XML 36 R24.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Summary of Loans A summary of loans at March 31, 2021 and December 31, 2020 follows (in thousands):

 

 

 

March 31, 2021

 

 

December 31, 2020

 

Construction and land development

 

$

165,780

 

 

$

122,853

 

Agricultural real estate

 

 

269,759

 

 

 

254,662

 

1-4 Family residential properties

 

 

411,964

 

 

 

325,480

 

Multifamily residential properties

 

 

295,467

 

 

 

189,265

 

Commercial real estate

 

 

1,401,585

 

 

 

1,176,290

 

Loans secured by real estate

 

 

2,544,555

 

 

 

2,068,550

 

Agricultural loans

 

 

121,955

 

 

 

137,333

 

Commercial and industrial loans

 

 

1,020,608

 

 

 

741,819

 

Consumer loans

 

 

90,780

 

 

 

78,023

 

All other loans

 

 

163,901

 

 

 

118,196

 

Total Gross loans

 

 

3,941,799

 

 

 

3,143,921

 

Less: Loans held for sale

 

 

4,693

 

 

 

1,924

 

 

 

 

3,937,106

 

 

 

3,141,997

 

Less:

 

 

 

 

 

 

 

 

Net deferred loan fees (costs), premiums and discounts

 

 

(1,300

)

 

 

5,502

 

Allowance for credit losses

 

 

55,418

 

 

 

41,910

 

Net loans

 

$

3,882,988

 

 

$

3,094,585

 

 

Allowance for Credit Losses Based on Portfolio Segment

The following table presents the activity in the allowance for credit losses based on portfolio segment for the three months ended March 31, 2021 (in thousands):

 

 

 

Construction

& Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

& Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,666

 

 

$

1,084

 

 

$

2,322

 

 

$

19,660

 

 

$

1,526

 

 

$

13,485

 

 

$

2,167

 

 

$

41,910

 

Initial allowance on loans purchased with credit deterioration

 

 

261

 

 

 

44

 

 

 

328

 

 

 

646

 

 

 

-

 

 

 

795

 

 

 

-

 

 

 

2,074

 

Provision for credit loss expense

 

 

359

 

 

 

500

 

 

 

617

 

 

 

5,902

 

 

 

(645

)

 

 

4,674

 

 

 

729

 

 

 

12,136

 

Loans charged off

 

 

 

 

 

 

 

 

182

 

 

 

480

 

 

 

 

 

 

18

 

 

 

288

 

 

 

968

 

Recoveries collected

 

 

 

 

 

 

 

 

8

 

 

 

9

 

 

 

 

 

 

18

 

 

 

231

 

 

 

266

 

Ending balance

 

$

2,286

 

 

$

1,628

 

 

$

3,093

 

 

$

25,737

 

 

$

881

 

 

$

18,954

 

 

$

2,839

 

 

$

55,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

 

The following tables present the activity in the allowance for credit losses based on portfolio segment for the three months ended March 31, 2020 and for the year ended December 31, 2020 (in thousands):

 

 

 

Construction

& Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

& Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance (prior to adoption of ASC 326)

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

Impact of adopting ASC 326

 

$

(113

)

 

$

230

 

 

$

756

 

 

$

541

 

 

$

(363

)

 

$

155

 

 

$

466

 

 

 

1,672

 

Provision for credit loss expense

 

 

587

 

 

 

12

 

 

 

(77

)

 

 

1,961

 

 

 

41

 

 

 

2,815

 

 

 

142

 

 

 

5,481

 

Loans charged off

 

 

 

 

 

 

 

 

196

 

 

 

84

 

 

 

0

 

 

 

972

 

 

 

171

 

 

 

1,423

 

Recoveries collected

 

 

 

 

 

 

 

 

62

 

 

 

5

 

 

 

 

 

 

23

 

 

 

145

 

 

 

235

 

Ending balance

 

$

1,620

 

 

$

1,335

 

 

$

1,931

 

 

$

13,621

 

 

$

1,064

 

 

$

11,294

 

 

$

2,011

 

 

$

32,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance (prior to adoption of ASC 326)

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

Impact of adopting ASC 326

 

 

(113

)

 

 

230

 

 

 

756

 

 

 

541

 

 

 

(363

)

 

 

155

 

 

 

466

 

 

 

1,672

 

Provision for credit loss expense

 

 

646

 

 

 

(239

)

 

 

274

 

 

 

8,581

 

 

 

503

 

 

 

5,869

 

 

 

469

 

 

 

16,103

 

Loans charged off

 

 

13

 

 

 

 

 

 

393

 

 

 

829

 

 

 

 

 

 

1,991

 

 

 

618

 

 

 

3,844

 

Recoveries collected

 

 

 

 

 

 

 

 

299

 

 

 

169

 

 

 

 

 

 

179

 

 

 

421

 

 

 

1,068

 

Ending balance

 

$

1,666

 

 

$

1,084

 

 

$

2,322

 

 

$

19,660

 

 

$

1,526

 

 

$

13,485

 

 

$

2,167

 

 

$

41,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis of Collateral-Dependent Loans by Class of Loans Individually Evaluated


21

 

 

The following table presents the amortized cost basis of collateral-dependent loans by class of loans that were individually evaluated to determine expected credit losses, and the related allowance for credit losses, as of March 31, 2021 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business

Assets

 

 

Other

 

 

Total

 

 

for Credit

Losses

 

Construction and land development

 

$

508

 

 

$

 

 

$

 

 

$

508

 

 

$

303

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

 

4,436

 

 

 

 

 

 

 

 

 

4,436

 

 

 

163

 

Multifamily residential properties

 

 

1,914

 

 

 

 

 

 

 

 

 

1,914

 

 

 

 

Commercial real estate

 

 

12,308

 

 

 

 

 

 

 

 

 

12,308

 

 

 

1,252

 

Loans secured by real estate

 

 

19,166

 

 

 

 

 

 

 

 

 

19,166

 

 

 

1,718

 

Agricultural loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

3,393

 

 

 

1,909

 

 

 

5,302

 

 

 

808

 

Consumer loans

 

 

 

 

 

 

 

 

8

 

 

8

 

 

 

163

 

Other loans

 

 

 

 

 

26

 

 

 

 

 

26

 

 

 

26

 

Total loans

 

$

19,166

 

 

$

3,419

 

 

$

1,917

 

 

$

24,502

 

 

$

2,715

 

Credit Risk Profile of Loan Portfolio on Amortized Cost Basis Based on Risk Rating Category

22

 

The following tables present the credit risk profile of the Company’s loan portfolio on amortized cost basis based on risk rating category and year of origination as of March 31, 2021 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk Rating

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Loans

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development Loans

 

Pass

 

$

6,259

 

 

$

55,930

 

 

$

35,782

 

 

$

44,866

 

 

$

12,068

 

 

$

9,723

 

 

$

 

 

$

164,628

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

128

 

 

 

0

 

 

 

573

 

 

 

47

 

 

 

 

 

 

748

 

Total

 

$

6,259

 

 

$

55,930

 

 

$

35,910

 

 

$

44,866

 

 

$

12,641

 

 

$

9,770

 

 

$

 

 

$

165,376

 

Agricultural Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

29,531

 

 

$

101,049

 

 

$

31,082

 

 

$

39,931

 

 

$

14,717

 

 

$

38,968

 

 

$

 

 

$

255,278

 

Special Mention

 

 

825

 

 

 

282

 

 

 

4,337

 

 

 

422

 

 

 

407

 

 

 

6,472

 

 

 

 

 

 

12,745

 

Substandard

 

 

 

 

 

 

 

 

0

 

 

 

707

 

 

 

625

 

 

 

297

 

 

 

 

 

 

1,629

 

Total

 

$

30,356

 

 

$

101,331

 

 

$

35,419

 

 

$

41,060

 

 

$

15,749

 

 

$

45,737

 

 

$

 

 

$

269,652

 

1-4 Family Residential Property Loans

 

Pass

 

$

28,885

 

 

$

114,918

 

 

$

29,974

 

 

$

40,369

 

 

$

20,251

 

 

$

117,623

 

 

$

34,265

 

 

$

386,285

 

Special Mention

 

 

 

 

 

189

 

 

 

2,136

 

 

 

349

 

 

 

2,714

 

 

 

1,190

 

 

 

57

 

 

 

6,635

 

Substandard

 

 

376

 

 

 

299

 

 

 

868

 

 

 

1,814

 

 

 

1,929

 

 

 

13,327

 

 

 

937

 

 

 

19,550

 

Total

 

$

29,261

 

 

$

115,406

 

 

$

32,978

 

 

$

42,532

 

 

$

24,894

 

 

$

132,140

 

 

$

35,259

 

 

$

412,470

 

Commercial Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

67,044

 

 

$

480,974

 

 

$

318,800

 

 

$

223,168

 

 

$

163,413

 

 

$

377,041

 

 

$

 

 

$

1,630,440

 

Special Mention

 

 

954

 

 

 

2,712

 

 

 

1,285

 

 

 

3,268

 

 

 

11,070

 

 

 

24,347

 

 

 

 

 

 

43,636

 

Substandard

 

 

 

 

 

1,794

 

 

 

37

 

 

 

6,901

 

 

 

2,004

 

 

 

16,057

 

 

 

 

 

 

26,793

 

Total

 

$

67,998

 

 

$

485,480

 

 

$

320,122

 

 

$

233,337

 

 

$

176,487

 

 

$

417,445

 

 

$

 

 

$

1,700,869

 

Agricultural Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,853

 

 

$

83,342

 

 

$

6,921

 

 

$

5,131

 

 

$

1,631

 

 

$

104

 

 

$

 

 

$

98,982

 

Special Mention

 

 

13,723

 

 

 

3,777

 

 

 

3,769

 

 

 

214

 

 

 

206

 

 

 

159

 

 

 

 

 

 

21,848

 

Substandard

 

 

53

 

 

 

44

 

 

 

118

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

240

 

Total

 

$

15,629

 

 

$

87,163

 

 

$

10,808

 

 

$

5,370

 

 

$

1,837

 

 

$

263

 

 

$

 

 

$

121,070

 

Commercial & Industrial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

152,091

 

 

$

477,167

 

 

$

162,411

 

 

$

98,524

 

 

$

96,059

 

 

$

145,657

 

 

$

 

 

$

1,131,909

 

Special Mention

 

 

1,556

 

 

 

3,248

 

 

 

33,491

 

 

 

804

 

 

 

473

 

 

 

1,895

 

 

 

 

 

 

41,467

 

Substandard

 

 

397

 

 

 

343

 

 

 

2,369

 

 

 

447

 

 

 

2,345

 

 

 

2,680

 

 

 

 

 

 

8,581

 

Total

 

$

154,044

 

 

$

480,758

 

 

$

198,271

 

 

$

99,775

 

 

$

98,877

 

 

$

150,232

 

 

$

 

 

$

1,181,957

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

7,723

 

 

$

35,908

 

 

$

33,307

 

 

$

11,526

 

 

$

138

 

 

$

2,681

 

 

$

 

 

$

91,283

 

Special Mention

 

 

 

 

 

 

 

 

23

 

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

44

 

Substandard

 

 

13

 

 

 

27

 

 

 

13

 

 

 

90

 

 

 

79

 

 

 

156

 

 

 

 

 

 

378

 

Total

 

$

7,736

 

 

$

35,935

 

 

$

33,343

 

 

$

11,637

 

 

$

217

 

 

$

2,837

 

 

$

 

 

$

91,705

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

293,386

 

 

$

1,349,288

 

 

$

618,277

 

 

$

463,515

 

 

$

308,277

 

 

$

691,797

 

 

$

34,265

 

 

$

3,758,805

 

Special Mention

 

 

17,058

 

 

 

10,208

 

 

 

45,041

 

 

 

5,078

 

 

 

14,870

 

 

 

34,063

 

 

 

57

 

 

 

126,375

 

Substandard

 

 

839

 

 

 

2,507

 

 

 

3,533

 

 

 

9,984

 

 

 

7,555

 

 

 

32,564

 

 

 

937

 

 

 

57,919

 

Total

 

$

311,283

 

 

$

1,362,003

 

 

$

666,851

 

 

$

478,577

 

 

$

330,702

 

 

$

758,424

 

 

$

35,259

 

 

$

3,943,099

 

 

23

 

 

The following tables present the credit risk profile of the Company’s loan portfolio based on risk rating category as of December 31, 2020 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk Rating

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Loans

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development Loans

 

Pass

 

$

41,842

 

 

$

40,989

 

 

$

31,500

 

 

$

2,760

 

 

$

871

 

 

$

3,822

 

 

$

 

 

$

121,784

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

128

 

 

 

 

 

 

517

 

 

 

 

 

 

50

 

 

 

 

 

 

695

 

Total

 

$

41,842

 

 

$

41,117

 

 

$

31,500

 

 

$

3,277

 

 

$

871

 

 

$

3,872

 

 

$

 

 

$

122,479

 

Agricultural Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

73,630

 

 

$

34,412

 

 

$

37,839

 

 

$

16,138

 

 

$

13,559

 

 

$

58,291

 

 

$

 

 

$

233,869

 

Special Mention

 

 

1,845

 

 

 

3,970

 

 

 

533

 

 

 

469

 

 

 

1,106

 

 

 

11,232

 

 

 

 

 

 

19,155

 

Substandard

 

 

 

 

 

 

 

 

800

 

 

 

208

 

 

 

64

 

 

 

245

 

 

 

 

 

 

1,317

 

Total

 

$

75,475

 

 

$

38,382

 

 

$

39,172

 

 

$

16,815

 

 

$

14,729

 

 

$

69,768

 

 

$

 

 

$

254,341

 

1-4 Family Residential Property Loans

 

Pass

 

$

81,366

 

 

$

29,695

 

 

$

38,163

 

 

$

23,086

 

 

$

26,676

 

 

$

62,942

 

 

$

40,363

 

 

$

302,291

 

Special Mention

 

 

192

 

 

 

2,142

 

 

 

523

 

 

 

2,720

 

 

 

247

 

 

 

1,578

 

 

 

293

 

 

 

7,695

 

Substandard

 

 

296

 

 

 

695

 

 

 

1,915

 

 

 

1,859

 

 

 

1,996

 

 

 

7,516

 

 

 

1,499

 

 

 

15,776

 

Total

 

$

81,854

 

 

$

32,532

 

 

$

40,601

 

 

$

27,665

 

 

$

28,919

 

 

$

72,036

 

 

$

42,155

 

 

$

325,762

 

Commercial Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

368,750

 

 

$

237,119

 

 

$

171,591

 

 

$

148,283

 

 

$

143,400

 

 

$

215,616

 

 

$

 

 

$

1,284,759

 

Special Mention

 

 

2,469

 

 

 

1,300

 

 

 

6,108

 

 

 

11,262

 

 

 

6,741

 

 

 

16,947

 

 

 

 

 

 

44,827

 

Substandard

 

 

1,863

 

 

 

40

 

 

 

7,081

 

 

 

2,022

 

 

 

4,905

 

 

 

18,435

 

 

 

 

 

 

34,346

 

Total

 

$

373,082

 

 

$

238,459

 

 

$

184,780

 

 

$

161,567

 

 

$

155,046

 

 

$

250,998

 

 

$

 

 

$

1,363,932

 

Agricultural Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

83,377

 

 

$

15,680

 

 

$

5,978

 

 

$

1,838

 

 

$

635

 

 

$

2,856

 

 

$

 

 

$

110,364

 

Special Mention

 

 

21,070

 

 

 

4,483

 

 

 

694

 

 

 

224

 

 

 

148

 

 

 

38

 

 

 

 

 

 

26,657

 

Substandard

 

 

68

 

 

 

238

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

331

 

Total

 

$

104,515

 

 

$

20,401

 

 

$

6,697

 

 

$

2,062

 

 

$

783

 

 

$

2,894

 

 

$

 

 

$

137,352

 

Commercial & Industrial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

371,683

 

 

$

132,148

 

 

$

70,497

 

 

$

78,890

 

 

$

42,439

 

 

$

114,904

 

 

$

 

 

$

810,561

 

Special Mention

 

 

4,116

 

 

 

32,130

 

 

 

849

 

 

 

489

 

 

 

1,101

 

 

 

730

 

 

 

 

 

 

39,415

 

Substandard

 

 

889

 

 

 

2,360

 

 

 

532

 

 

 

1,689

 

 

 

136

 

 

 

969

 

 

 

 

 

 

6,575

 

Total

 

$

376,688

 

 

$

166,638

 

 

$

71,878

 

 

$

81,068

 

 

$

43,676

 

 

$

116,603

 

 

$

 

 

$

856,551

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,609

 

 

$

21,384

 

 

$

12,084

 

 

$

8,279

 

 

$

3,150

 

 

$

1,022

 

 

$

 

 

$

77,528

 

Special Mention

 

 

 

 

 

24

 

 

 

24

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

50

 

Substandard

 

 

15

 

 

 

16

 

 

 

111

 

 

 

95

 

 

 

67

 

 

 

120

 

 

 

 

 

 

424

 

Total

 

$

31,624

 

 

$

21,424

 

 

$

12,219

 

 

$

8,375

 

 

$

3,218

 

 

$

1,142

 

 

$

 

 

$

78,002

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,052,257

 

 

$

511,427

 

 

$

367,652

 

 

$

279,274

 

 

$

230,730

 

 

$

459,453

 

 

$

40,363

 

 

$

2,941,156

 

Special Mention

 

 

29,692

 

 

 

44,049

 

 

 

8,731

 

 

 

15,165

 

 

 

9,344

 

 

 

30,525

 

 

 

293

 

 

 

137,799

 

Substandard

 

 

3,131

 

 

 

3,477

 

 

 

10,464

 

 

 

6,390

 

 

 

7,168

 

 

 

27,335

 

 

 

1,499

 

 

 

59,464

 

Total

 

$

1,085,080

 

 

$

558,953

 

 

$

386,847

 

 

$

300,829

 

 

$

247,242

 

 

$

517,313

 

 

$

42,155

 

 

$

3,138,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

Loan Portfolio Aging Analysis

The following table presents the Company’s loan portfolio aging analysis at March 31, 2021 and December 31, 2020 (in thousands):

 

 

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More

Past Due

 

 

Total Past

Due

 

 

Current

 

 

Total Loans

Receivable

 

 

Total Loans

> 90 Days &

Accruing

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

227

 

 

$

 

 

$

128

 

 

$

355

 

 

$

165,021

 

 

$

165,376

 

 

$

 

Agricultural real estate

 

 

0

 

 

 

 

 

 

34

 

 

 

34

 

 

 

269,618

 

 

 

269,652

 

 

 

 

1-4 Family residential properties

 

 

1,212

 

 

 

2,400

 

 

 

1,546

 

 

 

5,158

 

 

 

407,312

 

 

 

412,470

 

 

 

 

Multifamily residential properties

 

 

39

 

 

 

1,098

 

 

 

 

 

 

1,137

 

 

 

296,847

 

 

 

297,984

 

 

 

 

Commercial real estate

 

 

846

 

 

 

1,166

 

 

 

1,961

 

 

 

3,973

 

 

 

1,398,912

 

 

 

1,402,885

 

 

 

 

Loans secured by real estate

 

 

2,324

 

 

 

4,664

 

 

 

3,669

 

 

 

10,657

 

 

 

2,537,710

 

 

 

2,548,367

 

 

 

 

Agricultural loans

 

 

2,153

 

 

 

125

 

 

 

22

 

 

 

2,300

 

 

 

118,770

 

 

 

121,070

 

 

 

 

Commercial and industrial loans

 

 

535

 

 

 

257

 

 

 

1,320

 

 

 

2,112

 

 

 

1,015,288

 

 

 

1,017,400

 

 

 

 

Consumer loans

 

 

122

 

 

 

50

 

 

 

136

 

 

 

308

 

 

 

91,397

 

 

 

91,705

 

 

 

 

All other loans

 

 

59

 

 

 

 

 

 

 

 

 

59

 

 

 

164,498

 

 

 

164,557

 

 

 

 

Total loans

 

$

5,193

 

 

$

5,096

 

 

$

5,147

 

 

$

15,436

 

 

$

3,927,663

 

 

$

3,943,099

 

 

$

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

 

 

$

 

 

$

128

 

 

$

128

 

 

$

122,351

 

 

$

122,479

 

 

$

 

Agricultural real estate

 

 

1,198

 

 

 

34

 

 

 

0

 

 

 

1,232

 

 

 

253,109

 

 

 

254,341

 

 

 

 

1-4 Family residential properties

 

 

1,121

 

 

 

1,105

 

 

 

2,033

 

 

 

4,259

 

 

 

321,503

 

 

 

325,762

 

 

 

 

Multifamily residential properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

189,632

 

 

 

189,632

 

 

 

 

Commercial real estate

 

 

2,618

 

 

 

341

 

 

 

794

 

 

 

3,753

 

 

 

1,170,547

 

 

 

1,174,300

 

 

 

 

Loans secured by real estate

 

 

4,937

 

 

 

1,480

 

 

 

2,955

 

 

 

9,372

 

 

 

2,057,142

 

 

 

2,066,514

 

 

 

 

Agricultural loans

 

 

43

 

 

 

 

 

 

236

 

 

 

279

 

 

 

137,073

 

 

 

137,352

 

 

 

 

Commercial and industrial loans

 

 

2,426

 

 

 

8

 

 

 

1,420

 

 

 

3,854

 

 

 

734,459

 

 

 

738,313

 

 

 

 

Consumer loans

 

 

145

 

 

 

50

 

 

 

149

 

 

 

344

 

 

 

77,658

 

 

 

78,002

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

118,238

 

 

 

118,238

 

 

 

 

Total loans

 

$

7,551

 

 

$

1,538

 

 

$

4,760

 

 

$

13,849

 

 

$

3,124,570

 

 

$

3,138,419

 

 

$

 

 

Impaired Loans

25

 

The following tables present impaired loans as of March 31, 2021 and December 31, 2020 (in thousands):

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Recorded

Balance

 

 

Unpaid

Principal

Balance

 

 

Specific

Allowance

 

 

Recorded

Balance

 

 

Unpaid

Principal

Balance

 

 

Specific

Allowance

 

Loans with a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

573

 

 

$

573

 

 

$

303

 

 

$

516

 

 

$

516

 

 

$

246

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

 

5,817

 

 

 

5,990

 

 

 

163

 

 

 

4,005

 

 

 

4,157

 

 

 

158

 

Multifamily residential properties

 

 

1,914

 

 

 

1,914

 

 

 

 

 

 

1,914

 

 

 

1,914

 

 

 

0

 

Commercial real estate

 

 

12,317

 

 

 

13,062

 

 

 

1,252

 

 

 

11,528

 

 

 

11,794

 

 

 

863

 

Loans secured by real estate

 

 

20,621

 

 

 

21,539

 

 

 

1,718

 

 

 

17,963

 

 

 

18,381

 

 

 

1,267

 

Agricultural loans

 

 

 

 

 

228

 

 

 

 

 

 

0

 

 

 

228

 

 

 

0

 

Commercial and industrial loans

 

 

5,430

 

 

 

6,996

 

 

 

808

 

 

 

3,523

 

 

 

4,878

 

 

 

664

 

Consumer loans

 

 

182

 

 

 

126

 

 

 

163

 

 

 

112

 

 

 

114

 

 

 

0

 

Other loans

 

 

26

 

 

 

26

 

 

 

26

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

26,259

 

 

$

28,915

 

 

$

2,715

 

 

$

21,598

 

 

$

23,601

 

 

$

1,931

 

Loans without a specific allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

160

 

 

$

173

 

 

$

 

 

$

162

 

 

$

175

 

 

$

 

Agricultural real estate

 

 

374

 

 

 

374

 

 

 

 

 

 

359

 

 

 

359

 

 

 

 

1-4 Family residential properties

 

 

3,971

 

 

 

4,692

 

 

 

 

 

 

4,262

 

 

 

4,715

 

 

 

 

Multifamily residential properties

 

 

258

 

 

 

259

 

 

 

 

 

 

267

 

 

 

267

 

 

 

 

Commercial real estate

 

 

450

 

 

 

752

 

 

 

 

 

 

552

 

 

 

581

 

 

 

 

Loans secured by real estate

 

 

5,213

 

 

 

6,250

 

 

 

 

 

 

5,602

 

 

 

6,097

 

 

 

 

Agricultural loans

 

 

262

 

 

 

34

 

 

 

 

 

 

659

 

 

 

431

 

 

 

 

Commercial and industrial loans

 

 

973

 

 

 

3,026

 

 

 

 

 

 

907

 

 

 

1,331

 

 

 

 

Consumer loans

 

 

229

 

 

 

729

 

 

 

 

 

 

218

 

 

 

313

 

 

 

 

Total loans

 

$

6,677

 

 

$

10,039

 

 

$

 

 

$

7,386

 

 

$

8,172

 

 

$

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

733

 

 

$

746

 

 

$

303

 

 

$

678

 

 

$

691

 

 

$

246

 

Agricultural real estate

 

 

374

 

 

 

374

 

 

 

 

 

 

359

 

 

 

359

 

 

 

 

1-4 Family residential properties

 

 

9,788

 

 

 

10,682

 

 

 

163

 

 

 

8,267

 

 

 

8,872

 

 

 

158

 

Multifamily residential properties

 

 

2,172

 

 

 

2,173

 

 

 

 

 

 

2,181

 

 

 

2,181

 

 

 

0

 

Commercial real estate

 

 

12,767

 

 

 

13,814

 

 

 

1,252

 

 

 

12,080

 

 

 

12,375

 

 

 

863

 

Loans secured by real estate

 

 

25,834

 

 

 

27,789

 

 

 

1,718

 

 

 

23,565

 

 

 

24,478

 

 

 

1,267

 

Agricultural loans

 

 

262

 

 

 

262

 

 

 

 

 

 

659

 

 

 

659

 

 

 

0

 

Commercial and industrial loans

 

 

6,403

 

 

 

10,022

 

 

 

808

 

 

 

4,430

 

 

 

6,209

 

 

 

664

 

Consumer loans

 

 

411

 

 

 

855

 

 

 

163

 

 

 

330

 

 

 

427

 

 

 

0

 

Other loans

 

 

26

 

 

 

26

 

 

 

26

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

32,936

 

 

$

38,954

 

 

$

2,715

 

 

$

28,984

 

 

$

31,773

 

 

$

1,931

 

26

 

 

 

Average Recorded Investment and Interest Income Recognized on Impaired Loans

The following tables present average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2021 and 2020 (in thousands):

 

 

 

For the three months ended

 

 

 

March 31, 2021

 

 

March 31, 2020

 

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

 

Average

Investment

in Impaired

Loans

 

 

Interest

Income

Recognized

 

Construction and land development

 

$

754

 

 

$

5

 

 

$

600

 

 

$

8

 

Agricultural real estate

 

 

957

 

 

 

 

 

 

1,202

 

 

 

 

1-4 Family residential properties

 

 

9,857

 

 

 

13

 

 

 

8,997

 

 

 

18

 

Multifamily residential properties

 

 

2,294

 

 

 

 

 

 

3,323

 

 

 

1

 

Commercial real estate

 

 

13,156

 

 

 

38

 

 

 

8,266

 

 

 

42

 

Loans secured by real estate

 

 

27,018

 

 

 

56

 

 

 

22,388

 

 

 

69

 

Agricultural loans

 

 

262

 

 

 

6

 

 

 

960

 

 

 

 

Commercial and industrial loans

 

 

6,455

 

 

 

1

 

 

 

7,402

 

 

 

2

 

Consumer loans

 

 

438

 

 

 

 

 

 

544

 

 

 

 

All other loans

 

 

26

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

34,199

 

 

$

63

 

 

$

31,294

 

 

$

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis of Loans on Nonaccrual Status and Nonaccrual Loans Individually Evaluated

The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated for which no allowance was recorded as of March 31, 2021 and December 31, 2020 (in thousands). There were no loans past due over eighty-nine days that were still accruing.

 

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Nonaccrual

with no

Allowance for

 

 

 

Total

 

 

Nonaccrual

with no

Allowance for

 

 

 

Total

 

 

 

Credit Loss

 

 

Nonaccrual

 

 

Credit Loss

 

 

Nonaccrual

 

Construction and land development

 

$

160

 

 

$

225

 

 

$

162

 

 

$

162

 

Agricultural real estate

 

 

374

 

 

 

374

 

 

 

359

 

 

 

359

 

1-4 Family residential properties

 

 

7,116

 

 

 

8,771

 

 

 

6,747

 

 

 

6,930

 

Multifamily residential properties

 

 

2,173

 

 

 

2,173

 

 

 

2,181

 

 

 

2,181

 

Commercial real estate

 

 

3,780

 

 

 

9,516

 

 

 

7,345

 

 

 

8,760

 

Loans secured by real estate

 

 

13,603

 

 

 

21,059

 

 

 

16,794

 

 

 

18,392

 

Agricultural loans

 

 

262

 

 

 

262

 

 

 

659

 

 

 

659

 

Commercial and industrial loans

 

 

3,641

 

 

 

6,137

 

 

 

3,677

 

 

 

4,372

 

Consumer loans

 

 

295

 

 

 

394

 

 

 

327

 

 

 

327

 

All other loans

 

 

0

 

 

 

25

 

 

 

 

 

 

 

 

 

Total loans

 

$

17,801

 

 

$

27,877

 

 

$

21,457

 

 

$

23,750

 

Recorded Balance of Troubled Debt Restructurings

The following table presents the Company’s recorded balance of troubled debt restructurings at March 31, 2021 and December 31, 2020 (in thousands).

 

Troubled debt restructurings:

 

March 31, 2021

 

 

December 31, 2020

 

1-4 Family residential properties

 

$

1,381

 

 

$

1,603

 

Commercial real estate

 

 

4,594

 

 

 

5,170

 

Loans secured by real estate

 

 

5,975

 

 

 

6,773

 

Agricultural loans

 

 

228

 

 

 

228

 

Commercial and industrial loans

 

 

2,362

 

 

 

2,389

 

Consumer loans

 

 

124

 

 

 

112

 

Total

 

$

8,689

 

 

$

9,502

 

Performing troubled debt restructurings:

 

 

 

 

 

 

 

 

1-4 Family residential properties

 

$

1,004

 

 

$

1,268

 

Commercial real estate

 

 

3,027

 

 

 

3,045

 

Loans secured by real estate

 

 

4,031

 

 

 

4,313

 

Commercial and industrial loans

 

 

55

 

 

 

58

 

Consumer loans

 

 

17

 

 

 

2

 

Total

 

$

4,103

 

 

$

4,373

 

Loans Modified as Troubled Debt Restructurings During Period

 

 


28

 

 

The following table presents loans modified as TDRs during the three months ended March 31, 2021, as a result of various modified loan factors (in thousands). The change in the recorded investment from pre-modification to post- modification was not material.

 

 

 

March 31, 2021

 

March 31, 2020

 

 

Number of

 

 

Recorded

 

 

Type of

 

Number of

 

 

Recorded

 

 

Type of

 

 

Modifications

 

 

Investment

 

 

Modifications

 

Modifications

 

 

Investment

 

 

Modifications

Commercial real estate

 

 

 

 

$

 

 

 

 

 

1

 

 

$

305

 

 

(b)(c)(d)

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

1

 

 

 

305

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

1

 

 

 

7

 

 

(b)(c)(d)

Consumer Loans

 

 

2

 

 

 

16

 

 

(b)

 

 

1

 

 

 

11

 

 

(c)

Total

 

 

2

 

 

$

16

 

 

 

 

 

3

 

 

$

323

 

 

 

 

Type of modifications:

(a) Reduction of stated interest rate of loan

 

(b)

Change in payment terms

 

(c)

Extension of maturity date

 

(d)

Permanent reduction of the recorded investment

Summary of Purchased Credit Deteriorated (PCD) Loans

The Company has acquired loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans is as follows (in thousands):

 

 

 

 

 

 

LINCO    Acquisition

 

Purchase price of loans at acquisition

 

 

 

 

$

64,647

 

Allowance for credit losses at acquisition

 

 

 

 

 

(2,074

)

Non-credit discount/(premium) at acquisition

 

 

 

 

 

(187

)

Fair value of acquired loans at acquisition

 

 

 

 

$

62,386