XML 34 R25.htm IDEA: XBRL DOCUMENT v3.22.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Loans by Portfolio Segment
Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):    
June 30, 2022December 31, 2021
Real estate loans:  
Construction$520,484 $447,860 
1-4 family residential640,706 651,140 
Commercial1,834,734 1,598,172 
Commercial loans428,974 418,998 
Municipal loans457,239 443,078 
Loans to individuals80,904 85,914 
Total loans3,963,041 3,645,162 
Less: Allowance for loan losses35,449 35,273 
Net loans$3,927,592 $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):
June 30, 2022Term Loans Amortized Cost Basis by Origination YearRevolving Loans Amortized Cost BasisTotal
20222021202020192018Prior
Construction real estate:
Pass$70,906 $211,236 $44,569 $9,909 $2,846 $7,289 $173,420 $520,175 
Pass watch— — — — — — — — 
Special mention— — — — — — 
Substandard— 46 — 12 46 203 — 307 
Doubtful— — — — — — — — 
Total construction real estate$70,906 $211,282 $44,569 $9,921 $2,892 $7,494 $173,420 $520,484 
1-4 family residential real estate:
Pass$62,503 $131,797 $116,400 $70,688 $40,570 $212,731 $2,120 $636,809 
Pass watch— — — — — — — — 
Special mention— — 80 — — — — 80 
Substandard— 46 446 222 185 2,714 42 3,655 
Doubtful— — — — — 162 — 162 
Total 1-4 family residential real estate$62,503 $131,843 $116,926 $70,910 $40,755 $215,607 $2,162 $640,706 
Commercial real estate:
Pass$474,786 $594,621 $182,409 $144,639 $74,072 $310,337 $13,916 $1,794,780 
Pass watch— 10,016 — — 887 249 — 11,152 
Special mention— — 2,048 2,474 117 1,946 — 6,585 
Substandard596 — 646 12,660 269 7,965 — 22,136 
Doubtful— — — 81 — — — 81 
Total commercial real estate$475,382 $604,637 $185,103 $159,854 $75,345 $320,497 $13,916 $1,834,734 
Commercial loans:
Pass$84,254 $72,829 $36,975 $11,107 $10,132 $4,183 $158,199 $377,679 
Pass watch226 17 — 247 17 — 31,724 32,231 
Special mention8,515 5,256 50 — 326 — 3,398 17,545 
Substandard— 54 88 317 96 13 — 568 
Doubtful— 441 33 130 284 57 951 
Total commercial loans$92,995 $78,597 $37,146 $11,801 $10,855 $4,253 $193,327 $428,974 
Municipal loans:
Pass$45,435 $78,084 $60,657 $57,729 $26,904 $188,430 $— $457,239 
Pass watch— — — — — — — — 
Special mention— — — — — — — — 
Substandard— — — — — — — — 
Doubtful— — — — — — — — 
Total municipal loans$45,435 $78,084 $60,657 $57,729 $26,904 $188,430 $— $457,239 
Loans to individuals:
Pass$19,375 $28,934 $17,699 $7,958 $2,476 $1,619 $2,734 $80,795 
Pass watch— — — — — — — — 
Special mention— — — — 30 — — 30 
Substandard— — — 24 42 74 
Doubtful— — — — — — 
Total loans to individuals$19,375 $28,934 $17,699 $7,982 $2,548 $1,631 $2,735 $80,904 
Total loans$766,596 $1,133,377 $462,100 $318,197 $159,299 $737,912 $385,560 $3,963,041 
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):
 June 30, 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$25 $57 $33 $115 $520,369 $520,484 
1-4 family residential1,491 903 328 2,722 637,984 640,706 
Commercial760 — 154 914 1,833,820 1,834,734 
Commercial loans1,111 442 295 1,848 427,126 428,974 
Municipal loans— — — — 457,239 457,239 
Loans to individuals151 10 — 161 80,743 80,904 
Total$3,538 $1,412 $810 $5,760 $3,957,281 $3,963,041 
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):
 June 30, 2022December 31, 2021
Nonaccrual loans:
Real estate loans:
Construction$33 $57 
1-4 family residential1,087 969 
Commercial796 668 
Commercial loans1,188 815 
Loans to individuals15 27 
Total nonaccrual loans (1)
3,119 2,536 
Accruing loans past due more than 90 days— — 
TDR loans8,568 9,073 
OREO128 — 
Repossessed assets— — 
Total nonperforming assets$11,815 $11,609 

(1)    Includes $1.1 million of TDR loans as of June 30, 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 June 30, 2022
 
Extend Amortization
 Period
Interest Rate ReductionsCombination Total ModificationsNumber of Loans
Real estate loans:  
1-4 family residential$— $— $101 $101 
Commercial loans— — 21 21 
Loans to individuals— — 
Total$— $— $128 $128 
 Six Months Ended June 30, 2022
 
Extend Amortization
 Period
Interest Rate ReductionsCombinationTotal ModificationsNumber of Loans
Real estate loans:
1-4 family residential$— $— $309 $309 
Commercial loans— — 30 30 
Loans to individuals— — 10 10 
Total$— $— $349 $349 
Three Months Ended June 30, 2021
 
Extend Amortization
 Period
Interest Rate ReductionsCombination Total ModificationsNumber of Loans
Commercial loans$— $— $106 $106 
Total$— $— $106 $106 
 Six Months Ended June 30, 2021
 
Extend Amortization
 Period
Interest Rate ReductionsCombinationTotal ModificationsNumber of Loans
Real estate loans:  
1-4 family residential$— $— $128 $128 
Commercial loans— — 122 122 
Total$— $— $250 $250 
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 June 30, 2022
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$3,604 $1,982 $27,225 $2,454 $48 $211 $35,524 
Loans charged-off— — — (46)— (433)(479)
Recoveries of loans charged-off53 34 114 — 314 516 
Net loans (charged-off) recovered53 34 68 — (119)37 
Provision for (reversal of) loan losses(206)(11)(38)36 (2)109 (112)
Balance at end of period$3,399 $2,024 $27,221 $2,558 $46 $201 $35,449 
 Six Months Ended June 30, 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— — — (177)— (857)(1,034)
Recoveries of loans charged-off92 81 330 — 552 1,056 
Net loans (charged-off) recovered92 81 153 — (305)22 
Provision for (reversal of) loan losses(389)66 160 (1)310 154 
Balance at end of period$3,399 $2,024 $27,221 $2,558 $46 $201 $35,449 
 Three Months Ended June 30, 2021
 Real Estate    
 Construction
1-4 Family
Residential
Commercial
Commercial
Loans
Municipal
Loans
Loans to
Individuals
Total
Balance at beginning of period$8,201 $2,508 $27,236 $3,108 $46 $355 $41,454 
Loans charged-off— (28)— (116)— (383)(527)
Recoveries of loans charged-off— 12 179 — 274 466 
Net loans (charged-off) recovered— (16)63 — (109)(61)
Provision for (reversal of) loan losses (183)28 1,693 (74)55 1,520 
Balance at end of period$8,018 $2,520 $28,930 $3,097 $47 $301 $42,913 
Six Months Ended June 30, 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— (101)— (435)— (786)(1,322)
Recoveries of loans charged-off67 461 — 558 1,088 
Net loans (charged-off) recovered(34)26 — (228)(234)
Provision for (reversal of) loan losses(1)
1,527 284 (6,780)(1,036)145 (5,859)
Balance at end of period$8,018 $2,520 $28,930 $3,097 $47 $301 $42,913