

 

 

72

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

40

 

 

 

 

 

 

48

 

Total agricultural loans

 

$

3,557

 

 

$

1,880

 

 

$

931

 

 

$

940

 

 

$

273

 

 

$

566

 

 

$

6,492

 

 

$

14,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

8

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

8

 

 

$

 

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

763,519

 

 

$

288,107

 

 

$

181,039

 

 

$

122,765

 

 

$

88,616

 

 

$

279,890

 

 

$

130,109

 

 

$

1,854,045

 

Special mention

 

 

76

 

 

 

853

 

 

 

5

 

 

 

 

 

 

5,521

 

 

 

832

 

 

 

 

 

 

7,287

 

Substandard

 

 

 

 

 

7,273

 

 

 

668

 

 

 

10,250

 

 

 

13,060

 

 

 

12,626

 

 

 

 

 

 

43,877

 

Nonaccrual

 

 

240

 

 

 

323

 

 

 

134

 

 

 

341

 

 

 

95

 

 

 

1,618

 

 

 

80

 

 

 

2,831

 

Total loans

 

$

763,835

 

 

$

296,556

 

 

$

181,846

 

 

$

133,356

 

 

$

107,292

 

 

$

294,966

 

 

$

130,189

 

 

$

1,908,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(285

)

 

$

(36

)

 

$

(242

)

 

$

(155

)

 

$

(589

)

 

$

(273

)

 

$

(61

)

 

$

(1,641

)

Recoveries

 

 

61

 

 

 

3

 

 

 

19

 

 

 

8

 

 

 

13

 

 

 

30

 

 

 

21

 

 

 

155

 

Total current period net charge-offs

 

$

(224

)

 

$

(33

)

 

$

(223

)

 

$

(147

)

 

$

(576

)

 

$

(243

)

 

$

(40

)

 

$

(1,486

)

There were no loans classified in the “doubtful” or “loss” risk rating categories as of March 31, 2022 and December 31, 2021.

The following tables presents the amortized cost basis of individually evaluated collateral-dependent loans by class of loan, and their impact on the ACL, as of March 31, 2022 and December 31, 2021:

March 31, 2022

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial and industrial

 

$

757

 

 

$

 

 

$

757

 

 

$

282

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

4,295

 

 

 

 

 

 

4,295

 

 

 

553

 

Consumer

 

 

250

 

 

 

 

 

 

250

 

 

 

250

 

Total

 

$

5,302

 

 

$

 

 

$

5,302

 

 

$

1,085

 

 

December 31, 2021

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial and industrial

 

$

129

 

 

$

 

 

$

129

 

 

$

44

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development

 

 

609

 

 

 

 

 

 

609

 

 

 

208

 

Commercial real estate

 

 

9,989

 

 

 

 

 

 

9,989

 

 

 

2,048

 

Total

 

$

10,727

 

 

$

 

 

$

10,727

 

 

$

2,300

 

The following tables summarize the payment status of loans in the Company’s total loan portfolio, including an aging of delinquent loans and loans 90 days or more past due continuing to accrue interest as of:

March 31, 2022

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
and Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

223

 

 

$

 

 

$

119

 

 

$

342

 

 

$

293,992

 

 

$

294,334

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

170

 

 

 

 

 

 

 

 

 

170

 

 

 

317,865

 

 

 

318,035

 

 

 

 

Commercial real
estate

 

 

727

 

 

 

6,990

 

 

 

 

 

 

7,717

 

 

 

666,841

 

 

 

674,558

 

 

 

 

Farmland

 

 

100

 

 

 

433

 

 

 

195

 

 

 

728

 

 

 

186,254

 

 

 

186,982

 

 

 

 

1-4 family residential

 

 

2,674

 

 

 

625

 

 

 

234

 

 

 

3,533

 

 

 

427,222

 

 

 

430,755

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,021

 

 

 

42,021

 

 

 

 

Consumer

 

 

226

 

 

 

287

 

 

 

34

 

 

 

547

 

 

 

52,123

 

 

 

52,670

 

 

 

 

Agricultural

 

 

105

 

 

 

 

 

 

 

 

 

105

 

 

 

14,298

 

 

 

14,403

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

303

 

 

 

 

Total

 

$

4,225

 

 

$

8,335

 

 

$

582

 

 

$

13,142

 

 

$

2,000,919

 

 

$

2,014,061

 

 

$

 

 

December 31, 2021

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
and Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

969

 

 

$

38

 

 

$

134

 

 

$

1,141

 

 

$

323,148

 

 

$

324,289

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

885

 

 

 

132

 

 

 

 

 

 

1,017

 

 

 

306,780

 

 

 

307,797

 

 

 

 

Commercial real
estate

 

 

 

 

 

360

 

 

 

350

 

 

 

710

 

 

 

622,132

 

 

 

622,842

 

 

 

 

Farmland

 

 

114

 

 

 

87

 

 

 

195

 

 

 

396

 

 

 

145,105

 

 

 

145,501

 

 

 

 

1-4 family residential

 

 

1,650

 

 

 

123

 

 

 

410

 

 

 

2,183

 

 

 

408,490

 

 

 

410,673

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,971

 

 

 

30,971

 

 

 

 

Consumer

 

 

189

 

 

 

113

 

 

 

68

 

 

 

370

 

 

 

50,595

 

 

 

50,965

 

 

 

 

Agricultural

 

 

41

 

 

 

8

 

 

 

 

 

 

49

 

 

 

14,590

 

 

 

14,639

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

363

 

 

 

363

 

 

 

 

Total

 

$

3,848

 

 

$

861

 

 

$

1,157

 

 

$

5,866

 

 

$

1,902,174

 

 

$

1,908,040

 

 

$

 

The following table presents information regarding nonaccrual loans as of:

 

 

March 31, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

139

 

 

$

148

 

Real estate:

 

 

 

 

 

 

Commercial real estate

 

 

505

 

 

 

642

 

Farmland

 

 

298

 

 

 

298

 

1-4 family residential

 

 

1,565

 

 

 

1,535

 

Consumer and overdrafts

 

 

116

 

 

 

160

 

Agricultural

 

 

59

 

 

 

48

 

Total

 

$

2,682

 

 

$

2,831

 

 

Troubled Debt Restructurings

A troubled debt restructuring (“TDR”) is a restructuring in which a bank, for economic or legal reasons related to a borrower's financial difficulties, grants a concession to the borrower that it would not otherwise consider.

There were no loans modified as TDRs during the three months ended March 31, 2022.

The following table presents loans, by class, modified as TDRs during the year ended December 31, 2021:

Year Ended December 31, 2021

 

Number
of
Contracts

 

 

Pre-Modification
Outstanding
Recorded
Investment

 

 

Post-Modification
Outstanding
Recorded
Investment

 

Troubled Debt Restructurings:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

17

 

 

 

14

 

Total

 

 

1

 

 

$

17

 

 

$

14

 

There were no TDRs that subsequently defaulted during 2021, and the TDRs described above did not increase the allowance for credit losses and resulted in no charge-offs during the year ended December 31, 2021.