XML 70 R37.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Summary of Loans

. A summary of loans at December 31, 2021 and 2020 follows (in thousands):

 

 

 

2021

 

 

2020

 

Construction and land development

 

$

145,156

 

 

$

122,853

 

Agricultural real estate

 

 

279,001

 

 

 

254,662

 

1-4 family residential properties

 

 

399,932

 

 

 

325,480

 

Multifamily residential properties

 

 

298,974

 

 

 

189,265

 

Commercial real estate

 

 

1,666,764

 

 

 

1,176,290

 

Loans secured by real estate

 

 

2,789,827

 

 

 

2,068,550

 

Agricultural loans

 

 

151,344

 

 

 

137,333

 

Commercial and industrial loans

 

 

834,061

 

 

 

741,819

 

Consumer loans

 

 

78,538

 

 

 

78,023

 

All other loans

 

 

143,738

 

 

 

118,196

 

Gross loans

 

 

3,997,508

 

 

 

3,143,921

 

Less: Loans held for sale

 

 

2,748

 

 

 

1,924

 

 

 

 

3,994,760

 

 

 

3,141,997

 

Less:

 

 

 

 

 

 

 

 

Net deferred loan fees, premiums and discounts

 

 

1,985

 

 

 

5,502

 

Allowance for credit losses

 

 

54,655

 

 

 

41,910

 

Net loans

 

$

3,938,120

 

 

$

3,094,585

 

Allowance for Credit Losses Based on Portfolio Segment

The following tables present the balance in the allowance for credit losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2021, 2020, and 2019 (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

 

Twelve months ended December 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

 

 

21

 

 

 

129

 

 

 

(160

)

 

 

6,415

 

 

 

(544

)

 

 

7,940

 

 

 

1,350

 

 

 

15,151

 

Loans charged off

 

 

205

 

 

 

 

 

 

371

 

 

 

535

 

 

 

 

 

 

3,118

 

 

 

1,405

 

 

 

5,634

 

Recoveries collected

 

 

 

 

 

 

 

 

211

 

 

 

60

 

 

 

1

 

 

 

139

 

 

 

743

 

 

 

1,154

 

Ending balance

 

$

1,743

 

 

$

1,257

 

 

$

2,330

 

 

$

26,246

 

 

$

983

 

 

$

19,241

 

 

$

2,855

 

 

$

54,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

561

 

 

$

1,246

 

 

$

1,504

 

 

$

11,102

 

 

$

951

 

 

$

9,893

 

 

$

932

 

 

$

26,189

 

Provision for credit loss expense

 

 

585

 

 

 

(153

)

 

 

1,268

 

 

 

1,827

 

 

 

459

 

 

 

1,053

 

 

 

1,394

 

 

 

6,433

 

Loans charged off

 

 

 

 

 

 

 

 

1,478

 

 

 

1,743

 

 

 

24

 

 

 

1,828

 

 

 

1,253

 

 

 

6,326

 

Recoveries collected

 

 

 

 

 

 

 

 

92

 

 

 

12

 

 

 

 

 

 

155

 

 

 

356

 

 

 

615

 

Ending balance

 

$

1,146

 

 

$

1,093

 

 

$

1,386

 

 

$

11,198

 

 

$

1,386

 

 

$

9,273

 

 

$

1,429

 

 

$

26,911

 

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

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 December 31, 2021 (in thousands):

 

 

 

Collateral

 

 

Allowance

 

 

 

Real Estate

 

 

Business

Assets

 

 

Other

 

 

Total

 

 

for Credit

Losses

 

Construction and land development

 

$

483

 

 

$

 

 

$

 

 

$

483

 

 

$

224

 

1-4 family residential properties

 

 

3,703

 

 

 

 

 

 

 

 

 

3,703

 

 

 

149

 

Multifamily residential properties

 

 

1,746

 

 

 

 

 

 

 

 

 

1,746

 

 

 

 

Commercial real estate

 

 

10,290

 

 

 

 

 

 

 

 

 

10,290

 

 

 

798

 

Loans secured by real estate

 

 

16,222

 

 

 

 

 

 

 

 

 

16,222

 

 

 

1,171

 

Agricultural loans

 

 

325

 

 

 

 

 

 

 

 

 

325

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

877

 

 

 

368

 

 

 

1,245

 

 

 

582

 

Consumer loans

 

 

 

 

 

 

 

 

5

 

 

5

 

 

 

 

All other loans

 

 

 

 

 

23

 

 

 

 

 

23

 

 

 

 

Total loans

 

$

16,547

 

 

$

900

 

 

$

373

 

 

$

17,820

 

 

$

1,753

 

Credit Risk Profile of Loan Portfolio Based on Risk Rating Category and Payment Activity . The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of December 31, 2021 (in thousands):

 

 

 

Term Loans by Origination Year

 

 

Revolving

 

 

 

 

 

Risk rating

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Loans

 

 

Total

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

Pass

 

$

38,656

 

 

$

34,774

 

 

$

23,505

 

 

$

34,358

 

 

$

3,760

 

 

$

9,433

 

 

$

 

 

$

144,486

 

Special mention

 

 

110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

483

 

 

 

 

 

 

39

 

 

 

 

 

 

522

 

Total

 

$

38,766

 

 

$

34,774

 

 

$

23,505

 

 

$

34,841

 

 

$

3,760

 

 

$

9,472

 

 

$

 

 

$

145,118

 

Agricultural real estate loans

 

Pass

 

$

78,793

 

 

$

64,159

 

 

$

25,713

 

 

$

30,203

 

 

$

12,142

 

 

$

54,808

 

 

$

 

 

$

265,818

 

Special mention

 

 

872

 

 

 

259

 

 

 

4,028

 

 

 

384

 

 

 

69

 

 

 

6,087

 

 

 

 

 

 

11,699

 

Substandard

 

 

 

 

 

 

 

 

392

 

 

 

187

 

 

 

57

 

 

 

1,119

 

 

 

 

 

 

1,755

 

Total

 

$

79,665

 

 

$

64,418

 

 

$

30,133

 

 

$

30,774

 

 

$

12,268

 

 

$

62,014

 

 

$

 

 

$

279,272

 

1-4 family residential property loans

 

Pass

 

$

78,889

 

 

$

94,404

 

 

$

35,554

 

 

$

44,248

 

 

$

30,735

 

 

$

52,131

 

 

$

42,800

 

 

$

378,761

 

Special mention

 

 

234

 

 

 

 

 

 

1,934

 

 

 

499

 

 

 

2,601

 

 

 

1,196

 

 

 

41

 

 

 

6,505

 

Substandard

 

 

355

 

 

 

496

 

 

 

1,534

 

 

 

1,302

 

 

 

3,458

 

 

 

7,250

 

 

 

652

 

 

 

15,047

 

Total

 

$

79,478

 

 

$

94,900

 

 

$

39,022

 

 

$

46,049

 

 

$

36,794

 

 

$

60,577

 

 

$

43,493

 

 

$

400,313

 

Commercial real estate loans

 

Pass

 

$

568,200

 

 

$

417,334

 

 

$

299,973

 

 

$

174,448

 

 

$

150,811

 

 

$

304,585

 

 

$

 

 

$

1,915,351

 

Special mention

 

 

3,185

 

 

 

1,206

 

 

 

1,836

 

 

 

1,295

 

 

 

10,609

 

 

 

8,632

 

 

 

 

 

 

26,763

 

Substandard

 

 

2,007

 

 

 

714

 

 

 

6,242

 

 

 

1,179

 

 

 

4,646

 

 

 

8,238

 

 

 

 

 

 

23,026

 

Total

 

$

573,392

 

 

$

419,254

 

 

$

308,051

 

 

$

176,922

 

 

$

166,066

 

 

$

321,455

 

 

$

 

 

$

1,965,140

 

Agricultural loans

 

Pass

 

$

105,378

 

 

$

17,903

 

 

$

5,612

 

 

$

2,822

 

 

$

924

 

 

$

1,316

 

 

$

 

 

$

133,955

 

Special mention

 

 

13,725

 

 

 

436

 

 

 

2,648

 

 

 

150

 

 

 

13

 

 

 

64

 

 

 

 

 

 

17,036

 

Substandard

 

 

350

 

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

125

 

 

 

 

 

 

493

 

Total

 

$

119,453

 

 

$

18,357

 

 

$

8,260

 

 

$

2,972

 

 

$

937

 

 

$

1,505

 

 

$

 

 

$

151,484

 

Commercial and industrial loans

 

Pass

 

$

279,814

 

 

$

167,662

 

 

$

119,702

 

 

$

76,022

 

 

$

22,888

 

 

$

302,962

 

 

$

 

 

$

969,050

 

Special mention

 

 

613

 

 

 

399

 

 

 

1,463

 

 

 

182

 

 

 

477

 

 

 

819

 

 

 

 

 

 

3,953

 

Substandard

 

 

506

 

 

 

34

 

 

 

133

 

 

 

621

 

 

 

24

 

 

 

1,433

 

 

 

 

 

 

2,751

 

Total

 

$

280,933

 

 

$

168,095

 

 

$

121,298

 

 

$

76,825

 

 

$

23,389

 

 

$

305,214

 

 

$

 

 

$

975,754

 

Consumer loans

 

Pass

 

$

27,948

 

 

$

19,033

 

 

$

16,978

 

 

$

5,505

 

 

$

4,297

 

 

$

1,244

 

 

$

 

 

$

75,005

 

Special mention

 

 

68

 

 

 

54

 

 

 

38

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

169

 

Substandard

 

 

585

 

 

 

58

 

 

 

308

 

 

 

678

 

 

 

43

 

 

 

1,596

 

 

 

 

 

 

3,268

 

Total

 

$

28,601

 

 

$

19,145

 

 

$

17,324

 

 

$

6,192

 

 

$

4,340

 

 

$

2,840

 

 

$

 

 

$

78,442

 

Total loans

 

Pass

 

$

1,177,678

 

 

$

815,269

 

 

$

527,037

 

 

$

367,606

 

 

$

225,557

 

 

$

726,479

 

 

$

42,800

 

 

$

3,882,426

 

Special mention

 

 

18,807

 

 

 

2,354

 

 

 

11,947

 

 

 

2,519

 

 

 

13,769

 

 

 

16,798

 

 

 

41

 

 

 

66,235

 

Substandard

 

 

3,803

 

 

 

1,320

 

 

 

8,609

 

 

 

4,450

 

 

 

8,228

 

 

 

19,800

 

 

 

652

 

 

 

46,862

 

Total

 

$

1,200,288

 

 

$

818,943

 

 

$

547,593

 

 

$

374,575

 

 

$

247,554

 

 

$

763,077

 

 

$

43,493

 

 

$

3,995,523

 

Loan Portfolio Aging Analysis

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans > 90

 

 

 

30-59 days

 

 

60-89 days

 

 

or More

 

 

Total

 

 

 

 

 

 

Total Loans

 

 

days and

 

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Current

 

 

Receivable

 

 

Accruing

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

159

 

 

$

199

 

 

$

203

 

 

$

561

 

 

$

144,557

 

 

$

145,118

 

 

$

 

Agricultural real estate

 

 

 

 

 

222

 

 

 

1

 

 

 

223

 

 

 

279,049

 

 

 

279,272

 

 

 

 

1-4 family residential properties

 

 

2,532

 

 

 

914

 

 

 

2,012

 

 

 

5,458

 

 

 

394,855

 

 

 

400,313

 

 

 

 

Multifamily residential properties

 

 

 

 

 

 

 

 

1,676

 

 

 

1,676

 

 

 

297,266

 

 

 

298,942

 

 

 

 

Commercial real estate

 

 

8,930

 

 

 

640

 

 

 

2,484

 

 

 

12,054

 

 

 

1,654,144

 

 

 

1,666,198

 

 

 

 

Loans secured by real estate

 

 

11,621

 

 

 

1,975

 

 

 

6,376

 

 

 

19,972

 

 

 

2,769,871

 

 

 

2,789,843

 

 

 

 

Agricultural loans

 

 

 

 

 

10

 

 

 

588

 

 

 

598

 

 

 

150,886

 

 

 

151,484

 

 

 

 

Commercial and industrial loans

 

 

381

 

 

 

302

 

 

 

1,156

 

 

 

1,839

 

 

 

830,169

 

 

 

832,008

 

 

 

 

Consumer loans

 

 

388

 

 

 

47

 

 

 

118

 

 

 

553

 

 

 

77,889

 

 

 

78,442

 

 

 

 

All other loans

 

 

1,854

 

 

 

 

 

 

 

 

 

1,854

 

 

 

141,892

 

 

 

143,746

 

 

 

 

Total loans

 

$

14,244

 

 

$

2,334

 

 

$

8,238

 

 

$

24,816

 

 

$

3,970,707

 

 

$

3,995,523

 

 

$

 

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

 

 

$

 

Recorded Balance of Loans on Nonaccrual Loans

The following table presents the Company’s recorded balance of nonaccrual loans at December 31, 2021 and December 31, 2020 (in thousands). This table excludes performing purchased credit deteriorated loans and performing troubled debt restructurings.

 

 

 

2021

 

 

2020

 

 

 

Nonaccrual

with no

Allowance for

 

 

 

 

 

 

Nonaccrual

with no

Allowance for

 

 

 

 

 

 

 

Credit Loss

 

 

Nonaccrual

 

 

Credit Loss

 

 

Nonaccrual

 

Construction and land development

 

$

25

 

 

$

25

 

 

$

162

 

 

$

162

 

Agricultural real estate

 

 

237

 

 

 

336

 

 

 

359

 

 

 

359

 

1-4 family residential properties

 

 

5,252

 

 

 

5,252

 

 

 

6,747

 

 

 

6,930

 

Multifamily residential properties

 

 

1,982

 

 

 

1,982

 

 

 

2,181

 

 

 

2,181

 

Commercial real estate

 

 

7,554

 

 

 

7,920

 

 

 

7,345

 

 

 

8,760

 

Loans secured by real estate

 

 

15,050

 

 

 

15,515

 

 

 

16,794

 

 

 

18,392

 

Agricultural loans

 

 

560

 

 

 

560

 

 

 

659

 

 

 

659

 

Commercial and industrial loans

 

 

936

 

 

 

1,851

 

 

 

3,677

 

 

 

4,372

 

Consumer loans

 

 

179

 

 

 

179

 

 

 

327

 

 

 

327

 

Total loans

 

$

16,725

 

 

$

18,105

 

 

$

21,457

 

 

$

23,750

 

Recorded Balance of Troubled Debt Restructurings

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

 

Troubled debt restructurings:

 

2021

 

 

2020

 

Agricultural real estate

 

$

245

 

 

$

 

1-4 family residential properties

 

 

1,353

 

 

 

1,603

 

Commercial real estate

 

 

3,355

 

 

 

5,170

 

Loans secured by real estate

 

 

4,953

 

 

 

6,773

 

Agricultural loans

 

 

228

 

 

 

228

 

Commercial and industrial loans

 

 

479

 

 

 

2,389

 

Consumer loans

 

 

109

 

 

 

112

 

All other loans

 

 

23

 

 

 

 

Total

 

$

5,792

 

 

$

9,502

 

Performing troubled debt restructurings:

 

 

 

 

 

 

 

 

Agricultural real estate

 

$

245

 

 

$

 

1-4 family residential properties

 

 

882

 

 

 

1,268

 

Commercial real estate

 

 

2,552

 

 

 

3,045

 

Loans secured by real estate

 

 

3,679

 

 

 

4,313

 

Commercial and industrial loans

 

 

179

 

 

 

58

 

Consumer loans

 

 

50

 

 

 

2

 

All other loans

 

 

23

 

 

 

 

Total

 

$

3,931

 

 

$

4,373

 

Loans Modified as Troubled Debt Restructurings

The following table presents loans modified as TDRs during the years ended December 31, 2021 and 2020 as a result of various modified loan factors (dollars in thousands). The change in the recorded investment from pre-modification to post-modification was not material.

 

 

 

December 31, 2021

 

December 31, 2020

 

 

Number of

 

 

Recorded

 

 

Type of

 

Number of

 

 

Recorded

 

 

Type of

 

 

Modifications

 

 

Investment

 

 

Modifications

 

Modifications

 

 

Investment

 

 

Modifications

Agricultural real estate

 

 

1

 

 

$

245

 

 

(a)

 

 

 

 

$

 

 

 

1-4 family residential properties

 

 

1

 

 

 

183

 

 

(a)(b)

 

 

2

 

 

 

87

 

 

(a)

Commercial real estate

 

 

1

 

 

 

679

 

 

(a)

 

 

4

 

 

 

3,622

 

 

(a)

Loans secured by real estate

 

 

3

 

 

 

1,107

 

 

 

 

 

6

 

 

 

3,709

 

 

 

Commercial and industrial loans

 

 

2

 

 

 

254

 

 

(a)

 

 

4

 

 

 

2,314

 

 

(a)

Consumer loans

 

 

4

 

 

 

50

 

 

(a)

 

 

1

 

 

 

8

 

 

(a)

All other loans

 

 

1

 

 

 

23

 

 

(a)

 

 

 

 

 

 

 

 

Total

 

 

10

 

 

$

1,434

 

 

 

 

 

11

 

 

$

6,031

 

 

 

 

Type of modifications:

(a)Change in payment terms

(b)Extension of maturity date

Summary of Purchased Credit Deteriorated (PCD) Loans

During 2021, the Company 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