XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Loans and Allowance for Loan Losses
3.
Loans and Allowance for Credit Losses

Loans in the accompanying consolidated balance sheets consisted of the following:

(Dollars in thousands)

 

June 30, 2024

 

 

December 31, 2023

 

Real estate loans:

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

499,941

 

 

$

520,822

 

Non-farm non-residential non-owner occupied

 

 

612,268

 

 

 

586,626

 

Residential

 

 

349,461

 

 

 

342,589

 

Construction, development & other

 

 

756,646

 

 

 

693,553

 

Farmland

 

 

31,049

 

 

 

30,396

 

Commercial & industrial

 

 

1,361,401

 

 

 

1,263,077

 

Consumer

 

 

2,216

 

 

 

2,555

 

Municipal and other

 

 

145,177

 

 

 

199,170

 

 

 

3,758,159

 

 

 

3,638,788

 

Allowance for credit losses

 

 

(38,211

)

 

 

(37,022

)

Loans, net

 

$

3,719,948

 

 

$

3,601,766

 

Total loans are presented net of unaccreted discounts and net deferred fees totaling $13.9 million and $11.8 million at June 30, 2024 and December 31, 2023, respectively.

Non-accrual and Past Due Loans

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. As mentioned in Note 1, the accrual of interest on loans is discontinued when there is a clear indication that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan is 90 days past due.

Non-accrual loans, non-accrual loans without a specific ACL, and accruing loans past due more than 90 days segregated by class of loans were as follows:

 

 

June 30, 2024

 

 

December 31, 2023

 

(Dollars in thousands)

 

Non-accrual

 

 

Non-accrual loans without a specific ACL

 

 

Accruing loans
past due more
than 90 days

 

 

Non-accrual

 

 

Non-accrual loans without a specific ACL

 

 

Accruing loans
past due more
than 90 days

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

10,051

 

 

$

8,416

 

 

$

 

 

$

1,211

 

 

$

305

 

 

$

 

Non-farm non-residential non-owner occupied

 

 

74

 

 

 

211

 

 

 

 

 

 

1,235

 

 

 

246

 

 

 

 

Residential

 

 

2,767

 

 

 

2,721

 

 

 

 

 

 

2,938

 

 

 

2,938

 

 

 

 

Construction, development & other

 

 

301

 

 

 

79

 

 

 

407

 

 

 

247

 

 

 

247

 

 

 

 

Commercial & industrial

 

 

10,717

 

 

 

805

 

 

 

100

 

 

 

11,018

 

 

 

5,097

 

 

 

670

 

 

$

23,910

 

 

$

12,232

 

 

$

507

 

 

$

16,649

 

 

$

8,833

 

 

$

670

 

Based on management's evaluation of the value of the collateral securing the non-accrual loans, $12.2 million and $8.8 million of the non-accrual loans did not have an allowance for credit loss at June 30, 2024 and December 31, 2023, respectively.

As of June 30, 2024 and 2023, the amount of income that would have been accrued for loans on non-accrual was approximately $864,000 and $332,000, respectively.

An age analysis of past due loans, segregated by class of loans, was as follows:

(Dollars in thousands)

 

30-59
days

 

 

60-89
days

 

 

Over 90
days

 

 

Total
past due

 

 

Total
current

 

 

Total
loans

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

 

 

$

 

 

$

10,051

 

 

$

10,051

 

 

$

489,890

 

 

$

499,941

 

Non-farm non-residential
   non-owner occupied

 

 

1,314

 

 

 

 

 

 

74

 

 

 

1,388

 

 

 

610,880

 

 

 

612,268

 

Residential

 

 

826

 

 

 

 

 

 

2,767

 

 

 

3,593

 

 

 

345,868

 

 

 

349,461

 

Construction,
   development & other

 

 

500

 

 

 

200

 

 

 

708

 

 

 

1,408

 

 

 

755,238

 

 

 

756,646

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,049

 

 

 

31,049

 

Commercial & industrial

 

 

1,458

 

 

 

578

 

 

 

10,817

 

 

 

12,853

 

 

 

1,348,548

 

 

 

1,361,401

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,216

 

 

 

2,216

 

Municipal and other

 

 

67

 

 

 

 

 

 

 

 

 

67

 

 

 

145,110

 

 

 

145,177

 

 

$

4,165

 

 

$

778

 

 

$

24,417

 

 

$

29,360

 

 

$

3,728,799

 

 

$

3,758,159

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

 

 

$

 

 

$

1,211

 

 

$

1,211

 

 

$

519,611

 

 

$

520,822

 

Non-farm non-residential
   non-owner occupied

 

 

 

 

 

212

 

 

 

1,235

 

 

 

1,447

 

 

 

585,179

 

 

 

586,626

 

Residential

 

 

312

 

 

 

495

 

 

 

2,938

 

 

 

3,745

 

 

 

338,844

 

 

 

342,589

 

Construction,
   development & other

 

 

428

 

 

 

177

 

 

 

247

 

 

 

852

 

 

 

692,701

 

 

 

693,553

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,396

 

 

 

30,396

 

Commercial & industrial

 

 

4,467

 

 

 

659

 

 

 

11,688

 

 

 

16,814

 

 

 

1,246,263

 

 

 

1,263,077

 

Consumer

 

 

2

 

 

 

 

 

 

 

 

 

2

 

 

 

2,553

 

 

 

2,555

 

Municipal and other

 

 

88

 

 

 

 

 

 

 

 

 

88

 

 

 

199,082

 

 

 

199,170

 

 

$

5,297

 

 

$

1,543

 

 

$

17,319

 

 

$

24,159

 

 

$

3,614,629

 

 

$

3,638,788

 

Restructured Loans and Loan Modifications

Pursuant to the adoption of ASU 2022-02 effective January 1, 2023, the Company prospectively discontinued the recognition and measurement of TDRs. This guidance eliminated TDR accounting for loans in which the borrower was experiencing financial difficulty and the creditor was granted a concession. A loan is now considered modified under ASU 2022-02 if the borrower is experiencing financial difficulties and the loan has been modified. Modifications may include interest rate reductions or below market interest rates, restructuring amortization schedules and other actions intended to minimize potential losses.

For the six months ended June 30, 2024, no loans were modified for borrowers experiencing financial difficulty.

The table below presents the amortized cost basis of loans at period end that were both experiencing financial difficulty and modified during the year ended December 31, 2023, by class and type of modification.

 

 

Loan modifications

(Dollars in thousands)

 

Number
 of
 loans

 

 

Post-
restructured
recorded
investment

 

 

Principal Forgiveness

 

 

Adjusted
interest
rate

 

 

Payment
deferral

 

 

Combined
rate and
payment
deferral

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

 

3

 

 

$

6,970

 

 

$

 

 

$

 

 

$

63

 

 

$

63

 

 

On an ongoing basis, the performance of modified loans for borrowers experiencing financial difficulty is monitored for subsequent payment default. Payment default is recognized when the borrower is 90 days or more past due. As of June 30, 2024 and December 31, 2023, there were no modified loans in the previous twelve-month period that were in default.

Credit Quality Indicators

Credit Quality Indicators. From a credit risk standpoint, the Company classifies its loans in one of six categories: (i) pass, (ii) special mention, (iii) substandard, (iv) purchased credit impaired, (v) doubtful, or (vi) loss.

The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on credits monthly. Ratings are adjusted to reflect the degree of risk and loss that is felt to be inherent in each credit as of each monthly reporting period. The Company’s methodology is structured so that specific allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss).

(i) The Company has several pass credit grades that are assigned to loans based on varying levels of credits, ranging from credits that are secured by cash or marketable securities, to watch credits that have all the characteristics of an acceptable credit risk but warrant more than the normal level of supervision.

(ii) Special mention loans are loans that still show sufficient cash flow to service their debt but show a declining financial trend with potential cash flow shortages if trends continue. This category should be treated as a temporary grade. If cash flow deteriorates further to become negative, then a substandard grade should be given. If cash flow trends begin to improve then an upgrade back to pass would be justified. Nonfinancial reasons for rating a credit special mention include management problems, pending litigation, an ineffective loan agreement or other material structure weakness.

(iii) A substandard loan has material weakness in the primary repayment source such as insufficient cash flow from operations to service the debt. However, other weaknesses such as limited paying capacity of the obligor or the collateral pledged could justify a substandard grade. Substandard loans must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt.

(iv) Credits purchased from third parties are recorded at their estimated fair value at the acquisition date and are classified as PCI loans if the loans reflect credit deterioration since origination and it is probable at acquisition that the Company will be unable to collect all contractually required payments (see Note 1 – Nature of Operations and Summary of Significant Accounting Policies – Certain Acquired Loans).

(v) A loan classified as doubtful has all the weaknesses of a substandard loan with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. A doubtful loan has a high probability of total or substantial loss, but because of specific pending events that may strengthen the asset, its classification as loss is deferred. Doubtful borrowers are usually in default, lack adequate liquidity or capital, and lack the resources necessary to remain an operating entity. Because of high probability of loss, non-accrual status is required on doubtful loans.

(vi) Loans classified as loss are considered uncollectible and of such little value that their continuance as banking assets are not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. With loans classified as loss, the underlying borrowers are often in bankruptcy, have formally suspended debt repayments, or have otherwise ceased normal business operations. Once an asset is classified as loss, there is little prospect of collecting either its principal or interest. When access to collateral, rather than the value of the collateral, is a problem, a less severe classification may be appropriate. However, the Company does not maintain an asset on the balance sheet if realizing its value would require long-term litigation or other lengthy recovery efforts. Losses are to be recorded in the period an obligation becomes uncollectible.

The following tables summarize the Company’s internal ratings of its loans at June 30, 2024 and December 31, 2023:

(Dollars in thousands)

 

Pass

 

 

Special
Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

477,019

 

 

$

5,698

 

 

$

17,224

 

 

$

 

 

$

499,941

 

Non-farm non-residential
   non-owner occupied

 

 

612,194

 

 

 

 

 

 

74

 

 

 

 

 

 

612,268

 

Residential

 

 

346,132

 

 

 

528

 

 

 

2,801

 

 

 

 

 

 

349,461

 

Construction,
   development & other

 

 

755,229

 

 

 

710

 

 

 

707

 

 

 

 

 

 

756,646

 

Farmland

 

 

31,049

 

 

 

 

 

 

 

 

 

 

 

 

31,049

 

Commercial & industrial

 

 

1,304,848

 

 

 

37,422

 

 

 

17,631

 

 

 

1,500

 

 

 

1,361,401

 

Consumer

 

 

2,216

 

 

 

 

 

 

 

 

 

 

 

 

2,216

 

Municipal and other

 

 

145,177

 

 

 

 

 

 

 

 

 

 

 

 

145,177

 

 

$

3,673,864

 

 

$

44,358

 

 

$

38,437

 

 

$

1,500

 

 

$

3,758,159

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

510,811

 

 

$

5,517

 

 

$

4,494

 

 

$

 

 

$

520,822

 

Non-farm non-residential
   non-owner occupied

 

 

580,981

 

 

 

4,409

 

 

 

1,236

 

 

 

 

 

 

586,626

 

Residential

 

 

338,619

 

 

 

538

 

 

 

3,432

 

 

 

 

 

 

342,589

 

Construction,
   development & other

 

 

692,098

 

 

 

1,208

 

 

 

247

 

 

 

 

 

 

693,553

 

Farmland

 

 

29,547

 

 

 

 

 

 

849

 

 

 

 

 

 

30,396

 

Commercial & industrial

 

 

1,213,303

 

 

 

35,672

 

 

 

13,780

 

 

 

322

 

 

 

1,263,077

 

Consumer

 

 

2,555

 

 

 

 

 

 

 

 

 

 

 

 

2,555

 

Municipal and other

 

 

199,170

 

 

 

 

 

 

 

 

 

 

 

 

199,170

 

 

$

3,567,084

 

 

$

47,344

 

 

$

24,038

 

 

$

322

 

 

$

3,638,788

 

 

The following tables summarize the Company's loans by risk grades, loan class and vintage, at June 30, 2024 and December 31, 2023:

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans Amortized

 

 

 

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior Years

 

 

Cost Basis

 

 

Total

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,614

 

 

$

39,944

 

 

$

171,889

 

 

$

119,417

 

 

$

61,364

 

 

$

59,620

 

 

$

4,171

 

 

$

477,019

 

Special Mention

 

 

697

 

 

 

95

 

 

 

2,317

 

 

 

2,589

 

 

 

 

 

 

 

 

 

 

 

 

5,698

 

Substandard

 

 

 

 

 

3,032

 

 

 

116

 

 

 

4,405

 

 

 

5,654

 

 

 

2,778

 

 

 

1,239

 

 

 

17,224

 

Total Non-Farm non-residential owner-occupied

 

$

21,311

 

 

$

43,071

 

 

$

174,322

 

 

$

126,411

 

 

$

67,018

 

 

$

62,398

 

 

$

5,410

 

 

$

499,941

 

Non-farm non-residential
   non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,087

 

 

$

114,010

 

 

$

179,898

 

 

$

206,717

 

 

$

25,214

 

 

$

43,211

 

 

$

8,057

 

 

$

612,194

 

Substandard

 

 

 

 

 

 

 

 

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74

 

Total Non-Farm non-residential non owner-occupied

 

$

35,087

 

 

$

114,010

 

 

$

179,972

 

 

$

206,717

 

 

$

25,214

 

 

$

43,211

 

 

$

8,057

 

 

$

612,268

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,734

 

 

$

92,260

 

 

$

110,295

 

 

$

73,993

 

 

$

17,938

 

 

$

13,570

 

 

$

6,342

 

 

$

346,132

 

Special Mention

 

 

 

 

 

91

 

 

 

 

 

 

 

 

 

437

 

 

 

 

 

 

 

 

 

528

 

Substandard

 

 

2,140

 

 

 

27

 

 

 

242

 

 

 

388

 

 

 

 

 

 

4

 

 

 

 

 

 

2,801

 

Total Residential

 

$

33,874

 

 

$

92,378

 

 

$

110,537

 

 

$

74,381

 

 

$

18,375

 

 

$

13,574

 

 

$

6,342

 

 

$

349,461

 

Construction,
   development & other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

47,963

 

 

$

147,185

 

 

$

102,911

 

 

$

38,296

 

 

$

770

 

 

$

534

 

 

$

417,570

 

 

$

755,229

 

Special Mention

 

 

710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

710

 

Substandard

 

 

 

 

 

633

 

 

 

73

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

707

 

Total Construction, development & other

 

$

48,673

 

 

$

147,818

 

 

$

102,984

 

 

$

38,296

 

 

$

770

 

 

$

535

 

 

$

417,570

 

 

$

756,646

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

711

 

 

$

9,759

 

 

$

11,922

 

 

$

2,000

 

 

$

 

 

$

4,301

 

 

$

2,356

 

 

$

31,049

 

Total Farmland

 

$

711

 

 

$

9,759

 

 

$

11,922

 

 

$

2,000

 

 

$

 

 

$

4,301

 

 

$

2,356

 

 

$

31,049

 

Commercial & industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

93,870

 

 

$

161,402

 

 

$

94,322

 

 

$

53,792

 

 

$

12,106

 

 

$

11,752

 

 

$

877,604

 

 

$

1,304,848

 

Special Mention

 

 

3,945

 

 

 

218

 

 

 

678

 

 

 

22,085

 

 

 

 

 

 

14

 

 

 

10,482

 

 

 

37,422

 

Substandard

 

 

2,726

 

 

 

3,412

 

 

 

1,965

 

 

 

2,091

 

 

 

 

 

 

1,277

 

 

 

6,160

 

 

 

17,631

 

Doubtful

 

 

 

 

 

 

 

 

1,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,500

 

Total Commercial & industrial

 

$

100,541

 

 

$

165,032

 

 

$

98,465

 

 

$

77,968

 

 

$

12,106

 

 

$

13,043

 

 

$

894,246

 

 

$

1,361,401

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

71

 

 

$

938

 

 

$

533

 

 

$

100

 

 

$

110

 

 

$

127

 

 

$

337

 

 

$

2,216

 

Total Consumer

 

$

71

 

 

$

938

 

 

$

533

 

 

$

100

 

 

$

110

 

 

$

127

 

 

$

337

 

 

$

2,216

 

Municipal and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,761

 

 

$

61,103

 

 

$

10,146

 

 

$

31,517

 

 

$

2,523

 

 

$

459

 

 

$

37,668

 

 

$

145,177

 

Total Municipal and other

 

$

1,761

 

 

$

61,103

 

 

$

10,146

 

 

$

31,517

 

 

$

2,523

 

 

$

459

 

 

$

37,668

 

 

$

145,177

 

Total Loans

 

$

242,029

 

 

$

634,109

 

 

$

688,881

 

 

$

557,390

 

 

$

126,116

 

 

$

137,648

 

 

$

1,371,986

 

 

$

3,758,159

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans Amortized

 

 

 

 

(Dollars in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior Years

 

 

Cost Basis

 

 

Total

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

55,172

 

 

$

179,776

 

 

$

127,020

 

 

$

70,984

 

 

$

33,439

 

 

$

37,433

 

 

$

6,987

 

 

$

510,811

 

Special Mention

 

 

535

 

 

 

2,350

 

 

 

2,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,517

 

Substandard

 

 

157

 

 

 

41

 

 

 

984

 

 

 

 

 

 

2,190

 

 

 

659

 

 

 

463

 

 

 

4,494

 

Total Non-Farm non-residential owner-occupied

 

$

55,864

 

 

$

182,167

 

 

$

130,636

 

 

$

70,984

 

 

$

35,629

 

 

$

38,092

 

 

$

7,450

 

 

$

520,822

 

Non-farm non-residential
   non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

105,084

 

 

$

180,054

 

 

$

212,484

 

 

$

26,559

 

 

$

23,112

 

 

$

25,486

 

 

$

8,202

 

 

$

580,981

 

Special Mention

 

 

4,197

 

 

 

 

 

 

 

 

 

212

 

 

 

 

 

 

 

 

 

 

 

 

4,409

 

Substandard

 

 

 

 

 

88

 

 

 

 

 

 

 

 

 

 

 

 

1,148

 

 

 

 

 

 

1,236

 

Total Non-Farm non-residential non owner-occupied

 

$

109,281

 

 

$

180,142

 

 

$

212,484

 

 

$

26,771

 

 

$

23,112

 

 

$

26,634

 

 

$

8,202

 

 

$

586,626

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

97,867

 

 

$

112,138

 

 

$

86,117

 

 

$

19,178

 

 

$

10,027

 

 

$

7,275

 

 

$

6,017

 

 

$

338,619

 

Special Mention

 

 

94

 

 

 

 

 

 

 

 

 

444

 

 

 

 

 

 

 

 

 

 

 

 

538

 

Substandard

 

 

2,734

 

 

 

253

 

 

 

437

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

3,432

 

Total Residential

 

$

100,695

 

 

$

112,391

 

 

$

86,554

 

 

$

19,622

 

 

$

10,027

 

 

$

7,283

 

 

$

6,017

 

 

$

342,589

 

Construction,
   development & other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

136,888

 

 

$

110,486

 

 

$

55,938

 

 

$

785

 

 

$

86

 

 

$

529

 

 

$

387,386

 

 

$

692,098

 

Special Mention

 

 

 

 

 

 

 

 

1,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,208

 

Substandard

 

 

244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

247

 

Total Construction, development & other

 

$

137,132

 

 

$

110,486

 

 

$

57,146

 

 

$

785

 

 

$

86

 

 

$

532

 

 

$

387,386

 

 

$

693,553

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

11,030

 

 

$

11,328

 

 

$

2,070

 

 

$

96

 

 

$

3,619

 

 

$

818

 

 

$

586

 

 

$

29,547

 

Substandard

 

 

 

 

 

849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

849

 

Total Farmland

 

$

11,030

 

 

$

12,177

 

 

$

2,070

 

 

$

96

 

 

$

3,619

 

 

$

818

 

 

$

586

 

 

$

30,396

 

Commercial & industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

221,392

 

 

$

49,536

 

 

$

79,690

 

 

$

16,843

 

 

$

14,576

 

 

$

1,321

 

 

$

829,945

 

 

$

1,213,303

 

Special Mention

 

 

4,284

 

 

 

4,068

 

 

 

23,916

 

 

 

467

 

 

 

21

 

 

 

55

 

 

 

2,861

 

 

 

35,672

 

Substandard

 

 

483

 

 

 

3,783

 

 

 

4,461

 

 

 

1,276

 

 

 

1,377

 

 

 

82

 

 

 

2,318

 

 

 

13,780

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

322

 

 

 

 

 

 

 

 

 

322

 

Total Commercial & industrial

 

$

226,159

 

 

$

57,387

 

 

$

108,067

 

 

$

18,586

 

 

$

16,296

 

 

$

1,458

 

 

$

835,124

 

 

$

1,263,077

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,061

 

 

$

670

 

 

$

147

 

 

$

183

 

 

$

121

 

 

$

33

 

 

$

340

 

 

$

2,555

 

Total Consumer

 

$

1,061

 

 

$

670

 

 

$

147

 

 

$

183

 

 

$

121

 

 

$

33

 

 

$

340

 

 

$

2,555

 

Municipal and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

86,998

 

 

$

15,406

 

 

$

33,060

 

 

$

3,812

 

 

$

1,011

 

 

$

14

 

 

$

58,869

 

 

$

199,170

 

Total Municipal and other

 

$

86,998

 

 

$

15,406

 

 

$

33,060

 

 

$

3,812

 

 

$

1,011

 

 

$

14

 

 

$

58,869

 

 

$

199,170

 

Total Loans

 

$

728,220

 

 

$

670,826

 

 

$

630,164

 

 

$

140,839

 

 

$

89,901

 

 

$

74,864

 

 

$

1,303,974

 

 

$

3,638,788

 

 

The following tables summarize the Company's gross charge-offs by origination year and loan class for the six months ended June 30, 2024 and the year ended December 31, 2023.

 

 

 

Gross Charge-offs by Origination Year

 

 

Revolving Loans Amortized

 

 

 

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior Years

 

 

Cost Basis

 

 

Total

 

June 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   non-owner occupied

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(598

)

 

$

 

 

$

(598

)

Commercial & industrial

 

 

 

 

 

 

 

 

(233

)

 

 

(104

)

 

 

(1,198

)

 

 

(944

)

 

 

 

 

 

(2,479

)

Municipal and other

 

 

 

 

 

(12

)

 

 

(17

)

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

(44

)

Total Charge-Offs

 

$

 

 

$

(12

)

 

$

(250

)

 

$

(119

)

 

$

(1,198

)

 

$

(1,542

)

 

$

 

 

$

(3,121

)

 

December 31, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

 

 

$

 

 

$

 

 

$

(181

)

 

$

(1,523

)

 

$

(120

)

 

$

 

 

$

(1,824

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

 

 

 

 

 

(19

)

Municipal and other

 

 

(10

)

 

 

(6

)

 

 

(2

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

(20

)

Total Charge-Offs

 

$

(10

)

 

$

(6

)

 

$

(2

)

 

$

(183

)

 

$

(1,523

)

 

$

(139

)

 

$

 

 

$

(1,863

)

Allowance for Credit Losses

The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectability over the loans' contractual terms, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless (i) management has a reasonable expectation that a loan to an individual borrower that is experiencing financial difficulty will be modified or (ii) such extension or renewal options are not unconditionally cancellable by us and, in such cases, the borrower is likely to meet applicable conditions and likely to request extension or renewal. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts, including U.S. Unemployment, GDP and Case-Shiller U.S National Home Price Index. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. The allowance for credit losses is measured on a collective basis for portfolios of loans when similar risk characteristics exist.

Credit loss expense related to loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate appropriateness of the allowance is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

In calculating the allowance for credit losses, most loans are segmented into pools based upon similar characteristics and risk profiles. Common characteristics and risk profiles include the type/purpose of loan, underlying collateral, geographical similarity and historical/expected credit loss patterns. In developing these loan pools for the purposes of modeling expected credit losses, we also analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors. For modeling purposes, we use loan call report codes to identify the pools of loans with similar risk characteristics. Loans that do not share risk characteristics are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. We periodically reassess each pool to ensure the loans within the pool continue to share similar characteristics and risk profiles and to determine whether further segmentation is necessary.

We have elected to use the discounted cash flow (“DCF”) method for estimating accumulated credit losses for all loans except for consumer loans and leases. The DCF method allows for an effective incorporation of reasonable and supportable forecasts that can be applied in a consistent and objective manner. The method also aligns well with other calculations outside the accumulated credit loss estimations which mitigate model risk in other areas such as fair value or exit price notion calculations, interest rate risk calculations, profitability analysis, asset-liability management, and other forms of cash flow analysis. We have elected to use the weighted-average remaining maturity (“WARM”) method for consumer loans and leases. The long-term average loss rate is calculated and applied on a quarterly basis for the remaining life of the pool. Adjustments for economic expectations are made in the qualitative portion of the calculation. The long-term average loss rate is derived using peer data derived from the call report.

There may be certain financial assets for which the expectation of credit loss is zero after evaluating historical loss information, making necessary adjustments for current conditions and reasonable and supportable forecasts, and considering any collateral or guarantee arrangements that are not free-standing contracts. A loan that is fully secured by cash or cash equivalents, such as certificates of deposit issued by the lending institution, would likely have zero credit loss expectations. Similarly, the guaranteed portion of a SBA loan or security purchased on the secondary market through the SBA’s fiscal and transfer agent would likely have zero credit loss expectations because these financial assets are unconditionally guaranteed by the U.S. government. Currently, the Company deducts the SBA guaranteed portion of financial assets from the individual asset balance.

Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factors (“Q-Factor”) and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (ii) actual and expected changes in international, national, regional, and local economic and business conditions and developments that affect the collectability of the loan pools, (iii) changes in the nature and volume of the loan pools and in the terms of the underlying loans, (iv) changes in the experience, ability, and depth of our lending management and staff, (v) changes in volume and severity of past due financial assets, the volume of non-accrual assets, and the volume and severity of adversely classified or graded assets, (vi) changes in the quality of our credit review function, (vii) changes in the value of the underlying collateral for loans that are non-collateral dependent, (viii) the existence, growth, and effect of any concentrations of credit and (ix) other factors such as the regulatory, legal and technological environments; competition; and events such as natural disasters or health pandemics.

In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice. The fair value of collateral supporting collateral dependent construction loans is based on an “as is” valuation.

The following table presents details of the allowance for credit losses on loans by portfolio segment as of June 30, 2024 and December 31, 2023:

(Dollars in thousands)

 

Non-Farm Non-Residential
   Owner Occupied

 

 

Non-Farm Non-Residential
   Non-Owner Occupied

 

 

Residential

 

 

Construction, Development & Other

 

 

Farmland

 

 

Commercial & Industrial

 

 

Consumer

 

 

Municipal and Other

 

 

Total

 

June 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modeled expected credit losses

 

$

2,125

 

 

$

2,481

 

 

$

1,478

 

 

$

3,421

 

 

$

151

 

 

$

6,263

 

 

$

8

 

 

$

365

 

 

$

16,292

 

Q-Factor and other qualitative adjustments

 

 

2,199

 

 

 

2,776

 

 

 

1,012

 

 

 

3,013

 

 

 

86

 

 

 

9,945

 

 

 

6

 

 

 

414

 

 

 

19,451

 

Specific allocations

 

 

388

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2,078

 

 

 

 

 

 

 

 

 

2,468

 

 

 

$

4,712

 

 

$

5,257

 

 

$

2,490

 

 

$

6,436

 

 

$

237

 

 

$

18,286

 

 

$

14

 

 

$

779

 

 

$

38,211

 

December 31, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modeled expected credit losses

 

$

2,324

 

 

$

2,569

 

 

$

1,474

 

 

$

3,557

 

 

$

166

 

 

$

6,400

 

 

$

8

 

 

$

596

 

 

$

17,094

 

Q-Factor and other qualitative adjustments

 

 

1,952

 

 

 

2,321

 

 

 

867

 

 

 

2,296

 

 

 

78

 

 

 

7,507

 

 

 

6

 

 

 

505

 

 

 

15,532

 

Specific allocations

 

 

35

 

 

 

651

 

 

 

 

 

 

 

 

 

 

 

 

3,710

 

 

 

 

 

 

 

 

 

4,396

 

 

 

$

4,311

 

 

$

5,541

 

 

$

2,341

 

 

$

5,853

 

 

$

244

 

 

$

17,617

 

 

$

14

 

 

$

1,101

 

 

$

37,022

 

 

Management believes the allowance for credit losses is adequate to cover expected credit losses on loans at June 30, 2024 and December 31, 2023.

The following tables detail the activity in the allowance for credit losses by portfolio segment for the six months ended June 30, 2024 and 2023:

(Dollars in thousands)

 

Beginning
balance

 

 

Provision for Credit Losses on Loans

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
balance

 

Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

4,311

 

 

$

401

 

 

$

 

 

$

 

 

$

4,712

 

Non-farm non-residential
   non-owner occupied

 

 

5,541

 

 

 

314

 

 

 

(598

)

 

 

 

 

 

5,257

 

Residential

 

 

2,341

 

 

 

149

 

 

 

 

 

 

 

 

 

2,490

 

Construction, development & other

 

 

5,853

 

 

 

583

 

 

 

 

 

 

 

 

 

6,436

 

Farmland

 

 

244

 

 

 

(7

)

 

 

 

 

 

 

 

 

237

 

Commercial & industrial

 

 

17,617

 

 

 

2,610

 

 

 

(2,479

)

 

 

538

 

 

 

18,286

 

Consumer

 

 

14

 

 

 

(1

)

 

 

 

 

 

1

 

 

 

14

 

Municipal and other

 

 

1,101

 

 

 

(289

)

 

 

(44

)

 

 

11

 

 

 

779

 

 

 

$

37,022

 

 

$

3,760

 

 

$

(3,121

)

 

$

550

 

 

$

38,211

 

 

(Dollars in thousands)

 

Beginning
balance

 

 

CECL Adoption Adjustment

 

 

Provision for Credit Losses on Loans

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
balance

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

3,773

 

 

$

1,324

 

 

$

126

 

 

$

 

 

$

 

 

$

5,223

 

Non-farm non-residential
   non-owner occupied

 

 

5,741

 

 

 

2,610

 

 

 

424

 

 

 

 

 

 

 

 

 

8,775

 

Residential

 

 

1,064

 

 

 

996

 

 

 

82

 

 

 

 

 

 

 

 

 

2,142

 

Construction, development & other

 

 

3,053

 

 

 

1,608

 

 

 

(349

)

 

 

 

 

 

 

 

 

4,312

 

Farmland

 

 

82

 

 

 

12

 

 

 

3

 

 

 

 

 

 

 

 

 

97

 

Commercial & industrial

 

 

16,269

 

 

 

(2,903

)

 

 

2,043

 

 

 

(301

)

 

 

614

 

 

 

15,722

 

Consumer

 

 

6

 

 

 

4

 

 

 

19

 

 

 

(19

)

 

 

 

 

 

10

 

Municipal and other

 

 

363

 

 

 

349

 

 

 

252

 

 

 

(2

)

 

 

 

 

 

962

 

 

 

$

30,351

 

 

$

4,000

 

 

$

2,600

 

 

$

(322

)

 

$

614

 

 

$

37,243

 

 

The following tables detail the activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2024 and 2023:

(Dollars in thousands)

 

Beginning
balance

 

 

Provision for Credit Losses on Loans

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
balance

 

Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

4,295

 

 

$

417

 

 

$

 

 

$

 

 

$

4,712

 

Non-farm non-residential
   non-owner occupied

 

 

5,211

 

 

 

644

 

 

 

(598

)

 

 

 

 

 

5,257

 

Residential

 

 

2,142

 

 

 

348

 

 

 

 

 

 

 

 

 

2,490

 

Construction, development & other

 

 

5,676

 

 

 

760

 

 

 

 

 

 

 

 

 

6,436

 

Farmland

 

 

211

 

 

 

26

 

 

 

 

 

 

 

 

 

237

 

Commercial & industrial

 

 

19,633

 

 

 

(132

)

 

 

(1,667

)

 

 

452

 

 

 

18,286

 

Consumer

 

 

12

 

 

 

2

 

 

 

 

 

 

 

 

 

14

 

Municipal and other

 

 

960

 

 

 

(165

)

 

 

(17

)

 

 

1

 

 

 

779

 

 

 

$

38,140

 

 

$

1,900

 

 

$

(2,282

)

 

$

453

 

 

$

38,211

 

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential
   owner occupied

 

$

5,276

 

 

$

(53

)

 

$

 

 

$

 

 

$

5,223

 

Non-farm non-residential
   non-owner occupied

 

 

8,388

 

 

 

387

 

 

 

 

 

 

 

 

 

8,775

 

Residential

 

 

2,071

 

 

 

71

 

 

 

 

 

 

 

 

 

2,142

 

Construction, development & other

 

 

5,297

 

 

 

(985

)

 

 

 

 

 

 

 

 

4,312

 

Farmland

 

 

93

 

 

 

4

 

 

 

 

 

 

 

 

 

97

 

Commercial & industrial

 

 

14,490

 

 

 

1,304

 

 

 

(181

)

 

 

109

 

 

 

15,722

 

Consumer

 

 

9

 

 

 

(1

)

 

 

2

 

 

 

 

 

 

10

 

Municipal and other

 

 

291

 

 

 

673

 

 

 

(2

)

 

 

 

 

 

962

 

 

 

$

35,915

 

 

$

1,400

 

 

$

(181

)

 

$

109

 

 

$

37,243

 

A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral.

The following tables present the amortized cost basis of collateral dependent loans which have been assessed individually for credit losses:

(Dollars in thousands)

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Total

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

9,913

 

 

$

 

 

$

 

 

$

9,913

 

Non-farm non-residential non-owner occupied

 

 

211

 

 

 

 

 

 

 

 

 

211

 

Residential

 

 

2,721

 

 

 

 

 

 

 

 

 

2,721

 

Construction, development & other

 

 

301

 

 

 

 

 

 

 

 

 

301

 

Commercial & industrial

 

 

213

 

 

 

12,979

 

 

 

87

 

 

 

13,279

 

 

 

$

13,359

 

 

$

12,979

 

 

$

87

 

 

$

26,425

 

 

(Dollars in thousands)

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Total

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

1,054

 

 

$

 

 

$

 

 

$

1,054

 

Non-farm non-residential non-owner occupied

 

 

1,393

 

 

 

 

 

 

 

 

 

1,393

 

Residential

 

 

2,940

 

 

 

 

 

 

 

 

 

2,940

 

Construction, development & other

 

 

247

 

 

 

 

 

 

 

 

 

247

 

Commercial & industrial

 

 

212

 

 

 

12,439

 

 

 

689

 

 

 

13,340

 

 

 

$

5,846

 

 

$

12,439

 

 

$

689

 

 

$

18,974