Quarterly report pursuant to Section 13 or 15(d)

Note 5 - Loans

v3.24.1.u1
Note 5 - Loans
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

NOTE 5 LOANS

 

The loan portfolio is classified based on the underlying collateral utilized to secure each loan for financial reporting purposes. This classification is consistent with the Quarterly Report of Condition and Income filed by ServisFirst Bank with the Federal Deposit Insurance Corporation (FDIC).

 

Commercial, financial and agricultural - Includes loans to business enterprises issued for commercial, industrial, agricultural production and/or other professional purposes. These loans are generally secured by equipment, inventory, and accounts receivable of the borrower and repayment is primarily dependent on business cash flows.

 

Real estate construction – Includes loans secured by real estate to finance land development or the construction of industrial, commercial or residential buildings. Repayment is dependent upon the completion and eventual sale, refinance or operation of the related real estate project.

 

Owner-occupied commercial real estate mortgage – Includes loans secured by nonfarm nonresidential properties for which the primary source of repayment is the cash flow from the ongoing operations conducted by the party that owns the property.

 

1-4 family real estate mortgage – Includes loans secured by residential properties, including home equity lines of credit. Repayment is primarily dependent on the personal cash flow of the borrower.

 

Other real estate mortgage – Includes loans secured by nonowner-occupied properties, including office buildings, industrial buildings, warehouses, retail buildings, multifamily residential properties and farmland. Repayment is primarily dependent on income generated from the underlying collateral.

 

Consumer – Includes loans to individuals not secured by real estate. Repayment is dependent upon the personal cash flow of the borrower.

 

The following table details the Company’s loans at March 31, 2024 and December 31, 2023:

 

   

March 31,

   

December 31,

 
   

2024

   

2023

 
   

(Dollars In Thousands)

 

Commercial, financial and agricultural

  $ 2,834,102     $ 2,823,986  

Real estate - construction

    1,546,716       1,519,619  

Real estate - mortgage:

               

Owner-occupied commercial

    2,377,042       2,257,163  

1-4 family mortgage

    1,284,888       1,249,938  

Other mortgage

    3,777,758       3,744,346  

Subtotal: Real estate - mortgage

    7,439,688       7,251,447  

Consumer

    60,190       63,777  

Total Loans

    11,880,696       11,658,829  

Less: Allowance for credit losses

    (155,892 )     (153,317 )

Net Loans

  $ 11,724,804     $ 11,505,512  
                 
                 

Commercial, financial and agricultural

    23.85 %     24.22 %

Real estate - construction

    13.02 %     13.03 %

Real estate - mortgage:

               

Owner-occupied commercial

    20.01 %     19.36 %

1-4 family mortgage

    10.81 %     10.72 %

Other mortgage

    31.80 %     32.12 %

Subtotal: Real estate - mortgage

    62.62 %     62.20 %

Consumer

    0.51 %     0.55 %

Total Loans

    100.00 %     100.00 %

 

The credit quality of the loan portfolio is summarized no less frequently than quarterly using categories similar to the standard asset classification system used by the federal banking agencies. The following table presents credit quality indicators for the credit loss portfolio segments and classes. These categories are utilized to develop the associated allowance for credit losses using historical losses adjusted for current economic conditions defined as follows:

 

 

Pass – loans which are well protected by the current net worth and paying capacity of the obligor (or obligors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral.

 

Special Mention – loans with potential weakness that may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. These loans are not adversely classified and do not expose an institution to sufficient risk to warrant an adverse classification.

 

Substandard – loans that exhibit well-defined weakness or weaknesses that presently jeopardize debt repayment. These loans are characterized by the distinct possibility that the institution will sustain some loss if the weaknesses are not corrected.

 

Doubtful – loans that have all the weaknesses inherent in loans classified substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable.

 

The table below presents loan balances classified by credit quality indicator, loan type and based on year of origination as of March 31, 2024:

 

March 31, 2024

 

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Revolving

   

Revolving lines of credit converted to term loans

   

Total

 
   

(In Thousands)

 

Commercial, financial and agricultural

                                                                       

Pass

  $ 107,544     $ 316,897     $ 437,779     $ 344,676     $ 149,733     $ 234,363     $ 1,141,682     $ 430     $ 2,733,104  

Special Mention

    737       403       1,769       4,277       4,692       6,419       26,880       2       45,179  

Substandard - accruing

    501       1,364       -       385       427       27,406       5,176       -       35,259  

Substandard -Non-accrual

    -       3,575       226       2,385       206       11,786       2,382       -       20,560  

Total Commercial, financial and agricultural

  $ 108,782     $ 322,239     $ 439,774     $ 351,723     $ 155,058     $ 279,974     $ 1,176,120     $ 432     $ 2,834,102  

Current-period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ 1,106     $ 736     $ -     $ 1,842  
                                                                         

Real estate - construction

                                                                       

Pass

  $ 48,543     $ 254,568     $ 847,543     $ 252,588     $ 50,092     $ 20,705     $ 68,975     $ -     $ 1,543,014  

Special Mention

    -       590       -       -       -       -       -       -       590  

Substandard - accruing

    -       -       1,997       -       -       973       -       -       2,970  

Substandard -Non-accrual

    -       -       34       -       -       -       -       108       142  

Total Real estate - construction

  $ 48,543     $ 255,158     $ 849,574     $ 252,588     $ 50,092     $ 21,678     $ 68,975     $ 108     $ 1,546,716  
                                                                         

Owner-occupied commercial

                                                                       

Pass

  $ 80,143     $ 171,911     $ 517,845     $ 528,261     $ 290,718     $ 669,803     $ 58,928     $ 834     $ 2,318,443  

Special Mention

    -       5,359       8,785       792       8,279       15,957       -       -       39,172  

Substandard - accruing

    -       1,333       -       6,847       -       2,506       -       -       10,686  

Substandard -Non-accrual

    -       -       -       -       -       8,741       -       -       8,741  

Total Owner-occupied commercial

  $ 80,143     $ 178,603     $ 526,630     $ 535,900     $ 298,997     $ 697,007     $ 58,928     $ 834     $ 2,377,042  
                                                                         

1-4 family mortgage

                                                                       

Pass

  $ 61,318     $ 155,581     $ 369,024     $ 220,533     $ 77,073     $ 97,362     $ 289,012     $ -     $ 1,269,903  

Special Mention

    -       709       428       2,269       764       4,862       905       -       9,937  

Substandard - accruing

    -       -       -       -       -       424       117       -       541  

Substandard -Non-accrual

    -       156       433       1,000       643       1,475       800       -       4,507  

Total 1-4 family mortgage

  $ 61,318     $ 156,446     $ 369,885     $ 223,802     $ 78,480     $ 104,123     $ 290,834     $ -     $ 1,284,888  

Current-period gross write-offs

  $ -     $ -     $ -     $ 62     $ -     $ -     $ 5     $ -     $ 67  
                                                                         

Other mortgage

                                                                       

Pass

  $ 82,631     $ 156,951     $ 1,129,986     $ 1,090,507     $ 429,593     $ 774,646     $ 91,073     $ 247     $ 3,755,634  

Special Mention

    -       -       5,034       -       -       751       -       -       5,785  

Substandard - accruing

    -       -       4,958       660       -       10,215       -       -       15,833  

Substandard -Non-accrual

    -       -       -       -       -       506       -       -       506  

Total Other mortgage

  $ 82,631     $ 156,951     $ 1,139,978     $ 1,091,167     $ 429,593     $ 786,118     $ 91,073     $ 247     $ 3,777,758  
                                                                         

Consumer

                                                                       

Pass

  $ 1,102     $ 21,705     $ 3,467     $ 4,377     $ 1,662     $ 3,849     $ 24,028     $ -     $ 60,190  

Special Mention

    -       -       -       -       -       -       -       -       -  

Substandard - accruing

    -       -       -       -       -       -       -       -       -  

Total Consumer

  $ 1,102     $ 21,705     $ 3,467     $ 4,377     $ 1,662     $ 3,849     $ 24,028     $ -     $ 60,190  

Current-period gross write-offs

  $ -     $ 8     $ -     $ -     $ -     $ -     $ 90     $ -     $ 98  
                                                                         

Total Loans

                                                                       

Pass

  $ 381,281     $ 1,077,613     $ 3,305,644     $ 2,440,942     $ 998,871     $ 1,800,728     $ 1,673,698     $ 1,511     $ 11,680,288  

Special Mention

    737       7,061       16,016       7,338       13,735       27,989       27,785       2       100,663  

Substandard - accruing

    501       2,697       6,955       7,892       427       41,524       5,293       -       65,289  

Substandard -Non-accrual

    -       3,731       693       3,385       849       22,508       3,182       108       34,456  

Total Loans

  $ 382,519     $ 1,091,102     $ 3,329,308     $ 2,459,557     $ 1,013,882     $ 1,892,749     $ 1,709,958     $ 1,621     $ 11,880,696  

Current-period gross write-offs

  $ -     $ 8     $ -     $ 62     $ -     $ 1,106     $ 831     $ -     $ 2,007  

 

Loans by credit quality indicator, loan type and based on year of origination as of December 31, 2023 were as follows:

 

December 31, 2023

 

2023

   

2022

   

2021

   

2020

   

2019

   

Prior

   

Revolving

   

Revolving lines of credit converted to term loans

   

Total

 
   

(In Thousands)

         

Commercial, financial and agricultural

                                                                       

Pass

  $ 341,335     $ 455,281     $ 354,034     $ 162,543     $ 100,032     $ 151,527     $ 1,161,324     $ 491     $ 2,726,567  

Special Mention

    4,275       1,982       5,105       5,765       1,320       3,549       21,769       7       43,772  

Substandard - accruing

    1,410       -       2,830       368       9,501       27,962       4,360       -       46,431  

Substandard -Non-accrual

    -       2       767       206       -       3,336       2,905       -       7,216  

Total Commercial, financial and agricultural

  $ 347,020     $ 457,265     $ 362,736     $ 168,882     $ 110,853     $ 186,374     $ 1,190,358     $ 498     $ 2,823,986  

Current-period gross write-offs

  $ 1,213     $ 4,690     $ 2,531     $ 779     $ 4     $ 2,014     $ 1,998     $ -     $ 13,229  
                                                                         

Real estate - construction

                                                                       

Pass

  $ 216,745     $ 874,903     $ 283,012     $ 49,668     $ 4,866     $ 16,558     $ 72,156     $ -     $ 1,517,908  

Special Mention

    589       -       -       -       -       -       -       -       589  

Substandard - accruing

    -       33       -       -       -       978       -       -       1,011  

Substandard -Non-accrual

    -       -       -       -       -       -       -       111       111  

Total Real estate - construction

  $ 217,334     $ 874,936     $ 283,012     $ 49,668     $ 4,866     $ 17,536     $ 72,156     $ 111     $ 1,519,619  

Current-period gross write-offs

  $ -     $ -     $ 19     $ -     $ -     $ -     $ -     $ 89     $ 108  
                                                                         

Owner-occupied commercial

                                                                       

Pass

  $ 148,915     $ 478,364     $ 517,667     $ 300,978     $ 181,864     $ 512,752     $ 64,170     $ 844     $ 2,205,554  

Special Mention

    5,369       1,411       7,705       8,317       8,530       7,539       -       -       38,871  

Substandard - accruing

    1,358       -       -       -       -       4,292       -       -       5,650  

Substandard -Non-accrual

    -       -       -       -       2,329       4,759       -       -       7,088  

Total Owner-occupied commercial

  $ 155,642     $ 479,775     $ 525,372     $ 309,295     $ 192,723     $ 529,342     $ 64,170     $ 844     $ 2,257,163  

Current-period gross write-offs

  $ -     $ -     $ -     $ -     $ 117     $ -     $ -     $ -     $ 117  
                                                                         

1-4 family mortgage

                                                                       

Pass

  $ 166,927     $ 376,964     $ 228,183     $ 75,104     $ 40,697     $ 61,046     $ 286,066     $ -     $ 1,234,987  

Special Mention

    574       721       2,504       1,009       3,865       439       727       -       9,839  

Substandard - accruing

    -       -       -       -       -       425       261       -       686  

Substandard -Non-accrual

    155       380       741       572       877       901       800       -       4,426  

Total 1-4 family mortgage

  $ 167,656     $ 378,065     $ 231,428     $ 76,685     $ 45,439     $ 62,811     $ 287,854     $ -     $ 1,249,938  

Current-period gross write-offs

  $ -     $ 40     $ -     $ -     $ -     $ 14     $ -     $ -     $ 54  
                                                                         

Other mortgage

                                                                       

Pass

  $ 162,418     $ 1,119,609     $ 1,106,055     $ 448,781     $ 249,059     $ 540,325     $ 100,516     $ 247     $ 3,727,010  

Special Mention

    -       -       -       -       -       -       850       -       850  

Substandard - accruing

    -       4,975       -       -       -       11,005       -       -       15,980  

Substandard -Non-accrual

    -       -       -       -       130       376       -       -       506  

Total Other mortgage

  $ 162,418     $ 1,124,584     $ 1,106,055     $ 448,781     $ 249,189     $ 551,706     $ 101,366     $ 247     $ 3,744,346  

Current-period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                         

Consumer

                                                                       

Pass

  $ 22,227     $ 3,890     $ 4,542     $ 1,794     $ 1,295     $ 2,687     $ 27,342     $ -     $ 63,777  

Special Mention

    -       -       -       -       -       -       -       -       -  

Substandard - accruing

    -       -       -       -       -       -       -       -       -  

Substandard -Non-accrual

    -       -       -       -       -       -       -       -       -  

Total Consumer

  $ 22,227     $ 3,890     $ 4,542     $ 1,794     $ 1,295     $ 2,687     $ 27,342     $ -     $ 63,777  

Current-period gross write-offs

  $ -     $ -     $ -     $ -     $ 4     $ 49     $ 1,020     $ -     $ 1,073  
                                                                         

Total Loans

                                                                       

Pass

  $ 1,058,567     $ 3,309,011     $ 2,493,493     $ 1,038,868     $ 577,813     $ 1,284,895     $ 1,711,574     $ 1,582     $ 11,475,803  

Special Mention

    10,807       4,114       15,314       15,091       13,715       11,527       23,346       7       93,921  

Substandard - accruing

    2,768       5,008       2,830       368       9,501       44,662       4,621       -       69,758  

Substandard -Non-accrual

    155       382       1,508       778       3,336       9,372       3,705       111       19,347  

Total Loans

  $ 1,072,297     $ 3,318,515     $ 2,513,145     $ 1,055,105     $ 604,365     $ 1,350,456     $ 1,743,246     $ 1,700     $ 11,658,829  

Current-period gross write-offs

  $ 1,213     $ 4,730     $ 2,550     $ 779     $ 125     $ 2,077     $ 3,018     $ 89     $ 14,581  

 

Loans by performance status as of March 31, 2024 and December 31, 2023 were as follows:

 

March 31, 2024

 

Performing

   

Nonperforming

   

Total

 
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,813,190     $ 20,912     $ 2,834,102  

Real estate - construction

    1,546,574       142       1,546,716  

Real estate - mortgage:

                       

Owner-occupied commercial

    2,368,301       8,741       2,377,042  

1-4 family mortgage

    1,280,381       4,507       1,284,888  

Other mortgage

    3,777,252       506       3,777,758  

Total real estate - mortgage

    7,425,934       13,754       7,439,688  

Consumer

    60,161       29       60,190  

Total

  $ 11,845,859     $ 34,837     $ 11,880,696  

 

December 31, 2023

 

Performing

   

Nonperforming

   

Total

 
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 2,816,599     $ 7,387     $ 2,823,986  

Real estate - construction

    1,519,508       111       1,519,619  

Real estate - mortgage:

                       

Owner-occupied commercial

    2,250,074       7,089       2,257,163  

1-4 family mortgage

    1,243,603       6,335       1,249,938  

Other mortgage

    3,743,840       506       3,744,346  

Total real estate - mortgage

    7,237,517       13,930       7,251,447  

Consumer

    63,672       105       63,777  

Total

  $ 11,637,296     $ 21,533     $ 11,658,829  

 

Loans by past due status as of March 31, 2024 and December 31, 2023 were as follows:

 

March 31, 2024

 

Past Due Status (Accruing Loans)

                                 
                           

Total Past

   

Total

                   

Nonaccrual

 
   

30-59 Days

   

60-89 Days

   

90+ Days

   

Due

   

Nonaccrual

   

Current

   

Total Loans

   

With No ACL

 
   

(In Thousands)

         

Commercial, financial and agricultural

  $ 9,962     $ 444     $ 351     $ 10,757     $ 20,561     $ 2,802,784     $ 2,834,102     $ 4,479  

Real estate - construction

    -       -       -       -       142       1,546,574       1,546,716       142  

Real estate - mortgage:

                                                               

Owner-occupied commercial

    1,241       103       -       1,344       8,741       2,366,957       2,377,042       6,939  

1-4 family mortgage

    3,623       951       -       4,574       4,507       1,275,807       1,284,888       1,199  

Other mortgage

    -       -       -       -       506       3,777,252       3,777,758       506  

Total real estate - mortgage

    4,864       1,054       -       5,918       13,754       7,420,016       7,439,688       8,644  

Consumer

    115       74       29       218       -       59,972       60,190       -  

Total

  $ 14,941     $ 1,572     $ 380     $ 16,893     $ 34,457     $ 11,829,346     $ 11,880,696     $ 13,265  

 

December 31, 2023

 

Past Due Status (Accruing Loans)

                                 
                           

Total Past

   

Total

                   

Nonaccrual

 
   

30-59 Days

   

60-89 Days

   

90+ Days

   

Due

   

Nonaccrual

   

Current

   

Total Loans

   

With No ACL

 
   

(In Thousands)

         

Commercial, financial and agricultural

  $ 3,418     $ 3,718     $ 170     $ 7,306     $ 7,217     $ 2,809,463       2,823,986     $ 5,028  

Real estate - construction

    -       34       -       34       111       1,519,474       1,519,619       -  

Real estate - mortgage:

                                                               

Owner-occupied commercial

    -       -       -       -       7,089       2,250,074       2,257,163       7,089  

1-4 family mortgage

    540       4,920       1,909       7,369       4,426       1,238,143       1,249,938       1,224  

Other mortgage

    676       10,703       -       11,379       506       3,732,461       3,744,346       506  

Total real estate - mortgage

    1,216       15,623       1,909       18,748       12,021       7,220,678       7,251,447       8,819  

Consumer

    58       31       105       194       -       63,583       63,777       -  

Total

  $ 4,692     $ 19,406     $ 2,184     $ 26,282     $ 19,349     $ 11,613,198       11,658,829     $ 13,847  

 

Under the current expected credit losses (“CECL”) methodology, the ACL is measured on a collective basis for pools of loans with similar risk characteristics. For loans that do not share similar risk characteristics with the collectively evaluated pools, evaluations are performed on an individual basis. For all loan segments collectively evaluated, losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable forecast period losses are reverted to long-term historical averages. The estimated loan losses for all loan segments are adjusted for changes in qualitative factors not inherently considered in the quantitative analyses.

 

The Company uses the discounted cash flow (“DCF”) method to estimate ACL for all loan pools except for commercial revolving lines of credit and credit cards. For all loan pools utilizing the DCF method, the Company utilizes and forecasts national unemployment rate as a loss driver. The Company also utilizes and forecasts GDP growth as a second loss driver for its agricultural and consumer loan pools. Consistent forecasts of the loss drivers are used across the loan segments. At March 31, 2024 and December 31, 2023, the Company utilized a reasonable and supportable forecast period of twelve months followed by a six-month straight-line reversion to long term averages. The Company leveraged economic projections from reputable and independent sources to inform its loss driver forecasts. The Company expects national unemployment to rise and national GDP growth rate to decline compared to the December 31, 2023 forecast.

 

The Company uses a loss-rate method to estimate expected credit losses for its commercial revolving lines of credit and credit card pools.  The commercial revolving lines of credit pool incorporates a probability of default (“PD”) and loss given default (“LGD”) modeling approach.  This approach involves estimating the pool average life and then using historical correlations of default and loss experience over time to calculate the lifetime PD and LGD.  These two inputs are then applied to the outstanding pool balance.  The credit card pool incorporates a remaining life modeling approach, which utilizes an attrition-based method to estimate the remaining life of the pool.  A quarterly average loss rate is then calculated using the Company’s historical loss data. The model reduces the pool balance quarterly on a straight-line basis over the estimated life of the pool. The quarterly loss rate is multiplied by the outstanding balance at each period-end resulting in an estimated loss for each quarter. The sum of estimated loss for all quarters is the total calculated reserve for the pool.  Management has also applied the loss-rate method to commercial and industrial (“C&I”) lines of credit and to credit cards due to their generally short-term nature.  An expected loss ratio is applied based on internal and peer historical losses.

 

Each loan pool is adjusted for qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework, which include the following: lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.

 

Inherent risks in the loan portfolio will differ based on type of loan. Specific risk characteristics by loan portfolio segment are listed below:

 

Commercial and industrial loans include risks associated with borrower’s cash flow, debt service coverage and management’s expertise. These loans are subject to the risk that the Company may have difficulty converting collateral to a liquid asset if necessary, as well as risks associated with degree of specialization, mobility and general collectability in a default situation. These commercial loans may be subject to many different types of risks, including fraud, bankruptcy, economic downturn, deteriorated or non-existent collateral, and changes in interest rates.

 

Real estate construction loans include risks associated with the borrower’s credit-worthiness, contractor’s qualifications, borrower and contractor performance, and the overall risk and complexity of the proposed project. Construction lending is also subject to risks associated with sub-market dynamics, including population, employment trends and household income. During times of economic stress, this type of loan has typically had a greater degree of risk than other loan types.

 

Real estate mortgage loans consist of loans secured by commercial and residential real estate. Commercial real estate lending is dependent upon successful management, marketing and expense supervision necessary to maintain the property. Repayment of these loans may be adversely affected by conditions in the real estate market or the general economy. Also, commercial real estate loans typically involve relatively large loan balances to a single borrower. Residential real estate lending risks are generally less significant than those of other loans. Real estate lending risks include fluctuations in the value of real estate, bankruptcies, economic downturns and customer financial problems.

 

Consumer loans carry a moderate degree of risk compared to other loans. They are generally more risky than traditional residential real estate loans but less risky than commercial loans. Risk of default is usually determined by the well-being of the local economies. During times of economic stress, there is usually some level of job loss both nationally and locally, which directly affects the ability of the consumer to repay debt.

 

The following table presents changes in the ACL, segregated by loan type, for the three months ended March 31, 2024 and March 31, 2023.

 

   

Commercial,

                                 
   

financial and

   

Real estate -

   

Real estate -

                 
   

agricultural

   

construction

   

mortgage

   

Consumer

   

Total

 
   

(In Thousands)

 
   

Three Months Ended March 31, 2024

 

Allowance for credit losses:

                                       

Balance at December 31, 2023

  $ 52,121     $ 44,658     $ 55,126     $ 1,412     $ 153,317  

Charge-offs

    (1,842 )     -       (67 )     (98 )     (2,007 )

Recoveries

    199       -       6       9       214  

Provision

    544       1,031       2,575       218       4,368  

Balance at March 31, 2024

  $ 51,022     $ 45,689     $ 57,640     $ 1,541     $ 155,892  
       
   

Three Months Ended March 31, 2023

 

Allowance for credit losses:

                                       

Balance at December 31, 2022

  $ 42,830     $ 42,889     $ 58,652     $ 1,926     $ 146,297  

Charge-offs

    (1,257 )     -       (26 )     (390 )     (1,673 )

Recoveries

    128       3       1       11       143  

Provision

    1,193       (2,409 )     4,530       883       4,197  

Balance at March 31, 2023

  $ 42,894     $ 40,483     $ 63,157     $ 2,430     $ 148,964  

 

We maintain an ACL on unfunded commercial lending commitments and letters of credit to provide for the risk of loss inherent in these arrangements. The ACL is computed using a methodology similar to that used to determine the ACL for loans, modified to take into account the probability of a drawdown on the commitment. The ACL on unfunded loan commitments is classified as a liability account on the Consolidated Balance Sheets within other liabilities, while the corresponding provision for these credit losses is recorded as a component of other expense. The ACL on unfunded commitments was $742,000 at March 31, 2024 and $575,000 at December 31, 2023. The provision expense for unfunded commitments for the three months ended March 31, 2024 and 2023 was $167,000 and zero, respectively.

 

Loans that no longer share similar risk characteristics with collectively evaluated pools are estimated on an individual basis. A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table summarizes collateral-dependent gross loans held for investment by collateral type as follows:

 

           

Accounts

                           

ACL

 

March 31, 2024

 

Real Estate

   

Receivable

   

Equipment

   

Other

   

Total

   

Allocation

 
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 18,467     $ 3,834     $ 3,673     $ 29,841     $ 55,815     $ 15,495  

Real estate - construction

    2,142       -       -       972       3,114       -  

Real estate - mortgage:

                                               

Owner-occupied commercial

    19,476       -       -       -       19,476       241  

1-4 family mortgage

    15,542       -       -       -       15,542       1,580  

Other mortgage

    5,808       -       -       -       5,808       568  

Total real estate - mortgage

    40,826       -       -       -       40,826       2,389  

Consumer

    -       -       -       -       -       -  

Total

  $ 61,435     $ 3,834     $ 3,673     $ 30,813     $ 99,755     $ 17,884  

 

           

Accounts

                           

ACL

 

December 31, 2023

 

Real Estate

   

Receivable

   

Equipment

   

Other

   

Total

   

Allocation

 
   

(In Thousands)

 

Commercial, financial and agricultural

  $ 20,266     $ 7,240     $ 2,126     $ 24,016     $ 53,648     $ 16,189  

Real estate - construction

    145       -       -       978       1,123       1  

Real estate - mortgage:

                                               

Owner-occupied commercial

    12,038       -       -       698       12,736       475  

1-4 family mortgage

    15,694       -       -       -       15,694       1,058  

Other mortgage

    5,062       -       -       800       5,862       603  

Total real estate - mortgage

    32,794       -       -       1,498       34,292       2,136  

Consumer

    -       -       -       -       -       -  

Total

  $ 53,205     $ 7,240     $ 2,126     $ 26,492     $ 89,063     $ 18,326  

 

The table below details the amortized cost basis at the end of the reporting period for loans made to borrowers experiencing financial difficulty that were modified during the three months ended March 31, 2024 and 2023:

 

   

Three Months Ended March 31, 2024

 
           

Payment Deferral

                 
   

Term

   

and Term

           

Percentage of

 
   

Extensions

   

Extensions

   

Total

   

Total Loans

 
   

(In Thousands)

 
                                 

Commercial, financial and agricultural

  $ 5,568     $ -     $ 5,568       0.05 %

Real estate - construction

    973       -       973       0.01 %

Owner-occupied commercial

    1,501       -       1,501       0.01 %

1-4 family mortgage

    424       -       424       - %

Other mortgage

    9,913       -       9,913       0.08 %

Total

  $ 18,379     $ -     $ 18,379       0.15 %

 

   

Three Months Ended March 31, 2023

 
           

Payment Deferral

                 
   

Term

   

and Term

           

Percentage of

 
   

Extensions

   

Extensions

   

Total

   

Total Loans

 
   

(In Thousands)

 
                                 

Commercial, financial and agricultural

  $ 28,335     $ -     $ 28,335       0.24 %

Owner-occupied commercial

    23       701       724       0.01 %

1-4 family mortgage

    214       -       214       - %

Other mortgage

    11,254       359       11,613       0.10 %

Total

  $ 39,827     $ 1,060     $ 40,886       0.35 %

 

The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2024 and 2023:

 

   

Three Months Ended March 31, 2024

 
           

Total Payment

 
   

Term Extensions

   

Deferral

 
   

(In months)

   

(In Thousands)

 

Commercial, financial and agricultural

    1 to 6     $ -  

Real estate - construction

    12       -  

Owner-occupied commercial

    12       -  

1-4 family mortgage

    12       -  

Other mortgage

    11       -  

 

   

Three Months Ended March 31, 2023

 
           

Total Payment

 
   

Term Extensions

   

Deferral

 
   

(In months)

   

(In Thousands)

 

Commercial, financial and agricultural

    3 to 12     $ -  

Real estate - construction

    6       -  

Owner-occupied commercial

    3 to 18       49  

1-4 family mortgage

    3       -  

Other mortgage

    3 to 36       59  

 

No loans modified on or after March 31, 2023, were past due greater than 30 days or on non-accrual as of March 31, 2024.

 

As of March 31, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the first quarter of 2024 that subsequently defaulted. For purposes of this disclosure, default is defined as 90 days past due and still accruing or placement on nonaccrual status.