Loans Held for Investment and Allowance for Credit Losses | Note 3 – Loans Held-for-Investment and Allowance for Loan Losses Loans held-for-investment June 30, December 31, 2020 2019 2019 Commercial $ 1,509,454 $ 813,887 $ 856,326 Agricultural 97,448 97,535 103,640 Real estate 3,235,208 2,730,585 2,823,372 Consumer 410,957 398,945 411,631 Total loans held-for-investment $ 5,253,067 $ 4,040,952 $ 4,194,969 The Company’s non-accrual June 30, December 31, 202 0 2019 2019 Non-accrual $ 39,320 $ 26,408 $ 24,582 Loans still accruing and past due 90 days or more 92 300 153 Troubled debt restructured loans still accruing** 25 471 26 Total $ 39,437 $ 27,179 $ 24,761 * Includes $7,275,000, $464,000 and $251,000 of purchased credit impaired loans as of June 30, 2020 and 2019, and December 31, 2019, respectively. ** Troubled debt restructured loans of $4,673,000, $3,906,000 and $4,791,000, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual The Company’s recorded investment in impaired loans and the related valuation allowance are as follows (in thousands): June 30, 2020 June 30, 2019 December 31, 2019 Recorded Valuation Recorded Valuation Recorded Valuation $ 39,320 $ 3,046 $ 26,408 $ 3,866 $ 24,582 $ 3,228 The Company had $39,724,000, $27,860,000 and $25,770,000 in non-accrual, Non-accrual June 30, December 31, 2020 2019 2019 Commercial $ 4,618 $ 8,189 $ 3,093 Agricultural 1,056 1,047 1,376 Real estate 33,170 16,787 19,787 Consumer 476 385 326 Total $ 39,320 $ 26,408 $ 24,582 No significant additional funds are committed to be advanced in connection with impaired loans as of June 30, 2020. The Company’s impaired loans and related allowance are summarized in the following tables by class of financing receivables (in thousands). No interest income was recognized on impaired loans subsequent to their classification as impaired. June 30, 2020 Unpaid Principal Balance Recorded Recorded Total Related Year-to-date Average Three- Commercial $ 6,013 $ 739 $ 3,879 $ 4,618 $ 1,250 $ 24,270 $ 23,572 Agricultural 1,287 529 527 1,056 83 219 179 Real Estate 45,703 20,370 12,800 33,170 1,711 17,586 17,107 Consumer 585 — 476 476 2 606 552 Total $ 53,588 $ 21,638 $ 17,682 $ 39,320 $ 3,046 $ 42,681 $ 41,410 * Includes $7,275,000 of purchased credit impaired loans. June 30, 2019 Unpaid Recorded Recorded Total Related Year-to-date Average Three- Commercial $ 9,340 $ 6,212 $ 1,977 $ 8,189 $ 1,022 $ 8,699 $ 8,562 Agricultural 1,108 434 613 1,047 119 1,090 1,071 Real Estate 24,262 5,034 11,753 16,787 2,515 18,054 17,105 Consumer 525 27 358 385 210 465 427 Total $ 35,235 $ 11,707 $ 14,701 $ 26,408 $ 3,866 $ 28,308 $ 27,165 * Includes $464,000 of purchased credit impaired loans. December 31, 2019 Unpaid Principal Balance Recorded Recorded Total Related Year-to - date Average Recorded Investment Commercial $ 4,511 $ 630 $ 2,463 $ 3,093 $ 1,042 $ 3,488 Agricultural 1,603 658 718 1,376 235 1,644 Real Estate 27,366 7,081 12,706 19,787 1,950 21,726 Consumer 469 — 326 326 1 449 Total $ 33,949 $ 8,369 $ 16,213 $ 24,582 $ 3,228 $ 27,307 * Includes $251,000 of purchased credit impaired loans. The Company recognized interest income on impaired loans prior to being recognized as impaired of approximately $750,000 during the year ended December 31, 2019. Such amounts for the three-month and six-month From a credit risk standpoint, the Company rates its loans in one of f ive charged-off). The ratings of loans reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on our credits as part of our on-going Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness, however, such concerns are not so pronounced that the Company generally expects to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits rated more harshly. Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to strengthen the Company’s position, and/or to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed. Credits rated doubtful are those in which full collection of principal appears highly questionable, and which some degree of loss is anticipated, even though the ultimate amount of loss may not yet be certain and/or other factors exist which could affect collection of debt. Based upon available information, positive action by the Company is required to avert or minimize loss. Credits rated doubtful are generally also placed on non-accrual. The following summarizes the Company’s internal ratings of its loans held-for-investment June 30, 2020 Pass Special Substandard Doubtful Total Commercial $ 1,465,595 $ 8,950 $ 34,909 $ — $ 1,509,454 Agricultural 90,824 4,790 1,834 — 97,448 Real Estate 3,086,894 49,493 98,821 — 3,235,208 Consumer 408,857 256 1,844 — 410,957 Total $ 5,052,170 $ 63,489 $ 137,408 $ — $ 5,253,067 June 30, 2019 Pass Special Substandard Doubtful Total Commercial $ 767,275 $ 31,124 $ 15,488 $ — $ 813,887 Agricultural 94,481 58 2,996 — 97,535 Real Estate 2,656,139 20,044 54,402 — 2,730,585 Consumer 397,017 264 1,664 — 398,945 Total $ 3,914,912 $ 51,490 $ 74,550 $ — $ 4,040,952 December 31, 2019 Pass Special Substandard Doubtful Total Commercial $ 825,775 $ 20,971 $ 9,580 $ — $ 856,326 Agricultural 101,614 64 1,962 — 103,640 Real Estate 2,717,227 42,036 64,109 — 2,823,372 Consumer 409,698 300 1,633 — 411,631 Total $ 4,054,314 $ 63,371 $ 77,284 $ — $ 4,194,969 The Company’s past due loans are as follows (in thousands): June 30, 2020 15-59 Past 60-89 Past Greater Total Current Total 90 Days Commercial $ 4,563 $ 474 $ 129 $ 5,166 $ 1,504,288 $ 1,509,454 $ — Agricultural 1,080 15 — 1,095 96,353 97,448 — Real Estate 13,678 110 726 14,514 3,220,694 3,235,208 — Consumer 410 83 105 598 410,359 410,957 92 Total $ 19,731 $ 682 $ 960 $ 21,373 $ 5,231,694 $ 5,253,067 $ 92 June 30, 2019 15-59 Past 60-89 Past Greater Total Current Total 90 Days Commercial $ 2,671 $ 352 $ 610 $ 3,633 $ 810,254 $ 813,887 $ 58 Agricultural 315 163 30 508 97,027 97,535 30 Real Estate 16,130 712 865 17,707 2,712,878 2,730,585 180 Consumer 821 99 40 960 397,985 398,945 32 Total $ 19,937 $ 1,326 $ 1,545 $ 22,808 $ 4,018,144 $ 4,040,952 $ 300 December 31, 2019 15-59 Past 60-89 Past Greater Total Current Total 90 Days Commercial $ 3,257 $ 557 $ 722 $ 4,536 $ 851,790 $ 856,326 $ 112 Agricultural 183 44 400 627 103,013 103,640 — Real Estate 12,890 288 195 13,373 2,809,999 2,823,372 — Consumer 572 151 45 768 410,863 411,631 41 Total $ 16,902 $ 1,040 $ 1,362 $ 19,304 $ 4,175,665 $ 4,194,969 $ 153 * The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due. The following table details the allowance for loan losses by portfolio segment (in thousands). There were no allowances for purchased credit impaired loans at June 30, 2020 and 2019, and December 31, 2019. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. June 30, 2020 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 1,250 $ 83 $ 1,711 $ 2 $ 3,046 Loans collectively evaluated for impairment 17,322 2,461 40,912 5,206 65,901 Total $ 18,572 $ 2,544 $ 42,623 $ 5,208 $ 68,947 June 30, 2019 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 1,022 $ 119 $ 2,515 $ 210 $ 3,866 Loans collectively evaluated for impairment 12,877 1,241 28,284 5,552 47,954 Total $ 13,899 $ 1,360 $ 30,799 $ 5,762 $ 51,820 December 31, 2019 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 1,042 $ 235 $ 1,950 $ 1 $ 3,228 Loans collectively evaluated for impairment 11,080 971 32,024 5,196 49,271 Total $ 12,122 $ 1,206 $ 33,974 $ 5,197 $ 52,499 Changes in the allowance for loan losses are summarized as follows by portfolio segment (in thousands): Three months ended June 30, 2020 Commercial Agricultural Real Estate Consumer Total Beginning balance $ 11,773 $ 2,154 $ 41,256 $ 5,257 $ 60,440 Provision for loan losses 6,820 361 1,469 50 8,700 Recoveries 540 29 59 73 701 Charge-offs (561 ) — (161 ) (172 ) (894 ) Ending balance $ 18,572 $ 2,544 $ 42,623 $ 5,208 $ 68,947 Three months ended June 30, 2019 Commercial Agricultural Real Estate Consumer Total Beginning balance $ 12,475 $ 1,430 $ 31,887 $ 5,793 $ 51,585 Provision for loan losses 1,418 61 (929 ) 50 600 Recoveries 423 5 60 209 697 Charge-offs (417 ) (136 ) (219 ) (290 ) (1,062 ) Ending balance $ 13,899 $ 1,360 $ 30,799 $ 5,762 $ 51,820 Six months ended June 30, 2020 Commercial Agricultural Real Estate Consumer Total Beginning balance $ 12,122 $ 1,206 $ 33,974 $ 5,197 $ 52,499 Provision for loan losses 7,615 1,310 9,390 235 18,550 Recoveries 690 30 135 164 1,019 Charge-offs (1,855 ) (2 ) (876 ) (388 ) (3,121 ) Ending balance $ 18,572 $ 2,544 $ 42,623 $ 5,208 $ 68,947 Six months ended June 30, 2019 Commercial Agricultural Real Estate Consumer Total Beginning balance $ 11,948 $ 1,446 $ 32,342 $ 5,466 $ 51,202 Provision for loan losses 1,612 42 (531 ) 442 1,565 Recoveries 1,073 7 149 349 1,578 Charge-offs (734 ) (135 ) (1,161 ) (495 ) (2,525 ) Ending balance $ 13,899 $ 1,360 $ 30,799 $ 5,762 $ 51,820 The Company’s recorded investment in loans related to the balance in the allowance for loan losses on the basis of the Company’s impairment methodology is as follows (in thousands). Purchased credit impaired loans of $7,275,000, $464,000 and $251,000 at June 30, 2020 and 2019, and December 31, 2019, respectively, are included in loans individually evaluated for impairment. June 30, 2020 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 4,618 $ 1,056 $ 33,170 $ 476 $ 39,320 Loans collectively evaluated for impairment 1,504,836 96,392 3,202,038 410,481 5,213,747 Total $ 1,509,454 $ 97,448 $ 3,235,208 $ 410,957 $ 5,253,067 June 30, 2019 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 8,189 $ 1,047 $ 16,787 $ 385 $ 26,408 Loans collectively evaluated for impairment 805,698 96,488 2,713,798 398,560 4,014,544 Total $ 813,887 $ 97,535 $ 2,730,585 $ 398,945 $ 4,040,952 December 31, 2019 Commercial Agricultural Real Estate Consumer Total Loans individually evaluated for impairment $ 3,093 $ 1,376 $ 19,787 $ 326 $ 24,582 Loans collectively evaluated for impairment 853,233 102,264 2,803,585 411,305 4,170,387 Total $ 856,326 $ 103,640 $ 2,823,372 $ 411,631 $ 4,194,969 The Company’s loans that were modified and considered troubled debt restructurings are as follows (in thousands): Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 Number Pre- Post- Number Pre- Post- Commercial 4 $ 196 $ 196 9 $ 484 $ 484 Agricultural — — — 1 134 134 Real Estate 1 123 123 1 123 123 Consumer — — — 1 14 14 Total 5 $ 319 $ 319 12 $ 755 $ 755 Three Months Ended June 30, 2019 Six Months Ended June 30, 2019 Number Pre- Post- Number Pre- Post- Commercial 2 $ 122 $ 122 3 $ 279 $ 279 Agricultural 2 253 253 10 619 619 Real Estate — — — 4 650 650 Consumer — — — — — — Total 4 $ 375 $ 375 17 $ 1,548 $ 1,548 The balances below provide information as to how the loans were modified as troubled debt restructured loans (in thousands): Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 Adjusted Extended Combined Maturity Adjusted Extended Combined Maturity Commercial $ — $ — $ 196 $ — $ 260 $ 224 Agricultural — — — — 134 — Real Estate — — 123 — — 123 Consumer — — — — 14 — Total $ — $ — $ 319 $ — $ 408 $ 347 Three Months Ended June 30, 2019 Six Months Ended June 30, 2019 Adjusted Extended Combined Maturity Adjusted Extended Combined Maturity Commercial $ — $ 122 $ — $ — $ 279 $ — Agricultural — 253 — — 354 265 Real Estate — — — — 202 448 Consumer — — — — — — Total $ — $ 375 $ — $ — $ 835 $ 713 During the three - - restructured loan within the previous 12 months and for which there was a payment default. A default for purposes of this disclosure is a troubled debt restructured loan in which the borrower is 90 days past due or more or results in the foreclosure and repossession of the applicable collateral. As of June 30, 2020, the Company has no commitments to lend additional funds to loan customers whose terms have been modified in troubled debt restructurings. As discussed in note 1 to these financial statements, the CARES Act provided banks an option to elect to not account for certain loan modifications related to COVID-19 COVID-19 Beginning in mid-March of 2020, the Company began offering deferral and modification of principle and/or interest payments to selected borrowers on a case-by-case basis. At June 30, 2020, the Company had approximately 2, 2 Our subsidiary bank has established a line of credit with the Federal Home Loan Bank of Dallas (FHLB) to provide liquidity and meet pledging requirements for those customers eligible to have securities pledged to secure certain uninsured deposits. At June 30, 2020, $3,134,584,000 in loans held by our bank subsidiary were subject to blanket liens as security for this line of credit. At June 30, 2020, there was no balance outstanding under this line of credit. |