XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Schedule of Loans, by Major Class Within the Company's Loan Portfolio
Major classifications within the Company’s held for investment loan portfolio at September 30, 2023 and December 31, 2022 were as follows:
(in thousands)September 30, 2023December 31, 2022
Commercial, financial, and agricultural$227,372 $244,549 
Real estate construction − residential58,77432,095
Real estate construction − commercial130,572137,235
Real estate mortgage − residential379,514361,025
Real estate mortgage − commercial739,413722,729
Installment and other consumer21,32423,619
Total loans held for investment$1,556,969 $1,521,252 
Schedule of the Allowance for Loan Losses
The following tables illustrate the changes in the allowance for credit losses by portfolio segment:
Three Months Ended September 30, 2023
(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$1,844 $748 $3,422 $5,465 $10,295 $217 $245 $22,236 
Additions:
Provision for (release of ) credit losses (1)99 125 (157)(153)440 94 (148)300 
Deductions:
Loans charged off16 — — — 76 — 95 
Less recoveries on loans(9)— — (2)(1)(9)— (21)
Net loan charge-offs (recoveries)— — (2)67 — 74 
Balance at end of period$1,936 $873 $3,265 $5,314 $10,733 $244 $97 $22,462 
Liability for Unfunded Commitments
Balance at beginning of period$112 $355 $414 $108 $126 $$21 $1,137 
Provision for credit losses on unfunded commitments(68)(110)(4)(1)— (16)(190)
Balance at end of period$121 $287 $304 $104 $125 $1 $5 $947 
Allowance for credit losses on loans and liability for unfunded commitments$2,057 $1,160 $3,569 $5,418 $10,858 $245 $102 $23,409 
Three Months Ended September 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$3,005 $66 $762 $2,747 $8,410 $312 $51 $15,353 
Additions:
Provision for (release of ) loan losses (1)(124)87 481 (414)129 136 300 
Deductions:
Loans charged off46 — — — (1)146 191 
Less recoveries on loans(13)— — (4)(5)(21)(43)
Net loan charge-offs (recoveries)33 — — (4)(6)125 — 148 
Balance at end of period$2,848 $71 $849 $3,232 $8,002 $316 $187 $15,505 
The following tables illustrate the changes in the allowance for loan losses by portfolio segment:
Nine Months Ended September 30, 2023
(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$2,735 $157 $875 $3,329 $8,000 $326 $166 $15,588 
Adoption of ASU 2016-13(649)291 2,894 1,890 1,613 (80)(166)5,793 
Balance at January 1, 20232,086 448 3,769 5,219 9,613 246 — 21,381 
Additions:
Provision for (release of ) credit losses (1)(274)425(504)891,145137971,115
Deductions:
Loans charged off5928204291
Less recoveries on loans(183)(6)(3)(65)(257)
Net loan charge-offs (recoveries)(124)(6)2513934
Balance at end of period$1,936 $873 $3,265 $5,314 $10,733 $244 $97 $22,462 
Liability for Unfunded Commitments
Balance at beginning of period$ $ $ $ $ $ $ $ 
Adoption of ASU 2016-13104 341 569 107 150 — 1,272 
Balance at January 1, 2023104 341 569 107 150 — 1,272 
Provision for credit losses on unfunded commitments17(54)(265)(3)(25)5(325)
Balance at end of period$121 $287 $304 $104 $125 $1 $5 $947 
Allowance for credit losses on loans and liability for unfunded commitments$2,057 $1,160 $3,569 $5,418 $10,858 $245 $102 $23,409 
Nine Months Ended September 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 losses (1)188 (66)261 723 (2,491)259 126 (1,000)
Deductions:
Loans charged off106 — — — 178 262 — 546 
Less recoveries on loans(49)— — (27)(9)(63)— (148)
Net loan charge-offs (recoveries)57 — — (27)169 199 — 398 
Balance at end of period$2,848 $71 $849 $3,232 $8,002 $316 $187 $15,505 
(1) Beginning January 1, 2023, calculation is based on CECL methodology. Prior to January 1, 2023, calculation was based on probable incurred loss methodology.
Schedule of Risk Categories by Class
The amortized cost of collateral-dependent loans by class as of September 30, 2023 was as follows:
Collateral Type
(in thousands)Real EstateOtherAllowance Allocated
September 30, 2023
Real estate mortgage − residential$142 $— $22 
Real estate mortgage − commercial2,432 — — 
Total$2,574 $— $22 
The following table presents the recorded investment by risk categories at September 30, 2023:
Term Loans
Amortized Cost Basis by Origination Year and Risk Grades
(in thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to Term Loans Amortized Cost BasisTotal
September 30, 2023
Commercial, Financial, & Agricultural
Pass$38,345 $46,113 $34,333 $32,286 $5,094 $4,851 $51,245 $603 $212,870 
Watch181 2,630 381 610 331 4,159 — 8,295 
Substandard382 3,841 58 18 — — 1,820 — 6,119 
Non-accrual loans— — — 11 75 — — 88 
Total$38,908 $52,586 $34,772 $32,914 $5,108 $5,257 $57,224 $603 $227,372 
Gross YTD charge-offs— — — — — 59 — — 59 
Real Estate Construction - Residential
Pass$35,074 $22,884 $638 $177 $— $— $$— $58,774 
Watch— — — — — — — — — 
Substandard— — — — — — — — — 
Non-accrual loans— — — — — — — — — 
Total$35,074 $22,884 $638 $177 $— $— $$— $58,774 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Construction - Commercial
Pass$40,936 $56,321 $29,056 $1,193 $63 $739 $311 $— $128,619 
Watch839 18 196 — — 13 103 — 1,169 
Substandard710 — — — — — — — 710 
Non-accrual loans— — — — — 74 — — 74 
Total$42,485 $56,339 $29,252 $1,193 $63 $826 $414 $— $130,572 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Mortgage - Residential
Pass$59,185 $126,650 $64,789 $49,317 $7,345 $22,551 $44,237 $202 $374,276 
Watch180 208 416 989 127 2,265 — — 4,185 
Substandard16 — — 130 — 134 — — 280 
Non-accrual loans— 49 — 232 — 273 219 — 773 
Total$59,381 $126,907 $65,205 $50,668 $7,472 $25,223 $44,456 $202 $379,514 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Mortgage - Commercial
Pass$89,802 $214,581 $205,323 $86,113 $27,954 $42,089 $15,563 $662 $682,087 
Watch16,073 11,881 4,405 1,417 390 1,352 75 — 35,593 
Substandard2,541 219 15,519 — 128 294 100 58 18,859 
Non-accrual loans1,815 111 730 218 — — — — 2,874 
Total$110,231 $226,792 $225,977 $87,748 $28,472 $43,735 $15,738 $720 $739,413 
Gross YTD charge-offs— — — — — 28 — — 28 
Installment and other Consumer
Pass$6,434 $7,243 $3,217 $1,543 $1,202 $1,602 $80 $— $21,321 
Watch— — — — — — — 
Substandard— — — — — — — — — 
Non-accrual loans— — — — — — — 
Total$6,434 $7,243 $3,218 $1,545 $1,202 $1,602 $80 $— $21,324 
Gross YTD charge-offs— 21 13 — — 169 — 204 
Total Portfolio
Pass$269,776 $473,792 $337,356 $170,629 $41,658 $71,832 $111,437 $1,467 $1,477,947 
Watch17,273 14,737 5,398 3,018 520 3,961 4,337 — 49,244 
Substandard3,649 4,060 15,577 148 128 428 1,920 58 25,968 
Non-accrual loans1,815 162 731 450 11 422 219 — 3,810 
Total$292,513 $492,751 $359,062 $174,245 $42,317 $76,643 $117,913 $1,525 $1,556,969 
Total Gross YTD charge-offs$— $21 $13 $— $— $256 $$— $291 
The following table presents the recorded investment by risk categories at December 31, 2022:
Term Loans
Amortized Cost Basis by Origination Year and Risk Grades
(in thousands)20222021202020192018PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to Term Loans Amortized Cost BasisTotal
December 31, 2022
Commercial, Financial, & Agricultural
Pass$73,654 $40,681 $37,994 $6,479 $4,050 $2,718 $63,869 $504 $229,949 
Watch1,228 296 756 150 48 251 3,155 1,527 7,411 
Substandard5,014 58 24 — 152 — 1,820 — 7,068 
Non-accrual loans— — — 26 95 — — — 121 
Total$79,896 $41,035 $38,774 $6,655 $4,345 $2,969 $68,844 $2,031 $244,549 
Gross YTD charge-offs135 — — — — — — — 135 
Real Estate Construction - Residential
Pass$29,289 $1,248 $769 $449 $— $— $340 $— $32,095 
Watch— — — — — — — — — 
Substandard— — — — — — — — — 
Non-accrual loans— — — — — — — — — 
Total$29,289 $1,248 $769 $449 $— $— $340 $— $32,095 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Construction - Commercial
Pass$60,318 $67,977 $2,249 $78 $676 $656 $1,831 $— $133,785 
Watch2,239 321 — — — 14 103 — 2,677 
Substandard686 — — — — — — — 686 
Non-accrual loans— — — — — 87 — — 87 
Total$63,243 $68,298 $2,249 $78 $676 $757 $1,934 $— $137,235 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Mortgage - Residential
Pass$147,130 $68,380 $53,322 $8,013 $4,981 $25,590 $45,182 $523 $353,121 
Watch1,226 429 1,511 145 215 2,015 — — 5,541 
Substandard— 136 820 — 10 712 — — 1,678 
Non-accrual loans59 — 144 — — 386 96 — 685 
Total$148,415 $68,945 $55,797 $8,158 $5,206 $28,703 $45,278 $523 $361,025 
Gross YTD charge-offs— — — — — — — — — 
Real Estate Mortgage - Commercial
Pass$248,529 $203,033 $99,989 $31,341 $21,354 $38,317 $10,868 $121 $653,552 
Watch14,049 14,029 16,863 842 897 811 149 401 48,041 
Substandard260 2,673 — 48 — 306 — 48 3,335 
Non-accrual loans4,621 13,180 — — — — — — 17,801 
Total$267,459 $232,915 $116,852 $32,231 $22,251 $39,434 $11,017 $570 $722,729 
Gross YTD charge-offs101 — — — — 80 — — 181 
Installment and other Consumer
Pass$11,170 $5,183 $2,891 $2,016 $459 $88 $1,806 $— $23,613 
Watch— — — — — — — — — 
Substandard— — — — — — — — — 
Non-accrual loans— — — — — 
Total$11,172 $5,186 $2,891 $2,017 $459 $88 $1,806 $— $23,619 
Gross YTD charge-offs268 10 21 — 16 — 321 
Total Portfolio
Pass$570,090 $386,502 $197,214 $48,376 $31,520 $67,369 $123,896 $1,148 $1,426,115 
Watch18,742 15,075 19,130 1,137 1,160 3,091 3,407 1,928 63,670 
Substandard5,960 2,867 844 48 162 1,018 1,820 48 12,767 
Non-accrual loans4,682 13,183 144 27 95 473 96 — 18,700 
Total$599,474 $417,627 $217,332 $49,588 $32,937 $71,951 $129,219 $3,124 $1,521,252 
Total Gross YTD charge-offs$504 $10 $$21 $$80 $16 $— $637 
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 based on the impairment method:
(in thousands)Commercial, Financial, and AgriculturalReal Estate Construction - ResidentialReal Estate Construction - CommercialReal Estate Mortgage - ResidentialReal Estate Mortgage - CommercialInstallment and Other ConsumerUn- allocatedTotal
December 31, 2022
Allowance for loan losses:
Individually evaluated for impairment$36 $— $11 $148 $62 $$— $258 
Collectively evaluated for impairment2,6991578643,1817,93832516615,330
Total$2,735 $157 $875 $3,329 $8,000 $326 $166 $15,588 
Loans outstanding:
Individually evaluated for impairment$295 $— $87 $1,863 $18,110 $$— $20,361 
Collectively evaluated for impairment244,25432,095137,148359,162704,61923,6131,500,891
Total$244,549 $32,095 $137,235 $361,025 $722,729 $23,619 $— $1,521,252 
Schedule of Impaired Loans
The categories of impaired loans at December 31, 2022 were as follows:
(in thousands)December 31, 2022
Non-accrual loans$18,700 
Performing TDRs1,661
Total impaired loans$20,361 
The following table presents loans individually evaluated for impairment at December 31, 2022, segregated between loans for which an allowance was provided and loans for which no allowance was provided.
(in thousands)Recorded InvestmentUnpaid Principal BalanceSpecific ReservesAverage Recorded Investment
December 31, 2022   
With no related allowance recorded:   
Real estate mortgage − residential$— $— $— $
Real estate mortgage − commercial17,66418,97516,230
Total$17,664 $18,975 $— $16,231 
With an allowance recorded:
Commercial, financial and agricultural$295 $330 $36 $319 
Real estate construction − commercial871271193
Real estate mortgage − residential1,8632,0801482,189
Real estate mortgage − commercial44653562428
Installment and other consumer66190
Total$2,697 $3,078 $258 3,119 
Total impaired loans$20,361 $22,053 $258 $19,350 
Schedule of Financing Receivable, Nonaccrual
The following tables present the recorded investment in non-accrual loans and loans past due over 90 days still on accrual by class of loans as of September 30, 2023 and December 31, 2022:
(in thousands)Non-accrual with no AllowanceNon-accrual with AllowanceTotal Non-accrual (1)90 Days Past Due And Still AccruingTotal Non-performing Loans
September 30, 2023
Commercial, Financial, and Agricultural$— $88 $88 $— $88 
Real estate construction − commercial— 74 74 — 74 
Real estate mortgage − residential95 678 773 31 804 
Real estate mortgage − commercial2,431 443 2,874 — 2,874 
Installment and Other Consumer— 
Total$2,526 $1,284 $3,810 $37 $3,847 
December 31, 2022
Commercial, Financial, and Agricultural$— $121 $121 $— $121 
Real estate construction − commercial— 87 87 87 
Real estate mortgage − residential— 685 685 685 
Real estate mortgage − commercial17,664 137 17,801 17,801 
Installment and Other Consumer— 
Total$17,664 $1,036 $18,700 $$18,701 
(1) Includes $0.3 million of restructured loans as of both September 30, 2023 and December 31, 2022.
Schedule of Aging Information for the Company's Past Due and Non-Accrual Loans
The following table provides aging information for the Company’s past due and non-accrual loans at September 30, 2023 and December 31, 2022.
(in thousands)Current or Less Than 30 Days Past Due30 - 89 Days Past Due90 Days Past Due And Still AccruingNon-AccrualTotal
September 30, 2023
Commercial, Financial, and Agricultural$227,106 $178 $— $88 $227,372 
Real estate construction − residential58,540 234 — — 58,774 
Real estate construction − commercial130,498 — — 74 130,572 
Real estate mortgage − residential378,362 348 31 773 379,514 
Real estate mortgage − commercial736,318 221 — 2,874 739,413 
Installment and Other Consumer21,156 161 21,324 
Total$1,551,980 $1,142 $37 $3,810 $1,556,969 
December 31, 2022
Commercial, Financial, and Agricultural$244,392 $36 $— $121 $244,549 
Real estate construction − residential32,095 — — — 32,095 
Real estate construction − commercial137,148 — — 87 137,235 
Real estate mortgage − residential359,672 668 — 685 361,025 
Real estate mortgage − commercial704,925 — 17,801 722,729 
Installment and Other Consumer23,506 106 23,619 
Total$1,501,738 $813 $$18,700 $1,521,252 
Schedule of Summary of Loans that were Modified as TDRs The following table presents information regarding modifications to borrowers experiencing financial difficulty as of September 30, 2023:
September 30, 2023
(Dollars in thousands)Number of contractsRecorded Investment% to Total Loans
Commercial, financial and agricultural2$1640.01%
Real estate mortgage residential
69980.06%
Real estate mortgage commercial
22730.02%
Total10 $1,435 0.09 %