XML 22 R12.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES
9 Months Ended
Sep. 30, 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:

 

 

September 30, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

278,091

 

 

$

280,569

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

391,564

 

 

 

307,797

 

Commercial real estate

 

 

821,941

 

 

 

622,842

 

Farmland

 

 

179,402

 

 

 

145,501

 

1-4 family residential

 

 

467,983

 

 

 

410,673

 

Multi-family residential

 

 

43,025

 

 

 

30,971

 

Consumer

 

 

58,835

 

 

 

50,965

 

Agricultural

 

 

13,917

 

 

 

14,639

 

Warehouse lending(1)

 

 

10,938

 

 

 

43,720

 

Overdrafts

 

 

369

 

 

 

363

 

Total loans(2)

 

 

2,266,065

 

 

 

1,908,040

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(2,048

)

 

 

(1,531

)

Allowance for credit losses

 

 

(29,235

)

 

 

(30,433

)

Total net loans(2)

 

$

2,234,782

 

 

$

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 $6.3 million and $5.8 million as of September 30, 2022 and December 31, 2021, respectively, 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 nine months ended September 30, 2022, for the year ended December 31, 2021 and for the nine months ended September 30, 2021:

Nine Months Ended
September 30, 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

 

 

347

 

 

 

389

 

 

 

(2,121

)

 

 

141

 

 

 

158

 

 

 

50

 

 

 

229

 

 

 

(19

)

 

 

176

 

 

 

(650

)

Loans charged-off

 

 

(192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(313

)

 

 

 

 

 

(241

)

 

 

(746

)

Recoveries

 

 

62

 

 

 

 

 

 

1

 

 

 

 

 

 

30

 

 

 

 

 

 

40

 

 

 

 

 

 

65

 

 

 

198

 

Ending balance

 

$

3,817

 

 

$

4,610

 

 

$

11,645

 

 

$

1,839

 

 

$

6,006

 

 

$

446

 

 

$

718

 

 

$

150

 

 

$

4

 

 

$

29,235

 

 

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

 

 

Nine Months Ended
September 30, 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

 

 

(268

)

 

 

(774

)

 

 

(670

)

 

 

365

 

 

 

(559

)

 

 

213

 

 

 

(61

)

 

 

(73

)

 

 

127

 

 

 

(1,700

)

Loans charged-off

 

 

(300

)

 

 

 

 

 

(816

)

 

 

 

 

 

 

 

 

 

 

 

(113

)

 

 

 

 

 

(173

)

 

 

(1,402

)

Recoveries

 

 

15

 

 

 

1

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

45

 

 

 

104

 

Ending balance

 

$

3,480

 

 

$

3,962

 

 

$

14,305

 

 

$

1,585

 

 

$

5,754

 

 

$

576

 

 

$

787

 

 

$

166

 

 

$

6

 

 

$

30,621

 

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. No provision was recorded in the fourth quarter of 2021. 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. However, growth in our loan portfolio, as well as adjustments to qualitative factors for expected recession forecasts, resulted in a $600 provision during the third quarter of 2022.

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 September 30, 2022:

September 30, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

79,468

 

 

$

71,470

 

 

$

21,831

 

 

$

12,466

 

 

$

4,490

 

 

$

13,440

 

 

$

83,168

 

 

$

286,333

 

Special mention

 

 

 

 

 

137

 

 

 

 

 

 

378

 

 

 

 

 

 

 

 

 

950

 

 

 

1,465

 

Substandard

 

 

 

 

 

 

 

 

252

 

 

 

647

 

 

 

198

 

 

 

63

 

 

 

 

 

 

1,160

 

Nonaccrual

 

 

13

 

 

 

47

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71

 

Total commercial and industrial loans

 

$

79,481

 

 

$

71,654

 

 

$

22,094

 

 

$

13,491

 

 

$

4,688

 

 

$

13,503

 

 

$

84,118

 

 

$

289,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

 

 

$

(125

)

 

$

(192

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

29

 

 

 

62

 

Current period net

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

33

 

 

$

(96

)

 

$

(130

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

154,255

 

 

$

171,294

 

 

$

29,113

 

 

$

8,852

 

 

$

4,986

 

 

$

11,923

 

 

$

9,280

 

 

$

389,703

 

Special mention

 

 

 

 

 

 

 

 

950

 

 

 

 

 

 

 

 

 

911

 

 

 

 

 

 

1,861

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total construction and development loans

 

$

154,255

 

 

$

171,294

 

 

$

30,063

 

 

$

8,852

 

 

$

4,986

 

 

$

12,834

 

 

$

9,280

 

 

$

391,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

286,359

 

 

$

132,069

 

 

$

93,375

 

 

$

64,690

 

 

$

53,721

 

 

$

159,911

 

 

$

10,094

 

 

$

800,219

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,605

 

 

 

4,281

 

 

 

 

 

 

6,886

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,026

 

 

 

6,456

 

 

 

 

 

 

7,482

 

Nonaccrual

 

 

 

 

 

 

 

 

254

 

 

 

104

 

 

 

16

 

 

 

6,980

 

 

 

 

 

 

7,354

 

Total commercial real estate loans

 

$

286,359

 

 

$

132,069

 

 

$

93,629

 

 

$

64,794

 

 

$

57,368

 

 

$

177,628

 

 

$

10,094

 

 

$

821,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

1

 

 

September 30, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

83,092

 

 

$

54,255

 

 

$

11,283

 

 

$

6,936

 

 

$

6,046

 

 

$

12,305

 

 

$

5,271

 

 

$

179,188

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

65

 

 

 

 

 

 

97

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117

 

 

 

 

 

 

117

 

Total farmland loans

 

$

83,092

 

 

$

54,255

 

 

$

11,283

 

 

$

6,968

 

 

$

6,046

 

 

$

12,487

 

 

$

5,271

 

 

$

179,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

113,548

 

 

$

126,656

 

 

$

51,155

 

 

$

32,313

 

 

$

28,004

 

 

$

94,089

 

 

$

20,530

 

 

$

466,295

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

 

 

 

34

 

 

 

 

 

 

154

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

153

 

 

 

 

 

 

 

 

 

123

 

 

 

1,258

 

 

 

 

 

 

1,534

 

Total 1-4 family residential loans

 

$

113,548

 

 

$

126,809

 

 

$

51,155

 

 

$

32,433

 

 

$

28,127

 

 

$

95,381

 

 

$

20,530

 

 

$

467,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30

 

 

$

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

14,970

 

 

$

18,452

 

 

$

2,488

 

 

$

4,249

 

 

$

886

 

 

$

1,889

 

 

$

91

 

 

$

43,025

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

14,970

 

 

$

18,452

 

 

$

2,488

 

 

$

4,249

 

 

$

886

 

 

$

1,889

 

 

$

91

 

 

$

43,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

September 30, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,380

 

 

$

14,285

 

 

$

6,650

 

 

$

2,287

 

 

$

3,350

 

 

$

572

 

 

$

6,531

 

 

$

59,055

 

Special mention

 

 

5

 

 

 

 

 

 

9

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

26

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

81

 

 

 

5

 

 

 

4

 

 

 

27

 

 

 

6

 

 

 

 

 

 

123

 

Total consumer loans and overdrafts

 

$

25,385

 

 

$

14,366

 

 

$

6,664

 

 

$

2,303

 

 

$

3,377

 

 

$

578

 

 

$

6,531

 

 

$

59,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(241

)

 

$

(20

)

 

$

(22

)

 

$

(20

)

 

$

 

 

$

(1

)

 

$

(250

)

 

$

(554

)

Recoveries

 

 

66

 

 

 

2

 

 

 

6

 

 

 

11

 

 

 

1

 

 

 

19

 

 

 

 

 

 

105

 

Current period net

 

$

(175

)

 

$

(18

)

 

$

(16

)

 

$

(9

)

 

$

1

 

 

$

18

 

 

$

(250

)

 

$

(449

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,780

 

 

$

2,071

 

 

$

1,096

 

 

$

556

 

 

$

433

 

 

$

471

 

 

$

6,327

 

 

$

13,734

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

Substandard

 

 

 

 

 

 

 

 

14

 

 

 

2

 

 

 

 

 

 

32

 

 

 

 

 

 

48

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

53

 

 

 

72

 

 

 

131

 

Total agricultural loans

 

$

2,780

 

 

$

2,071

 

 

$

1,110

 

 

$

558

 

 

$

439

 

 

$

560

 

 

$

6,399

 

 

$

13,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

759,852

 

 

$

590,552

 

 

$

216,991

 

 

$

132,349

 

 

$

101,916

 

 

$

294,600

 

 

$

141,292

 

 

$

2,237,552

 

Special mention

 

 

5

 

 

 

137

 

 

 

959

 

 

 

510

 

 

 

2,605

 

 

 

5,230

 

 

 

950

 

 

 

10,396

 

Substandard

 

 

 

 

 

 

 

 

266

 

 

 

681

 

 

 

1,224

 

 

 

6,616

 

 

 

 

 

 

8,787

 

Nonaccrual

 

 

13

 

 

 

281

 

 

 

270

 

 

 

108

 

 

 

172

 

 

 

8,414

 

 

 

72

 

 

 

9,330

 

Total loans

 

$

759,870

 

 

$

590,970

 

 

$

218,486

 

 

$

133,648

 

 

$

105,917

 

 

$

314,860

 

 

$

142,314

 

 

$

2,266,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(241

)

 

$

(20

)

 

$

(89

)

 

$

(20

)

 

$

 

 

$

(1

)

 

$

(375

)

 

$

(746

)

Recoveries

 

 

66

 

 

 

2

 

 

 

6

 

 

 

11

 

 

 

2

 

 

 

82

 

 

 

29

 

 

 

198

 

Total current period net (charge-offs) recoveries

 

$

(175

)

 

$

(18

)

 

$

(83

)

 

$

(9

)

 

$

2

 

 

$

81

 

 

$

(346

)

 

$

(548

)

 

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 September 30, 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 December 31, 2021. There were no individually evaluated collateral -dependent loans as of September 30, 2022.

December 31, 2021

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial and industrial

 

$

116

 

 

$

 

 

$

116

 

 

$

40

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development

 

 

609

 

 

 

 

 

 

609

 

 

 

207

 

Commercial real estate

 

 

4,319

 

 

 

 

 

 

4,319

 

 

 

553

 

Total

 

$

5,044

 

 

$

 

 

$

5,044

 

 

$

800

 

 

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:

September 30, 2022

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

121

 

 

$

 

 

$

59

 

 

$

180

 

 

$

288,849

 

 

$

289,029

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

196

 

 

 

 

 

 

 

 

 

196

 

 

 

391,368

 

 

 

391,564

 

 

 

 

Commercial real
estate

 

 

 

 

 

 

 

 

6,761

 

 

 

6,761

 

 

 

815,180

 

 

 

821,941

 

 

 

 

Farmland

 

 

19

 

 

 

35

 

 

 

 

 

 

54

 

 

 

179,348

 

 

 

179,402

 

 

 

 

1-4 family residential

 

 

1,537

 

 

 

232

 

 

 

467

 

 

 

2,236

 

 

 

465,747

 

 

 

467,983

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,025

 

 

 

43,025

 

 

 

 

Consumer

 

 

337

 

 

 

47

 

 

 

27

 

 

 

411

 

 

 

58,424

 

 

 

58,835

 

 

 

 

Agricultural

 

 

2

 

 

 

4

 

 

 

6

 

 

 

12

 

 

 

13,905

 

 

 

13,917

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

369

 

 

 

369

 

 

 

 

Total

 

$

2,212

 

 

$

318

 

 

$

7,320

 

 

$

9,850

 

 

$

2,256,215

 

 

$

2,266,065

 

 

$

 

 

December 31, 2021

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or 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:

 

 

September 30, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

71

 

 

$

148

 

Real estate:

 

 

 

 

 

 

Commercial real estate

 

 

7,354

 

 

 

642

 

Farmland

 

 

117

 

 

 

298

 

1-4 family residential

 

 

1,534

 

 

 

1,535

 

Consumer and overdrafts

 

 

123

 

 

 

160

 

Agricultural

 

 

131

 

 

 

48

 

Total

 

$

9,330

 

 

$

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 nine months ended September 30, 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 four TDRs that subsequently defaulted during 2022 and remained on nonaccrual status as of September 30, 2022. There were no TDRs that subsequently defaulted during 2021. The TDRs described above did not increase the allowance for credit losses and resulted in no charge-offs during the nine months ended September 30, 2022 or the year ended December 31, 2021.