XML 48 R32.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2020
Loans and Allowances for Loan Losses  
Schedule of summary of loans, by major class within the Company's loan portfolio

(in thousands)

    

2020

    

2019

Commercial, financial, and agricultural (a)

$

272,918

$

199,022

Real estate construction residential

 

29,692

 

23,035

Real estate construction commercial

 

78,144

 

84,998

Real estate mortgage residential

 

262,339

 

252,643

Real estate mortgage commercial

 

617,133

 

576,635

Installment and other consumer

 

26,741

 

32,464

Total loans held for investment

$

1,286,967

$

1,168,797

(a)Includes $63.3 million SBA PPP loans, net
Schedule of loans to directors and executive officers

(in thousands)

    

Balance at December 31, 2019

$

5,601

New loans

 

1,081

Amounts collected

 

(1,603)

Balance at December 31, 2020

$

5,079

Schedule of summary of the allowance for loan losses

The following table illustrates the changes in the allowance for loan losses by portfolio segment:

Commercial,

Real Estate

Real Estate

Real Estate

Real Estate

Installment

 

Financial, &

Construction -

Construction -

Mortgage -

Mortgage -

and other

Un-

 

(in thousands)

    

Agricultural

    

Residential

    

Commercial

    

Residential

    

Commercial

    

Consumer

    

allocated

    

Total

Balance at December 31, 2017

$

3,325

$

170

$

807

$

1,689

$

4,437

$

345

$

79

$

10,852

Additions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Provision for loan losses

 

296

 

(44)

 

(20)

 

516

 

457

 

150

 

120

 

1,475

Deductions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Loans charged off

 

484

 

48

 

30

 

186

 

38

 

255

 

 

1,041

Less recoveries on loans

 

(100)

 

(62)

 

 

(52)

 

(58)

 

(94)

 

 

(366)

Net loans charged off

 

384

 

(14)

 

30

 

134

 

(20)

 

161

 

 

675

Balance at December 31, 2018

$

3,237

$

140

$

757

$

2,071

$

4,914

$

334

$

199

$

11,652

Additions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Provision for loan losses

 

(168)

 

(126)

 

(388)

 

195

 

1,618

 

138

 

(119)

 

1,150

Deductions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Loans charged off

 

295

 

 

 

277

 

25

 

196

 

 

793

Less recoveries on loans

 

(144)

 

(50)

 

 

(129)

 

(40)

 

(105)

 

 

(468)

Net loans charged off

 

151

 

(50)

 

 

148

 

(15)

 

91

 

 

325

Balance at December 31, 2019

$

2,918

$

64

$

369

$

2,118

$

6,547

381

$

80

$

12,477

Additions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Provision for loan losses

 

2,241

 

85

 

106

 

568

 

2,838

 

35

 

(73)

 

5,800

Deductions:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

Loans charged off

 

207

 

 

 

52

 

39

 

211

 

 

509

Less recoveries on loans

 

(169)

 

(64)

 

 

(45)

 

(8)

 

(59)

 

 

(345)

Net loans charged off

 

38

 

(64)

 

 

7

 

31

 

152

 

 

164

Balance at December 31, 2020

$

5,121

$

213

$

475

$

2,679

$

9,354

$

264

$

7

$

18,113

Schedule of allowance for loan losses and recorded investment by portfolio segment

The following table illustrates the allowance for loan losses and recorded investment by portfolio segment:

Commercial,

Real Estate

Real Estate

Real Estate

Real Estate

Installment

 

Financial, and

Construction -

Construction -

Mortgage -

Mortgage -

and Other

Un-

 

(in thousands)

    

Agricultural

    

Residential

    

Commercial

    

Residential

    

Commercial

    

Consumer

    

allocated

    

Total

December 31, 2020

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

2,187

$

27

$

28

$

263

$

2,594

$

14

$

$

5,113

Collectively evaluated for impairment

 

2,934

 

186

 

447

 

2,416

 

6,760

 

250

 

7

 

13,000

Total

$

5,121

$

213

$

475

$

2,679

$

9,354

$

264

$

7

$

18,113

Loans outstanding:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

7,552

$

192

$

200

$

3,626

$

25,657

$

108

$

$

37,335

Collectively evaluated for impairment

 

265,366

 

29,500

 

77,944

 

258,713

 

591,476

 

26,633

 

 

1,249,632

Total

$

272,918

$

29,692

$

78,144

$

262,339

$

617,133

$

26,741

$

$

1,286,967

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

December 31, 2019

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

311

$

$

$

264

$

23

$

17

$

$

615

Collectively evaluated for impairment

 

2,607

 

64

 

369

 

1,854

 

6,524

 

364

 

80

 

11,862

Total

$

2,918

$

64

$

369

$

2,118

$

6,547

$

381

$

80

$

12,477

Loans outstanding:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

1,514

$

$

137

$

3,856

$

1,711

$

177

$

$

7,395

Collectively evaluated for impairment

 

197,508

 

23,035

 

84,861

 

248,787

 

574,924

 

32,287

 

 

1,161,402

Total

$

199,022

$

23,035

$

84,998

$

252,643

$

576,635

$

32,464

$

$

1,168,797

Schedule of impaired loans

The categories of impaired loans at December 31, 2020 and 2019 are as follows:

(in thousands)

    

2020

    

2019

Non-accrual loans

$

34,559

$

4,754

Non-performing TDRs - 90 days past due

106

Performing TDRs

 

2,776

 

2,535

Total impaired loans

$

37,335

$

7,395

The following tables provide additional information about impaired loans at December 31, 2020 and 2019, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided.

    

    

Unpaid

    

Recorded

Principal

Specific

(in thousands)

Investment

Balance

Reserves

December 31, 2020

With no related allowance recorded:

 

  

 

  

 

  

Commercial, financial and agricultural

$

1,703

$

1,731

$

Real estate mortgage residential

 

1,300

 

1,395

 

Real estate mortgage commercial

8,943

8,943

Total

$

11,946

$

12,069

$

With an allowance recorded:

 

  

 

  

 

  

Commercial, financial and agricultural

$

5,849

$

6,180

$

2,187

Real estate construction residential

192

192

27

Real estate construction commercial

 

200

 

251

 

28

Real estate mortgage residential

 

2,326

 

2,786

 

263

Real estate mortgage commercial

 

16,714

 

16,787

 

2,594

Installment and other consumer

 

108

 

112

 

14

Total

$

25,389

$

26,308

$

5,113

Total impaired loans

$

37,335

$

38,377

$

5,113

    

    

Unpaid

    

Recorded

Principal

Specific

(in thousands)

Investment

Balance

Reserves

December 31, 2019

 

  

 

  

 

  

With no related allowance recorded:

 

  

 

  

 

  

Commercial, financial and agricultural

$

342

$

487

$

Real estate construction − commercial

137

173

Real estate mortgage − residential

 

697

 

784

 

Real estate mortgage − commercial

1,388

1,433

Installment and other consumer

 

12

 

12

 

Total

$

2,576

$

2,889

$

With an allowance recorded:

 

  

 

  

 

  

Commercial, financial and agricultural

$

1,172

$

1,470

$

311

Real estate mortgage − residential

 

3,159

 

3,482

 

264

Real estate mortgage − commercial

 

323

 

425

 

23

Installment and other consumer

 

165

 

189

 

17

Total

$

4,819

$

5,566

$

615

Total impaired loans

$

7,395

$

8,455

$

615

The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2020 and 2019:

2020

2019

Interest

Interest

Average

Recognized

Average

Recognized

Recorded

For the

Recorded

For the

(in thousands)

    

Investment

    

Period Ended

    

Investment

    

Period Ended

With no related allowance recorded:

  

 

  

 

  

 

  

Commercial, financial and agricultural

$

1,629

$

144

$

805

$

Real estate construction commercial

162

145

Real estate mortgage residential

 

1,692

 

28

 

685

 

Real estate mortgage commercial

 

2,975

 

13

 

1,062

 

6

Installment and other consumer

6

6

Total

$

6,464

$

185

$

2,703

$

6

With an allowance recorded:

 

  

 

  

 

  

 

  

Commercial, financial and agricultural

$

2,395

$

48

$

1,097

$

40

Real estate construction residential

48

Real estate construction commercial

 

367

 

 

 

Real estate mortgage residential

 

2,564

 

45

 

3,583

 

88

Real estate mortgage commercial

 

4,830

 

22

 

334

 

28

Installment and other consumer

 

113

 

8

 

199

 

3

Total

$

10,317

$

123

$

5,213

$

159

Total impaired loans

$

16,781

$

308

$

7,916

$

165

Schedule of aging information for the Company's past due and non-accrual loans

    

Current or

    

    

90 Days

    

    

Less Than

Past Due

30 Days

30 - 89 Days

And Still

(in thousands)

Past Due

Past Due

Accruing

Non-Accrual

Total

December 31, 2020

 

  

 

  

 

  

 

  

 

  

Commercial, Financial, and Agricultural

$

265,821

$

380

$

$

6,717

$

272,918

Real estate construction residential

 

29,500

 

 

 

192

 

29,692

Real estate construction commercial

 

77,944

 

 

 

200

 

78,144

Real estate mortgage residential

 

259,688

 

546

 

 

2,105

 

262,339

Real estate mortgage commercial

 

591,815

 

4

 

 

25,314

 

617,133

Installment and Other Consumer

 

26,576

 

117

 

17

 

31

 

26,741

Total

$

1,251,344

$

1,047

$

17

$

34,559

$

1,286,967

December 31, 2019

 

  

 

  

 

  

 

  

 

  

Commercial, Financial, and Agricultural

$

197,828

$

212

$

$

982

$

199,022

Real estate construction residential

 

22,468

 

567

 

 

 

23,035

Real estate construction commercial

 

84,861

 

 

 

137

 

84,998

Real estate mortgage residential

 

249,516

 

688

 

304

 

2,135

 

252,643

Real estate mortgage commercial

 

575,140

 

136

 

 

1,359

 

576,635

Installment and Other Consumer

 

32,179

 

132

 

12

 

141

 

32,464

Total

$

1,161,992

$

1,735

$

316

$

4,754

$

1,168,797

Schedule of risk categories by class

    

Commercial,

    

Real Estate

    

Real Estate

    

Real Estate

    

Real Estate

    

Installment

    

Financial, &

Construction -

Construction -

Mortgage -

Mortgage -

and other

(in thousands)

Agricultural

Residential

Commercial

Residential

Commercial

Consumer

Total

At December 31, 2020

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Watch

$

9,649

$

545

$

10,806

$

15,835

$

66,936

$

$

103,771

Substandard

 

598

 

 

 

1,002

 

1,662

 

 

3,262

Performing TDRs

 

835

 

 

 

1,521

 

343

 

77

 

2,776

Non-accrual loans (a)

 

6,717

 

192

 

200

 

2,105

 

25,314

 

31

 

34,559

Total

$

17,799

$

737

$

11,006

$

20,463

$

94,255

$

108

$

144,368

At December 31, 2019

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Watch

$

16,288

$

763

$

8,484

$

15,280

$

37,271

$

$

78,086

Substandard

 

3,249

 

 

273

 

2,291

 

677

 

 

6,490

Performing TDRs

 

532

 

 

 

1,615

 

352

 

36

 

2,535

Non-performing TDRs - 90 days past due (a)

106

106

Non-accrual loans (a)

 

982

 

 

137

 

2,135

 

1,359

 

141

 

4,754

Total

$

21,051

$

763

$

8,894

$

21,427

$

39,659

$

177

$

91,971

Schedule of loan modifications provided for under the CARES Act

Total Remaining Loan Modifications under the CARES Act by NAICS Code as of December 31, 2020

  

% of

% of

% of

Total Remaining

Full

Total Remaining

Total Remaining

Interest

Loan

Deferral

Loan

Extended

Loan

Industry Category

    

Only

Modifications

(1)

Modifications

Amortizations

Modifications

Totals

Real Estate and Rental and Leasing

$

5,166

 

6.0

%

$

6,338

7.3

%

$

501

0.6

%

$

12,005

Accommodations and Food Services

19,859

22.9

32,486

37.5

4,621

5.3

56,966

Construction

144

0.2

-

144

Churches

 

263

0.3

-

 

 

 

263

Lands and lots

2,005

2.3

-

2,005

Cinemas

4,691

5.4

4,691

Health Care and Social Assistance

208

0.2

208

Arts, Entertainment, Recreation

10,165

11.7

-

10,165

Non-NAICS (Consumer)

0.0

232

0.3

232

Total modifications

$

37,602

43.4

%

$

43,955

50.7

%

$

5,122

5.9

%

$

86,679

Remaining loan modifications under the CARES Act as a percent of the total loan portfolio 6.7%

Total loan modifications under the CARES Act to date $296,890

Total loan modifications under the CARES Act to date as a percent of the total loan portfolio 23.1%

(1)Of the $44.0 million loan modifications on full deferral, $29.5 million, or 34.1% of the total remaining loan modifications, were determined to be on nonaccrual status during the fourth quarter of 2020.
Schedule of summary of loans that were modified as TDRs

2020

2019

Recorded Investment (1)

Recorded Investment (1)

Number of

Pre-

Post-

Number of

Pre-

Post-

(in thousands)

    

Contracts

    

Modification

    

Modification

    

Contracts

    

Modification

    

Modification

Troubled Debt Restructurings

 

  

 

  

 

  

 

  

 

  

 

  

Commercial, financial and agricultural

 

$

$

 

2

$

80

$

58

Real estate mortgage residential

 

2

 

209

 

211

 

 

 

Real estate mortgage commercial

 

 

 

 

2

 

267

 

266

Installment and other consumer

1

 

6

 

 

4

 

 

 

Total

 

3

$

215

$

215

 

4

$

347

$

324

(1) The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off, or foreclosed upon during the period ended are not reported.