XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Schedule of Summary of Loans, by Major Class Within the Company's Loan Portfolio
Major classifications within the Company’s held for investment loan portfolio at June 30, 2022 and December 31, 2021 is as follows:
(in thousands)June 30, 2022December 31, 2021
Commercial, financial, and agricultural(a)
$242,701 $217,214 
Real estate construction − residential23,62927,920
Real estate construction − commercial119,07991,369
Real estate mortgage − residential312,086279,346
Real estate mortgage − commercial706,700663,256
Installment and other consumer23,63323,028
Total loans held for investment$1,427,828 $1,302,133 
(a)Includes $1.1 million and $8.4 million of Small Business Administration Paycheck Protection (SBA PPP) loans, net as of June 30, 2022 and December 31, 2021, respectively.
Schedule of Summary of the Allowance for Loan Losses
The following table illustrates the changes in the allowance for loan losses by portfolio segment:
Three Months Ended June 30, 2022
(in thousands)Commercial, Financial, & AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
Balance at beginning of period$2,830 $60 $664 $2,578 $7,692 $273 $182 $14,279 
Additions:
Provision for (release of ) loan losses18469814982173(131)1,200
Deductions:
Loans charged off2510459188
Less recoveries on loans(16)(20)(1)(25)(62)
Net loan charge-offs (recoveries)9(20)10334126
Balance at end of period$3,005 $66 $762 $2,747 $8,410 $312 $51 $15,353 
Three Months Ended June 30, 2021
(in thousands)Commercial, Financial, & AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
Balance at beginning of period$4,676 $309 $532 $2,594 $9,904 $245 $101 $18,361 
Additions:
Provision for (release of ) loan losses655(58)(37)(130)1438(82)400
Deductions:
Loans charged off28434681
Less recoveries on loans(33)(7)(15)(55)
Net loan charge-offs (recoveries)(5)(3)33126
Balance at end of period$5,336 $251 $495 $2,467 $9,915 $252 $19 $18,735 
Six Months Ended June 30, 2022
(in thousands)Commercial, Financial, & AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
Balance at beginning of period$2,717 $137 $588 $2,482 $10,662 $256 $61 $16,903 
Additions:
Provision for (release of ) loan losses312(71)174242(2,077)130(10)(1,300)
Deductions:
Loans charged off60178116354
Less recoveries on loans(36)(23)(3)(42)(104)
Net loan charge-offs (recoveries)24(23)17574250
Balance at end of period$3,005 $66 $762 $2,747 $8,410 $312 $51 $15,353 
Six Months Ended June 30, 2021
(in thousands)Commercial, Financial, & AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
Balance at beginning of period$5,121 $213 $475 $2,679 $9,354 $264 $7 $18,113 
Additions:
Provision for (release of ) loan losses872520(384)5875312400
Deductions:
Loans charged off55326104188
Less recoveries on loans(183)(13)(175)(39)(410)
Net loan charge-offs (recoveries)(128)(13)(172)2665(222)
Balance at end of period$5,336 $251 $495 $2,467 $9,915 $252 $19 $18,735 
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:
(in thousands)Commercial, Financial, and AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
June 30, 2022
Allowance for loan losses:
Individually evaluated for impairment$38 $— $12 $190 $40 $27 $— $307 
Collectively evaluated for impairment2,967667502,5578,3702855115,046
Total$3,005 $66 $762 $2,747 $8,410 $312 $51 $15,353 
Loans outstanding:
Individually evaluated for impairment$313 $— $96 $2,283 $16,413 $209 $— $19,314 
Collectively evaluated for impairment242,38823,629118,983309,803690,28723,4241,408,514
Total$242,701 $23,629 $119,079 $312,086 $706,700 $23,633 $— $1,427,828 
December 31, 2021
Allowance for loan losses:
Individually evaluated for impairment$42 $— $13 $166 $2,815 $$— $3,044 
Collectively evaluated for impairment2,6751375752,3167,8472486113,859
Total$2,717 $137 $588 $2,482 $10,662 $256 $61 $16,903 
Loans outstanding:
Individually evaluated for impairment$341 $— $105 $2,391 $24,357 $60 $— $27,254 
Collectively evaluated for impairment216,87327,92091,264276,955638,89922,9681,274,879
Total$217,214 $27,920 $91,369 $279,346 $663,256 $23,028 $— $1,302,133 
Schedule of Impaired Loans
The categories of impaired loans at June 30, 2022 and December 31, 2021 are as follows:
(in thousands)June 30, 2022December 31, 2021
Non-accrual loans$17,648 $25,459 
Performing TDRs1,6661,795
Total impaired loans$19,314 $27,254 
The following tables provide additional information about impaired loans at June 30, 2022 and December 31, 2021, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided.
(in thousands)Recorded InvestmentUnpaid Principal BalanceSpecific Reserves
June 30, 2022
With no related allowance recorded:   
Real estate mortgage − commercial$15,992 $16,847 $— 
Total$15,992 $16,847 $— 
With an allowance recorded:  
Commercial, financial and agricultural$313 $352 $38 
Real estate construction − commercial9613212
Real estate mortgage − residential2,2832,775190
Real estate mortgage − commercial42150340
Installment and other consumer20921027
Total$3,322 $3,972 $307 
Total impaired loans$19,314 $20,819 $307 
(in thousands)Recorded InvestmentUnpaid Principal BalanceSpecific Reserves
December 31, 2021   
With no related allowance recorded:   
Real estate mortgage − residential$1,034 $1,152 $— 
Real estate mortgage − commercial15,59316,057
Total$16,627 $17,209 $— 
With an allowance recorded:
Commercial, financial and agricultural$341 $374 $42 
Real estate construction − commercial10513813
Real estate mortgage − residential1,3571,730166
Real estate mortgage − commercial8,7649,1422,815
Installment and other consumer60618
Total$10,627 $11,445 $3,044 
Total impaired loans$27,254 $28,654 $3,044 
The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans during the periods indicated.
Three Months Ended June 30,Six Months Ended June 30,
2022202120222021
(in thousands)Average Recorded InvestmentInterest Recognized For the Period EndedAverage Recorded InvestmentInterest Recognized For the Period EndedAverage Recorded InvestmentInterest Recognized For the Period EndedAverage Recorded InvestmentInterest Recognized For the Period Ended
With no related allowance recorded:
Commercial, financial and agricultural$— $— $1,826 $$— $— $1,834 $13 
Real estate mortgage − residential— — 1,266 12 — — 1,391 21 
Real estate mortgage − commercial15,712 — 9,459 — 15,679 — 9,458 — 
Total$15,712 $— $12,551 $17 $15,679 $— $12,683 $34 
With an allowance recorded:
Commercial, financial and agricultural$315 $$5,553 $$316 $$5,548 $13 
Real estate construction − residential125158
Real estate construction − commercial97161659730182
Real estate mortgage − residential2,32791,69242,333161,77911
Real estate mortgage − commercial42616,3238428116,18915
Installment and other consumer17558175713
Total$3,340 $28 $23,916 $19 $3,349 $52 $23,927 $42 
Total impaired loans$19,052 $28 $36,467 $36 $19,028 $52 $36,610 $76 
Schedule of Aging Information for the Company's Past Due and Non-Accrual Loans
The following table provides aging information for the Company’s past due and non-accrual loans at June 30, 2022 and December 31, 2021.
(in thousands)Current or Less Than 30 Days Past Due30 - 89 Days Past Due90 Days Past Due And Still AccruingNon-AccrualTotal
June 30, 2022
Commercial, Financial, and Agricultural$242,424 $146 $— $131 $242,701 
Real estate construction − residential23,629 — — — 23,629 
Real estate construction − commercial118,983 — — 96 119,079 
Real estate mortgage − residential310,554 236 167 1,129 312,086 
Real estate mortgage − commercial688,659 1,944 — 16,097 706,700 
Installment and Other Consumer23,384 52 195 23,633 
Total$1,407,633 $2,378 $169 $17,648 $1,427,828 
December 31, 2021
Commercial, Financial, and Agricultural$217,058 $$— $153 $217,214 
Real estate construction − residential27,92027,920
Real estate construction − commercial91,26410591,369
Real estate mortgage − residential277,532671141,129279,346
Real estate mortgage − commercial638,98224524,029663,256
Installment and Other Consumer22,8481374323,028
Total$1,275,604 $1,056 $14 $25,459 $1,302,133 
Schedule of Risk Categories by Class
The following table presents the risk categories by class at June 30, 2022 and December 31, 2021.
(in thousands)Commercial, Financial, & AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and other ConsumerTotal
At June 30, 2022
Watch$8,604 $— $2,837 $8,326 $48,612 $— $68,379 
Substandard6,244 — 2,673 524 2,066 — 11,507 
Performing TDRs182 — — 1,154 316 14 1,666 
Non-accrual loans131 — 96 1,129 16,097 195 17,648 
Total$15,161 $— $5,606 $11,133 $67,091 $209 $99,200 
At December 31, 2021
Watch$9,219 $— $4,304 $12,185 $43,348 $— $69,056 
Substandard6,284 — 2,673 750 2,305 — 12,012 
Performing TDRs1881,262328171,795
Non-accrual loans1531051,12924,0294325,459
Total$15,844 $— $7,082 $15,326 $70,010 $60 $108,322