XML 21 R12.htm IDEA: XBRL DOCUMENT v3.23.1
Loans
3 Months Ended
Mar. 31, 2023
Loans  
Loans

NOTE 4: Loans

On January 1, 2023, the Corporation adopted ASC 326. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables. For further discussion on the Corporation’s accounting policies and policy elections related to the accounting standard update see Note 1 and Note 2. All loan information presented as of March 31, 2023 is in accordance with ASC 326. All loan information presented as of December 31, 2022 or a prior date is presented in accordance with previously applicable GAAP.

The Corporation’s loans are stated at their face amount, net of deferred fees and costs and discounts, and consist of the classes of loans included in the table below. The Corporation has elected to exclude accrued interest receivable, totaling $6.3 million at March 31, 2023, from the amortized cost basis of loans.

March 31, 

December 31, 

(Dollars in thousands)

    

2023

    

2022

Commercial real estate

$

614,620

$

592,301

Commercial business

 

114,722

 

118,605

Construction - commercial real estate

 

53,801

 

49,136

Land acquisition and development

 

40,214

 

37,537

Builder lines

 

32,668

 

34,538

Construction - consumer real estate

12,552

10,539

Residential mortgage

278,106

266,267

Equity lines

43,443

43,300

Other consumer

7,911

8,938

Consumer finance - automobiles

409,350

411,112

Consumer finance - marine and recreational vehicles

 

65,808

 

63,445

Subtotal

 

1,673,195

 

1,635,718

Less allowance for credit losses

 

(40,834)

 

(40,518)

Loans, net

$

1,632,361

$

1,595,200

Other consumer loans included $205,000 and $284,000 of demand deposit overdrafts at March 31, 2023 and December 31, 2022, respectively.

The following table shows the aging of the Corporation’s loan portfolio, by class, at March 31, 2023:

30-59

60-89

90+

90+ Days

Days

Days

Days

Total

Past Due and

(Dollars in thousands)

    

Past Due

Past Due

Past Due

Past Due

Current1

Total Loans

Accruing

Commercial real estate

$

$

$

264

$

264

$

614,356

$

614,620

$

264

Commercial business

 

147

147

114,575

114,722

Construction - commercial real estate

 

53,801

53,801

Land acquisition and development

 

40,214

40,214

Builder lines

 

32,668

32,668

Construction - consumer real estate

12,552

12,552

Residential mortgage

836

122

301

1,259

276,847

278,106

301

Equity lines

217

103

320

43,123

43,443

Other consumer

7,911

7,911

Consumer finance - automobiles

8,896

1,545

623

11,064

398,286

409,350

Consumer finance - marine and recreational vehicles

 

224

50

24

298

65,510

65,808

Total

$

10,173

$

1,967

$

1,212

$

13,352

$

1,659,843

$

1,673,195

$

565

1For the purposes of the table above, “Current” includes loans that are 1-29 days past due.

The table above includes nonaccrual loans that are current of $164,000, 60-89 days past due of $98,000 and 90+ days past due of $647,000.

The following table shows the Corporation’s amortized cost basis of loans on nonaccrual status as of March 31, 2023 and December 31, 2022. The Corporation recognized $19,000 of interest income on loans on nonaccrual status as of March 31, 2023 and had no reversal of interest income upon placing loans on nonaccrual status during the three months ended March 31, 2023. All nonaccrual loans at March 31, 2023 had an allowance for credit loss.

March 31,

December 31,

(Dollars in thousands)

    

2023

2022

Residential mortgage

$

154

$

156

Equity lines

108

108

Consumer finance - automobiles

623

842

Consumer finance - marine and recreational vehicles

24

83

Total

$

909

$

1,189

Occasionally, the Corporation modifies loans to borrowers experiencing financial difficulties by providing principal forgiveness, term extensions, interest rate reductions or other-than-insignificant payment delays. As the effect of most modifications is already included in the allowance for credit losses due to the measurement methodologies used in its estimate, the allowance for credit losses is typically not adjusted upon modification. When principal forgiveness is provided at modification, the amount forgiven is charged against the allowance for credit losses.  In some cases, the Corporation may provide multiple types of modifications on one loan and when multiple types of modifications occur within the same period, the combination of modifications is separately reported.

Loan modifications to borrowers experiencing financial difficulty (or modified loans) during the three months ended March 31, 2023 included a combination of term extensions and interest rate reductions of commercial real estate loans with a recorded investment of $47,000, or less than one percent of all commercial real estate loans, at March 31, 2023.  The modified loans’ weighted-average interest rate was reduced from 8.75 percent to 8.0 percent and the weighted-average term extension was 4.9 years.

The Corporation closely monitors the performance of modified loans to understand the effectiveness of its modification efforts.  Upon the determination that all or a portion of a modified loan is uncollectible, that amount is charged against the allowance for credit losses. There were no payment defaults during the three months ended March 31, 2023 of modified loans that were modified during the previous twelve months and all are current as of March 31, 2023.

Prior to the adoption of ASC 326

Loans acquired in business combinations are recorded in the Consolidated Balance Sheets at fair value at the acquisition date under the acquisition method of accounting.  The outstanding principal balance and the carrying amount at December 31, 2022 of loans acquired in business combinations were as follows:

December 31, 2022

 

Acquired Loans -

  

Acquired Loans -

  

 

Purchased

Purchased

Acquired Loans -

 

(Dollars in thousands)

Credit Impaired

Performing

Total

 

Outstanding principal balance

$

4,522

$

38,157

$

42,679

Carrying amount

Real estate – residential mortgage

$

300

$

8,587

$

8,887

Real estate – construction

Commercial, financial and agricultural1

 

1,114

 

23,023

 

24,137

Equity lines

 

15

 

5,047

 

5,062

Consumer

 

26

 

755

 

781

Total acquired loans

$

1,455

$

37,412

$

38,867

1Includes acquired loans classified by the Corporation as commercial real estate lending and commercial business lending.

The following table presents a summary of the change in the accretable yield of loans classified as PCI:

Three Months Ended

(Dollars in thousands)

    

March 31, 2022

 

Accretable yield, balance at beginning of period

$

3,111

Accretion

 

(363)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

378

Other changes, net

 

(69)

Accretable yield, balance at end of period

$

3,057

The past due status of loans as of December 31, 2022 was as follows:

  

  

  

  

  

  

  

90+ Days

 

30 - 59 Days

60 - 89 Days

90+ Days

Total

Past Due and

 

(Dollars in thousands)

Past Due

Past Due

Past Due

Past Due

PCI

Current1

Total Loans

Accruing

 

Residential mortgage

$

1,649

$

452

$

20

$

2,121

$

300

$

263,846

$

266,267

$

Real estate – construction:

Construction - commercial real estate

 

 

 

 

 

49,136

 

49,136

 

Construction - consumer real estate

 

 

 

 

 

10,539

 

10,539

 

Commercial, financial and agricultural:

Commercial real estate

 

 

 

 

1,114

 

591,187

 

592,301

 

Land acquisition and development

 

 

 

 

 

37,537

 

37,537

 

Builder lines

 

 

 

 

 

34,538

 

34,538

 

Commercial business

 

 

1

 

 

1

 

118,604

 

118,605

 

Equity lines

 

 

39

 

 

39

15

 

43,246

 

43,300

 

Other consumer

 

9

 

 

191

 

200

26

 

8,712

 

8,938

 

191

Consumer finance:

Automobiles

10,557

1,570

842

12,969

398,143

411,112

Marine and recreational vehicles

 

114

 

35

 

83

 

232

 

63,213

 

63,445

 

Total

$

12,329

$

2,097

$

1,136

$

15,562

$

1,455

$

1,618,701

$

1,635,718

$

191

1For the purposes of the table above, “Current” includes loans that are 1-29 days past due.

The table above includes nonaccrual loans that are current of $244,000 and 90+ days past due of $945,000.

There were no loan modifications during the three months ended March 31, 2022 that were classified as TDRs. There were no TDR payment defaults during the three months ended March 31, 2022.

Impaired loans, which included TDRs of $823,000, and the related allowance at December 31, 2022 were as follows:

    

    

    

    

 

Recorded

Recorded

 

Investment

Investment

Average

 

Unpaid

in Loans

in Loans

Balance-

Interest

Principal

without

with

Related

Impaired

Income

(Dollars in thousands)

Balance

Specific Reserve

Specific Reserve

Allowance

Loans

Recognized

 

Real estate – residential mortgage

$

797

$

36

$

761

$

51

$

806

$

35

Equity lines

 

26

 

26

 

 

 

28

 

2

Total

$

823

$

62

$

761

$

51

$

834

$

37