Loans and Allowance for Credit Losses | Note 3 — Loans and Allowance for Credit Losses Loans are summarized as follows: June 30, December 31, (Dollars in thousands) 2021 2020 Loans held for investment: Commercial real estate loans: Real estate term $ 1,092,120 $ 1,021,880 Construction and land development 288,699 228,213 Total commercial real estate loans 1,380,819 1,250,093 Commercial and industrial loans 225,050 257,240 Consumer loans: Residential and home equity 265,680 185,470 Consumer and other 9,378 8,948 Total consumer loans 275,058 194,418 Total gross loans 1,880,927 1,701,751 Net deferred loan fees (7,242 ) (6,255 ) Total loans held for investment 1,873,685 1,695,496 Allowance for credit losses (34,958 ) (41,236 ) Total loans held for investment, net $ 1,838,727 $ 1,654,260 At June 30, 2021, the Company held 260 loans totaling $47.5 million of SBA PPP loans included in commercial and industrial loans above. The SBA guarantees 100% of the outstanding balance, and that guarantee is backed by the full faith and credit of the United States Government. SBA PPP loans have virtually no risk of loss and we expect the vast majority of the PPP loans to be fully forgiven by the SBA. Changes in the allowance for credit losses are as follows: Three Months Ended June 30, 2021 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total Balance at beginning of period $ 19,820 $ 12,848 $ 5,756 $ 2,262 $ 327 $ 41,013 Provision for credit losses (4,653 ) (1,518 ) (756 ) 587 (41 ) (6,381 ) Gross loan charge-offs - - - - (20 ) (20 ) Recoveries - 1 284 20 41 346 Net loan (charge-offs) / recoveries - 1 284 20 21 326 Balance at end of period $ 15,167 $ 11,331 $ 5,284 $ 2,869 $ 307 $ 34,958 Three Months Ended June 30, 2020 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total Balance at beginning of period, prior to adoption of ASC 326 $ 12,997 $ 13,677 $ 11,468 $ 2,553 $ 558 $ 41,253 Provision for credit losses (460 ) 1,452 905 211 (8 ) 2,100 Gross loan charge-offs (99 ) (43 ) (654 ) - (61 ) (857 ) Recoveries 69 35 41 3 39 187 Net loan (charge-offs) / recoveries (30 ) (8 ) (613 ) 3 (22 ) (670 ) Balance at end of period $ 12,507 $ 15,121 $ 11,760 $ 2,767 $ 528 $ 42,683 Note 3 — Loans and Allowance for Credit Losses – Continued Six Months Ended June 30, 2021 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total Balance at beginning of period $ 20,627 $ 10,532 $ 8,095 $ 1,662 $ 320 $ 41,236 Provision for credit losses (5,460 ) 796 (2,863 ) 1,185 (39 ) (6,381 ) Gross loan charge-offs - - (922 ) - (68 ) (990 ) Recoveries - 3 974 22 94 1,093 Net loan (charge-offs) / recoveries - 3 52 22 26 103 Balance at end of period $ 15,167 $ 11,331 $ 5,284 $ 2,869 $ 307 $ 34,958 Six Months Ended June 30, 2020 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total Balance at beginning of period $ 12,275 $ 6,990 $ 10,892 $ 1,118 $ 151 $ 31,426 Impact of adopting ASC 326 408 6,403 649 1,517 489 9,466 Provision for credit losses (132 ) 1,752 1,092 107 (69 ) 2,750 Gross loan charge-offs (113 ) (73 ) (1,040 ) - (183 ) (1,409 ) Recoveries 69 49 167 25 140 450 Net loan (charge-offs) / recoveries (44 ) (24 ) (873 ) 25 (43 ) (959 ) Balance at end of period $ 12,507 $ 15,121 $ 11,760 $ 2,767 $ 528 $ 42,683 Note 3 — Loans and Allowance for Credit Losses – Continued Non-accrual loans are summarized as follows: June 30, December 31, (Dollars in thousands) 2021 2020 Non-accrual loans, not troubled debt restructured: Real estate term $ 1,482 $ 150 Construction and land development - - Commercial and industrial loans 1,146 922 Residential and home equity 34 254 Consumer and other - - Total non-accrual loans, not troubled debt restructured 2,662 1,326 Troubled debt restructured loans, non-accrual: Real estate term 4,346 6,421 Construction and land development - - Commercial and industrial loans 224 1,272 Residential and home equity - - Consumer and other - - Total troubled debt restructured loans, non-accrual 4,570 7,693 Total non-accrual loans $ 7,232 $ 9,019 Non-performing assets as of June 30, 2021 and December 31, 2020 have not been reduced by U.S. Government guarantees of $4.0 million and $4.2 million, respectively. Troubled debt restructure loans are summarized as follows: June 30, December 31, (Dollars in thousands) 2021 2020 Accruing troubled debt restructured loans $ 209 $ 2,774 Non-accrual troubled debt restructured loans 4,570 7,693 Total troubled debt restructured loans $ 4,779 $ 10,467 As of June 30, 2021, TDRs totaling $5.9 million met the criteria to be delisted for reporting purposes. To be delisted as a TDR, the Company follows established regulatory guidelines. The below table summarize TDRs outstanding as of June 30, 2021, by year of occurrence: June 30, 2021 # of $ of # of Non- $ of Non- # of $ of Accruing Accruing accrual accrual Total Total (Dollars in thousands) TDR TDR TDR TDR TDR TDR 2021 - $ - - $ - - $ - 2020 1 10 - - 1 10 2019 1 199 5 4,570 6 4,769 2018 - - - - - - Thereafter - - - - - - Total 2 $ 209 5 $ 4,570 7 $ 4,779 Note 3 — Loans and Allowance for Credit Losses – Continued The following tables present TDRs that occurred during the periods presented by type of modification and the TDRs for which the payment default occurred within twelve months of the restructure date. A default on a TDR results in a transfer to nonaccrual status, a charge-off, or a combination of both. There were no new TDRs occurring during the six months ended June 30, 2021. Six Months Ended June 30, 2020 # of $ of # of Non- $ of Non- # of $ of Accruing Accruing accrual accrual Total Total (Dollars in thousands) TDR TDR TDR TDR TDR TDR Interest rate reduction - $ - - $ - - $ - Loan payment deferment - - 1 113 1 113 Loan re-amortization - - - - - - Loan extension - - - - - - Total - $ - 1 $ 113 1 $ 113 Six Months Ended June 30, 2020 Real Construction Commercial Residential Consumer Estate and Land and and Home and (Dollars in thousands) Term Development Industrial Equity Other Total TDRs that occurred during the period (1) Number of loans 1 - - - - 1 Pre-modification balance $ 113 $ - $ - $ - $ - $ 113 Post-modification balance $ 113 $ - $ - $ - $ - $ 113 TDRs that subsequently defaulted Number of loans 1 - - - - 1 Recorded balance $ 113 $ - $ - $ - $ - $ 113 (1) Since most loans were already considered classified and/or on non-accrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for credit losses. Current and past due loans held for investment (accruing and non-accruing) are summarized as follows: June 30, 2021 30-89 Days 90+ Days Non- Total Total (Dollars in thousands) Current Past Due Past Due accrual Past Due Loans Commercial real estate: Real estate term $ 1,083,090 $ 3,202 $ - $ 5,828 $ 9,030 $ 1,092,120 Construction and land development 288,666 33 - - 33 288,699 Total commercial real estate 1,371,756 3,235 - 5,828 9,063 1,380,819 Commercial and industrial loans 221,904 1,776 - 1,370 3,146 225,050 Consumer: Residential and home equity 265,601 45 - 34 79 265,680 Consumer and other 9,141 237 - - 237 9,378 Total consumer 274,742 282 - 34 316 275,058 Total gross loans $ 1,868,402 $ 5,293 $ - $ 7,232 $ 12,525 $ 1,880,927 Note 3 — Loans and Allowance for Credit Losses – Continued December 31, 2020 30-89 Days 90+ Days Non- Total Total (Dollars in thousands) Current Past Due Past Due accrual Past Due Loans Commercial real estate: Real estate term $ 1,013,914 $ 1,395 $ - $ 6,571 $ 7,966 $ 1,021,880 Construction and land development 227,054 1,159 - - 1,159 228,213 Total commercial real estate 1,240,968 2,554 - 6,571 9,125 1,250,093 Commercial and industrial loans 253,833 1,170 43 2,194 3,407 257,240 Consumer: Residential and home equity 184,566 650 - 254 904 185,470 Consumer and other 8,703 243 2 - 245 8,948 Total consumer 193,269 893 2 254 1,149 194,418 Total gross loans $ 1,688,070 $ 4,617 $ 45 $ 9,019 $ 13,681 $ 1,701,751 Loans 90+ days past due in the table above are still accruing. Credit Quality Indicators: In addition to past due and non-accrual criteria, the Company also analyzes loans using a grading system. Performance-based grading follows the Company’s definitions of Pass, Special Mention, Substandard, and Doubtful, which are consistent with published definitions of regulatory risk classifications. Definitions of Pass, Special Mention, Substandard, and Doubtful are summarized as follows: Pass : A Pass asset is higher quality and does not fit any of the other categories described below. The likelihood of loss is considered remote. Special Mention : A Special Mention asset has potential weaknesses that may be temporary or, if left uncorrected, may result in a loss. While concerns exist, the Company is currently protected, and loss is considered unlikely and not imminent. Substandard : A Substandard asset is inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have well defined weaknesses and are characterized by the distinct possibility that the Company may sustain some loss if deficiencies are not corrected. Doubtful : A Doubtful asset has all the weaknesses inherent in a Substandard asset with the added characteristics that the weaknesses make collection or liquidation in full highly questionable. For consumer loans, the Company generally assigns internal risk grades similar to those described above based on payment performance. Note 3 — Loans and Allowance for Credit Losses – Continued Outstanding loan balances (accruing and non-accruing) categorized by these credit quality indicators are summarized as follows: June 30, 2021 Special Total Total (Dollars in thousands) Pass Mention Substandard Doubtful Loans ACL Commercial real estate: Real estate term $ 1,049,629 $ 18,932 $ 23,559 $ - $ 1,092,120 $ 15,167 Construction and land development 288,319 380 - - 288,699 11,331 Total commercial real estate 1,337,948 19,312 23,559 - 1,380,819 26,498 Commercial and industrial loans 213,591 6,104 5,305 50 225,050 5,284 Consumer loans: Residential and home equity 264,643 - 1,037 - 265,680 2,869 Consumer and other 9,378 - - - 9,378 307 Total consumer 274,021 - 1,037 - 275,058 3,176 Total $ 1,825,560 $ 25,416 $ 29,901 $ 50 $ 1,880,927 $ 34,958 December 31, 2020 Special Total Total (Dollars in thousands) Pass Mention Substandard Doubtful Loans ACL Commercial real estate: Real estate term $ 978,945 $ 17,248 $ 25,687 $ - $ 1,021,880 $ 20,627 Construction and land development 224,066 3,785 362 - 228,213 10,532 Total commercial real estate 1,203,011 21,033 26,049 - 1,250,093 31,159 Commercial and industrial loans 247,983 4,348 4,020 889 257,240 8,095 Consumer loans: Residential and home equity 183,306 - 2,164 - 185,470 1,662 Consumer and other 8,948 - - - 8,948 320 Total consumer 192,254 - 2,164 - 194,418 1,982 Total $ 1,643,248 $ 25,381 $ 32,233 $ 889 $ 1,701,751 $ 41,236 Note 3 — Loans and Allowance for Credit Losses – Continued The following table represents outstanding loan balances by credit quality indicators and vintage year by class of financing receivable as of June 30, 2021: June 30, 2021 Term Loans Amortized Cost Basis by Origination Year Revolving Loans (Dollars in thousands) 2021 2020 2019 2018 2017 Prior Amortized Cost Total Loans held for investment: Commercial real estate: Real estate term Risk rating Pass $ 122,311 $ 256,571 $ 116,584 $ 75,650 $ 85,369 $ 209,569 $ 183,575 $ 1,049,629 Special mention - - - 653 3,086 13,851 1,342 18,932 Substandard - 1,223 2,755 2,408 1,407 4,462 11,304 23,559 Doubtful - - - - - - - - Total real estate term loans $ 122,311 $ 257,794 $ 119,339 $ 78,711 $ 89,862 $ 227,882 $ 196,221 $ 1,092,120 Construction and land development Risk rating Pass $ 7,390 $ 7,957 $ 2,817 $ 7,701 $ 949 $ 8,434 $ 253,071 $ 288,319 Special mention - - - - - - 380 380 Substandard - - - - - - - - Doubtful - - - - - - - - Total construction and land development loans $ 7,390 $ 7,957 $ 2,817 $ 7,701 $ 949 $ 8,434 $ 253,451 $ 288,699 Total commercial real estate loans $ 129,701 $ 265,751 $ 122,156 $ 86,412 $ 90,811 $ 236,316 $ 449,672 $ 1,380,819 Commercial and industrial loans Risk rating Pass $ 38,518 $ 38,488 $ 22,136 $ 21,649 $ 12,182 $ 42,699 $ 37,919 $ 213,591 Special mention - 28 - 2,304 755 108 2,909 6,104 Substandard - 102 602 1,178 431 1,471 1,521 5,305 Doubtful - - - 50 - - - 50 Total commercial and industrial loans $ 38,518 $ 38,618 $ 22,738 $ 25,181 $ 13,368 $ 44,278 $ 42,349 $ 225,050 Consumer: Residential real estate Risk rating Pass $ 105,999 $ 74,682 $ 20,901 $ 14,991 $ 14,251 $ 29,416 $ 4,403 $ 264,643 Special mention - - - - - - - - Substandard - 590 - 45 237 165 - 1,037 Doubtful - - - - - - - - Total residential real estate loans $ 105,999 $ 75,272 $ 20,901 $ 15,036 $ 14,488 $ 29,581 $ 4,403 $ 265,680 Consumer and other Risk rating Pass $ 4,043 $ 1,794 $ 1,400 $ 861 $ 424 $ 856 $ - $ 9,378 Special mention - - - - - - - - Substandard - - - - - - - - Doubtful - - - - - - - - Total consumer and other loans $ 4,043 $ 1,794 $ 1,400 $ 861 $ 424 $ 856 $ - $ 9,378 Total consumer loans $ 110,042 $ 77,066 $ 22,301 $ 15,897 $ 14,912 $ 30,437 $ 4,403 $ 275,058 Total gross loans $ 278,261 $ 381,435 $ 167,195 $ 127,490 $ 119,091 $ 311,031 $ 496,424 $ 1,880,927 Note 3 — Loans and Allowance for Credit Losses – Continued The following tables provide amortized cost basis less government guarantees of $3.8 million and $8.8 million for collateral dependent loans as of June 30, 2021 and December 31, 2020, respectively: June 30, 2021 Real Accounts (Dollars in thousands) Estate Receivable Equipment Livestock Auto Total Commercial real estate: Real estate term $ 1,871 $ - $ - $ - $ - $ 1,871 Construction and land development - - - - - - Total commercial real estate 1,871 - - - - 1,871 Commercial and industrial loans - 432 - - 50 482 Consumer: Residential and home equity 560 - - - - 560 Consumer and other - - - - - - Total consumer 560 - - - - 560 Total collateral dependent loans $ 2,431 $ 432 $ - $ - $ 50 $ 2,913 December 31, 2020 Real Accounts (Dollars in thousands) Estate Receivable Equipment Livestock Auto Total Commercial real estate: Real estate term $ 4,118 $ - $ - $ - $ - $ 4,118 Construction and land development 362 - - - - 362 Total commercial real estate 4,480 - - - - 4,480 Commercial and industrial loans - 1,165 - - 43 1,208 Consumer: Residential and home equity 216 - - - - 216 Consumer and other - - - - - - Total consumer 216 - - - - 216 Total collateral dependent loans $ 4,696 $ 1,165 $ - $ - $ 43 $ 5,904 The following table presents the changes in the accretable yield for non-PCD loans for the six months ended June 30, 2021 and 2020: Six Months Ended June 30, (Dollars in thousands) 2021 2020 Balance, beginning of period $ 2,803 $ 4,247 Accretion to interest income (532 ) (1,192 ) Reclassification from non-accretable difference - 402 Balance, end of period $ 2,271 $ 3,457 Loans and deposits to affiliates — The Company has entered into loan transactions with certain directors, principal shareholders, affiliated companies, and executive officers (“affiliates”). Such transactions were made in the ordinary course of business on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the same time for comparable transactions with other customers, and did not, in the opinion of management, involve more than normal credit risk or present other unfavorable features. Total outstanding loans with affiliates were approximately $17.2 million and $11.7 million as of June 30, 2021 and December 31, 2020, respectively. Available lines of credit for loans and credit cards to affiliates were approximately $10.9 million and $11.3 million as of June 30, 2021 and December 31, 2020, respectively. Deposits from affiliates were $23.4 million and $7.8 million as of June 30, 2021 and December 31, 2020, respectively. |