Loans, net and allowance for loan losses | 4. Loans, net and allowance for loan losses: The major classifications of loans outstanding, net of deferred loan origination fees and costs at December 31, 2022 and 2021 are summarized as follows. Net deferred loan fees of $0.3 million and $1.6 million are included in loan balances at December 31, 2022 and 2021, respectively. The decrease in deferred loan fees is due in part to PPP forgiveness during 2022. Net deferred loan origination fees remaining related to PPP loans is $0.2 million at December 31, 2022. Included in the commercial balances at December 31, 2022 are PPP loans that had an outstanding balance at December 31, 2022 of $22.3 million comprised of $10.9 million remaining from those originated during 2021 as part of round two and $11.4 million remaining from loans originated during 2020 under round one of the program. The PPP loans are risk rated ‘Pass’ and do not carry an allowance for loan losses due to a 100 percent SBA guarantee. The outstanding balance is considered current at December 31, 2022. (Dollars in thousands) December 31, 2022 December 31, 2021 Commercial Taxable $ 377,215 $ 424,455 Non-taxable 222,043 188,672 Total 599,258 613,127 Real estate Commercial 1,709,827 1,343,539 Residential 330,728 297,624 Total 2,040,555 1,641,163 Consumer Indirect Auto 76,461 65,791 Consumer Other 13,842 9,092 Total 90,303 74,883 Total $ 2,730,116 $ 2,329,173 Loans outstanding to directors, executive officers, principal stockholders or to their affiliates totaled $3.2 million at December 31, 2022 and 2021. Advances and new loans during 2022 totaled $1.1 million and $4.8 million during 2021. Payoffs and pay downs totaled Deposits from related parties amounted to $6.8 million at December 31, 2022 and $10.9 million at December 31, 2021. At December 31, 2022, the majority of the Company’s loans were at least partially secured by real estate in the markets we operate in. Therefore, a primary concentration of credit risk is directly related to the real estate market in these regions. Changes in the general economy, local economy or in the real estate market could affect the ultimate collectability of this portion of the loan portfolio. Management does not believe there are any other significant concentrations of credit risk that could affect the loan portfolio. The changes in the allowance for loan losses account by major classification of loan for the year ended December 31, 2022, 2021, and 2020 were as follows: December 31, 2022 Real estate (Dollars in thousands) Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning balance $ 8,453 $ 15,928 $ 3,209 $ 793 $ 28,383 Charge-offs (161) (284) (31) (311) (787) Recoveries 40 110 4 171 325 Provisions (credits) (2,720) 2,161 (110) 220 (449) Ending balance $ 5,612 $ 17,915 $ 3,072 $ 873 $ 27,472 Ending balance: individually evaluated for impairment 19 21 40 Ending balance: collectively evaluated for impairment $ 5,593 $ 17,915 $ 3,051 $ 873 $ 27,432 Loans receivable: Ending balance $ 599,258 $ 1,709,827 $ 330,728 $ 90,303 $ 2,730,116 Ending balance: individually evaluated for impairment 98 2,063 1,760 3,921 Ending balance: collectively evaluated for impairment $ 599,160 $ 1,707,764 $ 328,968 $ 90,303 $ 2,726,195 December 31, 2021 Real estate (Dollars in thousands) Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning balance $ 8,734 $ 14,559 $ 3,129 $ 922 $ 27,344 Charge-offs (492) (252) (24) (188) (956) Recoveries 89 68 7 81 245 Provisions 122 1,553 97 (22) 1,750 Ending balance $ 8,453 $ 15,928 $ 3,209 $ 793 $ 28,383 Ending balance: individually evaluated for impairment 40 109 26 175 Ending balance: collectively evaluated for impairment $ 8,413 $ 15,819 $ 3,183 $ 793 $ 28,208 Loans receivable: Ending balance $ 613,127 $ 1,343,539 $ 297,624 $ 74,883 $ 2,329,173 Ending balance: individually evaluated for impairment 199 2,890 1,273 4,362 Ending balance: collectively evaluated for impairment $ 612,928 $ 1,340,649 $ 296,351 $ 74,883 $ 2,324,811 December 31, 2020 Real estate (Dollars in thousands) Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning balance $ 6,888 $ 11,496 $ 3,226 $ 1,067 $ 22,677 Charge-offs (2,771) (144) (247) (317) (3,479) Recoveries 525 16 57 148 746 Provisions (credit) 4,092 3,191 93 24 7,400 Ending balance $ 8,734 $ 14,559 $ 3,129 $ 922 $ 27,344 Ending balance: individually evaluated for impairment 947 180 75 1,202 Ending balance: collectively evaluated for impairment $ 7,787 $ 14,379 $ 3,054 $ 922 $ 26,142 Loans receivable: Ending balance $ 679,286 $ 1,137,990 $ 277,414 $ 83,292 $ 2,177,982 Ending balance: individually evaluated for impairment 4,297 3,952 1,546 9,795 Ending balance: collectively evaluated for impairment $ 674,989 $ 1,134,038 $ 275,868 $ 83,292 $ 2,168,187 The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at December 31, 2022 and 2021: December 31, 2022 Special (Dollars in thousands) Pass Mention Substandard Doubtful Total Commercial $ 590,621 $ 7,822 $ 815 $ $ 599,258 Real estate: Commercial 1,699,041 7,509 3,277 1,709,827 Residential 329,098 1,630 330,728 Consumer 90,020 283 90,303 Total $ 2,708,780 $ 15,331 $ 6,005 $ $ 2,730,116 December 31, 2021 Special (Dollars in thousands) Pass Mention Substandard Doubtful Total Commercial $ 611,151 $ 896 $ 1,080 $ $ 613,127 Real estate: Commercial 1,324,646 13,939 4,954 1,343,539 Residential 294,892 333 2,399 297,624 Consumer 74,744 139 74,883 Total $ 2,305,433 $ 15,168 $ 8,572 $ $ 2,329,173 The increase to special mention commercial loans from December 31, 2022 to December 31, 2021 is primarily the result of the downgrade of one credit with an outstanding balance of $7.8 million, due to insufficient cash flows as the borrower’s operations have not stabilized in the anticipated timeframe. The decrease to special mention commercial real estate loans is due in part to an upgrade of a $3.5 million credit resulting from improved financial performance and satisfactory repayment history and the payoff of a $2.4 million credit. Substandard residential real estate loans decreased $0.7 million primarily due to the payoff of a $0.5 million credit. Information concerning nonaccrual loans by major loan classification at December 31, 2022 and 2021 is summarized as follows: (Dollars in thousands) December 31, 2022 December 31, 2021 Commercial $ 86 $ 185 Real estate: Commercial 1,155 1,793 Residential 562 694 Consumer 232 139 Total $ 2,035 $ 2,811 Total nonperforming loans decreased $0.8 million to $2.0 million at December 31, 2022 from $2.8 million at December 31, 2021 as a result of lower nonaccrual commercial real estate loans. The decrease in nonperforming loans was due million. The major classification of loans by past due status at December 31, 2022 and 2021 are summarized as follows: December 31, 2022 Greater Loans > 90 30-59 Days 60-89 Days than 90 Total Past Days and (Dollars in thousands) Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 137 $ 38 $ 86 $ 261 $ 598,997 $ 599,258 $ Real estate: Commercial 102 2 334 438 1,709,389 1,709,827 Residential 1,162 128 988 2,278 328,450 330,728 748 Consumer 690 199 120 1,009 89,294 90,303 Total $ 2,091 $ 367 $ 1,528 $ 3,986 $ 2,726,130 $ 2,730,116 $ 748 December 31, 2021 Greater Loans > 90 30-59 Days 60-89 Days than 90 Total Past Days and (Dollars in thousands) Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 101 $ 155 $ 158 $ 414 $ 612,713 $ 613,127 $ Real estate: Commercial 768 423 834 2,025 1,341,514 1,343,539 Residential 1,552 207 265 2,024 295,600 297,624 13 Consumer 477 163 51 691 74,192 74,883 Total $ 2,898 $ 948 $ 1,308 $ 5,154 $ 2,324,019 $ 2,329,173 $ 13 Total past due loans at December 31, 2021 decreased $1.2 million to $4.0 million from $5.2 million the prior year as a result of lower commercial real estate delinquencies. The amount of residential loans in the formal process of foreclosure totaled $0.6 million at December 31, 2022 and $0.3 million at December 31, 2021. The following tables summarize information concerning impaired loans as of and for the years ended December 31, 2022, 2021 and 2020 by major loan classification: December 31, 2022 For the Year Ended Unpaid Average Interest Recorded Principal Related Recorded Income (Dollars in thousands) Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 78 $ 421 $ $ 119 $ 7 Real estate: Commercial 2,063 2,654 2,753 59 Residential 1,520 1,733 1,036 28 Consumer 232 244 218 Total 3,893 5,052 4,126 94 With an allowance recorded: Commercial 20 20 19 27 2 Real estate: Residential 240 244 21 286 12 Total 260 264 40 313 14 Total impaired loans Commercial 98 441 19 146 9 Real estate: Commercial 2,063 2,654 2,753 59 Residential 1,760 1,977 21 1,322 40 Consumer 232 244 218 Total $ 4,153 $ 5,316 $ 40 $ 4,439 $ 108 December 31, 2021 For the Year Ended Unpaid Average Interest Recorded Principal Related Recorded Income (Dollars in thousands) Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 158 $ 481 $ $ 964 $ 13 Real estate: Commercial 2,376 3,120 2,719 22 Residential 873 1,073 1,016 19 Consumer 139 148 100 Total 3,546 4,822 4,799 54 With an allowance recorded: Commercial 41 41 40 1,091 15 Real estate: Commercial 513 543 109 802 22 Residential 401 401 26 436 13 Consumer Total 955 985 175 2,329 50 Total impaired loans Commercial 199 522 40 2,055 28 Real estate: Commercial 2,889 3,663 109 3,521 44 Residential 1,274 1,474 26 1,452 32 Consumer 139 148 100 Total $ 4,501 $ 5,807 $ 175 $ 7,128 $ 104 December 31, 2020 For the Year Ended Unpaid Average Interest Recorded Principal Related Recorded Income (Dollars in thousands) Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 2,251 $ 3,421 $ $ 2,915 $ 30 Real estate: Commercial 2,372 2,964 2,148 28 Residential 1,086 1,263 1,223 21 Consumer 111 121 167 Total 5,820 7,769 6,453 79 With an allowance recorded: Commercial 2,046 2,094 947 2,038 17 Real estate: Commercial 1,580 1,710 180 1,687 36 Residential 460 482 75 624 13 Consumer Total 4,086 4,286 1,202 4,349 66 Total impaired loans Commercial 4,297 5,515 947 4,953 47 Real estate: Commercial 3,952 4,674 180 3,835 64 Residential 1,546 1,745 75 1,847 34 Consumer 111 121 167 Total $ 9,906 $ 12,055 $ 1,202 $ 10,802 $ 145 The amounts of interest income recognized using the cash-basis method on impaired loans for the years ended December 31, 2022, 2021 and 2020 were $0.1 million, $0.1 million and $0.1 million, respectively. Included in the commercial loan, commercial real estate and residential real estate categories are troubled debt restructurings (TDRs) that were classified as impaired. TDRs totaled $1.4 million and $1.6 million at December 31, 2022 and 2021, respectively. The decrease in TDR balances is due primarily to $0.2 million in payoffs and pay downs during the year. There were no loans modified in 2022 or 2021 that resulted in TDRs. There were four loans modified in 2020. The The following tables summarize the loans whose terms have been modified resulting in TDRs during the year ended December 31, 2020. December 31, 2020 Pre-Modification Post-Modification Number Outstanding Recorded Outstanding Recorded (Dollars in thousands except number of contracts) of Contracts Investment Recorded Investment Investment Commercial 1 $ 12 $ 12 $ 5 Commercial real estate 3 1,073 1,073 1,046 Total 4 $ 1,085 $ 1,085 $ 1,051 There were no payment defaults within 12 months of its modification on loans considered TDRs for the years ended December 31, 2022, December 31, 2021 and December 31, 2020. |