XML 36 R27.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2022
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, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

522,281

 

 

$

320,827

 

Paycheck Protection Program

 

 

13,148

 

 

 

30,742

 

Real estate – construction, commercial

 

 

145,066

 

 

 

146,523

 

Real estate – construction, residential

 

 

77,085

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

800,134

 

 

 

701,503

 

Real estate – mortgage, residential

 

 

569,931

 

 

 

493,982

 

Real estate – mortgage, farmland

 

 

6,757

 

 

 

6,173

 

Consumer

 

 

38,400

 

 

 

49,877

 

Gross loans

 

 

2,172,802

 

 

 

1,808,484

 

Less: deferred loan fees, net of costs

 

 

(1,312

)

 

 

(906

)

Total

 

$

2,171,490

 

 

$

1,807,578

 

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, 2022

 

 

December 31, 2021

 

PCI loans

 

 

 

 

 

 

Outstanding principal balance

 

$

73,659

 

 

$

97,418

 

Recorded investment

 

 

65,190

 

 

 

84,029

 

Purchased performing loans

 

 

 

 

 

 

Outstanding principal balance

 

 

559,982

 

 

 

706,147

 

Recorded investment

 

 

558,078

 

 

 

703,333

 

Total acquired loans

 

 

 

 

 

 

Outstanding principal balance

 

 

633,641

 

 

 

803,565

 

Recorded investment

 

 

623,268

 

 

 

787,362

 

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)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance, beginning of period

 

$

12,945

 

 

$

7,830

 

 

$

16,849

 

 

$

123

 

Additions

 

 

 

 

 

 

 

 

 

 

 

10,030

 

Accretion

 

 

(1,108

)

 

 

(1,239

)

 

 

(6,370

)

 

 

(3,704

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

 

 

 

 

 

 

2,515

 

 

 

106

 

Other changes, net

 

 

 

 

 

 

 

 

(1,157

)

 

 

36

 

Balance, end of period

 

$

11,837

 

 

$

6,591

 

 

$

11,837

 

 

$

6,591

 

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, 2022

 

(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

 

$

237

 

 

$

162

 

 

$

 

 

$

1,815

 

 

$

2,214

 

 

$

3,461

 

 

$

516,606

 

 

$

522,281

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,148

 

 

 

13,148

 

Real estate – construction, commercial

 

 

 

 

 

47

 

 

 

 

 

 

716

 

 

 

763

 

 

 

1,201

 

 

 

143,102

 

 

 

145,066

 

Real estate – construction, residential

 

 

1,207

 

 

 

269

 

 

 

 

 

 

11

 

 

 

1,487

 

 

 

 

 

 

75,598

 

 

 

77,085

 

Real estate – mortgage, commercial

 

 

196

 

 

 

262

 

 

 

 

 

 

1,841

 

 

 

2,299

 

 

 

54,433

 

 

 

743,402

 

 

 

800,134

 

Real estate – mortgage, residential

 

 

864

 

 

 

939

 

 

 

 

 

 

5,088

 

 

 

6,891

 

 

 

5,732

 

 

 

557,308

 

 

 

569,931

 

Real estate – mortgage, farmland

 

 

 

 

 

403

 

 

 

81

 

 

 

 

 

 

484

 

 

 

 

 

 

6,273

 

 

 

6,757

 

Consumer

 

 

419

 

 

 

57

 

 

 

 

 

 

569

 

 

 

1,045

 

 

 

363

 

 

 

36,992

 

 

 

38,400

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,312

)

 

 

(1,312

)

Total Loans

 

$

2,923

 

 

$

2,139

 

 

$

81

 

 

$

10,040

 

 

$

15,183

 

 

$

65,190

 

 

$

2,091,117

 

 

$

2,171,490

 

 

 

 

December 31, 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

 

$

2,338

 

 

$

 

 

$

30

 

 

$

6,066

 

 

$

8,434

 

 

$

8,903

 

 

$

303,490

 

 

$

320,827

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,742

 

 

 

30,742

 

Real estate – construction, commercial

 

 

271

 

 

 

 

 

 

 

 

 

88

 

 

 

359

 

 

 

14,754

 

 

 

131,410

 

 

 

146,523

 

Real estate – construction, residential

 

 

651

 

 

 

98

 

 

 

279

 

 

 

413

 

 

 

1,441

 

 

 

 

 

 

57,416

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

53

 

 

 

 

 

 

 

 

 

3,024

 

 

 

3,077

 

 

 

51,872

 

 

 

646,554

 

 

 

701,503

 

Real estate – mortgage, residential

 

 

13,950

 

 

 

1,587

 

 

 

359

 

 

 

5,190

 

 

 

21,086

 

 

 

7,621

 

 

 

465,275

 

 

 

493,982

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,173

 

 

 

6,173

 

Consumer

 

 

902

 

 

 

583

 

 

 

249

 

 

 

396

 

 

 

2,130

 

 

 

879

 

 

 

46,868

 

 

 

49,877

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(906

)

 

 

(906

)

Total Loans

 

$

18,165

 

 

$

2,268

 

 

$

917

 

 

$

15,177

 

 

$

36,527

 

 

$

84,029

 

 

$

1,687,022

 

 

$

1,807,578

 

Summary of Investment of PCI loans

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

 

 

 

September 30, 2022

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

 

 

$

 

 

$

3,461

 

 

$

3,461

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

1,201

 

 

 

1,201

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

54,433

 

 

 

54,433

 

Real estate – mortgage, residential

 

 

553

 

 

 

 

 

 

5,179

 

 

 

5,732

 

Consumer

 

 

 

 

 

 

 

 

363

 

 

 

363

 

Total PCI Loans

 

$

553

 

 

$

 

 

$

64,637

 

 

$

65,190

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

 

 

$

 

 

$

8,903

 

 

$

8,903

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

14,754

 

 

 

14,754

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

51,872

 

 

 

51,872

 

Real estate – mortgage, residential

 

 

147

 

 

 

 

 

 

7,474

 

 

 

7,621

 

Consumer

 

 

 

 

 

4

 

 

 

875

 

 

 

879

 

Total PCI Loans

 

$

147

 

 

$

4

 

 

$

83,878

 

 

$

84,029

 

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, 2022

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total Loan Balances

 

 

Related Allowance for Loan Losses

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

3,461

 

 

$

3,461

 

 

$

 

Real estate – construction, commercial

 

 

 

 

 

1,201

 

 

 

1,201

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

54,433

 

 

 

54,433

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

5,732

 

 

 

5,732

 

 

 

11

 

Consumer

 

 

 

 

 

363

 

 

 

363

 

 

 

 

   Total PCI loans

 

 

 

 

 

65,190

 

 

 

65,190

 

 

 

11

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

5,705

 

 

 

513,115

 

 

 

518,820

 

 

 

13,154

 

Real estate – construction, commercial

 

 

521

 

 

 

143,344

 

 

 

143,865

 

 

 

1,078

 

Real estate – construction, residential

 

 

 

 

 

77,085

 

 

 

77,085

 

 

 

127

 

Real estate – mortgage, commercial

 

 

2,762

 

 

 

742,939

 

 

 

745,701

 

 

 

2,539

 

Real estate – mortgage, residential

 

 

1,337

 

 

 

562,862

 

 

 

564,199

 

 

 

2,542

 

Real estate – mortgage, farmland

 

 

 

 

 

6,757

 

 

 

6,757

 

 

 

33

 

Consumer

 

 

 

 

 

38,037

 

 

 

38,037

 

 

 

1,050

 

   Total originated and purchased performing loans

 

 

10,325

 

 

 

2,084,139

 

 

 

2,094,464

 

 

 

20,523

 

Gross loans

 

 

10,325

 

 

 

2,149,329

 

 

 

2,159,654

 

 

 

20,534

 

Less: deferred loan fees, net of costs

 

 

 

 

 

(1,312

)

 

 

(1,312

)

 

 

 

Total

 

$

10,325

 

 

$

2,148,017

 

 

$

2,158,342

 

 

$

20,534

 

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total Loan Balances

 

 

Related Allowance for Loan Losses

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

8,903

 

 

$

8,903

 

 

$

 

Real estate – construction, commercial

 

 

 

 

 

14,754

 

 

 

14,754

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

51,872

 

 

 

51,872

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

7,621

 

 

 

7,621

 

 

 

117

 

Consumer

 

 

 

 

 

879

 

 

 

879

 

 

 

 

   Total PCI loans

 

 

 

 

 

84,029

 

 

 

84,029

 

 

 

117

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

4,612

 

 

 

307,312

 

 

 

311,924

 

 

 

7,133

 

Real estate – construction, commercial

 

 

527

 

 

 

131,242

 

 

 

131,769

 

 

 

953

 

Real estate – construction, residential

 

 

 

 

 

58,857

 

 

 

58,857

 

 

 

395

 

Real estate – mortgage, commercial

 

 

3,194

 

 

 

646,437

 

 

 

649,631

 

 

 

1,403

 

Real estate – mortgage, residential

 

 

1,400

 

 

 

484,961

 

 

 

486,361

 

 

 

1,184

 

Real estate – mortgage, farmland

 

 

 

 

 

6,173

 

 

 

6,173

 

 

 

23

 

Consumer

 

 

 

 

 

48,998

 

 

 

48,998

 

 

 

913

 

   Total originated and purchased performing loans

 

 

9,733

 

 

 

1,683,980

 

 

 

1,693,713

 

 

 

12,004

 

Gross loans

 

 

9,733

 

 

 

1,768,009

 

 

 

1,777,742

 

 

 

12,121

 

Less: deferred loan fees, net of costs

 

 

 

 

 

(570

)

 

 

(570

)

 

 

 

Total

 

$

9,733

 

 

$

1,767,439

 

 

$

1,777,172

 

 

$

12,121

 

Summary of Impaired Financing Receivables

The following tables present information related to impaired loans by loan type as of the dates and for the periods stated.

 

 

September 30, 2022

 

 

December 31, 2021

 

(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

 

$

1,689

 

 

$

5,165

 

 

$

 

 

$

 

 

$

 

 

$

 

Real estate – construction, commercial

 

 

521

 

 

 

521

 

 

 

 

 

 

527

 

 

 

527

 

 

 

 

Real estate – mortgage, commercial

 

 

2,715

 

 

 

2,829

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

1,195

 

 

 

1,188

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,016

 

 

$

4,016

 

 

$

747

 

 

$

4,612

 

 

$

4,612

 

 

$

836

 

Real estate – mortgage, commercial

 

 

47

 

 

 

662

 

 

 

301

 

 

 

3,194

 

 

 

3,849

 

 

 

1

 

Real estate – mortgage, residential

 

 

142

 

 

 

142

 

 

 

15

 

 

 

1,400

 

 

 

1,400

 

 

 

42

 

Total

 

$

10,325

 

 

$

14,523

 

 

$

1,063

 

 

$

9,733

 

 

$

10,388

 

 

$

879

 

 

 

 

For the three months ended

 

 

 

September 30, 2022

 

 

September 30, 2021

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,197

 

 

$

 

 

$

4,710

 

 

$

53

 

Real estate – construction, commercial

 

 

521

 

 

 

8

 

 

 

532

 

 

 

8

 

Real estate – mortgage, commercial

 

 

2,839

 

 

 

26

 

 

 

1,378

 

 

 

21

 

Real estate – mortgage, residential

 

 

1,188

 

 

 

5

 

 

 

1,421

 

 

 

5

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,024

 

 

$

44

 

 

$

 

 

$

 

Real estate – mortgage, commercial

 

 

851

 

 

 

1

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

142

 

 

 

1

 

 

 

 

 

 

 

Total

 

$

14,762

 

 

$

85

 

 

$

8,041

 

 

$

87

 

 

 

 

For the nine months ended

 

 

 

September 30, 2022

 

 

September 30, 2021

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,568

 

 

$

74

 

 

$

4,390

 

 

$

149

 

Real estate – construction, commercial

 

 

522

 

 

 

16

 

 

 

537

 

 

 

24

 

Real estate – mortgage, commercial

 

 

6,991

 

 

 

174

 

 

 

1,402

 

 

 

62

 

Real estate – mortgage, residential

 

 

1,324

 

 

 

22

 

 

 

1,078

 

 

 

11

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,644

 

 

$

77

 

 

$

 

 

$

 

Real estate – mortgage, commercial

 

 

1,503

 

 

 

3

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

86

 

 

 

6

 

 

 

 

 

 

 

Total

 

$

20,639

 

 

$

372

 

 

$

7,407

 

 

$

246

 

Summary of Allowance for Loans Losses

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

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

(Dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

ALL, beginning of period

 

$

17,242

 

 

$

13,007

 

 

$

12,121

 

 

$

13,827

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(6

)

 

 

(18

)

 

 

(3,752

)

 

 

(968

)

Real estate – construction

 

 

(39

)

 

 

 

 

 

(162

)

 

 

 

Real estate – mortgage

 

 

(51

)

 

 

(133

)

 

 

(1,145

)

 

 

(146

)

Consumer

 

 

(651

)

 

 

(361

)

 

 

(1,255

)

 

 

(757

)

Total charge-offs

 

 

(747

)

 

 

(512

)

 

 

(6,314

)

 

 

(1,871

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

6

 

 

 

26

 

 

 

43

 

 

 

210

 

Real estate – construction

 

 

24

 

 

 

 

 

 

40

 

 

 

 

Real estate – mortgage

 

 

2

 

 

 

5

 

 

 

393

 

 

 

108

 

Consumer

 

 

107

 

 

 

88

 

 

 

357

 

 

 

340

 

Total recoveries

 

 

139

 

 

 

119

 

 

 

833

 

 

 

658

 

Net charge-offs

 

 

(608

)

 

 

(393

)

 

 

(5,481

)

 

 

(1,213

)

Provision for loan losses

 

 

3,900

 

 

 

 

 

 

13,894

 

 

 

 

ALL, end of period

 

$

20,534

 

 

$

12,614

 

 

$

20,534

 

 

$

12,614

 

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, 2022

 

(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

 

 

Grade
8
Doubtful

 

 

Total

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

990

 

 

$

1,445

 

 

$

1

 

 

$

510

 

 

$

98

 

 

$

417

 

 

$

3,461

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

1,177

 

 

 

 

 

 

1,201

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

18,466

 

 

 

26,615

 

 

 

7,051

 

 

 

2,302

 

 

 

 

 

 

54,434

 

Real estate – mortgage residential

 

 

 

 

 

 

 

 

 

 

 

1,387

 

 

 

1,430

 

 

 

1,172

 

 

 

1,742

 

 

 

 

 

 

5,731

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

356

 

 

 

7

 

 

 

 

 

 

363

 

     Total PCI loans

 

 

 

 

 

 

 

 

990

 

 

 

21,322

 

 

 

28,046

 

 

 

9,089

 

 

 

5,326

 

 

 

417

 

 

 

65,190

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

368

 

 

 

887

 

 

 

207,059

 

 

 

292,346

 

 

 

11,039

 

 

 

1,201

 

 

 

5,540

 

 

 

380

 

 

 

518,820

 

Paycheck Protection Program

 

 

13,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,148

 

Real estate – construction, commercial

 

 

 

 

 

369

 

 

 

14,410

 

 

 

117,634

 

 

 

10,565

 

 

 

65

 

 

 

822

 

 

 

 

 

 

143,865

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

8,904

 

 

 

66,558

 

 

 

1,623

 

 

 

 

 

 

 

 

 

 

 

 

77,085

 

Real estate – mortgage, commercial

 

 

 

 

 

2,190

 

 

 

235,649

 

 

 

453,618

 

 

 

46,213

 

 

 

5,052

 

 

 

2,978

 

 

 

 

 

 

745,700

 

Real estate – mortgage residential

 

 

840

 

 

 

7,817

 

 

 

239,060

 

 

 

298,608

 

 

 

10,501

 

 

 

24

 

 

 

7,350

 

 

 

 

 

 

564,200

 

Real estate – mortgage, farmland

 

 

606

 

 

 

 

 

 

1,364

 

 

 

4,660

 

 

 

127

 

 

 

 

 

 

 

 

 

 

 

 

6,757

 

Consumer loans

 

 

179

 

 

 

 

 

 

17,965

 

 

 

18,887

 

 

 

362

 

 

 

1

 

 

 

643

 

 

 

 

 

 

38,037

 

Total originated and purchased performing loans:

 

 

15,141

 

 

 

11,263

 

 

 

724,411

 

 

 

1,252,311

 

 

 

80,430

 

 

 

6,343

 

 

 

17,333

 

 

 

380

 

 

 

2,107,612

 

Gross loans

 

$

15,141

 

 

$

11,263

 

 

$

725,401

 

 

$

1,273,633

 

 

$

108,476

 

 

$

15,432

 

 

$

22,659

 

 

$

797

 

 

$

2,172,802

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,312

)

     Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,171,490

 

 

 

 

December 31, 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

 

 

Grade
8
Doubtful

 

 

Total

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

1,567

 

 

$

2,818

 

 

$

2,748

 

 

$

1,770

 

 

$

 

 

$

8,903

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

2,423

 

 

 

 

 

 

11,010

 

 

 

1,321

 

 

 

 

 

 

14,754

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

2,642

 

 

 

3,892

 

 

 

33,487

 

 

 

11,851

 

 

 

 

 

 

51,872

 

Real estate – mortgage residential

 

 

 

 

 

 

 

 

 

 

 

142

 

 

 

1,657

 

 

 

2,709

 

 

 

3,113

 

 

 

 

 

 

7,621

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388

 

 

 

481

 

 

 

10

 

 

 

 

 

 

879

 

     Total PCI loans

 

 

 

 

 

 

 

 

 

 

 

6,774

 

 

 

8,755

 

 

 

50,435

 

 

 

18,065

 

 

 

 

 

 

84,029

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

291

 

 

 

560

 

 

 

156,519

 

 

 

133,738

 

 

 

11,256

 

 

 

3,180

 

 

 

6,380

 

 

 

 

 

 

311,924

 

Paycheck Protection Program

 

 

30,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,742

 

Real estate – construction, commercial

 

 

 

 

 

412

 

 

 

28,973

 

 

 

91,900

 

 

 

7,995

 

 

 

1,846

 

 

 

643

 

 

 

 

 

 

131,769

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

14,610

 

 

 

40,418

 

 

 

3,416

 

 

 

 

 

 

413

 

 

 

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

 

 

 

2,382

 

 

 

307,067

 

 

 

283,165

 

 

 

34,750

 

 

 

17,133

 

 

 

5,134

 

 

 

 

 

 

649,631

 

Real estate – mortgage residential

 

 

990

 

 

 

9,218

 

 

 

276,992

 

 

 

180,980

 

 

 

11,107

 

 

 

974

 

 

 

6,100

 

 

 

 

 

 

486,361

 

Real estate – mortgage, farmland

 

 

340

 

 

 

 

 

 

1,067

 

 

 

4,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,173

 

Consumer loans

 

 

262

 

 

 

3

 

 

 

16,920

 

 

 

30,691

 

 

 

542

 

 

 

 

 

 

580

 

 

 

 

 

 

48,998

 

Total originated and purchased performing loans:

 

 

32,625

 

 

 

12,575

 

 

 

802,148

 

 

 

765,658

 

 

 

69,066

 

 

 

23,133

 

 

 

19,250

 

 

 

 

 

 

1,724,455

 

Gross loans

 

$

32,625

 

 

$

12,575

 

 

$

802,148

 

 

$

772,432

 

 

$

77,821

 

 

$

73,568

 

 

$

37,315

 

 

$

 

 

$

1,808,484

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(906

)

     Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,807,578