XML 40 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Summary of Loans Held for Investment

The following table presents loans held for investment, including Paycheck Protection Program ("PPP") loans, as of the dates stated.

(Dollars in thousands)

 

September 30, 2021

 

 

December 31, 2020

 

Commercial and industrial

 

$

309,058

 

 

$

123,675

 

Paycheck Protection Program

 

 

47,325

 

 

 

292,068

 

Real estate – construction, commercial

 

 

139,286

 

 

 

54,702

 

Real estate – construction, residential

 

 

51,098

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

680,309

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

499,361

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

6,317

 

 

 

3,615

 

Consumer

 

 

67,787

 

 

 

46,684

 

Gross loans

 

 

1,800,541

 

 

 

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

(1,440

)

 

 

(4,271

)

Total

 

$

1,799,101

 

 

$

1,021,416

 

Summary of Acquired Loans Included in Consolidated Statement of Condition The following table presents the outstanding principal balance and related recorded investment of these acquired loans included in the consolidated balance sheets as of the dates stated.

 

(Dollars in thousands)

 

September 30, 2021

 

 

December 31, 2020

 

PCI loans

 

 

 

 

 

 

Outstanding principal balance

 

$

98,076

 

 

$

1,278

 

Recorded investment

 

 

84,044

 

 

 

1,085

 

Purchased performing loans

 

 

 

 

 

 

Outstanding principal balance

 

 

784,302

 

 

 

97,301

 

Recorded investment

 

 

781,348

 

 

 

96,317

 

Total acquired loans

 

 

 

 

 

 

Outstanding principal balance

 

 

882,378

 

 

 

98,579

 

Recorded investment

 

 

865,392

 

 

 

97,402

 

 

Summary of Changes in Accretable Yield on Purchased Credit Impaired Loans

The following table presents the changes in the accretable yield for PCI loans for the periods stated.

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Balance, beginning of period

 

$

7,830

 

 

$

153

 

 

$

123

 

 

$

185

 

Additions

 

 

 

 

 

 

 

 

10,030

 

 

 

 

Accretion

 

 

(1,239

)

 

 

(16

)

 

 

(3,704

)

 

 

(48

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

 

 

 

 

 

 

106

 

 

 

 

Other changes, net

 

 

 

 

 

 

 

 

36

 

 

 

 

Balance, end of period

 

$

6,591

 

 

$

137

 

 

$

6,591

 

 

$

137

 

Summary of Financing Receivable, Past Due

The following tables present the aging of the recorded investment of loans held for investment as of the dates stated.

 

 

 

September 30, 2021

 

(Dollars in thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total Past
Due &
Nonaccrual

 

 

PCI Loans

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

338

 

 

$

332

 

 

$

 

 

$

6,270

 

 

$

6,940

 

 

$

8,947

 

 

$

293,171

 

 

$

309,058

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,325

 

 

 

47,325

 

Real estate – construction, commercial

 

 

2,696

 

 

 

21

 

 

 

65

 

 

 

88

 

 

 

2,870

 

 

 

14,015

 

 

 

122,401

 

 

 

139,286

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

451

 

 

 

254

 

 

 

705

 

 

 

 

 

 

50,393

 

 

 

51,098

 

Real estate – mortgage, commercial

 

 

2,006

 

 

 

15

 

 

 

24

 

 

 

3,191

 

 

 

5,236

 

 

 

52,371

 

 

 

622,702

 

 

 

680,309

 

Real estate – mortgage, residential

 

 

989

 

 

 

1,601

 

 

 

1,726

 

 

 

2,605

 

 

 

6,921

 

 

 

7,671

 

 

 

484,769

 

 

 

499,361

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,317

 

 

 

6,317

 

Consumer

 

 

702

 

 

 

236

 

 

 

112

 

 

 

369

 

 

 

1,419

 

 

 

1,040

 

 

 

65,328

 

 

 

67,787

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,440

)

 

 

(1,440

)

Total Loans

 

$

6,731

 

 

$

2,205

 

 

$

2,378

 

 

$

12,777

 

 

$

24,091

 

 

$

84,044

 

 

$

1,690,966

 

 

$

1,799,101

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total Past
Due &
Nonaccrual

 

 

PCI Loans

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

1,117

 

 

$

 

 

$

 

 

$

1,310

 

 

$

2,427

 

 

$

 

 

$

121,248

 

 

$

123,675

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

54,667

 

 

 

54,702

 

Real estate – construction, residential

 

 

262

 

 

 

 

 

 

 

 

 

 

 

 

262

 

 

 

 

 

 

17,778

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

771

 

 

 

211

 

 

 

 

 

 

3,643

 

 

 

4,625

 

 

 

808

 

 

 

268,066

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

1,062

 

 

 

 

 

 

46

 

 

 

881

 

 

 

1,989

 

 

 

242

 

 

 

211,173

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

935

 

 

 

334

 

 

 

 

 

 

714

 

 

 

1,983

 

 

 

 

 

 

44,701

 

 

 

46,684

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

 

 

(4,271

)

Total Loans

 

$

4,147

 

 

$

545

 

 

$

46

 

 

$

6,548

 

 

$

11,286

 

 

$

1,085

 

 

$

1,009,045

 

 

$

1,021,416

 

 

Summary of Recorded Investment of PCI Loans, Past Due

The following tables present the aging of the recorded investment of PCI loans as of the dates stated.

 

 

 

September 30, 2021

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

 

 

$

 

 

$

8,947

 

 

$

8,947

 

Real estate – construction, commercial

 

 

21

 

 

 

65

 

 

 

13,929

 

 

 

14,015

 

Real estate – mortgage, commercial

 

 

148

 

 

 

24

 

 

 

52,199

 

 

 

52,371

 

Real estate – mortgage, residential

 

 

552

 

 

 

1,726

 

 

 

5,393

 

 

 

7,671

 

Consumer

 

 

5

 

 

 

 

 

 

1,035

 

 

 

1,040

 

Total PCI Loans

 

$

726

 

 

$

1,815

 

 

$

81,503

 

 

$

84,044

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

 

224

 

 

 

 

 

 

584

 

 

 

808

 

Real estate – mortgage, residential

 

 

35

 

 

 

 

 

 

207

 

 

 

242

 

Total PCI Loans

 

$

259

 

 

$

 

 

$

826

 

 

$

1,085

 

Summary of Loan Portfolio Individually and Collectively Evaluated for Impairment

The following tables present a summary of the loan portfolio individually and collectively evaluated for impairment as of the dates stated.

 

 

 

September 30, 2021

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,697

 

 

$

295,414

 

 

$

300,111

 

Real estate – construction, commercial

 

 

531

 

 

 

124,740

 

 

 

125,271

 

Real estate – construction, residential

 

 

 

 

 

51,098

 

 

 

51,098

 

Real estate – mortgage, commercial

 

 

1,333

 

 

 

626,605

 

 

 

627,938

 

Real estate – mortgage, residential

 

 

1,672

 

 

 

490,018

 

 

 

491,690

 

Real estate – mortgage, farmland

 

 

 

 

 

6,317

 

 

 

6,317

 

Consumer

 

 

 

 

 

66,747

 

 

 

66,747

 

   Total originated and purchased performing loans

 

 

8,233

 

 

 

1,660,939

 

 

 

1,669,172

 

PCI loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

8,947

 

 

 

8,947

 

Real estate – construction, commercial

 

 

 

 

 

14,015

 

 

 

14,015

 

Real estate – mortgage, commercial

 

 

 

 

 

52,371

 

 

 

52,371

 

Real estate – mortgage, residential

 

 

 

 

 

7,671

 

 

 

7,671

 

Consumer

 

 

 

 

 

1,040

 

 

 

1,040

 

   Total PCI loans

 

 

 

 

 

84,044

 

 

 

84,044

 

Gross loans

 

 

8,233

 

 

 

1,744,983

 

 

 

1,753,216

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(763

)

 

 

(763

)

Total

 

$

8,233

 

 

$

1,744,220

 

 

$

1,752,453

 

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

234

 

 

$

123,441

 

 

$

123,675

 

Real estate – construction, commercial

 

 

 

 

 

54,667

 

 

 

54,667

 

Real estate – construction, residential

 

 

 

 

 

18,040

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

1,645

 

 

 

271,046

 

 

 

272,691

 

Real estate – mortgage, residential

 

 

452

 

 

 

212,710

 

 

 

213,162

 

Real estate – mortgage, farmland

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

 

 

 

46,684

 

 

 

46,684

 

   Total originated and purchased performing loans

 

 

2,331

 

 

 

730,203

 

 

 

732,534

 

PCI loans:

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

 

 

 

 

808

 

 

 

808

 

Real estate – mortgage, residential

 

 

 

 

 

242

 

 

 

242

 

   Total PCI loans

 

 

 

 

 

1,085

 

 

 

1,085

 

Gross loans

 

 

2,331

 

 

 

731,288

 

 

 

733,619

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(736

)

 

 

(736

)

Total

 

$

2,331

 

 

$

730,552

 

 

$

732,883

 

Summary of Impaired Financing Receivables

The following tables present information related to impaired loans by loan type as of the dates presented.

 

 

 

September 30, 2021

 

 

December 31, 2020

 

(Dollars in thousands)

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,697

 

 

$

4,697

 

 

$

 

 

$

234

 

 

$

234

 

 

$

144

 

Real estate – construction, commercial

 

 

531

 

 

 

531

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

1,333

 

 

 

1,432

 

 

 

 

 

 

1,645

 

 

 

2,030

 

 

 

 

Real estate – mortgage, residential

 

 

1,672

 

 

 

1,672

 

 

 

 

 

 

452

 

 

 

571

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,233

 

 

$

8,332

 

 

$

 

 

$

2,331

 

 

$

2,835

 

 

$

144

 

 

 

 

For the three months ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,710

 

 

$

53

 

 

$

 

 

$

 

Real estate – construction, commercial

 

 

532

 

 

 

8

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

1,378

 

 

 

21

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

1,421

 

 

 

5

 

 

 

696

 

 

 

28

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

375

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

337

 

 

 

1

 

Real estate – mortgage, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,041

 

 

$

87

 

 

$

1,408

 

 

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,390

 

 

$

149

 

 

$

 

 

$

 

Real estate – construction, commercial

 

 

537

 

 

 

24

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

 

1,402

 

 

 

62

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

1,078

 

 

 

11

 

 

 

696

 

 

 

28

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

375

 

 

 

1

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

337

 

 

 

7

 

Real estate – mortgage, residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,407

 

 

$

246

 

 

$

1,408

 

 

$

36

 

Summary of Allowance for Loans Losses

The following table presents an analysis of the change in the ALL by loan type as of and for the periods stated.

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

ALL, beginning of period

 

$

13,007

 

 

$

8,206

 

 

$

13,827

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(18

)

 

 

 

 

 

(968

)

 

 

 

Real estate – mortgage

 

 

(133

)

 

 

 

 

 

(146

)

 

 

 

Consumer

 

 

(361

)

 

 

(213

)

 

 

(757

)

 

 

(787

)

Total charge-offs

 

 

(512

)

 

 

(213

)

 

 

(1,871

)

 

 

(787

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

26

 

 

 

33

 

 

 

210

 

 

 

34

 

Real estate – mortgage

 

 

5

 

 

 

 

 

 

108

 

 

 

 

Consumer

 

 

88

 

 

 

97

 

 

 

340

 

 

 

229

 

Total recoveries

 

 

119

 

 

 

130

 

 

 

658

 

 

 

263

 

Net charge-offs

 

 

(393

)

 

 

(83

)

 

 

(1,213

)

 

 

(524

)

Provision for loan losses

 

 

 

 

 

4,000

 

 

 

 

 

 

8,075

 

ALL, end of period

 

$

12,614

 

 

$

12,123

 

 

$

12,614

 

 

$

12,123

 

Summary of Accounts Notes Loans and Financing Receivable

The following tables present the Company’s loan portfolio by internal loan grade as of the dates stated.

 

 

 

September 30, 2021

 

(Dollars in thousands)

 

Grade
1
Prime

 

 

Grade
2
Desirable

 

 

Grade
3
Good

 

 

Grade
4
Acceptable

 

 

Grade
5
Pass/Watch

 

 

Grade
6
Special Mention

 

 

Grade
7
Substandard

 

 

Total

 

Commercial and industrial

 

$

591

 

 

$

3,521

 

 

$

142,771

 

 

$

135,275

 

 

$

14,247

 

 

$

4,505

 

 

$

8,148

 

 

$

309,058

 

Paycheck Protection Program

 

 

47,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,325

 

Real estate – construction, commercial

 

 

 

 

 

516

 

 

 

32,633

 

 

 

86,430

 

 

 

6,845

 

 

 

10,849

 

 

 

2,013

 

 

 

139,286

 

Real estate – construction, residential

 

 

7

 

 

 

 

 

 

16,715

 

 

 

29,246

 

 

 

4,875

 

 

 

 

 

 

255

 

 

 

51,098

 

Real estate – mortgage, commercial

 

 

4,358

 

 

 

2,447

 

 

 

317,296

 

 

 

244,322

 

 

 

34,810

 

 

 

60,845

 

 

 

16,231

 

 

 

680,309

 

Real estate – mortgage residential

 

 

1,286

 

 

 

9,068

 

 

 

291,246

 

 

 

173,404

 

 

 

13,621

 

 

 

4,422

 

 

 

6,314

 

 

 

499,361

 

Real estate – mortgage, farmland

 

 

366

 

 

 

 

 

 

1,122

 

 

 

4,829

 

 

 

 

 

 

 

 

 

 

 

 

6,317

 

Consumer

 

 

339

 

 

 

8

 

 

 

17,768

 

 

 

47,346

 

 

 

1,279

 

 

 

489

 

 

 

558

 

 

 

67,787

 

Gross loans

 

$

54,272

 

 

$

15,560

 

 

$

819,551

 

 

$

720,852

 

 

$

75,677

 

 

$

81,110

 

 

$

33,519

 

 

$

1,800,541

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,440

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,799,101

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Grade
1
Prime

 

 

Grade
2
Desirable

 

 

Grade
3
Good

 

 

Grade
4
Acceptable

 

 

Grade
5
Pass/Watch

 

 

Grade
6
Special Mention

 

 

Grade
7
Substandard

 

 

Total

 

Commercial and industrial

 

$

844

 

 

$

484

 

 

$

23,828

 

 

$

85,928

 

 

$

7,251

 

 

$

4

 

 

$

5,336

 

 

$

123,675

 

Paycheck Protection Program

 

 

292,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

2,143

 

 

 

19,524

 

 

 

26,324

 

 

 

5,916

 

 

 

218

 

 

 

577

 

 

 

54,702

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

3,073

 

 

 

8,247

 

 

 

6,458

 

 

 

 

 

 

262

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

 

 

 

3,994

 

 

 

128,163

 

 

 

114,977

 

 

 

15,799

 

 

 

2,968

 

 

 

7,598

 

 

 

273,499

 

Real estate – mortgage residential

 

 

 

 

 

3,583

 

 

 

101,078

 

 

 

100,601

 

 

 

5,750

 

 

 

158

 

 

 

2,234

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

444

 

 

 

 

 

 

1,175

 

 

 

1,996

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

Consumer

 

 

324

 

 

 

36

 

 

 

17,062

 

 

 

28,033

 

 

 

521

 

 

 

1

 

 

 

707

 

 

 

46,684

 

Gross loans

 

$

293,680

 

 

$

10,240

 

 

$

293,903

 

 

$

366,106

 

 

$

41,695

 

 

$

3,349

 

 

$

16,714

 

 

$

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,021,416