XML 24 R12.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loans and Allowance for Credit Losses

4.  Loans and Allowance for Credit Losses

The Company generally makes loans in its market areas of south and central Mississippi; southern and central Alabama; northwest, central and south Louisiana; the northern, central, and panhandle regions of Florida; certain areas of east and northeast Texas, including Houston, Beaumont and Dallas; and Nashville, Tennessee. Loans, net of unearned income, by portfolio are presented at amortized cost basis in the table below. Amortized cost does not include accrued interest, which is reflected in the accrued interest line item in the Consolidated Balance Sheets, totaling $86.0 million and $67.7 million at September 30, 2020 and December 31, 2019, respectively.

 

 

 

September 30,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

10,257,788

 

 

$

9,166,947

 

Commercial real estate - owner occupied

 

 

2,779,407

 

 

 

2,738,460

 

Total commercial and industrial

 

 

13,037,195

 

 

 

11,905,407

 

Commercial real estate - income producing

 

 

3,406,554

 

 

 

2,994,448

 

Construction and land development

 

 

1,096,149

 

 

 

1,157,451

 

Residential mortgages

 

 

2,754,388

 

 

 

2,990,631

 

Consumer

 

 

1,945,918

 

 

 

2,164,818

 

Total loans

 

$

22,240,204

 

 

$

21,212,755

 

 

 

The following briefly describes the composition of each loan category.

Commercial and industrial

Commercial and industrial loans are made available to businesses for working capital (including financing of inventory and receivables), business expansion, to facilitate the acquisition of a business, and the purchase of equipment and machinery, including equipment leasing. These loans are primarily made based on the identified cash flows of the borrower and, when secured, have the added strength of the underlying collateral.

Commercial non-real estate loans may be secured by the assets being financed or other tangible or intangible business assets such as accounts receivable, inventory, ownership, enterprise value or commodity interests, and may incorporate a personal or corporate guarantee; however, some short-term loans may be made on an unsecured basis, including a small portfolio of corporate credit cards, generally issued as a part of overall customer relationships.

Commercial non-real estate loans also include loans made under the Small Business Administration’s (SBA) Paycheck Protection Program (PPP). PPP loans are guaranteed by the SBA and are forgivable to the debtor upon satisfaction of certain criteria. The loans bear interest at 1% per annum and have two or five year terms, depending on the date of origination. These loans also earn an origination fee of 1% to 5%, depending on the loan size, that is deferred and amortized over the estimated life of the loan using the effective yield method.

Commercial real estate – owner occupied loans consist of commercial mortgages on properties where repayment is generally dependent on the cash flow from the ongoing operations and activities of the borrower.  Like commercial non-real estate, these loans are primarily made based on the identified cash flows of the borrower, but also have the added strength of the value of underlying real estate collateral.  

Commercial real estate – income producing

Commercial real estate – income producing loans consist of loans secured by commercial mortgages on properties where the loan is made to real estate developers or investors and repayment is dependent on the sale, refinance, or income generated from the operation of the property.  Properties financed include retail, office, multifamily, senior housing, hotel/motel, skilled nursing facilities and other commercial properties. 

Construction and land development

Construction and land development loans are made to facilitate the acquisition, development, improvement and construction of both commercial and residential-purpose properties.  Such loans are made to builders and investors where repayment is expected to be made from the sale, refinance or operation of the property or to businesses to be used in their business operations.  This portfolio also includes a small amount of residential construction loans and loans secured by raw land not yet under development.   

Residential mortgages

Residential mortgages consist of closed-end loans secured by first liens on 1- 4 family residential properties. The portfolio includes both fixed and adjustable rate loans, although most longer term, fixed rate loans originated are sold in the secondary mortgage market.  

Consumer

Consumer loans include second lien mortgage home loans, home equity lines of credit and nonresidential consumer purpose loans. Nonresidential consumer loans include both direct and indirect loans. Direct nonresidential consumer loans are made to finance the purchase of personal property, including automobiles, recreational vehicles and boats, and for other personal purposes (secured and unsecured), and deposit account secured loans. Indirect nonresidential consumer loans include automobile financing provided to the consumer through an agreement with automobile dealerships. Consumer loans also include a small portfolio of credit card receivables issued on the basis of applications received through referrals from the Bank’s branches, online and other marketing efforts.   

Allowance for Credit Losses

The following tables show activity in the allowance for credit losses by portfolio class for the nine months ended September 30, 2020 and 2019, as well as the corresponding recorded investment in loans at the end of each period. Effective January 1, 2020, the Company adopted the provisions of ASC 326 (CECL) using a modified retrospective basis. The difference between the December 31, 2019 incurred allowance and the CECL allowance is reflected as a cumulative effect of change in accounting principle in the table below. For further discussion of the day one impact of the CECL adoption, refer to Note 16 – Recent Accounting Pronouncements. 

 

 

 

 

 

 

 

Commercial

 

 

Total

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

real estate-

 

 

commercial

 

 

real estate-

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

non-real

 

 

owner

 

 

and

 

 

income

 

 

and land

 

 

Residential

 

 

 

 

 

 

 

 

 

(in thousands)

 

estate

 

 

occupied

 

 

industrial

 

 

producing

 

 

development

 

 

mortgages

 

 

Consumer

 

 

Total

 

 

 

Nine Months Ended September 30, 2020

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

106,432

 

 

$

10,977

 

 

$

117,409

 

 

$

20,869

 

 

$

9,350

 

 

$

20,331

 

 

$

23,292

 

 

$

191,251

 

Cumulative effect of change in accounting

principle

 

 

(244

)

 

 

14,877

 

 

 

14,633

 

 

 

7,287

 

 

 

7,478

 

 

 

12,921

 

 

 

7,092

 

 

 

49,411

 

Charge-offs

 

 

(364,123

)

 

 

(1,828

)

 

$

(365,951

)

 

 

(2,211

)

 

 

(7

)

 

 

(170

)

 

 

(13,640

)

 

 

(381,979

)

Recoveries

 

 

4,831

 

 

 

659

 

 

$

5,490

 

 

 

46

 

 

 

549

 

 

 

1,078

 

 

 

4,360

 

 

 

11,523

 

Net provision for loan losses

 

 

401,155

 

 

 

41,336

 

 

$

442,491

 

 

 

78,661

 

 

 

12,325

 

 

 

17,613

 

 

 

27,378

 

 

 

578,468

 

Ending balance - allowance for loan losses

 

$

148,051

 

 

$

66,021

 

 

$

214,072

 

 

$

104,652

 

 

$

29,695

 

 

$

51,773

 

 

$

48,482

 

 

$

448,674

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,974

 

 

$

 

 

$

3,974

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,974

 

Cumulative effect of change in accounting

principle

 

 

5,772

 

 

 

288

 

 

 

6,060

 

 

 

449

 

 

 

15,658

 

 

 

17

 

 

 

5,146

 

 

 

27,330

 

Provision for losses on unfunded commitments

 

 

(3,786

)

 

 

187

 

 

 

(3,599

)

 

 

1,599

 

 

 

6,046

 

 

 

(11

)

 

 

(3,813

)

 

 

222

 

Ending balance - reserve for unfunded lending commitments

 

 

5,960

 

 

 

475

 

 

 

6,435

 

 

 

2,048

 

 

 

21,704

 

 

 

6

 

 

 

1,333

 

 

 

31,526

 

Total allowance for credit losses

 

$

154,011

 

 

$

66,496

 

 

$

220,507

 

 

$

106,700

 

 

$

51,399

 

 

$

51,779

 

 

$

49,815

 

 

$

480,200

 

Allowance for loan losses:

 

 

 

Individually evaluated

 

$

27,304

 

 

$

1,344

 

 

$

28,648

 

 

$

24

 

 

$

169

 

 

$

416

 

 

$

456

 

 

$

29,713

 

Collectively evaluated

 

 

120,747

 

 

 

64,677

 

 

 

185,424

 

 

 

104,628

 

 

 

29,526

 

 

 

51,357

 

 

 

48,026

 

 

 

418,961

 

Allowance for loan losses

 

$

148,051

 

 

$

66,021

 

 

$

214,072

 

 

$

104,652

 

 

$

29,695

 

 

$

51,773

 

 

$

48,482

 

 

$

448,674

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

992

 

 

$

 

 

$

992

 

 

$

 

 

$

 

 

$

 

 

$

5

 

 

$

997

 

Collectively evaluated

 

 

4,968

 

 

 

475

 

 

 

5,443

 

 

 

2,048

 

 

 

21,704

 

 

 

6

 

 

 

1,328

 

 

 

30,529

 

Reserve for unfunded lending commitments:

 

$

5,960

 

 

$

475

 

 

$

6,435

 

 

$

2,048

 

 

$

21,704

 

 

$

6

 

 

$

1,333

 

 

$

31,526

 

Total allowance for credit losses

 

$

154,011

 

 

$

66,496

 

 

$

220,507

 

 

$

106,700

 

 

$

51,399

 

 

$

51,779

 

 

$

49,815

 

 

$

480,200

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

73,139

 

 

$

11,124

 

 

$

84,263

 

 

$

5,549

 

 

$

1,837

 

 

$

6,064

 

 

$

3,924

 

 

$

101,637

 

Collectively evaluated

 

 

10,184,649

 

 

 

2,768,283

 

 

 

12,952,932

 

 

 

3,401,005

 

 

 

1,094,312

 

 

 

2,748,324

 

 

 

1,941,994

 

 

 

22,138,567

 

Total loans

 

$

10,257,788

 

 

$

2,779,407

 

 

$

13,037,195

 

 

$

3,406,554

 

 

$

1,096,149

 

 

$

2,754,388

 

 

$

1,945,918

 

 

$

22,240,204

 

 

 

 

 

 

 

 

Commercial

 

 

Total

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

real estate-

 

 

commercial

 

 

real estate-

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

non-real

 

 

owner

 

 

and

 

 

income

 

 

and land

 

 

Residential

 

 

 

 

 

 

 

 

 

(in thousands)

 

estate

 

 

occupied

 

 

industrial

 

 

producing

 

 

development

 

 

mortgages

 

 

Consumer

 

 

Total

 

 

 

Nine Months Ended September 30, 2019

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

97,752

 

 

$

13,757

 

 

$

111,509

 

 

$

17,638

 

 

$

15,647

 

 

$

23,782

 

 

$

25,938

 

 

$

194,514

 

Charge-offs

 

 

(33,382

)

 

 

(137

)

 

 

(33,519

)

 

 

(10

)

 

 

(7

)

 

 

(660

)

 

 

(13,169

)

 

 

(47,365

)

Recoveries

 

 

5,662

 

 

 

284

 

 

 

5,946

 

 

 

518

 

 

 

108

 

 

 

433

 

 

 

2,866

 

 

 

9,871

 

Net provision for loan losses

 

 

29,267

 

 

 

545

 

 

 

29,812

 

 

 

7,604

 

 

 

(5,982

)

 

 

(2,076

)

 

 

9,194

 

 

 

38,552

 

Ending balance

 

$

99,299

 

 

$

14,449

 

 

$

113,748

 

 

$

25,750

 

 

$

9,766

 

 

$

21,479

 

 

$

24,829

 

 

$

195,572

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

11,535

 

 

$

57

 

 

$

11,592

 

 

$

49

 

 

$

29

 

 

$

183

 

 

$

365

 

 

$

12,218

 

Amounts related to purchased credit impaired loans

 

 

135

 

 

 

172

 

 

 

307

 

 

 

40

 

 

 

144

 

 

 

8,032

 

 

 

300

 

 

 

8,823

 

Collectively evaluated for impairment

 

 

87,629

 

 

 

14,220

 

 

 

101,849

 

 

 

25,661

 

 

 

9,593

 

 

 

13,264

 

 

 

24,164

 

 

 

174,531

 

Total allowance

 

$

99,299

 

 

$

14,449

 

 

$

113,748

 

 

$

25,750

 

 

$

9,766

 

 

$

21,479

 

 

$

24,829

 

 

$

195,572

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

201,979

 

 

$

11,109

 

 

$

213,088

 

 

$

2,781

 

 

$

3,385

 

 

$

4,301

 

 

$

1,583

 

 

$

225,138

 

Purchased credit impaired loans

 

 

33,040

 

 

 

45,124

 

 

 

78,164

 

 

 

27,281

 

 

 

23,431

 

 

 

93,450

 

 

 

6,294

 

 

 

228,620

 

Collectively evaluated for impairment

 

 

8,657,985

 

 

 

2,678,146

 

 

 

11,336,131

 

 

 

3,030,506

 

 

 

1,163,902

 

 

 

2,907,207

 

 

 

2,144,448

 

 

 

20,582,194

 

Total loans

 

$

8,893,004

 

 

$

2,734,379

 

 

$

11,627,383

 

 

$

3,060,568

 

 

$

1,190,718

 

 

$

3,004,958

 

 

$

2,152,325

 

 

$

21,035,952

 

The calculation of the allowance for credit losses under CECL is performed using two primary approaches: a collective approach for pools of loans that have similar risk characteristics using a loss rate analysis, and a specific reserve analysis for credits individually evaluated. The increase in the allowance for credit losses for the nine months ended September 30, 2020 reflects the impact of the economic shutdown in response to the pandemic and the significant drop in oil prices. The allowance for credit losses was developed using multiple Moody’s macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period. The Company weighted the baseline economic forecast, which Moody’s defines as the “most likely outcome” based on current conditions and its view of where the economy is headed, at 50%. Following the sharp recession in the first half of 2020, the baseline scenario assumes a gradual recovery beginning in the second half of 2020, with the most meaningful growth occurring after a vaccine for the coronavirus becomes widely available in the second quarter of 2021. The upside scenario S-1 and the downside scenario S-2 were each weighted 25% to incorporate reasonably possible alternative outcomes. The S-1 scenario reflects reasonably possible improving conditions and a quicker recovery in 2020 and in 2021 compared to the baseline. The S-2 scenario reflects reasonably possible slower economic recovery, with higher instances of infection and death, and restrictions on travel and business winding down somewhat more slowly as compared to the baseline. The degradation in economic conditions during the nine months ended September 30, 2020 created the need for an increased allowance across all portfolios. The allowance for credit loss activity for the nine months ended September 30, 2020 also reflects the impact the sale of $497 million of energy-related loans. The write-down to loans’ observable market value plus cost to sell resulted in charge-offs of $242.6 million and a reserve release of $82.5 million, for a net provision for credit losses impact of $160.1 million, which is mostly reflected in the commercial non-real estate portfolio. Detail of the individually evaluated allowance is provided in the impaired loans section that follows. 

 

 

Impaired Loans

The following table shows the composition of nonaccrual loans by portfolio class. Prior to the adoption of CECL, purchased credit impaired loans accounted for in pools with an accretable yield were considered to be performing. Such loans totaled $17.5 million at December 31, 2019. 

 

 

September 30,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

78,184

 

 

$

178,678

 

Commercial real estate - owner occupied

 

 

14,683

 

 

 

7,708

 

Total commercial and industrial

 

 

92,867

 

 

 

186,386

 

Commercial real estate - income producing

 

 

7,028

 

 

 

2,594

 

Construction and land development

 

 

3,234

 

 

 

1,217

 

Residential mortgages

 

 

43,596

 

 

 

39,262

 

Consumer

 

 

24,737

 

 

 

16,374

 

Total loans

 

$

171,462

 

 

$

245,833

 

 

For the nine months ended September 30, 2020 and 2019, the estimated amount of interest income that would have been recorded had the loans not been assigned nonaccrual status was $10.6 million and $9.9 million, respectively.

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (“TDRs”) of $39.9 million and $132.5 million at September 30, 2020 and December 31, 2019, respectively. Total TDRs, both accruing and nonaccruing, were $49.1 million at September 30, 2020 and $193.7 million at December 31, 2019.  All TDRs are individually evaluated for credit loss.  At September 30, 2020 and December 31, 2019, the Company had unfunded commitments of $1.0 million and $2.4 million, respectively, to borrowers whose loan terms have been modified in a TDR.

The tables below detail by portfolio class TDRs that were modified during the three and nine months ended September 30, 2020 and 2019:

 

 

 

Three Months Ended

 

($ in thousands)

 

September 30, 2020

 

 

September 30, 2019

 

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

 

Number

 

 

Outstanding

 

 

Outstanding

 

 

Number

 

 

Outstanding

 

 

Outstanding

 

 

 

of

 

 

Recorded

 

 

Recorded

 

 

of

 

 

Recorded

 

 

Recorded

 

Troubled Debt Restructurings:

 

Contracts

 

 

Investment

 

 

Investment

 

 

Contracts

 

 

Investment

 

 

Investment

 

Commercial non-real estate

 

 

 

 

$

 

 

$

 

 

 

2

 

 

$

13,083

 

 

$

6,271

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

13,083

 

 

 

6,271

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

123

 

 

 

123

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

323

 

 

 

323

 

Residential mortgages

 

 

5

 

 

 

1,358

 

 

 

1,358

 

 

 

3

 

 

 

297

 

 

 

297

 

Consumer

 

 

2

 

 

 

25

 

 

 

25

 

 

 

4

 

 

 

70

 

 

 

70

 

Total loans

 

 

7

 

 

$

1,383

 

 

$

1,383

 

 

 

13

 

 

$

13,896

 

 

$

7,084

 

 

 

 

 

Nine Months Ended

 

($ in thousands)

 

September 30, 2020

 

 

September 30, 2019

 

Troubled Debt Restructurings:

 

Number

of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

 

Number

of

Contracts

 

 

Pre-

Modification

Outstanding

Recorded

Investment

 

 

Post-

Modification

Outstanding

Recorded

Investment

 

Commercial non-real estate

 

 

3

 

 

$

745

 

 

$

745

 

 

 

10

 

 

$

27,220

 

 

$

20,408

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

167

 

 

 

167

 

Total commercial and industrial

 

 

3

 

 

 

745

 

 

 

745

 

 

 

11

 

 

 

27,387

 

 

 

20,575

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

123

 

 

 

123

 

Construction and land development

 

 

1

 

 

 

15

 

 

 

15

 

 

 

3

 

 

 

323

 

 

 

323

 

Residential mortgages

 

 

14

 

 

 

3,424

 

 

 

3,424

 

 

 

10

 

 

 

2,199

 

 

 

2,199

 

Consumer

 

 

7

 

 

 

89

 

 

 

89

 

 

 

6

 

 

 

116

 

 

 

116

 

Total loans

 

 

25

 

 

 

4,273

 

 

 

4,273

 

 

 

31

 

 

$

30,148

 

 

$

23,336

 

 

The TDRs modified during the nine months ended September 30, 2020 reflected in the table above include $0.7 million of loans with extended amortization terms or other payment concessions, $1.1 million with reduced interest rates, $0.4 million with significant covenant waivers and $2.1 million with other modifications. The TDRs modified during the nine months ended September 30, 2019 include $0.6 million of loans with extended amortization terms or other payment concessions, $22.1 million with significant covenant waivers and $7.4 million with other modifications.

 

One commercial non-real estate loan totaling $0.4 million, one residential mortgage loan totaling $0.6 million, and two consumer loans totaling $0.2 million that defaulted during the nine months ended September 30, 2020 had been modified in a TDR during the twelve months prior to default. No loans that defaulted during the nine months ended September 30, 2019 had been modified in a TDR during the twelve months prior to default.

The tables below present loans that are individually evaluated by portfolio class at September 30, 2020 and December 31, 2019. Loans individually evaluated include nonaccrual loans, TDRs and other loans that do not share common characteristics with loans evaluated on a collective basis that have aggregate relationship balances of $1 million or more. 

 

 

 

September 30, 2020

 

(in thousands)

 

Recorded

investment

without an

allowance

 

 

Recorded

investment

with an

allowance

 

 

Unpaid

principal

balance

 

 

Related

allowance

for loan loss

 

Commercial non-real estate

 

$

20,689

 

 

$

52,450

 

 

$

125,893

 

 

$

27,304

 

Commercial real estate - owner occupied

 

 

6,900

 

 

 

4,224

 

 

 

14,029

 

 

 

1,344

 

Total commercial and industrial

 

 

27,589

 

 

 

56,674

 

 

 

139,922

 

 

 

28,648

 

Commercial real estate - income producing

 

 

5,453

 

 

 

96

 

 

 

7,016

 

 

 

24

 

Construction and land development

 

 

667

 

 

 

1,170

 

 

 

1,838

 

 

 

169

 

Residential mortgages

 

 

2,890

 

 

 

3,174

 

 

 

6,869

 

 

 

416

 

Consumer

 

 

1,592

 

 

 

2,332

 

 

 

3,924

 

 

 

456

 

Total loans

 

$

38,191

 

 

$

63,446

 

 

$

159,569

 

 

$

29,713

 

 

 

 

December 31, 2019

 

(in thousands)

 

Recorded

investment

without an

allowance

 

 

Recorded

investment

with an

allowance

 

 

Unpaid

principal

balance

 

 

Related

allowance for loan loss

 

Commercial non-real estate

 

$

134,191

 

 

$

98,247

 

 

$

270,078

 

 

$

21,733

 

Commercial real estate - owner occupied

 

 

2,665

 

 

 

1,716

 

 

 

7,793

 

 

 

104

 

Total commercial and industrial

 

 

136,856

 

 

 

99,963

 

 

 

277,871

 

 

 

21,837

 

Commercial real estate - income producing

 

 

373

 

 

 

1,525

 

 

 

1,959

 

 

 

18

 

Construction and land development

 

 

 

 

 

277

 

 

 

322

 

 

 

21

 

Residential mortgages

 

 

3,383

 

 

 

1,791

 

 

 

5,709

 

 

 

217

 

Consumer

 

 

479

 

 

 

1,004

 

 

 

1,906

 

 

 

292

 

Total loans

 

$

141,091

 

 

$

104,560

 

 

$

287,767

 

 

$

22,385

 

 

The tables below present the average balances and interest income for individually evaluated loans for the three and nine months ended September 30, 2020 and 2019.  Interest income recognized represents interest on accruing loans modified in a TDR.

 

 

Three Months Ended

 

 

 

September 30, 2020

 

 

September 30, 2019

 

(in thousands)

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial non-real estate

 

$

81,227

 

 

$

37

 

 

$

213,291

 

 

$

1,062

 

Commercial real estate - owner occupied

 

 

10,553

 

 

 

 

 

 

14,439

 

 

 

45

 

Total commercial and industrial

 

 

91,780

 

 

 

37

 

 

 

227,730

 

 

 

1,107

 

Commercial real estate - income producing

 

 

5,886

 

 

 

6

 

 

 

2,331

 

 

 

7

 

Construction and land development

 

 

1,422

 

 

 

3

 

 

 

1,702

 

 

 

2

 

Residential mortgages

 

 

5,887

 

 

 

22

 

 

 

4,195

 

 

 

2

 

Consumer

 

 

3,947

 

 

 

21

 

 

 

1,552

 

 

 

21

 

Total loans

 

$

108,922

 

 

$

89

 

 

$

237,510

 

 

$

1,139

 

 

 

 

Nine Months Ended

 

 

 

September 30, 2020

 

 

September 30, 2019

 

(in thousands)

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial non-real estate

 

$

190,622

 

 

$

776

 

 

$

225,597

 

 

$

4,202

 

Commercial real estate - owner occupied

 

 

7,306

 

 

 

 

 

 

17,044

 

 

 

196

 

Total commercial and industrial

 

 

197,928

 

 

 

776

 

 

 

242,641

 

 

 

4,398

 

Commercial real estate - income producing

 

 

5,749

 

 

 

18

 

 

 

2,430

 

 

 

21

 

Construction and land development

 

 

1,805

 

 

 

7

 

 

 

597

 

 

 

2

 

Residential mortgages

 

 

5,318

 

 

 

43

 

 

 

4,525

 

 

 

9

 

Consumer

 

 

2,651

 

 

 

67

 

 

 

1,442

 

 

 

55

 

Total loans

 

$

213,451

 

 

$

911

 

 

$

251,635

 

 

$

4,485

 

 

The TDR disclosure above does not include loans modified under Section 4013 of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) signed into law on March 27, 2020, which allows financial institutions to exclude eligible modifications from TDR assessment. Eligible modification must be (1) related to COVID-19, (2) executed on a loan that was not more than 30 days past due as of December 31, 2019 and (3) executed between March 1, 2020 and the earlier of 60 days after the date of the termination of the national emergency or December 31, 2020. At September 30, 2020, there were 817 loans totaling $564.8 million with active short-term payment deferrals of principal, interest or both, or other qualifying CARES Act modifications. These loans are reported in the aging analysis that follows based on the modified terms.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at September 30, 2020 and December 31, 2019. Prior to the adoption of CECL, purchased credit impaired loans accounted for in pools under ASC 310-30 with an accretable yield were considered to be current in the table below as of December 31, 2019. These loans totaled $6.1 million for 30-59 days past due, $2.0 million for 60-89 days past due and $8.3 million for both greater than 90 days past due and greater than 90 days past due and still accruing at December 31, 2019.   

 

September 30, 2020

 

30-59

days

past due

 

 

60-89

days

past due

 

 

Greater

than

90 days

past due

 

 

Total

past due

 

 

Current

 

 

Total

Loans

 

 

Recorded

investment

> 90 days

and still

accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

6,026

 

 

$

14,277

 

 

$

65,705

 

 

$

86,008

 

 

$

10,171,780

 

 

$

10,257,788

 

 

$

5,110

 

Commercial real estate - owner occupied

 

 

535

 

 

 

2,276

 

 

 

11,708

 

 

 

14,519

 

 

 

2,764,888

 

 

 

2,779,407

 

 

 

113

 

Total commercial and industrial

 

 

6,561

 

 

 

16,553

 

 

 

77,413

 

 

 

100,527

 

 

 

12,936,668

 

 

 

13,037,195

 

 

 

5,223

 

Commercial real estate - income producing

 

 

165

 

 

 

30,238

 

 

 

8,701

 

 

 

39,104

 

 

 

3,367,450

 

 

 

3,406,554

 

 

 

2,490

 

Construction and land development

 

 

1,076

 

 

 

237

 

 

 

3,178

 

 

 

4,491

 

 

 

1,091,658

 

 

 

1,096,149

 

 

 

393

 

Residential mortgages

 

 

3,164

 

 

 

11,779

 

 

 

32,908

 

 

 

47,851

 

 

 

2,706,537

 

 

 

2,754,388

 

 

 

1,818

 

Consumer

 

 

9,451

 

 

 

4,621

 

 

 

12,920

 

 

 

26,992

 

 

 

1,918,926

 

 

 

1,945,918

 

 

 

515

 

Total

 

$

20,417

 

 

$

63,428

 

 

$

135,120

 

 

$

218,965

 

 

$

22,021,239

 

 

$

22,240,204

 

 

$

10,439

 

 

December 31, 2019

 

30-59

days

past due

 

 

60-89

days

past due

 

 

Greater

than

90 days

past due

 

 

Total

past due

 

 

Current

 

 

Total

Loans

 

 

Recorded

investment

> 90 days

and still

accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

20,893

 

 

$

13,445

 

 

$

100,806

 

 

$

135,144

 

 

$

9,031,803

 

 

 

9,166,947

 

 

$

1,537

 

Commercial real estate - owner occupied

 

 

4,862

 

 

 

556

 

 

 

7,268

 

 

 

12,686

 

 

 

2,725,774

 

 

 

2,738,460

 

 

 

830

 

Total commercial and industrial

 

 

25,755

 

 

 

14,001

 

 

 

108,074

 

 

 

147,830

 

 

 

11,757,577

 

 

 

11,905,407

 

 

 

2,367

 

Commercial real estate - income producing

 

 

738

 

 

 

703

 

 

 

2,910

 

 

 

4,351

 

 

 

2,990,097

 

 

 

2,994,448

 

 

 

450

 

Construction and land development

 

 

5,747

 

 

 

680

 

 

 

2,480

 

 

 

8,907

 

 

 

1,148,544

 

 

 

1,157,451

 

 

 

2,042

 

Residential mortgages

 

 

32,867

 

 

 

8,584

 

 

 

23,577

 

 

 

65,028

 

 

 

2,925,603

 

 

 

2,990,631

 

 

 

85

 

Consumer

 

 

18,586

 

 

 

6,215

 

 

 

9,901

 

 

 

34,702

 

 

 

2,130,116

 

 

 

2,164,818

 

 

 

1,638

 

Total

 

$

83,693

 

 

$

30,183

 

 

$

146,942

 

 

$

260,818

 

 

$

20,951,937

 

 

$

21,212,755

 

 

$

6,582

 

 

Credit Quality Indicators

The following tables present the credit quality indicators by segments and portfolio class of loans held for investment at September 30, 2020 and December 31, 2019. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process. In addition, the Company often examines portfolios of loans to determine if there are areas of risk not specifically identified in its loan by loan approach. As a result, several loans were downgraded to pass-watch in 2020 in reaction to the economic downturn caused by the pandemic and other environmental factors. In alignment with regulatory guidance, the Company has been working with its customers to manage through this period of severe uncertainty and economic stress, including providing various types of loan deferrals. While a significant number of these deferrals have expired, our ability to predict future cash flow is limited due to the economic uncertainty, and we expect that further risk rating adjustments may be required.

 

 

 

September 30, 2020

 

(in thousands)

 

Commercial

non-real

estate

 

 

Commercial

real estate -

owner-

occupied

 

 

Total

commercial

and industrial

 

 

Commercial

real estate -

income

producing

 

 

Construction

and land

development

 

 

Total

commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,617,743

 

 

$

2,562,635

 

 

$

12,180,378

 

 

$

3,278,116

 

 

$

1,062,252

 

 

$

16,520,746

 

Pass-Watch

 

 

368,292

 

 

 

127,688

 

 

 

495,980

 

 

 

83,736

 

 

 

27,851

 

 

 

607,567

 

Special Mention

 

 

85,096

 

 

 

37,299

 

 

 

122,395

 

 

 

2,021

 

 

 

210

 

 

 

124,626

 

Substandard

 

 

186,657

 

 

 

51,785

 

 

 

238,442

 

 

 

42,681

 

 

 

5,836

 

 

 

286,959

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

10,257,788

 

 

$

2,779,407

 

 

$

13,037,195

 

 

$

3,406,554

 

 

$

1,096,149

 

 

$

17,539,898

 

 

 

December 31, 2019

 

(in thousands)

 

Commercial

non-real

estate

 

 

Commercial

real estate -

owner-

occupied

 

 

Total

commercial

and industrial

 

 

Commercial

real estate -

income

producing

 

 

Construction

and land

development

 

 

Total

commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,492,113

 

 

$

2,517,448

 

 

$

11,009,561

 

 

 

2,883,553

 

 

$

1,120,997

 

 

$

15,014,111

 

Pass-Watch

 

 

220,850

 

 

 

146,266

 

 

 

367,116

 

 

 

69,765

 

 

 

25,621

 

 

 

462,502

 

Special Mention

 

 

71,654

 

 

 

14,651

 

 

 

86,305

 

 

 

14,995

 

 

 

283

 

 

 

101,583

 

Substandard

 

 

382,330

 

 

 

60,095

 

 

 

442,425

 

 

 

26,135

 

 

 

10,550

 

 

 

479,110

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,166,947

 

 

$

2,738,460

 

 

$

11,905,407

 

 

$

2,994,448

 

 

$

1,157,451

 

 

$

16,057,306

 

 

 

 

September 30, 2020

 

 

December 31, 2019

 

(in thousands)

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

2,708,484

 

 

$

1,920,049

 

 

$

4,628,533

 

 

$

2,950,854

 

 

$

2,147,312

 

 

$

5,098,166

 

Nonperforming

 

 

45,904

 

 

 

25,869

 

 

 

71,773

 

 

 

39,777

 

 

 

17,506

 

 

 

57,283

 

Total

 

$

2,754,388

 

 

$

1,945,918

 

 

$

4,700,306

 

 

$

2,990,631

 

 

$

2,164,818

 

 

$

5,155,449

 

 

Below are the definitions of the Company’s internally assigned grades:

Commercial:

 

Pass – loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk.

 

Pass-Watch – credits in this category are of sufficient risk to cause concern.  This category is reserved for credits that display negative performance trends.  The “Watch” grade should be regarded as a transition category.

 

Special Mention – a criticized asset category defined as having potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the institution’s credit position.  Special mention credits are not considered part of the Classified credit categories and do not expose the institution to sufficient risk to warrant adverse classification.

 

Substandard – an asset that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any.  Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful – an asset that has all the weaknesses inherent in one classified Substandard with 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.

 

Loss – credits classified as Loss are considered uncollectable and are charged off promptly once so classified.

Residential and Consumer:

 

Performing – accruing loans that have not been modified in a troubled debt restructuring.  

 

Nonperforming – loans for which there are good reasons to doubt that payments will be made in full. All loans with nonaccrual status and all loans that have been modified in a troubled debt restructuring are classified as nonperforming.

 

Vintage Analysis

 

The following table presents credit quality disclosures of amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing at September 30, 2020. The Company defines vintage as the later of origination, renewal or restructure date.

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,980,953

 

 

$

3,098,996

 

 

$

1,979,152

 

 

$

1,508,213

 

 

$

1,067,144

 

 

$

1,417,583

 

 

$

2,385,763

 

 

$

82,942

 

 

$

16,520,746

 

Pass-Watch

 

 

70,389

 

 

 

101,741

 

 

 

56,681

 

 

 

78,598

 

 

 

53,259

 

 

 

116,413

 

 

 

125,134

 

 

 

5,352

 

 

 

607,567

 

Special Mention

 

 

5,687

 

 

 

13,763

 

 

 

24,805

 

 

 

17,888

 

 

 

31,355

 

 

 

2,268

 

 

 

25,960

 

 

 

2,900

 

 

 

124,626

 

Substandard

 

 

76,243

 

 

 

21,552

 

 

 

24,505

 

 

 

37,104

 

 

 

18,231

 

 

 

50,571

 

 

 

48,004

 

 

 

10,749

 

 

 

286,959

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$

5,133,272

 

 

$

3,236,052

 

 

$

2,085,143

 

 

$

1,641,803

 

 

$

1,169,989

 

 

$

1,586,835

 

 

$

2,584,861

 

 

$

101,943

 

 

$

17,539,898

 

Residential Mortgage and Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

351,828

 

 

$

501,172

 

 

$

489,007

 

 

$

629,621

 

 

$

536,380

 

 

$

901,979

 

 

$

1,212,937

 

 

$

5,609

 

 

 

4,628,533

 

Nonperforming

 

 

1,244

 

 

 

4,540

 

 

 

6,181

 

 

 

10,422

 

 

 

5,178

 

 

 

35,169

 

 

 

3,039

 

 

 

6,000

 

 

 

71,773

 

Total Consumer Loans

 

$

353,072

 

 

$

505,712

 

 

$

495,188

 

 

$

640,043

 

 

$

541,558

 

 

$

937,148

 

 

$

1,215,976

 

 

$

11,609

 

 

$

4,700,306

 

 

Purchased Credit Impaired Loans

Under the transition provisions for the application of CECL, the Company has classified all loans previously accounted for as purchased credit impaired under ASC 310-30 to be classified as purchased credit deteriorated. The application of these provisions resulted in an increase of $19.8 million to the amortized cost basis of the financial asset and the allowance for credit losses at the date of adoption, representing the remaining credit portion of the purchased discount. The Company elected not to maintain pools of loans accounted for under Subtopic 310-30 with the adoption of CECL. The remaining noncredit discount was allocated to the individual loans and will be accreted to interest income using the interest method based on the effective interest rate. Changes in the carrying amount of purchased credit impaired loans and related accretable yield are presented in the following table for the year ended December 31, 2019.

 

 

 

December 31, 2019

 

(in thousands)

 

Carrying

Amount

of Loans

 

 

Accretable

Yield

 

Balance at beginning of period

 

$

129,596

 

 

$

37,294

 

Additions

 

 

120,562

 

 

 

6,246

 

Payments received, net

 

 

(48,076

)

 

 

(4,601

)

Accretion

 

 

13,163

 

 

 

(13,163

)

Decrease in expected cash flows based on actual cash flows and changes in cash flow assumptions

 

 

 

 

 

4,170

 

Balance at end of period

 

$

215,245

 

 

$

29,946

 

 

Residential Mortgage Loans in Process of Foreclosure

Loans in process of foreclosure include those for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. Included in loans at September 30, 2020 and December 31, 2019 was $11.2 million and $8.6 million of consumer loans secured by single family residential real estate that were in process of foreclosure. In March 2020, in light of the economic deterioration stemming from the COVID-19 pandemic, the Company placed all active residential mortgage foreclosures on hold and suspended the filing of new foreclosures. On September 1, 2020 the Company resumed foreclosure activity in all states except Florida, where the moratorium expired on September 30 and foreclosure activity resumed October 1, 2020. In addition to the single family residential real estate loans in process of foreclosure, the Company also held $3.6 million and $6.3 million of foreclosed single family residential properties in other real estate owned at September 30, 2020 and December 31, 2019, respectively.

Loans Held for Sale

At September 30, 2020 and December 31, 2019, loans held for sale was comprised only of mortgage loans originated for sale in the secondary market.