Quarterly report pursuant to Section 13 or 15(d)

LOANS HELD FOR INVESTMENT AND ALLOWANCE FOR CREDIT LOSSES (Tables)

v3.21.2
LOANS HELD FOR INVESTMENT AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2021
Loans Held For Investment And Allowance For Credit Losses [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)
September 30, 2021
 
December 31, 2020
Commercial, Financial and Agricultural
$
218,929
 
$
393,930
Real Estate – Construction
 
177,443
 
 
135,831
Real Estate – Commercial Mortgage
 
683,379
 
 
648,393
Real Estate – Residential
(1)
 
362,750
 
 
352,543
Real Estate – Home Equity
 
187,642
 
 
205,479
Consumer
(2)
 
311,282
 
 
270,250
Loans HFI, Net of Unearned Income
$
1,941,425
 
$
2,006,426
(1)
Includes loans in process with outstanding balances
 
of $
7.1
 
million and $
10.9
 
million at September 30, 2021 and December 31,
2020,
 
respectively.
(2)
Includes overdraft balances of $
1.3
 
million and $
0.7
 
million at September 30, 2021 and December 31, 2020, respectively.
Schedule of activity in the allowance for loan losses by portfolio class
Commercial,
Real Estate
Financial,
 
Real Estate
Commercial
 
Real Estate
Real Estate
(Dollars in Thousands)
Agricultural
Construction
Mortgage
Residential
Home Equity
Consumer
Total
Three Months
 
Ended
September 30, 2021
Beginning Balance
$
1,972
$
2,759
$
7,569
$
4,353
$
2,457
$
3,065
$
22,175
Provision for Credit Losses
178
517
(1,588)
(433)
(131)
911
(546)
Charge-Offs
(37)
-
(405)
(17)
(15)
(1,314)
(1,788)
Recoveries
 
66
10
169
401
46
967
1,659
Net (Charge-Offs) Recoveries
29
10
(236)
384
31
(347)
(129)
Ending Balance
$
2,179
$
3,286
$
5,745
$
4,304
$
2,357
$
3,629
$
21,500
Nine Months Ended
 
September 30, 2021
Beginning Balance
$
2,204
$
2,479
$
7,029
$
5,440
$
3,111
$
3,553
$
23,816
Provision for Credit Losses
(192)
797
(1,719)
(1,768)
(900)
740
(3,042)
Charge-Offs
(138)
-
(405)
(88)
(94)
(3,040)
(3,765)
Recoveries
305
10
840
720
240
2,376
4,491
Net (Charge-Offs) Recoveries
167
10
435
632
146
(664)
726
Ending Balance
$
2,179
$
3,286
$
5,745
$
4,304
$
2,357
$
3,629
$
21,500
Three Months Ended
September 30, 2020
Beginning Balance
$
2,468
$
1,955
$
6,640
$
5,440
$
2,753
$
3,201
$
22,457
Provision for Credit Losses
(195)
161
616
(344)
196
831
1,265
Charge-Offs
(137)
-
(17)
(1)
(58)
(1,069)
(1,282)
Recoveries
 
74
-
30
35
41
517
697
Net Charge-Offs
(63)
-
13
34
(17)
(552)
(585)
Ending Balance
$
2,210
$
2,116
$
7,269
$
5,130
$
2,932
$
3,480
$
23,137
Nine Months Ended
 
September 30, 2020
Beginning Balance
$
1,675
$
370
$
3,416
$
3,128
$
2,224
$
3,092
$
13,905
Impact of Adopting ASC 326
488
302
1,458
1,243
374
(596)
3,269
Provision for Credit Losses
544
1,444
2,132
745
337
2,668
7,870
Charge-Offs
(685)
-
(28)
(112)
(141)
(3,810)
(4,776)
Recoveries
188
-
291
126
138
2,126
2,869
Net Charge-Offs
(497)
-
263
14
(3)
(1,684)
(1,907)
Ending Balance
$
2,210
$
2,116
$
7,269
$
5,130
$
2,932
$
3,480
$
23,137
Schedule of aging of the recorded investment in accruing past due loans by class of loans
30-59
 
60-89
 
90 +
 
Total
Total
Nonaccrual
Total
(Dollars in Thousands)
DPD
DPD
DPD
Past Due
Current
Loans
Loans
September 30, 2021
Commercial, Financial and Agricultural
$
499
$
36
$
-
$
535
$
218,353
$
41
$
218,929
Real Estate – Construction
 
-
-
-
-
177,443
-
177,443
Real Estate – Commercial Mortgage
 
364
-
-
364
683,015
-
683,379
Real Estate – Residential
 
735
177
-
912
359,861
1,977
362,750
Real Estate – Home Equity
 
76
19
-
95
186,581
966
187,642
Consumer
 
1,196
258
-
1,454
309,786
42
311,282
Total
$
2,870
$
490
$
-
$
3,360
$
1,935,039
$
3,026
$
1,941,425
December 31, 2020
Commercial, Financial and Agricultural
$
194
$
124
$
-
$
318
$
393,451
$
161
$
393,930
Real Estate – Construction
 
-
717
-
717
134,935
179
135,831
Real Estate – Commercial Mortgage
 
293
-
-
293
646,688
1,412
648,393
Real Estate – Residential
 
375
530
-
905
348,508
3,130
352,543
Real Estate – Home Equity
 
325
138
-
463
204,321
695
205,479
Consumer
 
1,556
342
-
1,898
268,058
294
270,250
Total
 
$
2,743
$
1,851
$
-
$
4,594
$
1,995,961
$
5,871
$
2,006,426
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
September 30, 2021
December 31, 2020
Nonaccrual
Nonaccrual
Nonaccrual
Nonaccrual
With
With No
90 + Days
With
With No
90 + Days
(Dollars in Thousands)
ACL
ACL
Still Accruing
ACL
ACL
Still Accruing
Commercial, Financial and Agricultural
$
41
$
-
$
-
$
161
$
-
$
-
Real Estate – Construction
 
-
 
-
-
179
-
-
Real Estate – Commercial Mortgage
 
-
 
-
-
337
1,075
-
Real Estate – Residential
 
1,061
 
916
-
1,617
1,513
-
Real Estate – Home Equity
 
503
 
463
-
695
-
-
Consumer
 
42
 
-
-
294
-
-
Total Nonaccrual
 
Loans
$
1,647
$
1,379
$
-
$
3,283
$
2,588
$
-
Amortized cost basis of collateral-dependent loans
September 30, 2021
December 31, 2020
Real Estate
Non Real Estate
Real Estate
Non Real Estate
(Dollars in Thousands)
Secured
Secured
Secured
Secured
Commercial, Financial and Agricultural
$
-
$
-
$
-
$
-
Real Estate – Commercial Mortgage
-
-
3,900
-
Real Estate – Residential
1,891
-
3,022
-
Real Estate – Home Equity
 
665
 
-
 
219
 
-
Consumer
 
-
 
-
 
-
 
29
Total Collateral Dependent
 
Loans
$
2,556
$
-
$
7,141
$
29
Summary of gross loans held for investment by years of origination
Term
 
Loans by Origination Year
Revolving
(Dollars in Thousands)
2021
2020
2019
2018
2017
Prior
Loans
Total
Commercial, Financial,
Agriculture:
Pass
$
51,866
$
38,453
$
34,226
$
22,539
$
10,376
$
14,072
$
46,969
$
218,501
Special Mention
-
-
70
12
-
49
-
131
Substandard
 
-
 
10
 
-
 
204
 
6
 
77
 
-
 
297
Total
$
51,866
$
38,463
$
34,296
$
22,755
$
10,382
$
14,198
$
46,969
$
218,929
Real Estate -
Construction:
Pass
$
75,222
$
72,664
$
23,588
$
429
$
132
$
-
$
5,408
$
177,443
Total
$
75,222
$
72,664
$
23,588
$
429
$
132
$
-
$
5,408
$
177,443
Real Estate -
Commercial Mortgage:
Pass
$
139,623
$
142,833
$
87,251
$
103,059
$
67,392
$
97,842
$
19,690
$
657,690
Special Mention
-
454
1,552
9,727
431
5,423
-
17,587
Substandard
 
1,520
 
585
 
3,517
 
-
 
1,266
 
990
 
224
 
8,102
Total
$
141,143
$
143,872
$
92,320
$
112,786
$
69,089
$
104,255
$
19,914
$
683,379
Real Estate - Residential:
Pass
$
105,611
$
72,091
$
44,393
$
29,792
$
28,447
$
66,748
$
8,538
$
355,620
Special Mention
-
136
20
122
169
419
-
866
Substandard
 
1,290
 
441
 
1,051
 
812
 
221
 
2,373
 
76
 
6,264
Total
 
$
106,901
$
72,668
$
45,464
$
30,726
$
28,837
$
69,540
$
8,614
$
362,750
Real Estate - Home
Equity:
Performing
$
99
$
56
$
452
$
176
$
749
$
1,756
$
183,388
$
186,676
Nonperforming
 
-
 
-
 
-
 
-
 
-
 
33
 
933
 
966
Total
 
$
99
$
56
$
452
$
176
$
749
$
1,789
$
184,321
$
187,642
Consumer:
Performing
$
136,780
$
73,778
$
45,252
$
31,530
$
13,377
$
4,666
$
5,857
$
311,240
Nonperforming
-
-
17
24
-
1
-
42
Total
$
136,780
$
73,778
$
45,269
$
31,554
$
13,377
$
4,667
$
5,857
$
311,282