XML 63 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2019
Allowance For Loan And Lease Losses Writeoffs Net [Abstract]  
Schedule of Loan Portfolio

As of September 30, 2019 and December 31, 2018, the composition of the loan portfolio by reporting segment and portfolio segment was as follows:

 

 

 

September 30, 2019

 

 

 

Bank

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

27,348

 

 

$

 

 

$

27,348

 

Secured by 1-4 family residential properties

 

 

103,269

 

 

 

6,067

 

 

 

109,336

 

Secured by multi-family residential properties

 

 

46,843

 

 

 

 

 

 

46,843

 

Secured by non-farm, non-residential properties

 

 

164,941

 

 

 

 

 

 

164,941

 

Other

 

 

842

 

 

 

 

 

 

842

 

Commercial and industrial loans (1)

 

 

90,470

 

 

 

 

 

 

90,470

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

8,136

 

 

 

29,341

 

 

 

37,477

 

Branch retail

 

 

 

 

 

30,008

 

 

 

30,008

 

Indirect sales

 

 

 

 

 

48,073

 

 

 

48,073

 

Total loans

 

 

441,849

 

 

 

113,489

 

 

 

555,338

 

Less: Unearned interest, fees and deferred cost

 

 

204

 

 

 

5,030

 

 

 

5,234

 

Allowance for loan losses

 

 

3,349

 

 

 

2,236

 

 

 

5,585

 

Net loans

 

$

438,296

 

 

$

106,223

 

 

$

544,519

 

 

 

 

December 31, 2018

 

 

 

Bank

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

41,340

 

 

$

 

 

$

41,340

 

Secured by 1-4 family residential properties

 

 

102,971

 

 

 

7,785

 

 

 

110,756

 

Secured by multi-family residential properties

 

 

23,009

 

 

 

 

 

 

23,009

 

Secured by non-farm, non-residential properties

 

 

156,162

 

 

 

 

 

 

156,162

 

Other

 

 

1,308

 

 

 

 

 

 

1,308

 

Commercial and industrial loans (1)

 

 

85,779

 

 

 

 

 

 

85,779

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

6,927

 

 

 

31,656

 

 

 

38,583

 

Branch retail

 

 

 

 

 

28,324

 

 

 

28,324

 

Indirect sales

 

 

 

 

 

40,609

 

 

 

40,609

 

Total loans

 

 

417,496

 

 

 

108,374

 

 

 

525,870

 

Less: Unearned interest, fees and deferred cost

 

 

331

 

 

 

5,617

 

 

 

5,948

 

Allowance for loan losses

 

 

2,735

 

 

 

2,320

 

 

 

5,055

 

Net loans

 

$

414,430

 

 

$

100,437

 

 

$

514,867

 

 

 

(1)

Includes equipment financing leases.

Summary of Acquired Loans

The carrying amount of PCI loans, which is included within loans on the balance sheet, is set forth in the table below as of September 30, 2019 and December 31, 2018:

 

 

 

September 30,

2019

 

 

December 31,

2018

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

75

 

Secured by 1-4 family residential properties

 

 

231

 

 

 

492

 

Outstanding balance

 

 

231

 

 

 

567

 

Fair value adjustment

 

 

(51

)

 

 

(70

)

Carrying amount, net of fair value adjustment

 

$

180

 

 

$

497

 

Allowance for Loan Losses

The following tables present changes in the allowance for loan losses during the nine months ended September 30, 2019 and the year ended December 31, 2018 and the related loan balances by loan portfolio segment and loan type as of September 30, 2019 and December 31, 2018:

 

 

 

Bank

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

240

 

 

$

322

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

75

 

 

$

 

 

$

 

 

$

2,735

 

Charge-offs

 

 

 

 

 

(47

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(32

)

 

 

 

 

 

 

 

 

(79

)

Recoveries

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

33

 

 

 

 

 

 

 

 

 

58

 

Provision

 

 

(78

)

 

 

139

 

 

 

233

 

 

 

72

 

 

 

 

 

 

259

 

 

 

10

 

 

 

 

 

 

 

 

 

635

 

Ending balance

 

$

162

 

 

$

436

 

 

$

361

 

 

$

903

 

 

$

1

 

 

$

1,400

 

 

$

86

 

 

$

 

 

$

 

 

$

3,349

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

15

 

 

$

 

 

$

 

 

$

 

 

$

394

 

 

$

9

 

 

$

 

 

$

 

 

$

418

 

Collectively evaluated for impairment

 

 

162

 

 

 

421

 

 

 

361

 

 

 

903

 

 

 

1

 

 

 

1,006

 

 

 

77

 

 

 

 

 

 

 

 

 

2,931

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

162

 

 

$

436

 

 

$

361

 

 

$

903

 

 

$

1

 

 

$

1,400

 

 

$

86

 

 

$

 

 

$

 

 

$

3,349

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

702

 

 

$

 

 

$

496

 

 

$

 

 

$

4,025

 

 

$

32

 

 

$

 

 

$

 

 

$

5,255

 

Collectively evaluated for impairment

 

 

27,348

 

 

 

102,387

 

 

 

46,843

 

 

 

164,445

 

 

 

842

 

 

 

86,445

 

 

 

8,104

 

 

 

 

 

 

 

 

 

436,414

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180

 

Total loans receivable

 

$

27,348

 

 

$

103,269

 

 

$

46,843

 

 

$

164,941

 

 

$

842

 

 

$

90,470

 

 

$

8,136

 

 

$

 

 

$

 

 

$

441,849

 

 

 

 

 

ALC

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

 

$

24

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,724

 

 

$

427

 

 

$

145

 

 

$

2,320

 

Charge-offs

 

 

 

 

 

(34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,501

)

 

 

(294

)

 

 

(194

)

 

 

(2,023

)

Recoveries

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

470

 

 

 

94

 

 

 

6

 

 

 

576

 

Provision

 

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

862

 

 

 

204

 

 

 

268

 

 

 

1,363

 

Ending balance

 

$

 

 

$

25

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,555

 

 

$

431

 

 

$

225

 

 

$

2,236

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,555

 

 

 

431

 

 

 

225

 

 

 

2,236

 

Total allowance for loan losses

 

$

 

 

$

25

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,555

 

 

$

431

 

 

$

225

 

 

$

2,236

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

137

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

137

 

Collectively evaluated for impairment

 

 

 

 

 

5,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,341

 

 

 

30,008

 

 

 

48,073

 

 

 

113,352

 

Total loans receivable

 

$

 

 

$

6,067

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

29,341

 

 

$

30,008

 

 

$

48,073

 

 

$

113,489

 

 

 

 

 

Bank and ALC

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

240

 

 

$

346

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

1,799

 

 

$

427

 

 

$

145

 

 

$

5,055

 

Charge-offs

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,533

)

 

 

(294

)

 

 

(194

)

 

 

(2,102

)

Recoveries

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

503

 

 

 

94

 

 

 

6

 

 

 

634

 

Provision

 

 

(78

)

 

 

168

 

 

 

233

 

 

 

72

 

 

 

 

 

 

259

 

 

 

872

 

 

 

204

 

 

 

268

 

 

 

1,998

 

Ending balance

 

$

162

 

 

$

461

 

 

$

361

 

 

$

903

 

 

$

1

 

 

$

1,400

 

 

$

1,641

 

 

$

431

 

 

$

225

 

 

$

5,585

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

15

 

 

$

 

 

$

 

 

$

 

 

$

394

 

 

$

9

 

 

$

 

 

$

 

 

$

418

 

Collectively evaluated for impairment

 

 

162

 

 

 

446

 

 

 

361

 

 

 

903

 

 

 

1

 

 

 

1,006

 

 

 

1,632

 

 

 

431

 

 

 

225

 

 

 

5,167

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

162

 

 

$

461

 

 

$

361

 

 

$

903

 

 

$

1

 

 

$

1,400

 

 

$

1,641

 

 

$

431

 

 

$

225

 

 

$

5,585

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

839

 

 

$

 

 

$

496

 

 

$

 

 

$

4,025

 

 

$

32

 

 

$

 

 

$

 

 

$

5,392

 

Collectively evaluated for impairment

 

 

27,348

 

 

 

108,317

 

 

 

46,843

 

 

 

164,445

 

 

 

842

 

 

 

86,445

 

 

 

37,445

 

 

 

30,008

 

 

 

48,073

 

 

 

549,766

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180

 

Total loans receivable

 

$

27,348

 

 

$

109,336

 

 

$

46,843

 

 

$

164,941

 

 

$

842

 

 

$

90,470

 

 

$

37,477

 

 

$

30,008

 

 

$

48,073

 

 

$

555,338

 

 

 

 

 

Bank

 

 

 

Year Ended December 31, 2018

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

203

 

 

$

238

 

 

$

116

 

 

$

777

 

 

$

2

 

 

$

1,049

 

 

$

62

 

 

$

 

 

$

 

 

$

2,447

 

Charge-offs

 

 

 

 

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

(4

)

 

 

 

 

 

 

 

 

(16

)

Recoveries

 

 

 

 

 

51

 

 

 

 

 

 

4

 

 

 

 

 

 

11

 

 

 

23

 

 

 

 

 

 

 

 

 

89

 

Provision

 

 

37

 

 

 

42

 

 

 

12

 

 

 

50

 

 

 

(1

)

 

 

81

 

 

 

(6

)

 

 

 

 

 

 

 

 

215

 

Ending balance

 

$

240

 

 

$

322

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

75

 

 

$

 

 

$

 

 

$

2,735

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

28

 

 

$

50

 

 

$

 

 

$

1

 

 

$

 

 

$

67

 

 

$

20

 

 

$

 

 

$

 

 

$

166

 

Collectively evaluated for impairment

 

 

212

 

 

 

272

 

 

 

128

 

 

 

830

 

 

 

1

 

 

 

1,071

 

 

 

55

 

 

 

 

 

 

 

 

 

2,569

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

240

 

 

$

322

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

75

 

 

$

 

 

$

 

 

$

2,735

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

153

 

 

$

57

 

 

$

 

 

$

511

 

 

$

 

 

$

67

 

 

$

43

 

 

$

 

 

$

 

 

$

831

 

Collectively evaluated for impairment

 

 

41,114

 

 

 

102,490

 

 

 

23,009

 

 

 

155,651

 

 

 

1,308

 

 

 

85,712

 

 

 

6,884

 

 

 

 

 

 

 

 

 

416,168

 

Loans acquired with deteriorated credit quality

 

 

73

 

 

 

424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

497

 

Total loans receivable

 

$

41,340

 

 

$

102,971

 

 

$

23,009

 

 

$

156,162

 

 

$

1,308

 

 

$

85,779

 

 

$

6,927

 

 

$

 

 

$

 

 

$

417,496

 

 

 

 

 

ALC

 

 

 

Year Ended December 31, 2018

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

 

$

52

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,653

 

 

$

393

 

 

$

229

 

 

$

2,327

 

Charge-offs

 

 

 

 

 

(92

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,478

)

 

 

(415

)

 

 

(116

)

 

 

(3,101

)

Recoveries

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

545

 

 

 

113

 

 

 

6

 

 

 

687

 

Provision

 

 

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,004

 

 

 

336

 

 

 

26

 

 

 

2,407

 

Ending balance

 

$

 

 

$

24

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,724

 

 

$

427

 

 

$

145

 

 

$

2,320

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,724

 

 

 

427

 

 

 

145

 

 

 

2,320

 

Total allowance for loan losses

 

$

 

 

$

24

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,724

 

 

$

427

 

 

$

145

 

 

$

2,320

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

211

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

211

 

Collectively evaluated for impairment

 

 

 

 

 

7,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,656

 

 

 

28,324

 

 

 

40,609

 

 

 

108,163

 

Total loans receivable

 

$

 

 

$

7,785

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

31,656

 

 

$

28,324

 

 

$

40,609

 

 

$

108,374

 

 

 

 

 

Bank and ALC

 

 

 

Year Ended December 31, 2018

 

 

 

Construction,

Land

 

 

1-4

Family

 

 

Real

Estate

Multi-

Family

 

 

Non-

Farm Non-

Residential

 

 

Other

 

 

Commercial

 

 

Consumer

 

 

Branch

Retail

 

 

Indirect

Sales

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

203

 

 

$

290

 

 

$

116

 

 

$

777

 

 

$

2

 

 

$

1,049

 

 

$

1,715

 

 

$

393

 

 

$

229

 

 

$

4,774

 

Charge-offs

 

 

 

 

 

(101

)

 

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

(2,482

)

 

 

(415

)

 

 

(116

)

 

 

(3,117

)

Recoveries

 

 

 

 

 

74

 

 

 

 

 

 

4

 

 

 

 

 

 

11

 

 

 

568

 

 

 

113

 

 

 

6

 

 

 

776

 

Provision

 

 

37

 

 

 

83

 

 

 

12

 

 

 

50

 

 

 

(1

)

 

 

81

 

 

 

1,998

 

 

 

336

 

 

 

26

 

 

 

2,622

 

Ending balance

 

$

240

 

 

$

346

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

1,799

 

 

$

427

 

 

$

145

 

 

$

5,055

 

Ending balance of allowance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

28

 

 

$

50

 

 

$

 

 

$

1

 

 

$

 

 

$

67

 

 

$

20

 

 

$

 

 

$

 

 

$

166

 

Collectively evaluated for impairment

 

 

212

 

 

 

296

 

 

 

128

 

 

 

830

 

 

 

1

 

 

 

1,071

 

 

 

1,779

 

 

 

427

 

 

 

145

 

 

 

4,889

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

240

 

 

$

346

 

 

$

128

 

 

$

831

 

 

$

1

 

 

$

1,138

 

 

$

1,799

 

 

$

427

 

 

$

145

 

 

$

5,055

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

153

 

 

$

268

 

 

$

 

 

$

511

 

 

$

 

 

$

67

 

 

$

43

 

 

$

 

 

$

 

 

$

1,042

 

Collectively evaluated for impairment

 

 

41,114

 

 

 

110,064

 

 

 

23,009

 

 

 

155,651

 

 

 

1,308

 

 

 

85,712

 

 

 

38,540

 

 

 

28,324

 

 

 

40,609

 

 

 

524,331

 

Loans acquired with deteriorated credit quality

 

 

73

 

 

 

424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

497

 

Total loans receivable

 

$

41,340

 

 

$

110,756

 

 

$

23,009

 

 

$

156,162

 

 

$

1,308

 

 

$

85,779

 

 

$

38,583

 

 

$

28,324

 

 

$

40,609

 

 

$

525,870

 

 

Loans By Credit Quality Indicators

The tables below illustrate the carrying amount of loans by credit quality indicator as of September 30, 2019:

 

 

 

Bank

 

 

 

Pass 1-5

 

 

Special Mention 6

 

 

Substandard 7

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

26,997

 

 

$

351

 

 

$

 

 

$

27,348

 

Secured by 1-4 family residential properties

 

 

101,001

 

 

 

137

 

 

 

2,131

 

 

 

103,269

 

Secured by multi-family residential properties

 

 

46,843

 

 

 

 

 

 

 

 

 

46,843

 

Secured by non-farm, non-residential properties

 

 

159,511

 

 

 

4,422

 

 

 

1,008

 

 

 

164,941

 

Other

 

 

842

 

 

 

 

 

 

 

 

 

842

 

Commercial and industrial loans

 

 

85,353

 

 

 

720

 

 

 

4,397

 

 

 

90,470

 

Consumer loans

 

 

8,096

 

 

 

 

 

 

40

 

 

 

8,136

 

Total

 

$

428,643

 

 

$

5,630

 

 

$

7,576

 

 

$

441,849

 

 

The above amounts include purchased credit impaired loans. As of September 30, 2019, $0.2 million of purchased credit impaired loans were rated “Substandard.”

 

 

 

ALC

 

 

 

Performing

 

 

Nonperforming

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

$

5,936

 

 

$

131

 

 

$

6,067

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

28,908

 

 

 

433

 

 

 

29,341

 

Branch retail

 

 

29,858

 

 

 

150

 

 

 

30,008

 

Indirect sales

 

 

48,003

 

 

 

70

 

 

 

48,073

 

Total

 

$

112,705

 

 

$

784

 

 

$

113,489

 

 

The tables below illustrate the carrying amount of loans by credit quality indicator as of December 31, 2018:

 

 

 

Bank

 

 

 

Pass 1-5

 

 

Special Mention 6

 

 

Substandard 7

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

40,200

 

 

$

914

 

 

$

226

 

 

$

41,340

 

Secured by 1-4 family residential properties

 

 

100,485

 

 

 

154

 

 

 

2,332

 

 

 

102,971

 

Secured by multi-family residential properties

 

 

23,009

 

 

 

 

 

 

 

 

 

23,009

 

Secured by non-farm, non-residential properties

 

 

153,077

 

 

 

1,996

 

 

 

1,089

 

 

 

156,162

 

Other

 

 

1,308

 

 

 

 

 

 

 

 

 

1,308

 

Commercial and industrial loans

 

 

83,261

 

 

 

1,977

 

 

 

541

 

 

 

85,779

 

Consumer loans

 

 

6,848

 

 

 

 

 

 

79

 

 

 

6,927

 

Total

 

$

408,188

 

 

$

5,041

 

 

$

4,267

 

 

$

417,496

 

 

The above amounts include purchased credit impaired loans. As of December 31, 2018, $0.5 million of purchased credit impaired loans were rated “Substandard.”

 

 

 

ALC

 

 

 

Performing

 

 

Nonperforming

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

$

7,657

 

 

$

128

 

 

$

7,785

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

30,826

 

 

 

830

 

 

 

31,656

 

Branch retail

 

 

28,171

 

 

 

153

 

 

 

28,324

 

Indirect sales

 

 

40,491

 

 

 

118

 

 

 

40,609

 

Total

 

$

107,145

 

 

$

1,229

 

 

$

108,374

 

Aging Analysis of Past Due Loans

The following tables provide an aging analysis of past due loans by class as of September 30, 2019:

 

 

 

Bank

 

 

 

As of September 30, 2019

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

> 90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development

   and other land loans

 

$

349

 

 

$

 

 

$

 

 

$

349

 

 

$

26,999

 

 

$

27,348

 

 

$

 

Secured by 1-4 family residential

   properties

 

 

1,949

 

 

 

212

 

 

 

 

 

 

2,161

 

 

 

101,108

 

 

 

103,269

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,843

 

 

 

46,843

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

1,334

 

 

 

 

 

 

14

 

 

 

1,348

 

 

 

163,593

 

 

 

164,941

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

842

 

 

 

842

 

 

 

 

Commercial and industrial loans

 

 

918

 

 

 

 

 

 

 

 

 

918

 

 

 

89,552

 

 

 

90,470

 

 

 

 

Consumer loans

 

 

16

 

 

 

 

 

 

1

 

 

 

17

 

 

 

8,119

 

 

 

8,136

 

 

 

 

Total

 

$

4,566

 

 

$

212

 

 

$

15

 

 

$

4,793

 

 

$

437,056

 

 

$

441,849

 

 

$

 

 

The above amounts include purchased credit impaired loans. As of September 30, 2019, $0.2 million of purchased credit impaired loans were 60-89 days past due.

 

 

 

 

ALC

 

 

 

As of September 30, 2019

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

> 90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development

   and other land loans

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential

   properties

 

 

60

 

 

 

 

 

 

131

 

 

 

191

 

 

 

5,876

 

 

 

6,067

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

535

 

 

 

275

 

 

 

434

 

 

 

1,244

 

 

 

28,097

 

 

 

29,341

 

 

 

 

Branch retail

 

 

122

 

 

 

73

 

 

 

150

 

 

 

345

 

 

 

29,663

 

 

 

30,008

 

 

 

 

Indirect sales

 

 

194

 

 

 

75

 

 

 

70

 

 

 

339

 

 

 

47,734

 

 

 

48,073

 

 

 

 

Total

 

$

911

 

 

$

423

 

 

$

785

 

 

$

2,119

 

 

$

111,370

 

 

$

113,489

 

 

$

 

 

The following tables provide an aging analysis of past due loans by class as of December 31, 2018:

 

 

 

Bank

 

 

 

As of December 31, 2018

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

> 90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development

   and other land loans

 

$

415

 

 

$

582

 

 

$

74

 

 

$

1,071

 

 

$

40,269

 

 

$

41,340

 

 

$

 

Secured by 1-4 family residential

   properties

 

 

991

 

 

 

36

 

 

 

539

 

 

 

1,566

 

 

 

101,405

 

 

 

102,971

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,009

 

 

 

23,009

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

458

 

 

 

13

 

 

 

 

 

 

471

 

 

 

155,691

 

 

 

156,162

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,308

 

 

 

1,308

 

 

 

 

Commercial and industrial loans

 

 

2,608

 

 

 

30

 

 

 

384

 

 

 

3,022

 

 

 

82,757

 

 

 

85,779

 

 

 

 

Consumer loans

 

 

80

 

 

 

 

 

 

4

 

 

 

84

 

 

 

6,843

 

 

 

6,927

 

 

 

 

Total

 

$

4,552

 

 

$

661

 

 

$

1,001

 

 

$

6,214

 

 

$

411,282

 

 

$

417,496

 

 

$

 

 

The above amounts include purchased credit impaired loans. As of December 31, 2018, $0.3 million of purchased credit impaired loans were 90 or more days past due.

 

 

 

 

ALC

 

 

 

As of December 31, 2018

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

> 90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development

   and other land loans

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential

   properties

 

 

60

 

 

 

65

 

 

 

128

 

 

 

253

 

 

 

7,532

 

 

 

7,785

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

563

 

 

 

354

 

 

 

830

 

 

 

1,747

 

 

 

29,909

 

 

 

31,656

 

 

 

 

Branch retail

 

 

164

 

 

 

98

 

 

 

153

 

 

 

415

 

 

 

27,909

 

 

 

28,324

 

 

 

 

 

Indirect sales

 

 

184

 

 

 

79

 

 

 

118

 

 

 

381

 

 

 

40,228

 

 

 

40,609

 

 

 

 

Total

 

$

971

 

 

$

596

 

 

$

1,229

 

 

$

2,796

 

 

$

105,578

 

 

$

108,374

 

 

$

 

 

Non-accruing Loans

The following table provides an analysis of non-accruing loans by class as of September 30, 2019 and December 31, 2018:

 

 

 

Loans on Non-Accrual Status

 

 

 

September 30,

2019

 

 

December 31,

2018

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

73

 

Secured by 1-4 family residential properties

 

 

719

 

 

 

1,097

 

Secured by multi-family residential properties

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

23

 

 

 

14

 

Other

 

 

8

 

 

 

 

Commercial and industrial loans

 

 

30

 

 

 

424

 

Consumer loans:

 

 

 

 

 

 

 

 

Consumer

 

 

468

 

 

 

879

 

Branch retail

 

 

150

 

 

 

153

 

Indirect sales

 

 

70

 

 

 

119

 

Total loans

 

$

1,468

 

 

$

2,759

 

 

Impaired Loans

As of September 30, 2019, the carrying amount of impaired loans at the Bank and ALC consisted of the following:

 

 

 

September 30, 2019

 

 

 

Carrying

Amount

 

 

Unpaid

Principal

Balance

 

 

Related

Allowances

 

 

 

(Dollars in Thousands)

 

Impaired loans with no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

997

 

 

 

997

 

 

 

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

496

 

 

 

496

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Total loans with no related allowance recorded

 

$

1,493

 

 

$

1,493

 

 

$

 

Impaired loans with an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

22

 

 

 

22

 

 

 

15

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

4,025

 

 

 

4,025

 

 

 

394

 

Consumer

 

 

32

 

 

 

32

 

 

 

9

 

Total loans with an allowance recorded

 

$

4,079

 

 

$

4,079

 

 

$

418

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

1,019

 

 

 

1,019

 

 

 

15

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

496

 

 

 

496

 

 

 

 

Commercial and industrial

 

 

4,025

 

 

 

4,025

 

 

 

394

 

Consumer

 

 

32

 

 

 

32

 

 

 

9

 

Total impaired loans

 

$

5,572

 

 

$

5,572

 

 

$

418

 

 

The above amounts include purchased credit impaired loans. As of September 30, 2019, purchased credit impaired loans comprised $0.2 million of impaired loans without a related allowance recorded.

As of December 31, 2018, the carrying amount of impaired loans at the Bank and ALC consisted of the following:  

 

 

 

December 31, 2018

 

 

 

Carrying

Amount

 

 

Unpaid

Principal

Balance

 

 

Related

Allowances

 

 

 

(Dollars in Thousands)

 

Impaired loans with no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

73

 

 

$

73

 

 

$

 

Secured by 1-4 family residential properties

 

 

635

 

 

 

635

 

 

 

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Total loans with no related allowance recorded

 

$

708

 

 

$

708

 

 

$

 

Impaired loans with an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

153

 

 

$

153

 

 

$

28

 

Secured by 1-4 family residential properties

 

 

57

 

 

 

57

 

 

 

50

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

511

 

 

 

511

 

 

 

1

 

Commercial and industrial

 

 

67

 

 

 

67

 

 

 

67

 

Consumer

 

 

43

 

 

 

43

 

 

 

20

 

Total loans with an allowance recorded

 

$

831

 

 

$

831

 

 

$

166

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

226

 

 

$

226

 

 

$

28

 

Secured by 1-4 family residential properties

 

 

692

 

 

 

692

 

 

 

50

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

511

 

 

 

511

 

 

 

1

 

Commercial and industrial

 

 

67

 

 

 

67

 

 

 

67

 

Consumer

 

 

43

 

 

 

43

 

 

 

20

 

Total impaired loans

 

$

1,539

 

 

$

1,539

 

 

$

166

 

The average net investment in impaired loans and interest income recognized and received on impaired loans during the nine months ended September 30, 2019 and the year ended December 31, 2018 were as follows:

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Interest

Income

Received

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

181

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

1,021

 

 

 

43

 

 

 

37

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

645

 

 

 

22

 

 

 

21

 

Other

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

991

 

 

 

5

 

 

 

5

 

Consumer

 

 

38

 

 

 

1

 

 

 

1

 

Total

 

$

2,876

 

 

$

71

 

 

$

64

 

 

 

 

Year Ended December 31, 2018

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Interest

Income

Received

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

70

 

 

$

8

 

 

$

8

 

Secured by 1-4 family residential properties

 

 

794

 

 

 

16

 

 

 

16

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

523

 

 

 

34

 

 

 

35

 

Other

 

 

1

 

 

 

 

 

 

 

Commercial and industrial

 

 

57

 

 

 

4

 

 

 

5

 

Consumer

 

 

15

 

 

 

3

 

 

 

3

 

Total

 

$

1,460

 

 

$

65

 

 

$

67

 

 

Loans Modified in a Troubled Debt Restructuring

The following table provides, as of September 30, 2019 and December 31, 2018, the number of loans remaining in each loan category that the Bank had previously modified in a troubled debt restructuring, as well as the pre- and post-modification principal balance as of each date.

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Number

of Loans

 

 

Pre-

Modification

Outstanding

Principal

Balance

 

 

Post-

Modification

Principal

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Outstanding

Principal

Balance

 

 

Post-

Modification

Principal

Balance

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

   loans

 

 

1

 

 

$

107

 

 

$

66

 

 

 

1

 

 

$

107

 

 

$

73

 

Secured by 1-4 family residential properties

 

 

3

 

 

 

318

 

 

 

30

 

 

 

3

 

 

 

318

 

 

 

118

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

53

 

 

 

34

 

Commercial loans

 

 

2

 

 

 

116

 

 

 

63

 

 

 

2

 

 

 

116

 

 

 

72

 

Total

 

 

6

 

 

$

541

 

 

$

159

 

 

 

7

 

 

$

594

 

 

$

297