XML 22 R13.htm IDEA: XBRL DOCUMENT v3.23.1
Loans and Allowance for Loan and Lease Losses
3 Months Ended
Mar. 31, 2023
Financing Receivable, Allowance for Credit Loss, Writeoff, after Recovery [Abstract]  
Loans and Allowance for Credit Losses
4.
LOANS AND ALLOWANCE FOR CREDIT LOSSES

Portfolio Segments

The Company has divided the loan portfolio into the following portfolio segments based on risk characteristics:

Construction, land development and other land loans – Commercial construction, land and land development loans include loans for the development of residential housing projects, loans for the development of commercial and industrial use property, loans for the purchase and improvement of raw land and loans primarily for agricultural production that are secured by farmland. These loans are secured in whole or in part by the underlying real estate collateral and are generally guaranteed by the principals of the borrowing entity.

Secured by 1-4 family residential properties – These loans include conventional mortgage loans on one-to-four family residential properties. These properties may serve as the borrower’s primary residence, vacation home or investment property. Also included in this portfolio are home equity loans and lines of credit. This type of lending, which is secured by a first or second mortgage on the borrower’s residence, allows customers to borrow against the equity in their home.

Secured by multi-family residential properties – This portfolio segment includes mortgage loans secured by apartment buildings.

Secured by non-farm, non-residential properties – This portfolio segment includes real estate loans secured by commercial and industrial properties, office or mixed-use facilities, strip shopping centers or other commercial property. These loans are generally guaranteed by the principals of the borrowing entity.

Commercial and industrial loans and leases – This portfolio segment includes loans and leases to commercial customers for use in the normal course of business. These credits may be loans, lines of credit and leases to financially strong borrowers, secured by inventories, equipment or receivables, and are generally guaranteed by the principals of the borrowing entity.

Direct consumer – This portfolio segment includes a variety of secured and unsecured personal loans, including automobile loans, loans for household and personal purposes and all other direct consumer installment loans.

Branch retail – This portfolio segment includes loans secured by collateral purchased by consumers at retail stores with whom ALC had an established relationship through its branch network to provide financing for the retail products sold if applicable underwriting standards were met. The collateral securing these loans generally includes personal property items such as furniture, ATVs and home appliances.

Indirect consumer – This portfolio segment includes loans secured by collateral purchased by consumers at retail stores with whom the Company has an established relationship to provide financing for the retail products sold if applicable underwriting standards are met. The collateral securing these loans generally includes recreational vehicles, campers, boats, horse trailers and cargo trailers.

As of March 31, 2023 and December 31, 2022, the composition of the loan portfolio by reporting segment and portfolio segment was as follows:

 

 

 

March 31, 2023

 

 

 

Bank

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

69,398

 

 

$

 

 

$

69,398

 

Secured by 1-4 family residential properties

 

 

85,353

 

 

 

1,269

 

 

 

86,622

 

Secured by multi-family residential properties

 

 

63,368

 

 

 

 

 

 

63,368

 

Secured by non-farm, non-residential properties

 

 

198,266

 

 

 

 

 

 

198,266

 

Commercial and industrial loans and leases (1)

 

 

65,708

 

 

 

 

 

 

65,708

 

Consumer loans:

 

 

 

 

 

 

 

 

 

Direct

 

 

5,069

 

 

 

3,366

 

 

 

8,435

 

Branch retail

 

 

 

 

 

12,222

 

 

 

12,222

 

Indirect

 

 

271,870

 

 

 

 

 

 

271,870

 

Total loans

 

 

759,032

 

 

 

16,857

 

 

 

775,889

 

   Allowance for credit losses

 

 

9,624

 

 

 

1,975

 

 

 

11,599

 

 Net loans

 

$

749,408

 

 

$

14,882

 

 

$

764,290

 

 

 

 

 

December 31, 2022

 

 

 

Bank

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

53,914

 

 

$

 

 

$

53,914

 

Secured by 1-4 family residential properties

 

 

86,518

 

 

 

1,477

 

 

 

87,995

 

Secured by multi-family residential properties

 

 

67,852

 

 

 

 

 

 

67,852

 

Secured by non-farm, non-residential properties

 

 

200,156

 

 

 

 

 

 

200,156

 

Commercial and industrial loans and leases (1)

 

 

73,546

 

 

 

 

 

 

73,546

 

Consumer loans:

 

 

 

 

 

 

 

 

 

Direct

 

 

5,145

 

 

 

4,706

 

 

 

9,851

 

Branch retail

 

 

 

 

 

13,992

 

 

 

13,992

 

Indirect

 

 

266,567

 

 

 

 

 

 

266,567

 

Total loans

 

 

753,698

 

 

 

20,175

 

 

 

773,873

 

   Allowance for loan and lease losses

 

 

8,057

 

 

 

1,365

 

 

 

9,422

 

 Net loans

 

$

745,641

 

 

$

18,810

 

 

$

764,451

 

 

(1)
Includes equipment financing leases, which totaled $11.2 million and $10.3 million as of March 31, 2023 and December 31, 2022, respectively.

The Company makes commercial, real estate and installment loans to its customers. Although the Company has a diversified loan portfolio, 53.8% and 53.0% of the portfolio was concentrated in loans secured by real estate as of March 31, 2023 and December 31, 2022, respectively.

Loans with a carrying value of $112.1 million and $100.2 million were pledged as collateral to secure Federal Home Loan Bank (“FHLB”) borrowings as of March 31, 2023 and December 31, 2022, respectively.

Related Party Loans

In the ordinary course of business, the Bank makes loans to certain officers and directors of the Company, including companies with which they are associated. These loans are made on the same terms as those prevailing for comparable transactions with unrelated parties. Management believes that such loans do not represent more than a normal risk of collectability, nor do they present other unfavorable features. The aggregate balances of such related party loans and commitments were $0.1 million and $0.2 million as of March 31, 2023 and December 31, 2022, respectively. During the three months ended March 31, 2023, there were no new loans to these parties and no repayments made. During the year ended December 31, 2022, there were no new loans to these parties, and repayments by active related parties totaled $0.1 million.

Allowances for Credit Losses

Effective January 1, 2023, the Company adopted the CECL model to account for credit losses on financial instruments, including loans and leases held for investment, as well as off-balance sheet credit exposures including unfunded lending commitments. In accordance with the CECL accounting guidance, the Company recorded a cumulative-effect adjustment totaling $2.4 million, of which $1.8 million (net of tax) was recorded through retained earnings upon adoption of the model. This amount included estimates for credit losses associated with both loan and lease receivables, as well as unfunded lending commitments. Prospectively, following the date of adoption, all adjustments for credit losses are required to be recorded as a provision for (recovery of) credit losses in the Company’s consolidated statement of operations.

Allowance for Credit Losses - Loans and Leases

Determining the appropriateness of the allowance for credit losses is complex and requires judgment by management about the effects of matters that are inherently uncertain. In future periods, evaluations of the overall loan portfolio, or particular segments of the portfolio, in the context of factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods. The level of the allowance is influenced by loan volumes and mix, historical credit loss experience, average remaining life of portfolio segments, asset quality characteristics, delinquency status, and other conditions including reasonable and supportable forecasts of economic conditions and qualitative adjustment factors based on management’s understanding of various attributes that could impact life-of-loan losses as of the balance sheet date. The methodology to estimate losses includes two basic components: (1) an asset-specific component for individual loans that do not share similar risk characteristics with other loans, and (2) a pooled component for estimated expected credit losses for loans that share similar risk characteristics.

Loans that do not share risk characteristics with other loans are evaluated on an individual basis. The process for determining whether a loan should be evaluated on an individual basis begins with a determination of credit rating. All loans graded substandard or worse with a total commitment of $0.5 million or more are evaluated on an individual basis. At management's discretion, other loans may be evaluated, including loans less than $0.5 million, if management determines that the loans exhibit unique risk characteristics. For loans individually evaluated, the allowance is based primarily on the fair value of the underlying collateral, utilizing independent third-party appraisals, and assessment of borrower guarantees.

For estimating the component of the allowance for credit losses that share similar risk characteristics, loans are segregated into loan segments or categories that share risk characteristics. Loans are designated into pooled segments based on product types, business lines, collateral, and other risk characteristics. For all pooled loan categories, the Company uses a loss-rate methodology to calculate estimated life-of-loan and lease credit losses. This methodology focuses on historical credit loss rates applied over the estimated weighted average remaining life of each loan segment, adjusted by qualitative factors, to estimate life-of-loan losses for each pooled segment. The qualitative factors utilized include, among others, reasonable and supportable forecasts of economic data, including inflation and unemployment levels, as well as interest rates.

The Company’s cumulative-effect adjustment upon the adoption of CECL increased the Company’s allowance for credit losses by $2.1 million. Subsequent to January 1, 2023, the Company recorded additional increases to the allowance for credit losses totaling $0.3 million which were included in the provision for credit losses in the Company’s consolidated statement of operations during the three months ended March 31, 2023.

The following tables present changes in the allowance for credit losses during the three months ended March 31, 2023 and 2022:

 

 

 

As of and for the Three Months Ended March 31, 2023

 

 

 

Construction,
Land
Development,
and Other

 

 

Real Estate
1-4
Family

 

 

Real
Estate
Multi-
Family

 

 

Non-
Farm Non-
Residential

 

 

Commercial and
Industrial

 

 

Direct
Consumer

 

 

Branch Retail

 

 

Indirect
Consumer

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

517

 

 

$

832

 

 

$

646

 

 

$

1,970

 

 

$

919

 

 

$

866

 

 

$

518

 

 

$

3,154

 

 

$

9,422

 

Impact of adopting CECL accounting guidance

 

 

(94

)

 

 

(39

)

 

 

(85

)

 

 

(147

)

 

 

(20

)

 

 

47

 

 

 

628

 

 

 

1,833

 

 

 

2,123

 

Charge-offs

 

 

 

 

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

(215

)

 

 

(155

)

 

 

(156

)

 

 

(534

)

Recoveries

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

198

 

 

 

77

 

 

 

28

 

 

 

319

 

Provision for (recovery of) credit losses

 

 

97

 

 

 

(32

)

 

 

(52

)

 

 

(61

)

 

 

(117

)

 

 

(4

)

 

 

 

 

 

438

 

 

 

269

 

Ending balance

 

$

520

 

 

$

769

 

 

$

509

 

 

$

1,762

 

 

$

782

 

 

$

892

 

 

$

1,068

 

 

$

5,297

 

 

$

11,599

 

 

 

 

As of and for the Three Months Ended March 31, 2022

 

 

 

Construction,
Land
Development,
and Other

 

 

Real Estate
1-4
Family

 

 

Real
Estate
Multi-
Family

 

 

Non-
Farm Non-
Residential

 

 

Commercial and
Industrial

 

 

Direct
Consumer

 

 

Branch Retail

 

 

Indirect
Consumer

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

628

 

 

$

690

 

 

$

437

 

 

$

1,958

 

 

$

860

 

 

$

1,004

 

 

$

304

 

 

$

2,439

 

 

$

8,320

 

Charge-offs

 

 

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

(601

)

 

 

(101

)

 

 

(25

)

 

 

(729

)

Recoveries

 

 

1

 

 

 

8

 

 

 

 

 

 

1

 

 

 

 

 

 

128

 

 

 

23

 

 

 

11

 

 

 

172

 

Provision for (recovery of) loan and lease losses

 

 

(142

)

 

 

(12

)

 

 

47

 

 

 

(185

)

 

 

29

 

 

 

533

 

 

 

295

 

 

 

156

 

 

 

721

 

Ending balance

 

$

487

 

 

$

684

 

 

$

484

 

 

$

1,774

 

 

$

889

 

 

$

1,064

 

 

$

521

 

 

$

2,581

 

 

$

8,484

 

 

The following table details the allowance for loan and lease losses and recorded investment in loans by loan classification and by impairment evaluation as of December 31, 2022, as determined in accordance with ASC 310, Receivables, prior to the adoption of ASC 326:

 

 

 

As of the Year Ended December 31, 2022

 

 

 

Construction,
Land
Development,
and Other

 

 

Real Estate
1-4
Family

 

 

Real
Estate
Multi-
Family

 

 

Non-
Farm Non-
Residential

 

 

Commercial and
Industrial

 

 

Direct
Consumer

 

 

Branch Retail

 

 

Indirect
Consumer

 

 

Total

 

 

 

(Dollars in Thousands)

 

Ending balance of allowance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

7

 

 

$

 

 

$

 

 

$

252

 

 

$

 

 

$

 

 

$

 

 

$

259

 

Collectively evaluated for impairment

 

 

517

 

 

 

825

 

 

 

646

 

 

 

1,970

 

 

 

667

 

 

 

886

 

 

 

518

 

 

 

3,154

 

 

 

9,163

 

Total allowance for loan and lease losses

 

$

517

 

 

$

832

 

 

$

646

 

 

$

1,970

 

 

$

919

 

 

$

886

 

 

$

518

 

 

$

3,154

 

 

$

9,422

 

Ending balance of loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

582

 

 

$

 

 

$

2,492

 

 

$

2,429

 

 

$

18

 

 

$

 

 

$

 

 

$

5,521

 

Collectively evaluated for impairment

 

 

53,914

 

 

 

87,413

 

 

 

67,852

 

 

 

197,664

 

 

 

71,117

 

 

 

9,833

 

 

 

13,992

 

 

 

266,567

 

 

 

768,352

 

Total loans receivable

 

$

53,914

 

 

$

87,995

 

 

$

67,852

 

 

$

200,156

 

 

$

73,546

 

 

$

9,851

 

 

$

13,992

 

 

$

266,567

 

 

$

773,873

 

 

Allowance for Credit Losses - Unfunded Lending Commitments

Unfunded lending commitments are off-balance sheet arrangements that represent unconditional commitments of the Company to lend to a borrower that are unfunded as of the balance sheet date. These may include unfunded loan commitments, standby letters of credit, and financial guarantees. The CECL accounting guidance requires that an estimate of expected credit loss be measured on commitments in which an entity is exposed to credit risk via a present contractual obligation to extend credit unless the obligation is unconditionally cancellable by the issuer. For the Company, unconditional lending commitments generally include unfunded term loan agreements, home equity lines of credit, lines of credit, and demand deposit account overdraft protection.

The Company’s cumulative-effect adjustment upon the adoption of CECL included a reserve for unfunded commitments of $0.3 million. As of March 31, 2023, the reserve, which is recorded in other liabilities on the Company’s consolidated balance sheet, remained $0.3 million. No reserve for unfunded commitments was recorded by the Company as of December 31, 2022.

 

Credit Quality Indicators

The Company utilizes a credit grading system that provides a uniform framework for establishing and monitoring credit risk in the loan portfolio. Under this system, construction, land, multi-family real estate, other commercial real estate, and commercial and industrial loans are

graded based on pre-determined risk metrics and categorized into one of nine risk grades. These risk grades can be summarized into categories described as pass, special mention, substandard, doubtful and loss, as described in further detail below.

Pass (Risk Grades 1-5): Loans in this category include obligations in which the probability of default is considered low.
Special Mention (Risk Grade 6): Loans in this category exhibit potential credit weaknesses or downward trends deserving management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. Although a special mention asset has a higher probability of default than pass-rated categories, its default is not imminent.
Substandard (Risk Grade 7): Loans in this category have defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy, although no loss of principal is envisioned. There is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified as substandard.
Doubtful (Risk Grade 8): Loans classified as doubtful have all of the weaknesses found in substandard loans, with the added characteristic that the weaknesses make collection of debt in full, based on currently existing facts, conditions and values, highly questionable or improbable. Serious problems exist such that partial loss of principal is likely; however, because of certain important, reasonably specific pending factors that may work to strengthen the assets, the loans’ classification as estimated losses is deferred until a more exact status may be determined. Such pending factors may include proposed merger, acquisition or liquidation procedures, capital injection, perfection of liens on additional collateral and refinancing plans. Loans classified as doubtful may include loans to borrowers that have demonstrated a history of failing to live up to agreements. The Company did not have any loans classified as Doubtful (Risk Grade 8) as of March 31, 2023 or December 31, 2022.
Loss (Risk Grade 9): Loans are classified in this category when borrowers are deemed incapable of repayment of unsecured debt. Loans to such borrowers are considered uncollectable and of such little value that continuance as active assets of the Company is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not prudent to defer writing off these assets, even though partial recovery may be realized in the future. The Company did not have any loans classified as Loss (Risk Grade 9) as of March 31, 2023 or December 31, 2022.

Because residential real estate and consumer loans are more uniform in nature, each loan is categorized into one of two risk grades, depending on whether the loan is considered to be performing or nonperforming. Performing loans are loans that are paying principal and interest in accordance with a contractual agreement. Nonperforming loans are loans that have demonstrated characteristics that indicate a probability of loss.

 

The tables below illustrate the carrying amount of loans by credit quality indicator and year of origination as of March 31, 2023:

 

 

 

 

 

March 31, 2023

 

 

 

 

 

Loans at Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

 

 

 

 

(Dollars in Thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

Pass

 

$

 

 

$

31,710

 

 

$

31,359

 

 

$

5,625

 

 

$

 

 

$

704

 

 

$

69,398

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

$

 

 

$

31,710

 

 

$

31,359

 

 

$

5,625

 

 

$

 

 

$

704

 

 

$

69,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by multi-family residential properties

 

Pass

 

$

320

 

 

$

16,533

 

 

$

14,459

 

 

$

701

 

 

$

7,325

 

 

$

24,030

 

 

$

63,368

 

 

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

$

320

 

 

$

16,533

 

 

$

14,459

 

 

$

701

 

 

$

7,325

 

 

$

24,030

 

 

$

63,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

Pass

 

$

516

 

 

$

37,109

 

 

$

24,459

 

 

$

59,612

 

 

$

19,152

 

 

$

52,144

 

 

$

192,992

 

 

 

Special Mention

 

 

 

 

 

 

 

 

1,319

 

 

 

546

 

 

 

 

 

 

645

 

 

 

2,510

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,764

 

 

 

2,764

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

$

516

 

 

$

37,109

 

 

$

25,778

 

 

$

60,158

 

 

$

19,152

 

 

$

55,553

 

 

$

198,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

Pass

 

$

2,332

 

 

$

8,894

 

 

$

17,835

 

 

$

4,992

 

 

$

4,195

 

 

$

24,938

 

 

$

63,186

 

 

 

Special Mention

 

 

 

 

 

190

 

 

 

1,100

 

 

 

249

 

 

 

93

 

 

 

 

 

 

1,632

 

 

 

Substandard

 

 

 

 

 

49

 

 

 

328

 

 

 

37

 

 

 

179

 

 

 

297

 

 

 

890

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

$

2,332

 

 

$

9,133

 

 

$

19,263

 

 

$

5,278

 

 

$

4,467

 

 

$

25,235

 

 

$

65,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

Pass

 

$

3,168

 

 

$

94,246

 

 

$

88,112

 

 

$

70,930

 

 

$

30,672

 

 

$

101,816

 

 

$

388,944

 

 

 

Special Mention

 

 

 

 

 

190

 

 

 

2,419

 

 

 

795

 

 

 

93

 

 

 

645

 

 

 

4,142

 

 

 

Substandard

 

 

 

 

 

49

 

 

 

328

 

 

 

37

 

 

 

179

 

 

 

3,061

 

 

 

3,654

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,168

 

 

$

94,485

 

 

$

90,859

 

 

$

71,762

 

 

$

30,944

 

 

$

105,522

 

 

$

396,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

March 31, 2023

 

 

 

 

 

Loans at Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

 

 

 

 

(Dollars in Thousands)

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

Performing

 

$

1,762

 

 

$

21,937

 

 

$

16,092

 

 

$

12,095

 

 

$

10,346

 

 

$

23,337

 

 

$

85,569

 

 

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

889

 

 

 

1,053

 

 

 

Subtotal

 

$

1,762

 

 

$

21,937

 

 

$

16,092

 

 

$

12,095

 

 

$

10,510

 

 

$

24,226

 

 

$

86,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

8

 

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

Performing

 

$

740

 

 

$

2,021

 

 

$

3,378

 

 

$

1,467

 

 

$

533

 

 

$

273

 

 

$

8,412

 

 

 

Non-performing

 

 

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

17

 

 

 

23

 

 

 

Subtotal

 

$

740

 

 

$

2,021

 

 

$

3,384

 

 

$

1,467

 

 

$

533

 

 

$

290

 

 

$

8,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

149

 

 

$

47

 

 

$

1

 

 

$

18

 

 

$

215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Branch retail

 

Performing

 

$

 

 

$

 

 

$

3,215

 

 

$

3,743

 

 

$

2,173

 

 

$

3,077

 

 

$

12,208

 

 

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

14

 

 

 

Subtotal

 

$

 

 

$

 

 

$

3,215

 

 

$

3,757

 

 

$

2,173

 

 

$

3,077

 

 

$

12,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

 

 

$

40

 

 

$

44

 

 

$

20

 

 

$

51

 

 

$

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

Performing

 

$

18,453

 

 

$

102,067

 

 

$

76,676

 

 

$

60,415

 

 

$

6,674

 

 

$

7,560

 

 

$

271,845

 

 

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

14

 

 

 

 

 

 

25

 

 

 

Subtotal

 

$

18,453

 

 

$

102,067

 

 

$

76,676

 

 

$

60,426

 

 

$

6,688

 

 

$

7,560

 

 

$

271,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

45

 

 

$

42

 

 

$

40

 

 

$

 

 

$

29

 

 

$

156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total consumer:

 

Performing

 

$

20,955

 

 

$

126,025

 

 

$

99,361

 

 

$

77,720

 

 

$

19,726

 

 

$

34,247

 

 

$

378,034

 

 

 

Non-performing

 

 

 

 

 

 

 

 

6

 

 

 

25

 

 

 

178

 

 

 

906

 

 

 

1,115

 

 

 

 

 

$

20,955

 

 

$

126,025

 

 

$

99,367

 

 

$

77,745

 

 

$

19,904

 

 

$

35,153

 

 

$

379,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross charge-offs

 

$

 

 

$

45

 

 

$

231

 

 

$

131

 

 

$

21

 

 

$

106

 

 

$

534

 

 

The tables below illustrate the carrying amount of loans by credit quality indicator as of December 31, 2022:

 

 

 

December 31, 2022

 

 

 

Pass 1-5

 

 

Special Mention 6

 

 

Substandard 7

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

53,914

 

 

$

 

 

$

 

 

$

53,914

 

Secured by multi-family residential properties

 

 

67,852

 

 

 

 

 

 

 

 

 

67,852

 

Secured by non-farm, non-residential properties

 

 

197,004

 

 

 

651

 

 

 

2,501

 

 

 

200,156

 

Commercial and industrial loans

 

 

70,500

 

 

 

 

 

 

3,046

 

 

 

73,546

 

Total

 

$

389,270

 

 

$

651

 

 

$

5,547

 

 

$

395,468

 

As a percentage of total loans

 

 

98.43

%

 

 

0.17

%

 

 

1.40

%

 

 

100.00

%

 

 

 

 

December 31, 2022

 

 

 

Performing

 

 

Nonperforming

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

$

86,871

 

 

$

1,124

 

 

$

87,995

 

Consumer loans:

 

 

 

 

 

 

 

 

 

Direct

 

 

9,805

 

 

 

46

 

 

 

9,851

 

Branch retail

 

 

13,960

 

 

 

32

 

 

 

13,992

 

Indirect

 

 

266,496

 

 

 

71

 

 

 

266,567

 

Total

 

$

377,132

 

 

$

1,273

 

 

$

378,405

 

As a percentage of total loans

 

 

99.66

%

 

 

0.34

%

 

 

100.00

%

 

The following table provides an aging analysis of past due loans by class as of March 31, 2023:

 

 

 

As of March 31, 2023

 

 

 

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

 

$

 

 

$

 

 

$

 

 

$

 

 

$

69,398

 

 

$

69,398

 

 

$

 

Secured by 1-4 family residential
   properties

 

 

262

 

 

 

18

 

 

 

56

 

 

 

336

 

 

 

86,286

 

 

 

86,622

 

 

 

 

Secured by multi-family residential
   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,368

 

 

 

63,368

 

 

 

 

Secured by non-farm, non-residential
   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

198,266

 

 

 

198,266

 

 

 

 

Commercial and industrial loans

 

 

3

 

 

 

 

 

 

173

 

 

 

176

 

 

 

65,532

 

 

 

65,708

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

97

 

 

 

45

 

 

 

24

 

 

 

166

 

 

 

8,269

 

 

 

8,435

 

 

 

 

Branch retail

 

 

92

 

 

 

23

 

 

 

14

 

 

 

129

 

 

 

12,093

 

 

 

12,222

 

 

 

 

Indirect

 

 

179

 

 

 

 

 

 

25

 

 

 

204

 

 

 

271,666

 

 

 

271,870

 

 

 

 

Total

 

$

633

 

 

$

86

 

 

$

292

 

 

$

1,011

 

 

$

774,878

 

 

$

775,889

 

 

$

 

As a percentage of total loans

 

 

0.08

%

 

 

0.01

%

 

 

0.04

%

 

 

0.13

%

 

 

99.87

%

 

 

100.00

%

 

 

 

 

 

The following table provides an aging analysis of past due loans by class as of December 31, 2022:

 

 

 

As of December 31, 2022

 

 

 

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

 

$

 

 

$

 

 

$

 

 

$

 

 

$

53,914

 

 

$

53,914

 

 

$

 

Secured by 1-4 family residential
   properties

 

 

801

 

 

 

87

 

 

 

78

 

 

 

966

 

 

 

87,029

 

 

 

87,995

 

 

 

 

Secured by multi-family residential
   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67,852

 

 

 

67,852

 

 

 

 

Secured by non-farm, non-residential
   properties

 

 

137

 

 

 

 

 

 

 

 

 

137

 

 

 

200,019

 

 

 

200,156

 

 

 

 

Commercial and industrial loans

 

 

61

 

 

 

 

 

 

300

 

 

 

361

 

 

 

73,185

 

 

 

73,546

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

251

 

 

 

50

 

 

 

30

 

 

 

330

 

 

 

9,521

 

 

 

9,851

 

 

 

 

Branch retail

 

 

258

 

 

 

85

 

 

 

32

 

 

 

375

 

 

 

13,617

 

 

 

13,992

 

 

 

 

Indirect

 

 

186

 

 

 

55

 

 

 

71

 

 

 

312

 

 

 

266,255

 

 

 

266,567

 

 

 

 

Total

 

$

1,694

 

 

$

277

 

 

$

511

 

 

$

2,481

 

 

$

771,392

 

 

$

773,873

 

 

$

 

As a percentage of total loans

 

 

0.21

%

 

 

0.04

%

 

 

0.07

%

 

 

0.32

%

 

 

99.68

%

 

 

100.00

%

 

 

 

 

The table below presents the amortized cost of loans on nonaccrual status and loans past due 90 days or more and still accruing interest as of March 31, 2023. Also presented is the balance of loans on nonaccrual status at March 31, 2023 for which there was no related allowance for credit losses recorded.

 

 

 

Loans on Non-Accrual Status

 

 

 

March 31, 2023

 

 

 

(Dollars in Thousands)

 

 

 

Total nonaccrual
loans

 

Nonaccrual loans with no allowance for credit losses

 

Loans past due 90 days or more and still accruing

 

Loans secured by real estate:

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

$

 

$

 

Secured by 1-4 family residential properties

 

 

856

 

 

483

 

 

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

296

 

 

113

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Direct

 

 

23

 

 

17

 

 

 

Branch retail

 

 

14

 

 

 

 

 

Indirect

 

 

25

 

 

 

 

 

Total loans

 

$

1,214

 

$

613

 

$

 

 

 

The following table provides an analysis of nonaccruing loans by portfolio segment as of December 31, 2022:

 

 

Loans on Non-Accrual Status

 

 

December 31, 2022

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

Construction, land development and other land loans

$

 

Secured by 1-4 family residential properties

 

914

 

Secured by multi-family residential properties

 

 

Secured by non-farm, non-residential properties

 

 

Commercial and industrial loans

 

605

 

Consumer loans:

 

 

Direct

 

29

 

Branch retail

 

32

 

Indirect

 

71

 

Total loans

$

1,651

 

 

The following table presents the amortized cost basis of collateral dependent loans as of March 31, 2023, which are individually evaluated to determine credit losses:

 

 

 

March 31, 2023

 

 

 

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

545

 

 

 

 

 

 

545

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

2,776

 

 

 

 

 

 

2,776

 

Commercial and industrial

 

 

 

 

 

337

 

 

 

337

 

Direct consumer

 

 

 

 

 

18

 

 

 

18

 

Total loans individually evaluated

 

$

3,321

 

 

$

355

 

 

$

3,676

 

 

The following table presents impaired loans as of December 31, 2022 as determined under ASC 310 prior to the adoption of ASC 326. Impaired loans generally include nonaccrual loans and other loans deemed to be impaired but that continue to accrue interest. Presented are the carrying amount, unpaid principal balance and related allowance of impaired loans as of December 31, 2022 by portfolio segment:

 

 

 

December 31, 2022

 

 

 

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

 

 

568

 

 

 

568

 

 

 

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

2,492

 

 

 

2,492

 

 

 

 

Commercial and industrial

 

 

2,076

 

 

 

2,076

 

 

 

 

Direct consumer

 

 

18

 

 

 

18

 

 

 

 

Total impaired loans with no related allowance recorded

 

$

5,154

 

 

$

5,154

 

 

$

 

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

 

 

14

 

 

 

14

 

 

 

7

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

353

 

 

 

353

 

 

 

252

 

Direct consumer

 

 

 

 

 

 

 

 

 

Total impaired loans with an allowance recorded

 

$

367

 

 

$

367

 

 

$

259

 

Total impaired loans

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

582

 

 

 

582

 

 

 

7

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

2,492

 

 

 

2,492

 

 

 

 

Commercial and industrial

 

 

2,429

 

 

 

2,429

 

 

 

252

 

Direct consumer

 

 

18

 

 

 

18

 

 

 

 

Total impaired loans

 

$

5,521

 

 

$

5,521

 

 

$

259

 

The following table details the average recorded investment and the amount of interest income recognized and received for the three months ended March 31, 2022, respectively, related to impaired loans as determined under ASC 310 prior to the adoption of ASC 326:

 

 

 

 

Three Months Ended March 31, 2022

 

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Interest
Income
Received

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

642

 

 

 

2

 

 

 

1

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

1,043

 

 

 

13

 

 

 

15

 

Commercial and industrial

 

 

739

 

 

 

5

 

 

 

5

 

Direct consumer

 

 

20

 

 

 

 

 

 

1

 

Total

 

$

2,444

 

 

$

20

 

 

$

22

 

 

 

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

 

From time to time, the Company may modify the terms of loan agreements with borrowers that are experiencing financial difficulties. Modification of the terms of such loans typically include one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. No modifications in 2023 or 2022 resulted in the permanent reduction of the recorded investment in the loan.

 

During the three months ended March 31, 2023, the Company did not modify any loans to borrowers experiencing financial difficulty, and there were no payment defaults on loans that were modified in the previous twelve months.