XML 23 R13.htm IDEA: XBRL DOCUMENT v3.22.2
Allowance for Credit Losses
6 Months Ended
Jun. 30, 2022
Allowance for Credit Losses  
Allowance for Credit Losses

Note 4 — Allowance for Credit Losses

​

​

The estimation of the ACL is based on a loss-rate methodology that measures lifetime losses on loan pools that have similar risk characteristics. Loans that do not have similar risk characteristics are evaluated on an individual basis. The segmentation of the loan portfolio into pools requires a balancing process between capturing similar risk characteristics and containing sufficient loss history to provide meaningful results. Our segmentation starts at the general loan category with further sub-segmentation based on collateral types that may be of meaningful size and/or may contain sufficient differences in risk characteristics based on management’s judgement that would warrant further segmentation. The general loan categories along with primary risk characteristics used in our calculation are as follows:

Commercial and industrial loans. This category includes loans extended to a diverse array of businesses for working capital or equipment purchases. These loans are mostly secured by the collateral pledged by the borrower that is directly related to the business activities of the company such as equipment, accounts receivable and inventory. The borrower’s abilities to generate revenues from equipment purchases, collect accounts receivable, and to turn inventory into sales are risk factors in the repayment of the loan. A small portion of this loan category is related to loans secured by oil & gas production and loans secured by aircraft.

Construction and land development loans. This category includes the development of land from unimproved land to lot development for both residential and commercial use and vertical construction across residential and commercial real estate classes. These loans carry risk of repayment when projects incur cost overruns, have an increase in the price of construction materials, encounter zoning, entitlement and environmental issues, or encounter other factors that may affect the completion of a project on time and on budget. Additionally, repayment risk may be negatively impacted when the market experiences a deterioration in the value of real estate. Risks specifically related to 1-4

family development loans also include mortgage rate risk and the practice by the mortgage industry of more restrictive underwriting standards, which inhibits the buyer from obtaining long term financing creating excessive housing and lot inventory in the market.

Commercial real estate loans. This category includes loans secured by farmland, multifamily properties, owner occupied commercial properties, and non-owner occupied commercial properties. Owner occupied commercial properties include warehouses often along the border for import/export operations, office space where the borrower is the primary tenant, restaurants and other single-tenant retail. Non-owner occupied commercial properties include hotels, retail centers, office and professional buildings, and leased warehouses. These loans carry risk of repayment when market values deteriorate, the business experiences turnover in key management, the business has an inability to attract or keep occupancy levels stable, or when the market experiences an exit of a specific business type that is significant to the local economy, such as a manufacturing plant.

1-4 family mortgages. This category includes both first and second lien mortgages for the purpose of home purchases or refinancing of existing mortgage loans. A small portion of this loan category is related to home equity lines of credits, lots purchases, and home construction. Loan repayments may be affected by unemployment or underemployment and deteriorating market values of real estate.

​

Consumer loans. This category includes deposit secured, vehicle secured, and unsecured loans, including overdrafts, made to individuals. Repayment is primarily affected by unemployment or underemployment.

​

The loan pools are further broken down using a risk-based segmentation based on internal classifications for commercial loans and past due status for consumer mortgage loans. Non-mortgage consumer loans are evaluated as one segment. On a weekly basis, commercial loan past due reports are reviewed by the credit quality committee to determine if a loan has any potential problems and if a loan should be placed on our internal Watch List report. Additionally, our credit department reviews the majority of our loans for proper internal classification purposes regardless of whether they are past due and segregates any loans with potential problems for further review. The credit department will discuss the potential problem loans with the servicing loan officers to determine any relevant issues that were not discovered in the evaluation. Also, an analysis of loans that is provided through examinations by regulatory authorities is considered in the review process. After the above analysis is completed, we will determine if a loan should be placed on an internal Watch List report because of issues related to the analysis of the credit, credit documents, collateral and/or payment history.

Our internal Watch List report is segregated into the following categories: (i) Pass, (ii) Economic Monitoring, (iii) Special Review, (iv) Watch List—Pass, (v) Watch List—Substandard, and (vi) Watch List—Doubtful. The loans placed in the Special Review category and lower rated credits reflect our opinion that the loans reflect potential weakness which require monitoring on a more frequent basis. Credits in those categories are reviewed and discussed on a regular basis, no less frequently than quarterly, with the credit department and the lending staff to determine if a change in category is warranted. The loans placed in the Watch List—Pass category and lower rated credits reflect our opinion that the credit contains weaknesses which represent a greater degree of risk, which warrant “extra attention.” Credits in this category are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted. The loans placed in the Watch List—Substandard category are considered to be potentially inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral. These credit obligations, even if apparently protected by collateral value, have shown defined weaknesses related to adverse financial, managerial, economic, market or political conditions which may jeopardize repayment of principal and interest. Furthermore, there is the possibility that we may sustain some future loss if such weaknesses are not corrected. The loans placed in the Watch List—Doubtful category have shown defined weaknesses and it is likely, based on current information and events, that we will be unable to collect all principal and/or interest amounts contractually due. Watch List—Doubtful loans are placed on non-accrual when they are moved to that category.

For the purposes of the ACL, in order to maintain segments with sufficient history for meaningful results, the credits in the Pass and Economic Monitoring categories are aggregated, the credits in the Special Review and Watch List—Pass credits are aggregated, and the credits in the Watch List—Substandard category remain in their own segment. For loans that are classified as Watch List—Doubtful, management evaluates these credits in accordance with ASC

310-10, “Receivables,” and, if deemed necessary, a specific reserve is allocated to the loan. The specific reserve allocated under ASC 310-10, is based on (i) the present value of expected future cash flows discounted at the loan’s effective interest rate; (ii) the loan’s observable market price; or (iii) net realizable value of the fair value of the collateral if the loan is collateral dependent. Substantially all of our loans evaluated as Watch List—Doubtful under ASC 310-10 are measured using the fair value of collateral method. In rare cases, we may use other methods to determine the specific reserve of a loan under ASC 310-10 if such loan is not collateral dependent.

Within each collectively evaluated pool, the robustness of the lifetime historical loss-rate is evaluated and, if needed, is supplemented with peer loss rates through a model risk adjustment. Certain qualitative loss factors are then evaluated to incorporate management’s two-year reasonable and supportable forecast period followed by a reversion to the pool’s average lifetime loss-rate. Those qualitative loss factors are: (i) trends in portfolio volume and composition, (ii) volume and trends in classified loans, delinquencies, non-accruals and TDR’s, (iii) concentration risk, (iv) trends in underlying collateral value, (v) changes in policies, procedures, and strategies, and (vi) economic conditions. Qualitative factors also include potential losses stemming from operational risk factors arising from fraud, natural disasters, pandemics and geopolitical events. Should any of the factors considered by management in evaluating the adequacy of the ACL change, our estimate could also change, which could affect the level of future credit loss expense.

We have elected to not measure an ACL for accrued interest receivable given our timely approach in identifying and writing off uncollectible accrued interest. An ACL for off-balance sheet exposure is derived from a projected usage rate of any unfunded commitment multiplied by the historical loss rate, plus model risk adjustment, if any, of the on-balance sheet loan pools.

Our management continually reviews the ACL of the Subsidiary Banks using the amounts determined from the estimates established on specific doubtful loans, the estimate established on quantitative historical loss percentages, and the estimate based on qualitative current conditions and reasonable and supportable two-year forecasted data. Our methodology reverts to the average lifetime loss-rate beyond the forecast period when we can no longer develop reasonable and supportable forecasts. Should any of the factors considered by management in evaluating the adequacy of the estimate for current expected credit losses change, our estimate of current expected credit losses could also change, which could affect the level of future credit loss expense. While the calculation of our ACL utilizes management’s best judgment and all information reasonably available, the adequacy of the ACL is dependent on a variety of factors beyond our control, including, among other things, the performance of the entire loan portfolio, the economy, government actions, changes in interest rates and the view of regulatory authorities towards loan classifications.

A summary of the transactions in the allowance for credit loan losses by loan class is as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 2022

​

​

​

​

​

​

Domestic

​

Foreign

​

​

​

 

​

    

​

​

    

Commercial

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

​

​

​

​

​

​

Real Estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction &

​

Real Estate:

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Land

​

Farmland &

​

Real Estate:

​

Residential:

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Development

​

Commercial

​

Multifamily

​

First Lien

​

Junior Lien

​

Consumer

​

Foreign

​

Total

​

​

​

(Dollars in Thousands)  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at March 31, 2022

​

$

23,901

​

$

36,372

​

$

34,854

​

$

3,062

​

$

4,016

​

$

7,046

​

$

264

​

$

712

​

$

110,227

​

Losses charged to allowance

​

 

(2,001)

​

​

—

​

​

—

​

​

—

​

​

(57)

​

​

—

​

​

(34)

​

​

—

​

 

(2,092)

​

Recoveries credited to allowance

​

 

508

​

​

1

​

​

6

​

​

—

​

​

168

​

​

14

​

​

5

​

​

—

​

 

702

​

Net (losses) recoveries charged to allowance

​

 

(1,493)

​

 

1

​

 

6

​

 

—

​

 

111

​

 

14

​

 

(29)

​

 

—

​

 

(1,390)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit loss expense

​

 

3,169

​

​

340

​

​

410

​

​

(206)

​

​

10

​

​

(166)

​

​

35

​

​

143

​

 

3,735

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at June 30, 2022

​

$

25,577

​

$

36,713

​

$

35,270

​

$

2,856

​

$

4,137

​

$

6,894

​

$

270

​

$

855

​

$

112,572

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 2021

​

​

​

​

​

​

Domestic

​

Foreign

​

​

​

 

​

    

​

​

    

Commercial

    

​

    

​

    

​

    

​

    

​

​

    

​

​

    

​

​

​

​

​

​

​

​

Real Estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction &

​

Real Estate:

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Land

​

Farmland &

​

Real Estate:

​

Residential:

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Development

​

Commercial

​

Multifamily

​

First Lien

​

Junior Lien

​

Consumer

​

Foreign

​

Total

​

​

​

(Dollars in Thousands)  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at March 31, 2021

​

$

22,163

​

$

34,406

​

$

32,203

​

$

5,935

​

$

3,917

​

$

8,736

​

$

279

​

$

769

​

$

108,408

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Losses charged to allowance

​

 

(1,655)

​

​

—

​

​

—

​

​

—

​

​

(117)

​

​

(21)

​

​

(55)

​

​

—

​

 

(1,848)

​

Recoveries credited to allowance

​

 

498

​

​

—

​

​

7

​

​

—

​

​

24

​

​

37

​

​

11

​

​

—

​

 

577

​

Net (losses) recoveries charged to allowance

​

 

(1,157)

​

 

—

​

 

7

​

 

—

​

 

(93)

​

 

16

​

 

(44)

​

 

—

​

 

(1,271)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit loss expense

​

 

2,057

​

​

(803)

​

​

2,028

​

​

(1,729)

​

​

92

​

​

(556)

​

​

33

​

​

22

​

 

1,144

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at June 30, 2021

​

$

23,063

​

$

33,603

​

$

34,238

​

$

4,206

​

$

3,916

​

$

8,196

​

$

268

​

$

791

​

$

108,281

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2022

​

​

​

​

​

Domestic

​

Foreign

​

​

​

​

    

​

​

    

Commercial

    

​

    

​

    

​

    

​

    

​

​

    

​

​

    

​

​

​

​

​

​

​

Real Estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction &

​

Real Estate:

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Land

​

Farmland &

​

Real Estate:

​

Residential:

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Development

​

Commercial

​

Multifamily

​

First Lien

​

Junior Lien

​

Consumer

​

Foreign

​

Total

​

​

(Dollars in Thousands)  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at December 31, 2021

​

$

23,178

​

$

35,390

​

$

35,654

​

$

3,291

​

$

4,073

​

$

7,754

​

$

272

​

$

762

​

$

110,374

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Losses charged to allowance

​

 

(4,113)

​

​

(2)

​

​

—

​

​

—

​

​

(156)

​

​

(28)

​

​

(122)

​

​

—

​

 

(4,421)

Recoveries credited to allowance

​

 

1,110

​

​

3

​

​

14

​

​

—

​

​

198

​

​

62

​

​

16

​

​

—

​

 

1,403

Net (losses) recoveries charged to allowance

​

 

(3,003)

​

 

1

​

 

14

​

 

—

​

 

42

​

 

34

​

 

(106)

​

 

—

​

 

(3,018)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit loss expense

​

 

5,402

​

​

1,322

​

​

(398)

​

​

(435)

​

​

22

​

​

(894)

​

​

104

​

​

93

​

 

5,216

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at June 30, 2022

​

$

25,577

​

$

36,713

​

$

35,270

​

$

2,856

​

$

4,137

​

$

6,894

​

$

270

​

$

855

​

$

112,572

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2021

​

​

​

​

​

​

Domestic

​

Foreign

​

​

​

 

​

    

​

​

    

Commercial

    

​

    

​

    

​

    

​

    

​

​

    

​

​

    

​

​

​

​

​

​

​

​

Real Estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction &

​

Real Estate:

​

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Land

​

Farmland &

​

Real Estate:

​

Residential:

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Development

​

Commercial

​

Multifamily

​

First Lien

​

Junior Lien

​

Consumer

​

Foreign

​

Total

​

​

​

(Dollars in Thousands)  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at December 31, 2020

​

$

21,908

​

$

37,612

​

$

30,000

​

$

5,051

​

$

3,874

​

$

9,570

​

$

291

​

$

753

​

$

109,059

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Losses charged to allowance

​

 

(3,548)

​

​

—

​

​

(356)

​

​

—

​

​

(189)

​

​

(21)

​

​

(87)

​

​

—

​

 

(4,201)

​

Recoveries credited to allowance

​

 

956

​

​

—

​

​

19

​

​

—

​

​

35

​

​

58

​

​

19

​

​

—

​

 

1,087

​

Net (losses) recoveries charged to allowance

​

 

(2,592)

​

 

—

​

 

(337)

​

 

—

​

 

(154)

​

 

37

​

 

(68)

​

 

—

​

 

(3,114)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit loss expense

​

 

3,747

​

​

(4,009)

​

​

4,575

​

​

(845)

​

​

196

​

​

(1,411)

​

​

45

​

​

38

​

 

2,336

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at June 30, 2021

​

$

23,063

​

$

33,603

​

$

34,238

​

$

4,206

​

$

3,916

​

$

8,196

​

$

268

​

$

791

​

$

108,281

​

​

​

The pool specific qualitative loss factors management deemed appropriate for the ACL calculation at December 31, 2021 remained constant in the June 30, 2022 ACL calculation.

​

The table below provides additional information on the balance of loans individually or collectively evaluated for impairment and their related allowance, by loan class as of June 30, 2022 and December 31, 2021:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 2022

​

​

​

Loans Individually

​

Loans Collectively

​

​

​

Evaluated For

​

Evaluated For

​

​

​

Impairment

​

Impairment

​

​

​

Recorded

​

​

​

​

Recorded

​

​

​

​

​

​

Investment

​

Allowance

​

Investment

​

Allowance

​

​

​

(Dollars in Thousands)

​

Domestic

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

    

$

238

    

$

—

    

$

1,475,126

    

$

25,577

​

Commercial real estate: other construction & land development

​

 

564

​

 

70

​

 

1,732,670

​

 

36,643

​

Commercial real estate: farmland & commercial

​

 

333

​

 

—

​

 

2,542,421

​

 

35,270

​

Commercial real estate: multifamily

​

 

123

​

 

—

​

 

233,822

​

 

2,856

​

Residential: first lien

​

 

83

​

 

—

​

 

405,303

​

 

4,137

​

Residential: junior lien

​

 

—

​

 

—

​

 

437,356

​

 

6,894

​

Consumer

​

 

—

​

 

—

​

 

40,815

​

 

270

​

Foreign

​

 

—

​

 

—

​

 

158,275

​

 

855

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

$

1,341

​

$

70

​

$

7,025,788

​

$

112,502

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

​

Loans Individually

​

Loans Collectively

​

​

​

Evaluated For

​

Evaluated For

​

​

​

Impairment

​

Impairment

​

​

​

Recorded

​

​

​

​

Recorded

​

​

​

​

​

​

Investment

​

Allowance

​

Investment

​

Allowance

​

​

​

(Dollars in Thousands)

​

Domestic

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

    

$

298

    

$

29

    

$

1,501,554

    

$

23,149

​

Commercial real estate: other construction & land development

​

 

589

​

 

70

​

 

1,667,524

​

 

35,320

​

Commercial real estate: farmland & commercial

​

 

562

​

 

—

​

 

2,710,494

​

 

35,654

​

Commercial real estate: multifamily

​

 

131

​

 

—

​

 

284,405

​

 

3,291

​

Residential: first lien

​

 

87

​

 

—

​

 

403,571

​

 

4,073

​

Residential: junior lien

​

 

—

​

 

—

​

 

464,173

​

 

7,754

​

Consumer

​

 

—

​

 

—

​

 

40,966

​

 

272

​

Foreign

​

 

—

​

 

—

​

 

134,797

​

 

762

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

$

1,667

​

$

99

​

$

7,207,484

​

$

110,275

​

​

The table below provides additional information on loans accounted for on a non-accrual basis by loan class at June 30, 2022 and December 31, 2021:

​

​

​

​

​

​

​

​

​

​

​

June 30, 2022

​

December 31, 2021

​

​

​

(Dollars in Thousands)

​

Domestic

​

​

​

​

​

​

​

Commercial

    

$

238

    

$

298

​

Commercial real estate: other construction & land development

​

 

564

​

 

589

​

Commercial real estate: farmland & commercial

​

 

333

​

 

562

​

Commercial real estate: multifamily

​

 

123

​

 

131

​

Residential: first lien

​

 

313

​

 

341

​

Total non-accrual loans

​

$

1,571

​

$

1,921

​

​

The following table details loans accounted for as “troubled debt restructuring,” segregated by loan class. Loans accounted for as troubled debt restructuring are included in Watch List—Doubtful loans.

​

​

​

​

​

​

​

​

​

​

    

June 30, 2022

    

December 31, 2021

​

​

​

​

(Dollars in Thousands)

​

Domestic

​

​

​

​

​

​

​

Residential: first lien

​

$

1,670

​

$

2,254

​

Residential: junior lien

​

​

103

​

​

105

​

Consumer

​

​

763

​

​

878

​

Foreign

​

​

59

​

​

16

​

Total troubled debt restructuring

​

$

2,595

​

$

3,253

​

​

We have worked with our customers affected by the prolonged economic crisis arising from COVID-19. We have offered and are prepared to continue to offer assistance in accordance with regulatory guidance. That includes continuously reaching out to our customers and, in some cases, offering deferral plans. As of August 2, 2022, we had approximately $113,347,000 in loans with some degree of payment deferrals in our system. In accordance with interagency regulatory guidance, these short-term deferrals are not considered troubled debt restructurings. The $113,347,000 is comprised primarily of loans related to industries that have been significantly impacted by the COVID-19 pandemic, including the hospitality sector and special use facilities.

​

With the passage of the Paycheck Protection Program (“PPP”), administered by the Small Business Association (“SBA”), we assisted our customers with applications for loans through the PPP. PPP loans earn interest at 1% and PPP loans made prior to June 5, 2020 have a two-year term, while those made after June 5, 2020 have a five-year term; however, PPP loans also include forgiveness provisions that we expect most customers will utilize. Customers began submitting applications for the forgiveness program in the third quarter of 2020. PPP loans were intended to support up to 24 weeks of payroll and certain other costs to help those businesses remain viable and allow their employees to pay their bills. As of August 1, 2022, we had 393 PPP loans totaling approximately $20,933,000 outstanding. The PPP loans are fully guaranteed by the U.S. government through the SBA.

​

The Subsidiary Banks charge-off that portion of any loan which management considers to represent a loss as well as that portion of any other loan which is classified as a “loss” by bank examiners. Commercial and industrial or real estate loans are generally considered by management to represent a loss, in whole or part, when an exposure beyond any collateral coverage is apparent and when no further collection of the loss portion is anticipated based on the borrower’s financial condition and general economic conditions in the borrower’s industry. Generally, unsecured consumer loans are charged-off when 90 days past due.

​

While our management believes that it is generally able to identify borrowers with financial problems reasonably early and to monitor credit extended to such borrowers carefully, there is no precise method of predicting loan losses. The determination that a loan is likely to be uncollectible and that it should be wholly or partially charged-off as a loss is an exercise of judgment. Similarly, the determination of the adequacy of the ACL can be made only on a subjective basis. It is the judgment of our management that the ACL at June 30, 2022 was adequate to absorb probable losses from loans in the portfolio at that date.

​

The following tables present information regarding the aging of past due loans by loan class at June 30, 2022 and December 31, 2021:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

90 Days or

​

Total

​

​

​

​

​

​

​

​

​

30 - 59

​

60 - 89

​

90 Days or

​

greater &

​

Past

​

​

​

​

Total

​

​

​

Days

​

Days

​

Greater

​

still accruing

​

Due

​

Current

​

Portfolio

​

​

​

(Dollars in Thousands)

​

Domestic

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

    

$

3,498

    

$

440

    

$

101

    

$

68

    

$

4,039

    

$

1,471,325

    

$

1,475,364

​

Commercial real estate: other construction & land development

​

 

8,133

​

 

30,203

​

 

499

​

 

34

​

 

38,835

​

 

1,694,399

​

 

1,733,234

​

Commercial real estate: farmland & commercial

​

 

8,253

​

 

420

​

 

1,647

​

 

1,314

​

 

10,320

​

 

2,532,434

​

 

2,542,754

​

Commercial real estate: multifamily

​

 

72

​

 

123

​

 

—

​

 

—

​

 

195

​

 

233,750

​

 

233,945

​

Residential: first lien

​

 

2,035

​

 

696

​

 

5,596

​

 

5,452

​

 

8,327

​

 

397,059

​

 

405,386

​

Residential: junior lien

​

 

525

​

 

277

​

 

1,328

​

 

1,328

​

 

2,130

​

 

435,226

​

 

437,356

​

Consumer

​

 

260

​

 

78

​

 

18

​

 

18

​

 

356

​

 

40,459

​

 

40,815

​

Foreign

​

 

286

​

 

123

​

 

16

​

 

16

​

 

425

​

 

157,850

​

 

158,275

​

Total past due loans

​

$

23,062

​

$

32,360

​

$

9,205

​

$

8,230

​

$

64,627

​

$

6,962,502

​

$

7,027,129

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

​

​

​

​

​

​

​

​

​

​

90 Days or

​

Total

​

​

​

​

​

​

​

​

​

30 - 59

​

60 - 89

​

90 Days or

​

greater &

​

Past

​

​

​

​

Total

​

​

​

Days

​

Days

​

Greater

​

still accruing

​

Due

​

Current

​

Portfolio

​

​

 

​

(Dollars in Thousands)

​

Domestic

    

​

    

    

​

    

    

​

    

    

​

    

    

​

    

    

​

    

    

​

    

​

Commercial

​

$

2,534

    

$

303

    

$

577

    

$

577

    

$

3,414

    

$

1,498,438

    

$

1,501,852

​

Commercial real estate: other construction & land development

​

 

499

​

 

334

​

 

188

​

 

188

​

 

1,021

​

 

1,667,092

​

 

1,668,113

​

Commercial real estate: farmland & commercial

​

 

18,164

​

 

172

​

 

644

​

 

307

​

 

18,980

​

 

2,692,076

​

 

2,711,056

​

Commercial real estate: multifamily

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

284,536

​

 

284,536

​

Residential: first lien

​

 

2,342

​

 

1,212

​

 

5,129

​

 

4,937

​

 

8,683

​

 

394,975

​

 

403,658

​

Residential: junior lien

​

 

747

​

 

115

​

 

1,055

​

 

1,055

​

 

1,917

​

 

462,256

​

 

464,173

​

Consumer

​

 

231

​

 

88

​

 

4

​

 

4

​

 

323

​

 

40,643

​

 

40,966

​

Foreign

​

 

1,319

​

 

232

​

 

1,574

​

 

1,574

​

 

3,125

​

 

131,672

​

 

134,797

​

Total past due loans

​

$

25,836

​

$

2,456

​

$

9,171

​

$

8,642

​

$

37,463

​

$

7,171,688

​

$

7,209,151

​

​

The increase in Commercial real estate – other construction and land development loans past due 60 – 89 days at June 30, 2022 can be primarily attributed to a relationship secured by a commercial property used in the production of soft drinks that matured and is in the process of being renewed.

​

A summary of the loan portfolio by credit quality indicator by loan class and by year of origination at June 30, 2022 and December 31, 2021 is presented below:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Total

​

​

​

(Dollars in Thousands)

​

Balance at June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Domestic

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

    

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

357,293

​

$

820,154

​

$

124,285

​

$

53,239

​

$

49,922

​

$

32,410

​

$

1,437,303

​

Special Review

​

​

81

​

​

537

​

​

—

​

​

58

​

​

—

​

​

—

​

​

676

​

Watch List - Pass

​

​

3,002

​

​

—

​

​

—

​

​

743

​

​

—

​

​

—

​

​

3,745

​

Watch List - Substandard

​

​

30,023

​

​

3,067

​

​

258

​

​

—

​

​

54

​

​

—

​

​

33,402

​

Watch List - Doubtful

​

​

—

​

​

179

​

​

32

​

​

—

​

​

—

​

​

27

​

​

238

​

Total Commercial

​

$

390,399

​

$

823,937

​

$

124,575

​

$

54,040

​

$

49,976

​

$

32,437

​

$

1,475,364

​

Commercial real estate: other construction & land development

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

388,540

​

$

847,686

​

$

204,559

​

$

221,348

​

$

33,028

​

$

14,199

​

$

1,709,360

​

Special Review

​

​

—

​

​

—

​

​

—

​

​

210

​

​

—

​

​

—

​

​

210

​

Watch List - Substandard

​

​

—

​

​

—

​

​

23,100

​

​

—

​

​

—

​

​

—

​

​

23,100

​

Watch List - Doubtful

​

​

—

​

​

465

​

​

99

​

​

—

​

​

—

​

​

—

​

​

564

​

Total Commercial real estate: other construction & land development

​

$

388,540

​

$

848,151

​

$

227,758

​

$

221,558

​

$

33,028

​

$

14,199

​

$

1,733,234

​

Commercial real estate: farmland & commercial

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

378,503

​

$

693,221

​

$

585,581

​

$

258,592

​

$

373,049

​

$

129,821

​

$

2,418,767

​

Special Review

​

​

233

​

​

670

​

​

863

​

​

—

​

​

—

​

​

1

​

​

1,767

​

Watch List - Pass

​

​

17,242

​

​

257

​

​

—

​

​

3,218

​

​

—

​

​

—

​

​

20,717

​

Watch List - Substandard

​

​

34,662

​

​

—

​

​

63,646

​

​

553

​

​

—

​

​

2,309

​

​

101,170

​

Watch List - Doubtful

​

​

—

​

​

—

​

​

—

​

​

333

​

​

—

​

​

—

​

​

333

​

Total Commercial real estate: farmland & commercial

​

$

430,640

​

$

694,148

​

$

650,090

​

$

262,696

​

$

373,049

​

$

132,131

​

$

2,542,754

​

Commercial real estate: multifamily

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

46,317

​

$

90,621

​

$

60,405

​

$

12,523

​

$

6,529

​

$

17,427

​

$

233,822

​

Watch List - Doubtful

​

​

—

​

​

—

​

​

123

​

​

—

​

​

—

​

​

—

​

​

123

​

Total Commercial real estate: multifamily

​

$

46,317

​

$

90,621

​

$

60,528

​

$

12,523

​

$

6,529

​

$

17,427

​

$

233,945

​

Residential: first lien

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

88,520

​

$

86,918

​

$

54,395

​

$

44,902

​

$

37,259

​

$

92,776

​

$

404,770

​

Watch List - Substandard

​

​

100

​

​

433

​

​

—

​

​

—

​

​

—

​

​

—

​

​

533

​

Watch List - Doubtful

​

​

—

​

​

—

​

​

83

​

​

—

​

​

—

​

​

—

​

​

83

​

Total Residential: first lien

​

$

88,620

​

$

87,351

​

$

54,478

​

$

44,902

​

$

37,259

​

$

92,776

​

$

405,386

​

Residential: junior lien

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

48,374

​

$

119,846

​

$

102,124

​

$

45,454

​

$

24,213

​

$

97,345

​

$

437,356

​

Total Residential: junior lien

​

$

48,374

​

$

119,846

​

$

102,124

​

$

45,454

​

$

24,213

​

$

97,345

​

$

437,356

​

Residential: junior lien

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

19,081

​

$

17,005

​

$

2,274

​

$

740

​

$

65

​

$

1,650

​

$

40,815

​

Total Consumer

​

$

19,081

​

$

17,005

​

$

2,274

​

$

740

​

$

65

​

$

1,650

​

$

40,815

​

Foreign

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

85,738

​

$

50,331

​

$

6,787

​

$

5,513

​

$

5,614

​

$

4,292

​

$

158,275

​

Total Foreign

​

$

85,738

​

$

50,331

​

$

6,787

​

$

5,513

​

$

5,614

​

$

4,292

​

$

158,275

​

Total Loans

​

$

1,497,709

​

$

2,731,390

​

$

1,228,614

​

$

647,426

​

$

529,733

​

$

392,257

​

$

7,027,129

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Total

​

​

(Dollars in Thousands)

Balance at December 31, 2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Domestic

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

    

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

1,041,763

​

$

167,691

​

$

77,579

​

$

58,439

​

$

37,104

​

$

5,144

​

$

1,387,720

Special Review

​

​

74,559

​

​

497

​

​

139

​

​

81

​

​

—

​

​

—

​

​

75,276

Watch List - Pass

​

​

33,920

​

​

—

​

​

—

​

​

—

​

​

—

​

​

10

​

​

33,930

Watch List - Substandard

​

​

3,581

​

​

273

​

​

716

​

​

57

​

​

—

​

​

1

​

​

4,628

Watch List - Doubtful

​

​

224

​

​

—

​

​

—

​

​

—

​

​

74

​

​

—

​

​

298

Total Commercial

​

$

1,154,047

​

$

168,461

​

$

78,434

​

$

58,577

​

$

37,178

​

$

5,155

​

$

1,501,852

Commercial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate: other construction & land development

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

966,946

​

$

312,389

​

$

308,673

​

$

37,124

​

$

16,642

​

$

2,439

​

$

1,644,213

Special Review

​

​

—

​

​

—

​

​

211

​

​

—

​

​

—

​

​

—

​

​

211

Watch List - Pass

​

​

—

​

​

23,100

​

​

—

​

​

—

​

​

—

​

​

—

​

​

23,100

Watch List - Doubtful

​

​

485

​

​

104

​

​

—

​

​

—

​

​

—

​

​

—

​

​

589

Total Commercial real estate: other construction & land development

​

$

967,431

​

$

335,593

​

$

308,884

​

$

37,124

​

$

16,642

​

$

2,439

​

$

1,668,113

Commercial real estate: farmland & commercial

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

1,001,335

​

$

680,777

​

$

288,333

​

$

417,353

​

$

96,096

​

$

97,119

​

$

2,581,013

Special Review

​

​

929

​

​

1,292

​

​

—

​

​

3,448

​

​

61

​

​

—

​

​

5,730

Watch List - Pass

​

​

18,790

​

​

44,059

​

​

—

​

​

—

​

​

94

​

​

1

​

​

62,944

Watch List - Substandard

​

​

—

​

​

54,097

​

​

3,899

​

​

—

​

​

2,355

​

​

456

​

​

60,807

Watch List - Doubtful

​

​

—

​

​

224

​

​

337

​

​

—

​

​

—

​

​

1

​

​

562

Total Commercial real estate: farmland & commercial

​

$

1,021,054

​

$

780,449

​

$

292,569

​

$

420,801

​

$

98,606

​

$

97,577

​

$

2,711,056

Commercial real estate: multifamily

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

133,152

​

$

40,766

​

$

78,609

​

$

10,632

​

$

14,217

​

$

7,029

​

$

284,405

Watch List - Doubtful

​

​

—

​

​

131

​

​

—

​

​

—

​

​

—

​

​

—

​

​

131

Total Commercial real estate: multifamily

​

$

133,152

​

$

40,897

​

$

78,609

​

$

10,632

​

$

14,217

​

$

7,029

​

$

284,536

Residential: first lien

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

128,742

​

$

52,725

​

$

57,249

​

$

49,259

​

$

29,477

​

$

85,838

​

$

403,290

Watch List - Substandard

​

​

56

​

​

—

​

​

103

​

​

—

​

​

122

​

​

—

​

​

281

Watch List - Doubtful

​

​

—

​

​

87

​

​

—

​

​

—

​

​

—

​

​

—

​

​

87

Total Residential: first lien

​

$

128,798

​

$

52,812

​

$

57,352

​

$

49,259

​

$

29,599

​

$

85,838

​

$

403,658

Residential: junior lien

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

130,629

​

$

123,062

​

$

59,113

​

$

30,603

​

$

40,855

​

$

79,911

​

$

464,173

Total Residential: junior lien

​

$

130,629

​

$

123,062

​

$

59,113

​

$

30,603

​

$

40,855

​

$

79,911

​

$

464,173

Consumer

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

32,053

​

$

5,693

​

$

1,370

​

$

189

​

$

9

​

$

1,652

​

$

40,966

Total Consumer

​

$

32,053

​

$

5,693

​

$

1,370

​

$

189

​

$

9

​

$

1,652

​

$

40,966

Foreign

​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

74,811

​

$

33,360

​

$

9,223

​

$

8,852

​

$

4,790

​

$

3,761

​

$

134,797

Total Foreign

​

$

74,811

​

$

33,360

​

$

9,223

​

$

8,852

​

$

4,790

​

$

3,761

​

$

134,797

Total Loans

​

$

3,641,975

​

$

1,540,327

​

$

885,554

​

$

616,037

​

$

241,896

​

$

283,362

​

$

7,209,151

​

​

The decrease in Commercial Special Review loans at June 30, 2022 compared to December 31, 2021 can be primarily attributed to a relationship in the oil and gas production industry that was upgraded to Pass. The decrease in Commercial Watch-List Pass loans at June 30, 2022 compared to December 31, 2021 can be primarily attributed to a relationship in energy production that was downgraded to Watch-List Substandard.  The decrease in Commercial real estate:  farmland & commercial Watch-List Pass loans can be primarily attributed to a relationship securing commercial property that was downgraded to Watch-List Substandard.