XML 35 R24.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Summary of Loans A summary of loans at September 30, 2021 and December 31, 2020 follows (in thousands):

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Construction and land development

 

$

179,792

 

 

$

122,853

 

Agricultural real estate

 

 

278,432

 

 

 

254,662

 

1-4 family residential properties

 

 

412,320

 

 

 

325,480

 

Multifamily residential properties

 

 

306,966

 

 

 

189,265

 

Commercial real estate

 

 

1,583,583

 

 

 

1,176,290

 

Loans secured by real estate

 

 

2,761,093

 

 

 

2,068,550

 

Agricultural loans

 

 

126,473

 

 

 

137,333

 

Commercial and industrial loans

 

 

839,630

 

 

 

741,819

 

Consumer loans

 

 

80,779

 

 

 

78,023

 

All other loans

 

 

143,724

 

 

 

118,196

 

Total gross loans

 

 

3,951,699

 

 

 

3,143,921

 

Less: loans held for sale

 

 

1,897

 

 

 

1,924

 

 

 

 

3,949,802

 

 

 

3,141,997

 

Less:

 

 

 

 

 

 

 

 

Net deferred loan fees, premiums and discounts

 

 

3,930

 

 

 

5,502

 

Allowance for credit losses

 

 

53,983

 

 

 

41,910

 

Net loans

 

$

3,891,889

 

 

$

3,094,585

 

 

Allowance for Credit Losses Based on Portfolio Segment

22

 

The following table presents the activity in the allowance for credit losses based on portfolio segment for the three and nine months ended September 30, 2021 (in thousands):

 

 

 

Construction

and Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

and Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,795

 

 

$

1,665

 

 

$

2,570

 

 

$

25,664

 

 

$

906

 

 

$

19,842

 

 

$

2,155

 

 

$

54,597

 

Provision for credit loss expense

 

 

314

 

 

 

(408

)

 

 

27

 

 

 

(52

)

 

 

(90

)

 

 

342

 

 

 

970

 

 

 

1,103

 

Loans charged off

 

 

 

 

 

 

 

 

45

 

 

 

55

 

 

 

 

 

 

1,600

 

 

 

376

 

 

 

2,076

 

Recoveries collected

 

 

 

 

 

 

 

 

108

 

 

 

23

 

 

 

 

 

 

24

 

 

 

204

 

 

 

359

 

Ending balance

 

$

2,109

 

 

$

1,257

 

 

$

2,660

 

 

$

25,580

 

 

$

816

 

 

$

18,608

 

 

$

2,953

 

 

$

53,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

September 30, 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

 

 

205

 

 

 

129

 

 

 

117

 

 

 

5,764

 

 

 

(711

)

 

 

5,950

 

 

 

1,225

 

 

 

12,679

 

Loans charged off

 

 

23

 

 

 

 

 

 

241

 

 

 

535

 

 

 

 

 

 

1,686

 

 

 

1,008

 

 

 

3,493

 

Recoveries collected

 

 

 

 

 

 

 

 

134

 

 

 

45

 

 

 

1

 

 

 

64

 

 

 

569

 

 

 

813

 

Ending balance

 

$

2,109

 

 

$

1,257

 

 

$

2,660

 

 

$

25,580

 

 

$

816

 

 

$

18,608

 

 

$

2,953

 

 

$

53,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

 

The following tables present the activity in the allowance for credit losses based on portfolio segment for the three and nine months ended September 30, 2020 and for the year ended December 31, 2020 (in thousands):

 

 

 

Construction

and Land

Development

 

 

Agricultural

Real Estate

 

 

1-4 Family

Residential

Properties

 

 

Commercial

Real Estate

 

 

Agricultural

Loans

 

 

Commercial

and Industrial

 

 

Consumer

Loans

 

 

Total

 

Three months ended

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance (prior to adoption of ASC 326)

 

$

2,358

 

 

$

1,634

 

 

$

2,486

 

 

$

16,272

 

 

$

1,323

 

 

$

12,360

 

 

$

1,948

 

 

$

38,381

 

Provision for credit loss expense

 

 

(139

)

 

 

32

 

 

 

(71

)

 

 

2,463

 

 

 

(89

)

 

 

1,352

 

 

 

335

 

 

 

3,883

 

Loans charged off

 

 

13

 

 

 

 

 

 

48

 

 

 

 

 

 

 

 

 

368

 

 

 

127

 

 

 

556

 

Recoveries collected

 

 

 

 

 

 

 

 

24

 

 

 

73

 

 

 

 

 

 

28

 

 

 

82

 

 

 

207

 

Ending balance

 

$

2,206

 

 

$

1,666

 

 

$

2,391

 

 

$

18,808

 

 

$

1,234

 

 

$

13,372

 

 

$

2,238

 

 

$

41,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

September 30, 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

 

 

1,186

 

 

 

343

 

 

 

335

 

 

 

7,542

 

 

 

211

 

 

 

5,453

 

 

 

430

 

 

 

15,500

 

Loans charged off

 

 

13

 

 

 

 

 

 

313

 

 

 

551

 

 

 

 

 

 

1,651

 

 

 

414

 

 

 

2,942

 

Recoveries collected

 

 

 

 

 

 

 

 

227

 

 

 

78

 

 

 

 

 

 

142

 

 

 

327

 

 

 

774

 

Ending balance

 

$

2,206

 

 

$

1,666

 

 

$

2,391

 

 

$

18,808

 

 

$

1,234

 

 

$

13,372

 

 

$

2,238

 

 

$

41,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


24

 

 

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 September 30, 2021 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business

Assets

 

 

Other

 

 

Total

 

 

for Credit

Losses

 

Construction and land development

 

$

1,407

 

 

$

 

 

$

 

 

$

1,407

 

 

$

233

 

1-4 family residential properties

 

 

5,438

 

 

 

 

 

 

 

 

 

5,438

 

 

 

245

 

Multifamily residential properties

 

 

1,805

 

 

 

 

 

 

 

 

 

1,805

 

 

 

 

Commercial real estate

 

 

10,830

 

 

 

 

 

 

 

 

 

10,830

 

 

 

864

 

Loans secured by real estate

 

 

19,480

 

 

 

 

 

 

 

 

 

19,480

 

 

 

1,342

 

Commercial and industrial loans

 

 

 

 

 

2,146

 

 

 

1,067

 

 

 

3,213

 

 

 

1,190

 

Consumer loans

 

 

 

 

 

 

 

 

10

 

 

10

 

 

 

 

Other loans

 

 

 

 

 

24

 

 

 

 

 

 

24

 

 

 

 

Total loans

 

$

19,480

 

 

$

2,170

 

 

$

1,077

 

 

$

22,727

 

 

$

2,532

 

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

25

 

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 September 30, 2021 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk rating

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Loans

 

 

Total

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

Pass

 

$

33,540

 

 

$

68,429

 

 

$

26,623

 

 

$

34,739

 

 

$

3,841

 

 

$

11,328

 

 

$

 

 

$

178,500

 

Special mention

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

112

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

915

 

 

 

 

 

 

534

 

 

 

 

 

 

1,449

 

Total

 

$

33,652

 

 

$

68,429

 

 

$

26,623

 

 

$

35,654

 

 

$

3,841

 

 

$

11,862

 

 

$

 

 

$

180,061

 

Agricultural real estate loans

 

Pass

 

$

62,342

 

 

$

65,820

 

 

$

30,303

 

 

$

36,823

 

 

$

13,095

 

 

$

57,580

 

 

$

 

 

$

265,963

 

Special mention

 

 

825

 

 

 

259

 

 

 

4,184

 

 

 

417

 

 

 

388

 

 

 

6,010

 

 

 

 

 

 

12,083

 

Substandard

 

 

 

 

 

 

 

 

265

 

 

 

189

 

 

 

57

 

 

 

231

 

 

 

 

 

 

742

 

Total

 

$

63,167

 

 

$

66,079

 

 

$

34,752

 

 

$

37,429

 

 

$

13,540

 

 

$

63,821

 

 

$

 

 

$

278,788

 

1-4 family residential property loans

 

Pass

 

$

73,424

 

 

$

101,161

 

 

$

36,828

 

 

$

48,656

 

 

$

33,013

 

 

$

52,995

 

 

$

42,664

 

 

$

388,741

 

Special mention

 

 

80

 

 

 

149

 

 

 

1,952

 

 

 

505

 

 

 

2,628

 

 

 

1,054

 

 

 

56

 

 

 

6,424

 

Substandard

 

 

178

 

 

 

570

 

 

 

1,556

 

 

 

1,688

 

 

 

3,662

 

 

 

8,758

 

 

 

988

 

 

 

17,400

 

Total

 

$

73,682

 

 

$

101,880

 

 

$

40,336

 

 

$

50,849

 

 

$

39,303

 

 

$

62,807

 

 

$

43,708

 

 

$

412,565

 

Commercial real estate loans

 

Pass

 

$

357,285

 

 

$

445,335

 

 

$

310,825

 

 

$

180,042

 

 

$

161,629

 

 

$

376,631

 

 

$

 

 

$

1,831,747

 

Special mention

 

 

3,369

 

 

 

886

 

 

 

1,198

 

 

 

1,418

 

 

 

10,726

 

 

 

15,251

 

 

 

 

 

 

32,848

 

Substandard

 

 

2,380

 

 

 

736

 

 

 

6,525

 

 

 

1,811

 

 

 

4,716

 

 

 

9,403

 

 

 

 

 

 

25,571

 

Total

 

$

363,034

 

 

$

446,957

 

 

$

318,548

 

 

$

183,271

 

 

$

177,071

 

 

$

401,285

 

 

$

 

 

$

1,890,166

 

Agricultural loans

 

Pass

 

$

75,148

 

 

$

19,930

 

 

$

5,582

 

 

$

3,653

 

 

$

1,074

 

 

$

1,480

 

 

$

 

 

$

106,867

 

Special mention

 

 

15,568

 

 

 

436

 

 

 

2,957

 

 

 

155

 

 

 

160

 

 

 

65

 

 

 

 

 

 

19,341

 

Substandard

 

 

27

 

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

281

 

 

 

 

 

 

326

 

Total

 

$

90,743

 

 

$

20,384

 

 

$

8,539

 

 

$

3,808

 

 

$

1,234

 

 

$

1,826

 

 

$

 

 

$

126,534

 

Commercial and industrial loans

 

Pass

 

$

152,729

 

 

$

184,801

 

 

$

166,553

 

 

$

77,324

 

 

$

3,402

 

 

$

384,318

 

 

$

 

 

$

969,127

 

Special mention

 

 

844

 

 

 

542

 

 

 

1,725

 

 

 

568

 

 

 

416

 

 

 

1,155

 

 

 

 

 

 

5,250

 

Substandard

 

 

428

 

 

 

711

 

 

 

448

 

 

 

1,588

 

 

 

71

 

 

 

1,968

 

 

 

 

 

 

5,214

 

Total

 

$

154,001

 

 

$

186,054

 

 

$

168,726

 

 

$

79,480

 

 

$

3,889

 

 

$

387,441

 

 

$

 

 

$

979,591

 

Consumer loans

 

Pass

 

$

20,854

 

 

$

21,547

 

 

$

27,317

 

 

$

6,633

 

 

$

2,640

 

 

$

492

 

 

$

 

 

$

79,483

 

Special mention

 

 

21

 

 

 

78

 

 

 

55

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

164

 

Substandard

 

 

98

 

 

 

17

 

 

 

75

 

 

 

51

 

 

 

30

 

 

 

146

 

 

 

 

 

 

417

 

Total

 

$

20,973

 

 

$

21,642

 

 

$

27,447

 

 

$

6,694

 

 

$

2,670

 

 

$

638

 

 

$

 

 

$

80,064

 

Total loans

 

Pass

 

$

775,322

 

 

$

907,023

 

 

$

604,031

 

 

$

387,870

 

 

$

218,694

 

 

$

884,824

 

 

$

42,664

 

 

$

3,820,428

 

Special mention

 

 

20,819

 

 

 

2,350

 

 

 

12,071

 

 

 

3,073

 

 

 

14,318

 

 

 

23,535

 

 

 

56

 

 

 

76,222

 

Substandard

 

 

3,111

 

 

 

2,052

 

 

 

8,869

 

 

 

6,242

 

 

 

8,536

 

 

 

21,321

 

 

 

988

 

 

 

51,119

 

Total

 

$

799,252

 

 

$

911,425

 

 

$

624,971

 

 

$

397,185

 

 

$

241,548

 

 

$

929,680

 

 

$

43,708

 

 

$

3,947,769

 

26

 

 

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 and 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 and 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

 

 

27

 

 

Loan Portfolio Aging Analysis

The following table presents the Company’s loan portfolio aging analysis at September 30, 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 and

Accruing

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

458

 

 

$

9

 

 

$

642

 

 

$

1,109

 

 

$

178,952

 

 

$

180,061

 

 

$

 

Agricultural real estate

 

 

23

 

 

 

 

 

 

94

 

 

 

117

 

 

 

278,671

 

 

 

278,788

 

 

 

 

1-4 family residential properties

 

 

2,205

 

 

 

865

 

 

 

4,313

 

 

 

7,383

 

 

 

405,182

 

 

 

412,565

 

 

 

 

Multifamily residential properties

 

 

 

 

 

35

 

 

 

544

 

 

 

579

 

 

 

306,332

 

 

 

306,911

 

 

 

 

Commercial real estate

 

 

1,920

 

 

 

1,154

 

 

 

3,354

 

 

 

6,428

 

 

 

1,576,827

 

 

 

1,583,255

 

 

 

 

Loans secured by real estate

 

 

4,606

 

 

 

2,063

 

 

 

8,947

 

 

 

15,616

 

 

 

2,745,964

 

 

 

2,761,580

 

 

 

 

Agricultural loans

 

 

735

 

 

 

152

 

 

 

588

 

 

 

1,475

 

 

 

125,059

 

 

 

126,534

 

 

 

 

Commercial and industrial loans

 

 

550

 

 

 

726

 

 

 

2,367

 

 

 

3,643

 

 

 

832,217

 

 

 

835,860

 

 

 

 

Consumer loans

 

 

387

 

 

 

122

 

 

 

136

 

 

 

645

 

 

 

79,419

 

 

 

80,064

 

 

 

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

143,731

 

 

 

143,731

 

 

 

 

Total loans

 

$

6,278

 

 

$

3,063

 

 

$

12,038

 

 

$

21,379

 

 

$

3,926,390

 

 

$

3,947,769

 

 

$

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

 

 

$

 

 

$

128

 

 

$

128

 

 

$

122,351

 

 

$

122,479

 

 

$

 

Agricultural real estate

 

 

1,198

 

 

 

34

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

118,238

 

 

 

118,238

 

 

 

 

Total loans

 

$

7,551

 

 

$

1,538

 

 

$

4,760

 

 

$

13,849

 

 

$

3,124,570

 

 

$

3,138,419

 

 

$

 

 

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 September 30, 2021 and December 31, 2020 (in thousands). There were no loans past due over eighty-nine days that were still accruing.

 

 

 

September 30, 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

 

$

943

 

 

$

943

 

 

$

162

 

 

$

162

 

Agricultural real estate

 

 

338

 

 

 

338

 

 

 

359

 

 

 

359

 

1-4 family residential properties

 

 

7,179

 

 

 

7,232

 

 

 

6,747

 

 

 

6,930

 

Multifamily residential properties

 

 

2,047

 

 

 

2,047

 

 

 

2,181

 

 

 

2,181

 

Commercial real estate

 

 

8,141

 

 

 

8,525

 

 

 

7,345

 

 

 

8,760

 

Loans secured by real estate

 

 

18,648

 

 

 

19,085

 

 

 

16,794

 

 

 

18,392

 

Agricultural loans

 

 

236

 

 

 

236

 

 

 

659

 

 

 

659

 

Commercial and industrial loans

 

 

1,886

 

 

 

3,891

 

 

 

3,677

 

 

 

4,372

 

Consumer loans

 

 

233

 

 

 

233

 

 

 

327

 

 

 

327

 

All other loans

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

21,003

 

 

$

23,445

 

 

$

21,457

 

 

$

23,750

 

Recorded Balance of Troubled Debt Restructurings

The following table presents the Company’s recorded balance of troubled debt restructurings at September 30, 2021 and December 31, 2020 (in thousands).

 

Troubled debt restructurings:

 

September 30, 2021

 

 

December 31, 2020

 

Construction and land development

 

$

492

 

 

$

 

Agricultural real estate

 

 

250

 

 

 

 

1-4 family residential properties

 

 

1,507

 

 

 

1,603

 

Commercial real estate

 

 

3,873

 

 

 

5,170

 

Loans secured by real estate

 

 

6,122

 

 

 

6,773

 

Agricultural loans

 

 

384

 

 

 

228

 

Commercial and industrial loans

 

 

1,059

 

 

 

2,389

 

Consumer loans

 

 

118

 

 

 

112

 

All other loans

 

 

24

 

 

 

 

Total

 

$

7,707

 

 

$

9,502

 

Performing troubled debt restructurings:

 

 

 

 

 

 

 

 

Agricultural real estate

 

$

250

 

 

$

 

1-4 family residential properties

 

 

887

 

 

 

1,268

 

Commercial real estate

 

 

2,572

 

 

 

3,045

 

Loans secured by real estate

 

 

3,709

 

 

 

4,313

 

Agricultural loans

 

 

156

 

 

 

 

Commercial and industrial loans

 

 

335

 

 

 

58

 

Consumer loans

 

 

54

 

 

 

2

 

All other loans

 

 

24

 

 

 

 

Total

 

$

4,278

 

 

$

4,373

 

Loans Modified as Troubled Debt Restructurings During Period

The following table presents loans modified as TDRs during the nine months ended September 30, 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.

 

 

 

September 30, 2021

 

September 30, 2020

 

 

Number of

 

 

Recorded

 

 

Type of

 

Number of

 

 

Recorded

 

 

Type of

 

 

Modifications

 

 

Investment

 

 

Modifications

 

Modifications

 

 

Investment

 

 

Modifications

Construction and land development

 

 

1

 

 

$

492

 

 

(c)

 

 

 

 

$

 

 

 

Agricultural real estate

 

 

1

 

 

 

250

 

 

(b)

 

 

 

 

 

 

 

 

1-4 family residential properties

 

 

2

 

 

 

323

 

 

(b)(c)

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1

 

 

 

681

 

 

(b)

 

 

1

 

 

 

296

 

 

(b)

Loans secured by real estate

 

 

5

 

 

 

1,746

 

 

 

 

 

1

 

 

 

296

 

 

 

Agricultural loans

 

 

1

 

 

 

156

 

 

(b)

 

 

2

 

 

 

88

 

 

(b)(c)

Commercial and industrial loans

 

 

6

 

 

 

287

 

 

(b)

 

 

4

 

 

 

2,328

 

 

(b)

Consumer loans

 

 

4

 

 

 

54

 

 

(b)

 

 

1

 

 

 

11

 

 

(b)

Other Loans

 

 

1

 

 

 

24

 

 

(b)

 

 

 

 

 

 

 

 

Total

 

 

17

 

 

$

2,267

 

 

 

 

 

8

 

 

$

2,723

 

 

 

 

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

30

 

 

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 purchase credit deteriorated loans at acquisition

 

 

$

64,647

 

Allowance for credit losses at acquisition

 

 

 

(2,074

)

Non-credit discount/(premium) at acquisition

 

 

 

(187

)

Fair value of purchased credit deteriorated loans at acquisition

 

 

$

62,386