XML 27 R12.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Loans and Allowance for Credit Losses

 

Note 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; and certain areas of east and northeast Texas, including Houston, Beaumont and Dallas; and Nashville, Tennessee. During the year ended December 31, 2020, the Company sold $497 million of its energy loan portfolio for net proceeds of approximately $254.4 million. The primary objective of the sale was to reduce risk in the loan portfolio by accelerating the disposition of existing problem credits that were further complicated by the economic deterioration that stemmed from the COVID-19 pandemic.

Loans, net of unearned income does not include accrued interest, which is reflected in the accrued interest line item in the Consolidated Balance Sheets, totaling $76.2 million and $67.7 million at December 31, 2020 and 2019, respectively. The following table presents loans, net of unearned income, by portfolio class at December 31, 2020 and 2019:

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

 

9,986,983

 

 

$

 

9,166,947

 

Commercial real estate - owner occupied

 

 

 

2,857,445

 

 

 

 

2,738,460

 

Total commercial and industrial

 

 

 

12,844,428

 

 

 

 

11,905,407

 

Commercial real estate - income producing

 

 

 

3,357,939

 

 

 

 

2,994,448

 

Construction and land development

 

 

 

1,065,057

 

 

 

 

1,157,451

 

Residential mortgages

 

 

 

2,665,212

 

 

 

 

2,990,631

 

Consumer

 

 

 

1,857,295

 

 

 

 

2,164,818

 

Total loans

 

$

 

21,789,931

 

 

$

 

21,212,755

 

 

The Bank makes loans in the normal course of business to directors and executive officers of the Company and the Bank and to their associates. Loans to such related parties are made on substantially the same terms, including interest rates and collateral requirements, as those prevailing at the time for comparable transactions with unrelated parties and do not involve more than normal risk of collectability when originated. Balances of loans to the Company’s directors, executive officers and their associates at December 31, 2020 and 2019 were approximately $11.6 million and $13.4 million, respectively. Related party loan activity in 2020 reflect new loans of $4.1 million, repayments of $6.1 million and $0.2 million of loans to newly added executive officers.

 

The Bank has a line of credit with the Federal Home Loan Bank of Dallas that is secured by blanket pledges of certain qualifying loan types. The Bank had borrowings on this line of $1.1 billion and $2.0 billion at December 31, 2020 and 2019, respectively.

 

The following schedules show activity in the allowance for credit losses by portfolio class for the years ended December 31, 2020 and 2019, as well as the corresponding recorded investment in loans at December 31, 2020 and 2019. 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 1 – Summary of Significant Accounting Policies and Recent Accounting Pronouncements.

 

 

 

Commercial

Non-Real

Estate

 

 

Commercial

Real Estate-

Owner

Occupied

 

 

Total

Commercial

and Industrial

 

 

Commercial

Real Estate-

Income

Producing

 

 

Construction

and Land

Development

 

 

Residential

Mortgages

 

 

Consumer

 

 

Total

 

(in thousands)

 

Year Ended December 31, 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

 

 

 

(387,172

)

 

 

 

(1,828

)

 

 

 

(389,000

)

 

 

 

(2,512

)

 

 

 

(400

)

 

 

 

(326

)

 

 

 

(17,219

)

 

 

 

(409,457

)

Recoveries

 

 

 

6,032

 

 

 

 

763

 

 

 

 

6,795

 

 

 

 

46

 

 

 

 

846

 

 

 

 

1,400

 

 

 

 

5,584

 

 

 

 

14,671

 

Net provision for loan losses

 

 

 

424,645

 

 

 

 

44,345

 

 

 

 

468,990

 

 

 

 

83,784

 

 

 

 

9,188

 

 

 

 

14,516

 

 

 

 

27,823

 

 

 

 

604,301

 

Ending balance - allowance for loan losses

 

$

 

149,693

 

 

$

 

69,134

 

 

$

 

218,827

 

 

$

 

109,474

 

 

$

 

26,462

 

 

$

 

48,842

 

 

$

 

46,572

 

 

$

 

450,177

 

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

 

 

 

(5,217

)

 

 

 

93

 

 

 

 

(5,124

)

 

 

 

650

 

 

 

 

7,036

 

 

 

 

2

 

 

 

 

(3,961

)

 

 

 

(1,397

)

Ending balance - reserve for unfunded lending commitments

 

$

 

4,529

 

 

$

 

381

 

 

$

 

4,910

 

 

$

 

1,099

 

 

$

 

22,694

 

 

$

 

19

 

 

$

 

1,185

 

 

$

 

29,907

 

Total allowance for credit losses

 

$

 

154,222

 

 

$

 

69,515

 

 

$

 

223,737

 

 

$

 

110,573

 

 

$

 

49,156

 

 

$

 

48,861

 

 

$

 

47,757

 

 

$

 

480,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

11,517

 

 

$

 

1,236

 

 

$

 

12,753

 

 

$

 

44

 

 

$

 

22

 

 

$

 

546

 

 

$

 

515

 

 

$

 

13,880

 

Collectively evaluated

 

 

 

138,176

 

 

 

 

67,898

 

 

 

 

206,074

 

 

 

 

109,430

 

 

 

 

26,440

 

 

 

 

48,296

 

 

 

 

46,057

 

 

 

 

436,297

 

Allowance for loan losses

 

$

 

149,693

 

 

$

 

69,134

 

 

$

 

218,827

 

 

$

 

109,474

 

 

$

 

26,462

 

 

$

 

48,842

 

 

$

 

46,572

 

 

$

 

450,177

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

241

 

 

$

 

 

 

$

 

241

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

241

 

Collectively evaluated

 

 

 

4,288

 

 

 

 

381

 

 

 

 

4,669

 

 

 

 

1,099

 

 

 

 

22,694

 

 

 

 

19

 

 

 

 

1,185

 

 

 

 

29,666

 

Reserve for unfunded lending commitments:

 

$

 

4,529

 

 

$

 

381

 

 

$

 

4,910

 

 

$

 

1,099

 

 

$

 

22,694

 

 

$

 

19

 

 

$

 

1,185

 

 

$

 

29,907

 

Total allowance for credit losses

 

$

 

154,222

 

 

$

 

69,515

 

 

$

 

223,737

 

 

$

 

110,573

 

 

$

 

49,156

 

 

$

 

48,861

 

 

$

 

47,757

 

 

$

 

480,084

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

43,775

 

 

$

 

10,206

 

 

$

 

53,981

 

 

$

 

4,542

 

 

$

 

1,250

 

 

$

 

5,850

 

 

$

 

2,521

 

 

$

 

68,144

 

Collectively evaluated for impairment

 

 

 

9,943,208

 

 

 

 

2,847,239

 

 

 

 

12,790,447

 

 

 

 

3,353,397

 

 

 

 

1,063,807

 

 

 

 

2,659,362

 

 

 

 

1,854,774

 

 

 

 

21,721,787

 

Total loans

 

$

 

9,986,983

 

 

$

 

2,857,445

 

 

$

 

12,844,428

 

 

$

 

3,357,939

 

 

$

 

1,065,057

 

 

$

 

2,665,212

 

 

$

 

1,857,295

 

 

$

 

21,789,931

 

 

 

 

 

Commercial

Non-Real

Estate

 

Commercial

Real Estate-

Owner

Occupied

 

Total

Commercial

and Industrial

 

Commercial

Real Estate-

Income

Producing

 

Construction

and Land

Development

 

Residential

Mortgages

 

Consumer

 

Total

(in thousands)

 

Year Ended December 31, 2019

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

97,752

 

$

13,757

 

$

111,509

 

$

17,638

 

$

15,647

 

$

23,782

 

$

25,938

 

$

194,514

Charge-offs

 

 

(39,600)

 

 

(137)

 

 

(39,737)

 

 

(32)

 

 

(7)

 

 

(846)

 

 

(18,455)

 

 

(59,077)

Recoveries

 

 

6,940

 

 

306

 

 

7,246

 

 

569

 

 

140

 

 

480

 

 

3,645

 

 

12,080

Net provision for loan losses

 

 

41,340

 

 

(2,949)

 

 

38,391

 

 

2,694

 

 

(6,430)

 

 

(3,085)

 

 

12,164

 

 

43,734

Ending balance - allowance for loan losses

 

$

106,432

 

$

10,977

 

$

117,409

 

$

20,869

 

$

9,350

 

$

20,331

 

$

23,292

 

$

191,251

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

Provision for losses on unfunded commitments

 

 

3,974

 

 

 

 

3,974

 

 

 

 

 

 

 

 

 

 

3,974

Ending balance - reserve for unfunded lending commitments

 

$

3,974

 

$

 

$

3,974

 

$

 

$

 

$

 

$

 

$

3,974

Total allowance for credit losses

 

$

110,406

 

$

10,977

 

$

121,383

 

$

20,869

 

$

9,350

 

$

20,331

 

$

23,292

 

$

195,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

21,733

 

$

104

 

$

21,837

 

$

18

 

$

21

 

$

217

 

$

292

 

$

22,385

Amounts related to purchased credit impaired loans

 

 

164

 

 

169

 

 

333

 

 

39

 

 

136

 

 

7,474

 

 

275

 

 

8,257

Collectively evaluated for impairment

 

 

84,535

 

 

10,704

 

 

95,239

 

 

20,812

 

 

9,193

 

 

12,640

 

 

22,725

 

 

160,609

Allowance for loan losses

 

$

106,432

 

$

10,977

 

$

117,409

 

$

20,869

 

$

9,350

 

$

20,331

 

$

23,292

 

$

191,251

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,974

 

$

 

$

3,974

 

$

 

$

 

$

 

$

 

$

3,974

Total allowance for credit losses

 

$

110,406

 

$

10,977

 

$

121,383

 

$

20,869

 

$

9,350

 

$

20,331

 

$

23,292

 

$

195,225

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

232,438

 

$

4,381

 

$

236,819

 

$

1,898

 

$

277

 

$

5,174

 

$

1,483

 

$

245,651

Purchased credit impaired loans

 

 

31,073

 

 

36,200

 

 

67,273

 

 

35,353

 

 

20,516

 

 

86,757

 

 

5,346

 

 

215,245

Collectively evaluated for impairment

 

 

8,903,436

 

 

2,697,879

 

 

11,601,315

 

 

2,957,197

 

 

1,136,658

 

 

2,898,700

 

 

2,157,989

 

 

20,751,859

Total loans

 

$

9,166,947

 

$

2,738,460

 

$

11,905,407

 

$

2,994,448

 

$

1,157,451

 

$

2,990,631

 

$

2,164,818

 

$

21,212,755

 

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 at December 31, 2020 as compared to December 31, 2019 reflects both the $76.7 million cumulative effect adjustment recorded upon adoption of CECL, and the impact of the economic shutdown in response to the COVID-19 pandemic and the sustained volatility of oil prices. The allowance for credit losses is developed using multiple Moody’s macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period. These forecasts are anchored on a baseline forecast scenario, which Moody’s defines as the “most likely outcome” based on current conditions and its view of where the economy is headed. The baseline scenario is positioned at the 50th percentile of possible outcomes. In arriving at the allowance for credit losses at December 31, 2020, the Company weighted the baseline economic forecast at 65%. Following the sharp recession seen in the first half of 2020 and modest growth in the latter half, the baseline scenario assumes a continued gradual recovery in the early part 2021, with the most meaningful growth occurring after a vaccine for the coronavirus becomes widely available in the first quarter of 2021. To incorporate reasonably possible alternative outcomes, the downside slower near-term growth scenario S-2 was weighted at 25% and the recessionary scenario S-3 was weighted at 10%.  The S-2 scenario reflects reasonably possible subdued growth compared to the baseline, with a higher incidence of viral infection and death and slower rollout of the coronavirus vaccine, prompting the closure of or delayed reopening of some nonessential businesses. The S-3 scenario reflects reasonably possible recurrence of recessionary conditions, with a surge in the incidence of infection and death and longer delay in the vaccination rollout, necessitating heightened restrictions on travel and business. Neither the S-2 nor the S-3 scenario assumes widespread economic shutdown.

The activity in the allowance for credit losses for the year ended December 31, 2020 also reflects the impact the sale of $497 million of energy-related loans. The write-down to loans’ observable market values 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.  

 

 

Nonaccrual Loans and Loans Modified in Troubled Debt Restructurings

The following table presents total nonaccrual loans and those without an allowance for loan loss, 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 and are therefore excluded. Such loans totaled $17.5 million at December 31, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2020

 

 

 

2019

 

(in thousands)

 

 

Total nonaccrual

 

 

 

Nonaccrual without allowance for loan loss

 

 

 

Total nonaccrual

 

 

 

Nonaccrual without allowance for loan loss

 

Commercial non-real estate

 

$

 

52,836

 

 

$

 

15,268

 

 

$

 

178,678

 

 

$

 

97,700

 

Commercial real estate - owner occupied

 

 

 

13,856

 

 

 

 

7,038

 

 

 

 

7,708

 

 

 

 

2,458

 

Total commercial and industrial

 

 

 

66,692

 

 

 

 

22,306

 

 

 

 

186,386

 

 

 

 

100,158

 

Commercial real estate - income producing

 

 

 

6,743

 

 

 

 

 

 

 

 

2,594

 

 

 

 

 

Construction and land development

 

 

 

2,486

 

 

 

 

1,116

 

 

 

 

1,217

 

 

 

 

 

Residential mortgages

 

 

 

40,573

 

 

 

 

1,705

 

 

 

 

39,262

 

 

 

 

3,383

 

Consumer

 

 

 

23,385

 

 

 

 

 

 

 

 

16,374

 

 

 

 

351

 

Total loans

 

$

 

139,879

 

 

$

 

25,127

 

 

$

 

245,833

 

 

$

 

103,892

 

 

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (TDRs) of $21.6 million and $132.5 million, at December 31, 2020 and 2019, respectively. Total TDRs, both accruing and nonaccruing, were $25.8 million at December 31, 2020 and $193.7 million at December 31, 2019.

The table below presents detail on loans modified in TDRs during the years ended December 31, 2020, 2019 and 2018 by portfolio segment. All such loans are individually evaluated for credit loss.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended

 

($ in thousands)

 

2020

 

 

2019

 

 

2018

 

 

 

 

 

 

 

Outstanding

Recorded Investment

 

 

 

 

 

 

Outstanding

Recorded Investment

 

 

 

 

 

 

Outstanding

Recorded Investment

 

Troubled Debt Restructurings:

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

Commercial non-real estate

 

 

3

 

 

$

 

745

 

 

$

 

745

 

 

 

13

 

 

$

 

64,051

 

 

$

 

57,240

 

 

 

29

 

 

$

 

85,306

 

 

$

 

85,306

 

Commercial real estate - owner occupied

 

 

1

 

 

 

 

297

 

 

 

 

297

 

 

 

1

 

 

 

 

167

 

 

 

 

167

 

 

 

2

 

 

 

 

6,138

 

 

 

 

6,138

 

Total commercial and industrial

 

 

4

 

 

 

 

1,042

 

 

 

 

1,042

 

 

 

14

 

 

 

 

64,218

 

 

 

 

57,407

 

 

 

31

 

 

 

 

91,444

 

 

 

 

91,444

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

123

 

 

 

 

123

 

 

 

1

 

 

 

 

1,564

 

 

 

 

1,564

 

Construction and land development

 

 

1

 

 

 

 

15

 

 

 

 

15

 

 

 

3

 

 

 

 

323

 

 

 

 

323

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

15

 

 

 

 

3,424

 

 

 

 

3,424

 

 

 

21

 

 

 

 

3,286

 

 

 

 

3,286

 

 

 

14

 

 

 

 

1,297

 

 

 

 

1,297

 

Consumer

 

 

6

 

 

 

 

89

 

 

 

 

89

 

 

 

10

 

 

 

 

168

 

 

 

 

168

 

 

 

10

 

 

 

 

455

 

 

 

 

455

 

Total loans

 

 

26

 

 

$

 

4,570

 

 

$

 

4,570

 

 

 

49

 

 

$

 

68,118

 

 

$

 

61,307

 

 

 

56

 

 

$

 

94,760

 

 

$

 

94,760

 

 

The TDRs modified during the year ended December 31, 2020 reflected in the table above include $1.0 million of loans with extended amortization terms or other payment concessions, $1.1 million with reduced interest rates, $0.4 million of loans with significant covenant waivers, and $2.1 million with other modifications.  The TDRs modified during the year ended December 31, 2019 include $18.7 million of loans with extended amortization terms or other payment concessions, $41.3 million of loans with significant covenant waivers, and $8.1 million with other modifications.  In addition, the Company received approximately $6.8 million of equity securities of one commercial non-real estate borrower in satisfaction of a portion of its debt. The TDRs modified during the year ended December 31, 2018 include $50.8 million of loans with extended terms or other payment concessions, $14.6 million of loans with significant covenant waivers, and $29.4 million of other modifications.

At December 31, 2020 and 2019, the Company had unfunded commitments of approximately $4.6 million and $2.4 million, respectively, to borrowers whose loan terms had been modified in TDRs.

 

 

 

 

During the year ended December 31, 2020, loans defaulted upon that had been modified in a TDR in the preceding twelve months were as follows: two commercial non real estate loans totaling $13.4 million, two residential mortgage loans totaling $0.8 million and one consumer loan totaling less than $0.1 million. There were no such defaults occurred during the year ended December 31, 2019. Of the TDRs modified during the year ended December 31, 2018, one residential mortgage totaling $0.2 million, one owner-occupied commercial real estate loan totaling $1.8 million and one consumer loan totaling less than $ 0.1 million defaulted within twelve months of the modification.

 

The TDR disclosures above do not include loans eligible for exclusion from TDR assessment under Section 4013 of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). 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. This exclusion relief was extended to January 1, 2022 by the Consolidated Appropriations Act, 2021. At December 31, 2020, there were 176 loans totaling $630.6 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

 

Prior to the adoption of CECL, the Company accounted for impaired loans as prescribed by ASC 310. The following provides detail regarding the Company’s impaired loans at and for the year ended December 31, 2019. Interest income recognized represents interest on accruing loans modified in a TDR.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

(in thousands)

 

Recorded

Investment

Without an

Allowance

 

 

Recorded

Investment

With an

Allowance

 

 

Unpaid Principle Balance

 

 

 

 

Related

Allowance

 

 

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

Commercial non-real estate

 

$

 

134,191

 

 

$

 

98,247

 

 

$

 

270,078

 

 

 

 

$

 

21,733

 

 

 

 

$

 

223,500

 

 

$

 

4,917

 

Commercial real estate - owner occupied

 

 

 

2,665

 

 

 

 

1,716

 

 

 

 

7,793

 

 

 

 

 

 

104

 

 

 

 

 

 

14,719

 

 

 

 

196

 

Total commercial and industrial

 

 

 

136,856

 

 

 

 

99,963

 

 

 

 

277,871

 

 

 

 

 

 

21,837

 

 

 

 

 

 

238,219

 

 

 

 

5,113

 

Commercial real estate - income producing

 

 

 

373

 

 

 

 

1,525

 

 

 

 

1,959

 

 

 

 

 

 

18

 

 

 

 

 

 

2,407

 

 

 

 

27

 

Construction and land development

 

 

 

 

 

 

 

277

 

 

 

 

322

 

 

 

 

 

 

21

 

 

 

 

 

 

906

 

 

 

 

4

 

Residential mortgages

 

 

 

3,383

 

 

 

 

1,791

 

 

 

 

5,709

 

 

 

 

 

 

217

 

 

 

 

 

 

4,578

 

 

 

 

11

 

Consumer

 

 

 

479

 

 

 

 

1,004

 

 

 

 

1,906

 

 

 

 

 

 

292

 

 

 

 

 

 

1,464

 

 

 

 

77

 

Total loans

 

$

 

141,091

 

 

$

 

104,560

 

 

$

 

287,767

 

 

 

 

$

 

22,385

 

 

 

 

$

 

247,574

 

 

$

 

5,232

 

 

Aging Analysis

The tables below present the age analysis of past due loans by portfolio class at December 31, 2020 and 2019. Prior to the adoption of CECL, purchased credit impaired loans 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.   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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 Accruing

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

7,963

 

$

2,564

 

$

39,530

 

$

50,057

 

$

9,936,926

 

$

9,986,983

 

$

583

Commercial real estate - owner occupied

 

 

1,525

 

 

753

 

 

13,663

 

 

15,941

 

 

2,841,504

 

 

2,857,445

 

 

955

Total commercial and industrial

 

 

9,488

 

 

3,317

 

 

53,193

 

 

65,998

 

 

12,778,430

 

 

12,844,428

 

 

1,538

Commercial real estate - income producing

 

 

1,494

 

 

798

 

 

5,744

 

 

8,036

 

 

3,349,903

 

 

3,357,939

 

 

182

Construction and land development

 

 

4,168

 

 

284

 

 

2,001

 

 

6,453

 

 

1,058,604

 

 

1,065,057

 

 

Residential mortgages

 

 

29,319

 

 

9,858

 

 

27,886

 

 

67,063

 

 

2,598,149

 

 

2,665,212

 

 

912

Consumer

 

 

12,215

 

 

5,012

 

 

11,714

 

 

28,941

 

 

1,828,354

 

 

1,857,295

 

 

729

Total loans

 

$

56,684

 

$

19,269

 

$

100,538

 

$

176,491

 

$

21,613,440

 

$

21,789,931

 

$

3,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 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 loans

 

$

 

83,693

 

 

$

 

30,183

 

 

$

 

146,942

 

 

$

 

260,818

 

 

$

 

20,951,937

 

 

$

 

21,212,755

 

 

$

 

6,582

 

 

Credit Quality Indicators

The tables below present the credit quality indicators by portfolio class and segment of loans at December 31, 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 the majority 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 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

 

$

 

9,439,264

 

 

$

 

2,641,423

 

 

$

 

12,080,687

 

 

$

 

3,219,155

 

 

$

 

1,033,060

 

 

$

 

16,332,902

 

Pass-Watch

 

 

 

314,739

 

 

 

 

114,358

 

 

 

 

429,097

 

 

 

 

89,968

 

 

 

 

22,820

 

 

 

 

541,885

 

Special Mention

 

 

 

79,613

 

 

 

 

46,239

 

 

 

 

125,852

 

 

 

 

5,989

 

 

 

 

5,751

 

 

 

 

137,592

 

Substandard

 

 

 

153,367

 

 

 

 

55,425

 

 

 

 

208,792

 

 

 

 

42,827

 

 

 

 

3,426

 

 

 

 

255,045

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

9,986,983

 

 

$

 

2,857,445

 

 

$

 

12,844,428

 

 

$

 

3,357,939

 

 

$

 

1,065,057

 

 

$

 

17,267,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

December 31, 2019

 

(in thousands)

 

Residential

Mortgage

 

 

Consumer

 

 

Total

 

 

Residential

Mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

 

2,622,422

 

 

$

 

1,832,885

 

 

$

 

4,455,307

 

 

$

 

2,950,854

 

 

$

 

2,147,312

 

 

$

 

5,098,166

 

Nonperforming

 

 

 

42,790

 

 

 

 

24,410

 

 

 

 

67,200

 

 

 

 

39,777

 

 

 

 

17,506

 

 

 

 

57,283

 

Total

 

$

 

2,665,212

 

 

$

 

1,857,295

 

 

$

 

4,522,507

 

 

$

 

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 an 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 segment and vintage for term loans and by revolving and revolving converted to amortizing at December 31, 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

 

$

5,673,370

 

 

$

2,819,696

 

 

$

1,740,784

 

 

$

1,391,140

 

 

$

960,094

 

 

$

1,231,913

 

 

$

2,420,058

 

 

$

95,847

 

 

$

16,332,902

 

Pass-Watch

 

 

115,555

 

 

 

96,473

 

 

 

50,475

 

 

 

42,877

 

 

 

58,331

 

 

 

84,363

 

 

 

74,629

 

 

 

19,182

 

 

 

541,885

 

Special Mention

 

 

3,196

 

 

 

27,157

 

 

 

21,074

 

 

 

30,872

 

 

 

28,933

 

 

 

4,146

 

 

 

18,626

 

 

 

3,588

 

 

 

137,592

 

Substandard

 

 

75,461

 

 

 

33,844

 

 

 

20,527

 

 

 

35,383

 

 

 

15,071

 

 

 

36,589

 

 

 

30,162

 

 

 

8,008

 

 

 

255,045

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$

5,867,582

 

 

$

2,977,170

 

 

$

1,832,860

 

 

$

1,500,272

 

 

$

1,062,429

 

 

$

1,357,011

 

 

$

2,543,475

 

 

$

126,625

 

 

$

17,267,424

 

Residential Mortgage and Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

438,831

 

 

$

504,124

 

 

$

437,518

 

 

$

560,347

 

 

$

501,018

 

 

$

816,567

 

 

$

1,190,775

 

 

$

6,127

 

 

$

4,455,307

 

Nonperforming

 

 

1,466

 

 

 

3,781

 

 

 

5,881

 

 

 

8,380

 

 

 

3,981

 

 

 

35,500

 

 

 

3,652

 

 

 

4,559

 

 

 

67,200

 

Total Consumer Loans

 

$

440,297

 

 

$

507,905

 

 

$

443,399

 

 

$

568,727

 

 

$

504,999

 

 

$

852,067

 

 

$

1,194,427

 

 

$

10,686

 

 

$

4,522,507

 

 

 

Purchased Credit Impaired Loans

Under the transition provisions for the application of CECL, the Company classified all loans previously accounted for as purchased credit impaired under ASC 310-30 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:

 

 

 

2019

 

 

 

Carrying

 

 

 

 

 

 

 

 

Amount

 

 

Accretable

 

(in thousands)

 

of Loans

 

 

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

)

Increase in expected cash flows based on actual cash flow 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 are $17.2 million and $8.6 million of consumer loans secured by single family residential mortgage real estate that are in process of foreclosure as of December 31, 2020 and 2019, respectively. In March 2020, in response to 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. Foreclosure activity in all of the markets we serve had resumed by October 1, 2020.

In addition to the single family residential real estate loans in process of foreclosure, the Company also held $3.4 million and $6.3 million of foreclosed single family residential properties in other real estate owned as of December 31, 2020 and 2019, respectively.

Loans Held for Sale

Loans held for sale totaled $136.1 million and $55.9 million, respectively, at December 31, 2020 and 2019. Substantially all loans held for sale are residential mortgage loans originated for sale. Concurrent with the commitment to lend, the Company enters into a forward commitment to sell these loans on a best efforts delivery basis.