XML 42 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Loans by Portfolio Segment
Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):    
March 31, 2022December 31, 2021
Real estate loans:  
Construction$490,166 $447,860 
1-4 family residential647,837 651,140 
Commercial1,722,577 1,598,172 
Commercial loans401,144 418,998 
Municipal loans455,155 443,078 
Loans to individuals84,037 85,914 
Total loans3,800,916 3,645,162 
Less: Allowance for loan losses35,524 35,273 
Net loans$3,765,392 $3,609,889 
Summary of loans by credit quality indicators and origination year
The following tables set forth the amortized cost basis by class of financing receivable and credit quality indicator for the periods presented (in thousands):
March 31, 2022Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20222021202020192018Prior
Construction real estate:
Pass$40,882 $187,212 $82,190 $14,657 $3,053 $7,810 $154,086 $489,890 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— 48 — 12 47 169 — 276 
Doubtful— — — — — — — — 
Total construction real estate$40,882 $187,260 $82,190 $14,669 $3,100 $7,979 $154,086 $490,166 
1-4 family residential real estate:
Pass$32,446 $137,747 $123,318 $76,147 $43,826 $227,959 $2,282 $643,725 
Pass watch— — — — — — — — 
Special mention— — 82 — — — — 82 
Substandard— 48 394 162 154 3,033 42 3,833 
Doubtful— — — — — 197 — 197 
Total 1-4 family residential real estate$32,446 $137,795 $123,794 $76,309 $43,980 $231,189 $2,324 $647,837 
Commercial real estate:
Pass$290,462 $619,098 $188,513 $144,351 $112,117 $329,299 $5,536 $1,689,376 
Pass watch— — — 2,151 2,127 253 — 4,531 
Special mention— — 2,057 2,175 118 2,364 — 6,714 
Substandard596 800 656 10,904 1,319 7,681 — 21,956 
Doubtful— — — — — — — — 
Total commercial real estate$291,058 $619,898 $191,226 $159,581 $115,681 $339,597 $5,536 $1,722,577 
Commercial loans:
Pass$37,172 $103,293 $42,475 $12,837 $11,727 $5,021 $184,458 $396,983 
Pass watch206 42 — 248 18 — — 514 
Special mention— — 54 31 344 132 — 561 
Substandard— 88 172 368 189 18 1,457 2,292 
Doubtful— 283 40 100 300 65 794 
Total commercial loans$37,378 $103,706 $42,741 $13,584 $12,578 $5,236 $185,921 $401,144 
Municipal loans:
Pass$33,909 $79,304 $63,144 $59,531 $27,773 $191,494 $— $455,155 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$33,909 $79,304 $63,144 $59,531 $27,773 $191,494 $— $455,155 
Loans to individuals:
Pass$11,288 $34,246 $20,609 $9,783 $3,165 $1,980 $2,820 $83,891 
Pass watch— — — — — — — — 
Special mention— — — — 32 — — 32 
Substandard— — — 28 45 11 85 
Doubtful— — 19 — — 10 — 29 
Total loans to individuals$11,288 $34,246 $20,628 $9,811 $3,242 $2,001 $2,821 $84,037 
Total loans$446,961 $1,162,209 $523,723 $333,485 $206,354 $777,496 $350,688 $3,800,916 
December 31, 2021Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20212020201920182017Prior
Construction real estate:
Pass$179,521 $82,862 $38,788 $5,666 $2,126 $6,080 $132,592 $447,635 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — 175 — 175 
Doubtful— — — 50 — — — 50 
Total construction real estate$179,521 $82,862 $38,788 $5,716 $2,126 $6,255 $132,592 $447,860 
1-4 family residential real estate:
Pass$141,058 $129,681 $81,607 $47,566 $34,236 $209,470 $2,238 $645,856 
Pass watch— — — — — 777 — 777 
Special mention— 82 — — — — — 82 
Substandard57 403 55 — 295 3,257 88 4,155 
Doubtful— — — — — 270 — 270 
Total 1-4 family residential real estate$141,115 $130,166 $81,662 $47,566 $34,531 $213,774 $2,326 $651,140 
Commercial real estate:
Pass$648,002 $207,370 $209,923 $114,788 $143,350 $209,368 $7,566 $1,540,367 
Pass watch21,669 — 2,163 3,074 374 — — 27,280 
Special mention— 2,062 2,217 119 163 1,877 — 6,438 
Substandard3,299 667 10,830 1,480 — 7,691 — 23,967 
Doubtful— — — — — 120 — 120 
Total commercial real estate$672,970 $210,099 $225,133 $119,461 $143,887 $219,056 $7,566 $1,598,172 
Commercial loans:
Pass$140,628 $51,866 $24,688 $13,204 $2,516 $4,062 $178,263 $415,227 
Pass watch— — 280 22 — — — 302 
Special mention— 57 78 363 — 157 — 655 
Substandard— 283 296 174 16 — 1,457 2,226 
Doubtful26 124 359 — 72 — 588 
Total commercial loans$140,635 $52,232 $25,466 $14,122 $2,532 $4,291 $179,720 $418,998 
Municipal loans:
Pass$80,167 $64,803 $61,348 $29,168 $56,274 $151,318 $— $443,078 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$80,167 $64,803 $61,348 $29,168 $56,274 $151,318 $— $443,078 
Loans to individuals:
Pass$40,252 $24,028 $11,813 $4,121 $1,684 $849 $3,052 $85,799 
Pass watch— — — — — — — — 
Special mention— — — 36 — — — 36 
Substandard— 24 23 10 64 
Doubtful— — — 15 
Total loans to individuals$40,252 $24,029 $11,838 $4,168 $1,710 $863 $3,054 $85,914 
Total loans$1,254,660 $564,191 $444,235 $220,201 $241,060 $595,557 $325,258 $3,645,162 
Aging of past due loans by class of loan
The following tables present the aging of the amortized cost basis in past due loans by class of loans (in thousands):
 March 31, 2022
 
30-59 Days
Past Due
60-89 Days
Past Due
Greater than 90 Days Past Due
Total Past
Due
CurrentTotal
Real estate loans:     
Construction$38 $12 $— $50 $490,116 $490,166 
1-4 family residential3,040 437 254 3,731 644,106 647,837 
Commercial747 122 — 869 1,721,708 1,722,577 
Commercial loans1,100 245 512 1,857 399,287 401,144 
Municipal loans— — — — 455,155 455,155 
Loans to individuals173 — 30 203 83,834 84,037 
Total$5,098 $816 $796 $6,710 $3,794,206 $3,800,916 
December 31, 2021
30-59 Days Past Due60-89 Days Past DueGreater than 90 Days
Past Due
Total Past
Due
CurrentTotal
Real estate loans:
Construction$82 $58 $— $140 $447,720 $447,860 
1-4 family residential3,226 606 227 4,059 647,081 651,140 
Commercial1,191 — 99 1,290 1,596,882 1,598,172 
Commercial loans1,523 251 537 2,311 416,687 418,998 
Municipal loans170 — — 170 442,908 443,078 
Loans to individuals315 41 364 85,550 85,914 
Total$6,507 $956 $871 $8,334 $3,636,828 $3,645,162 
Nonperforming assets by asset class
The following table sets forth the amortized cost basis of nonperforming assets for the periods presented (in thousands):
 March 31, 2022December 31, 2021
Nonaccrual loans:
Real estate loans:
Construction$$57 
1-4 family residential709 969 
Commercial574 668 
Commercial loans1,029 815 
Loans to individuals41 27 
Total nonaccrual loans (1)
2,357 2,536 
Accruing loans past due more than 90 days— — 
TDR loans9,098 9,073 
OREO— — 
Repossessed assets— — 
Total nonperforming assets$11,455 $11,609 

(1)    Includes $1.0 million and $1.1 million of TDR loans as of March 31, 2022 and December 31, 2021, respectively.
Troubled debt restructurings
The following tables set forth the recorded balance of loans considered to be TDRs that were restructured and the type of concession by class of loans during the periods presented (dollars in thousands):
Three Months Ended March 31, 2022
 
Extend Amortization
 Period
Interest Rate ReductionsCombination Total ModificationsNumber of Loans
Real estate loans:  
1-4 family residential$— $— $211 $211 
Commercial loans— — 13 13 
Loans to individuals— — 
Total$— $— $229 $229 
 Three Months Ended March 31, 2021
 
Extend Amortization
 Period
Interest Rate ReductionsCombinationTotal ModificationsNumber of Loans
Real estate loans:  
1-4 family residential$— $— $130 $130 
Commercial loans— — 18 18 
Total$— $— $148 $148 
Allowance for loan losses activity by portfolio segment
The following tables detail activity in the allowance for loan losses by portfolio segment for the periods presented (in thousands):
 Three Months Ended March 31, 2022
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,787 $1,866 $26,980 $2,397 $47 $196 $35,273 
Loans charged-off— — — (131)— (424)(555)
Recoveries of loans charged-off— 39 47 216 — 238 540 
Net loans (charged-off) recovered— 39 47 85 — (186)(15)
Provision for (reversal of) loan losses(183)77 198 (28)201 266 
Balance at end of period$3,604 $1,982 $27,225 $2,454 $48 $211 $35,524 
 Three Months Ended March 31, 2021
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$6,490 $2,270 $35,709 $4,107 $46 $384 $49,006 
Loans charged-off— (73)— (319)— (403)(795)
Recoveries of loans charged-off55 — 282 — 284 622 
Net loans (charged-off) recovered(18)— (37)— (119)(173)
Provision for (reversal of) loan losses 1,710 256 (8,473)(962)— 90 (7,379)
Balance at end of period$8,201 $2,508 $27,236 $3,108 $46 $355 $41,454