XML 56 R12.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Allowance for Credit Losses
3 Months Ended
Mar. 31, 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 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 $72.2 million and $67.7 million at March 31, 2020 and December 31, 2019, respectively.

 

 

 

March 31,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

9,321,340

 

 

$

9,166,947

 

Commercial real estate - owner occupied

 

 

2,731,320

 

 

 

2,738,460

 

Total commercial and industrial

 

 

12,052,660

 

 

 

11,905,407

 

Commercial real estate - income producing

 

 

3,232,783

 

 

 

2,994,448

 

Construction and land development

 

 

1,098,726

 

 

 

1,157,451

 

Residential mortgages

 

 

2,979,985

 

 

 

2,990,631

 

Consumer

 

 

2,151,527

 

 

 

2,164,818

 

Total loans

 

$

21,515,681

 

 

$

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 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 three months ended March 31, 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 prospective 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 15 – 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

 

 

 

Three Months Ended March 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

 

 

(40,713

)

 

 

(514

)

 

 

(41,227

)

 

 

(830

)

 

 

 

 

 

(141

)

 

 

(5,540

)

 

 

(47,738

)

Recoveries

 

 

2,226

 

 

 

81

 

 

 

2,307

 

 

 

7

 

 

 

234

 

 

 

212

 

 

 

1,214

 

 

 

3,974

 

Net provision for loan losses

 

 

119,297

 

 

 

23,414

 

 

 

142,711

 

 

 

37,627

 

 

 

16,761

 

 

 

14,877

 

 

 

17,129

 

 

 

229,105

 

Ending balance - allowance for loan losses

 

$

186,998

 

 

$

48,835

 

 

$

235,833

 

 

$

64,960

 

 

$

33,823

 

 

$

48,200

 

 

$

43,187

 

 

$

426,003

 

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

 

 

5,182

 

 

 

289

 

 

 

5,471

 

 

 

280

 

 

 

13,205

 

 

 

 

 

 

(1,268

)

 

 

17,688

 

Ending balance - reserve for unfunded lending commitments

 

 

14,928

 

 

 

577

 

 

 

15,505

 

 

 

729

 

 

 

28,863

 

 

 

17

 

 

 

3,878

 

 

 

48,992

 

Total allowance for credit losses

 

$

201,926

 

 

$

49,412

 

 

$

251,338

 

 

$

65,689

 

 

$

62,686

 

 

$

48,217

 

 

$

47,065

 

 

$

474,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

Individually evaluated

 

$

67,404

 

 

$

102

 

 

$

67,506

 

 

$

458

 

 

$

23

 

 

$

312

 

 

$

195

 

 

$

68,494

 

Collectively evaluated

 

 

119,594

 

 

 

48,733

 

 

 

168,327

 

 

 

64,502

 

 

 

33,800

 

 

 

47,888

 

 

 

42,992

 

 

 

357,509

 

Allowance for loan losses

 

$

186,998

 

 

$

48,835

 

 

$

235,833

 

 

$

64,960

 

 

$

33,823

 

 

$

48,200

 

 

$

43,187

 

 

$

426,003

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

7,215

 

 

$

 

 

$

7,215

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

7,215

 

Collectively evaluated

 

 

7,713

 

 

 

577

 

 

 

8,290

 

 

 

729

 

 

 

28,863

 

 

 

17

 

 

 

3,878

 

 

 

41,777

 

Reserve for unfunded lending commitments:

 

$

14,928

 

 

$

577

 

 

$

15,505

 

 

$

729

 

 

$

28,863

 

 

$

17

 

 

$

3,878

 

 

$

48,992

 

Total allowance for credit losses

 

$

201,926

 

 

$

49,412

 

 

$

251,338

 

 

$

65,689

 

 

$

62,686

 

 

$

48,217

 

 

$

47,065

 

 

$

474,995

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

253,790

 

 

$

4,184

 

 

$

257,974

 

 

$

7,300

 

 

$

3,350

 

 

$

4,625

 

 

$

1,280

 

 

$

274,529

 

Collectively evaluated

 

 

9,067,550

 

 

 

2,727,136

 

 

 

11,794,686

 

 

 

3,225,483

 

 

 

1,095,376

 

 

 

2,975,360

 

 

 

2,150,247

 

 

 

21,241,152

 

Total loans

 

$

9,321,340

 

 

$

2,731,320

 

 

$

12,052,660

 

 

$

3,232,783

 

 

$

1,098,726

 

 

$

2,979,985

 

 

$

2,151,527

 

 

$

21,515,681

 

 

 

 

 

 

 

 

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

 

 

 

Three Months Ended March 31, 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

 

 

(16,344

)

 

 

 

 

 

(16,344

)

 

 

(10

)

 

 

 

 

 

(406

)

 

 

(4,231

)

 

 

(20,991

)

Recoveries

 

 

1,926

 

 

 

17

 

 

 

1,943

 

 

 

2

 

 

 

11

 

 

 

162

 

 

 

1,004

 

 

 

3,122

 

Net provision for loan losses

 

 

14,186

 

 

 

33

 

 

 

14,219

 

 

 

3,173

 

 

 

(1,631

)

 

 

(3

)

 

 

2,285

 

 

 

18,043

 

Ending balance

 

$

97,520

 

 

$

13,807

 

 

$

111,327

 

 

$

20,803

 

 

$

14,027

 

 

$

23,535

 

 

$

24,996

 

 

$

194,688

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,775

 

 

$

205

 

 

$

1,980

 

 

$

143

 

 

$

1

 

 

$

219

 

 

$

347

 

 

$

2,690

 

Amounts related to purchased credit impaired loans

 

 

288

 

 

 

185

 

 

 

473

 

 

 

35

 

 

 

78

 

 

 

9,162

 

 

 

341

 

 

 

10,089

 

Collectively evaluated for impairment

 

 

95,457

 

 

 

13,417

 

 

 

108,874

 

 

 

20,625

 

 

 

13,948

 

 

 

14,154

 

 

 

24,308

 

 

 

181,909

 

Total allowance

 

$

97,520

 

 

$

13,807

 

 

$

111,327

 

 

$

20,803

 

 

$

14,027

 

 

$

23,535

 

 

$

24,996

 

 

$

194,688

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

231,506

 

 

$

16,974

 

 

$

248,480

 

 

$

2,668

 

 

$

19

 

 

$

5,397

 

 

$

1,508

 

 

$

258,072

 

Purchased credit impaired loans

 

 

6,445

 

 

 

5,472

 

 

 

11,917

 

 

 

4,267

 

 

 

2,897

 

 

 

102,199

 

 

 

3,615

 

 

 

124,895

 

Collectively evaluated for impairment

 

 

8,418,375

 

 

 

2,492,982

 

 

 

10,911,357

 

 

 

2,556,459

 

 

 

1,337,151

 

 

 

2,825,655

 

 

 

2,099,249

 

 

 

19,729,871

 

Total loans

 

$

8,656,326

 

 

$

2,515,428

 

 

$

11,171,754

 

 

$

2,563,394

 

 

$

1,340,067

 

 

$

2,933,251

 

 

$

2,104,372

 

 

$

20,112,838

 

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 three months ended March 31, 2020 reflects the impact of the unprecedented economic shutdown caused by 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 80% which includes a sharp recession in the first and second quarters of 2020, with a relatively quick recovery in the second half of 2020. The more severe downside scenarios S-3 and S-4 were weighted at 15% and 5%, respectively, to capture the risk a prolonged downturn might have on our markets, which is more heavily concentrated in tourism, oil and gas and certain areas of healthcare that are more severely impacted by the widespread shutdown and market turmoil. These downside scenarios include double-dip recessions with a more prolonged recovery, with the S-4 scenario having a more severe immediate impact and a longer, more gradual recovery compared to S-3. The degradation in economic conditions created the need for an increased allowance across all portfolios. See the detail of the individually evaluated allowance 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. 

 

 

March 31,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

175,166

 

 

$

178,678

 

Commercial real estate - owner occupied

 

 

8,143

 

 

 

7,708

 

Total commercial and industrial

 

 

183,309

 

 

 

186,386

 

Commercial real estate - income producing

 

 

5,659

 

 

 

2,594

 

Construction and land development

 

 

4,321

 

 

 

1,217

 

Residential mortgages

 

 

42,866

 

 

 

39,262

 

Consumer

 

 

17,903

 

 

 

16,374

 

Total loans

 

$

254,058

 

 

$

245,833

 

 

For the three months ended March 31, 2020 and 2019, the estimated amount of interest income that would have been recorded had the loans not been assigned nonaccrual status was $4.3 million and $2.9 million, respectively.

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (“TDRs”) of $117.9 million and $132.5 million at March 31, 2020 and December 31, 2019, respectively. Total TDRs, both accruing and nonaccruing, were $153.1 million at March 31, 2020 and $193.7 million at December 31, 2019.  All TDRs are individually evaluated for credit loss.  At March 31, 2020 and

December 31, 2019, the Company had unfunded commitments of $8.1 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 months ended March 31, 2020 and 2019:

 

 

 

Three Months Ended

 

($ in thousands)

 

March 31, 2020

 

 

March 31, 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

 

 

1

 

 

$

395

 

 

$

395

 

 

 

7

 

 

$

13,803

 

 

$

13,803

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

167

 

 

 

167

 

Total commercial and industrial

 

 

1

 

 

 

395

 

 

 

395

 

 

 

8

 

 

 

13,970

 

 

 

13,970

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

1

 

 

 

256

 

 

 

256

 

 

 

5

 

 

 

1,264

 

 

 

1,264

 

Consumer

 

 

3

 

 

 

34

 

 

 

34

 

 

 

2

 

 

 

46

 

 

 

46

 

Total loans

 

 

5

 

 

$

685

 

 

$

685

 

 

 

15

 

 

$

15,280

 

 

$

15,280

 

 

The TDRs modified during the three months ended March 31, 2020 reflected in the table above include $0.3 million of loans with extended amortization terms or other payment concessions and $0.4 million with significant covenant waivers. The TDRs modified during the three months ended March 31, 2019 include $0.1 million of loans with extended amortization terms or other payment concessions, $8.8 million with significant covenant waivers and $6.4 million with other modifications.

 

There were no defaults on loans during the three months ended March 31, 2020 or 2019 that had been modified in a TDR during the prior twelve months.

The tables below present loans that are individually evaluated disaggregated by portfolio class at March 31, 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. 

 

 

 

March 31, 2020

 

(in thousands)

 

Recorded

investment

without an

allowance

 

 

Recorded

investment

with an

allowance

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

Commercial non-real estate

 

$

34,003

 

 

$

219,787

 

 

$

316,651

 

 

$

67,404

 

Commercial real estate - owner occupied

 

 

1,608

 

 

 

2,576

 

 

 

6,954

 

 

 

102

 

Total commercial and industrial

 

 

35,611

 

 

 

222,363

 

 

 

323,605

 

 

 

67,506

 

Commercial real estate - income producing

 

 

2,407

 

 

 

4,893

 

 

 

8,136

 

 

 

458

 

Construction and land development

 

 

3,192

 

 

 

158

 

 

 

3,949

 

 

 

23

 

Residential mortgages

 

 

2,598

 

 

 

2,027

 

 

 

5,160

 

 

 

312

 

Consumer

 

 

136

 

 

 

1,144

 

 

 

1,668

 

 

 

195

 

Total loans

 

$

43,944

 

 

$

230,585

 

 

$

342,518

 

 

$

68,494

 

 

 

 

December 31, 2019

 

(in thousands)

 

Recorded

investment

without an

allowance

 

 

Recorded

investment

with an

allowance

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

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 months ended March 31, 2020 and 2019.  Interest income recognized represents interest on accruing loans modified in a TDR.

 

 

Three Months Ended

 

 

 

March 31, 2020

 

 

March 31, 2019

 

(in thousands)

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial non-real estate

 

$

243,114

 

 

$

522

 

 

$

235,445

 

 

$

1,696

 

Commercial real estate - owner occupied

 

 

4,283

 

 

 

 

 

 

19,320

 

 

 

80

 

Total commercial and industrial

 

 

247,397

 

 

 

522

 

 

 

254,765

 

 

 

1,776

 

Commercial real estate - income producing

 

 

4,599

 

 

 

6

 

 

 

2,685

 

 

 

7

 

Construction and land development

 

 

1,814

 

 

 

2

 

 

 

70

 

 

 

 

Residential mortgages

 

 

4,900

 

 

 

4

 

 

 

4,637

 

 

 

5

 

Consumer

 

 

1,382

 

 

 

23

 

 

 

1,258

 

 

 

16

 

Total loans

 

$

260,092

 

 

$

557

 

 

$

263,415

 

 

$

1,804

 

 

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 reporting. 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. As of March 31, 2020, there were 1,618 customers with loans totaling $839.4 million with payment deferral modifications of principal, interest or both that are eligible to be excluded from TDR reporting requirements. These loans are also excluded from reporting in the aging analysis that follows as delinquency is tracked under the modified terms.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at March 31, 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.  

 

March 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 still

accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

23,478

 

 

$

7,629

 

 

$

116,763

 

 

$

147,870

 

 

$

9,173,470

 

 

$

9,321,340

 

 

$

6,832

 

Commercial real estate - owner occupied

 

 

5,294

 

 

 

803

 

 

 

11,298

 

 

 

17,395

 

 

 

2,713,925

 

 

 

2,731,320

 

 

 

4,747

 

Total commercial and industrial

 

 

28,772

 

 

 

8,432

 

 

 

128,061

 

 

 

165,265

 

 

 

11,887,395

 

 

 

12,052,660

 

 

 

11,579

 

Commercial real estate - income producing

 

 

8,727

 

 

 

80

 

 

 

9,430

 

 

 

18,237

 

 

 

3,214,546

 

 

 

3,232,783

 

 

 

4,221

 

Construction and land development

 

 

6,289

 

 

 

344

 

 

 

4,406

 

 

 

11,039

 

 

 

1,087,687

 

 

 

1,098,726

 

 

 

667

 

Residential mortgages

 

 

46,695

 

 

 

1,305

 

 

 

23,484

 

 

 

71,484

 

 

 

2,908,501

 

 

 

2,979,985

 

 

 

64

 

Consumer

 

 

24,002

 

 

 

7,870

 

 

 

9,451

 

 

 

41,323

 

 

 

2,110,204

 

 

 

2,151,527

 

 

 

1,259

 

Total

 

$

114,485

 

 

$

18,031

 

 

$

174,832

 

 

$

307,348

 

 

$

21,208,333

 

 

$

21,515,681

 

 

$

17,790

 

 

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 at March 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 looks at 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 at March 31, 2020 to reflect the potential risk from 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. The Company expects that further risk rating adjustments will likely be required in the future to account for stresses on individual accounts.

 

 

 

March 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

 

$

8,391,474

 

 

$

2,533,020

 

 

$

10,924,494

 

 

$

3,119,828

 

 

$

1,064,747

 

 

$

15,109,069

 

Pass-Watch

 

 

507,455

 

 

 

136,808

 

 

 

644,263

 

 

 

75,823

 

 

 

24,883

 

 

 

744,969

 

Special Mention

 

 

61,397

 

 

 

11,677

 

 

 

73,074

 

 

 

11,330

 

 

 

970

 

 

 

85,374

 

Substandard

 

 

346,065

 

 

 

49,815

 

 

 

395,880

 

 

 

25,802

 

 

 

8,126

 

 

 

429,808

 

Doubtful

 

 

14,949

 

 

 

 

 

 

14,949

 

 

 

 

 

 

 

 

 

14,949

 

Total

 

$

9,321,340

 

 

$

2,731,320

 

 

$

12,052,660

 

 

$

3,232,783

 

 

$

1,098,726

 

 

$

16,384,169

 

 

 

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

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

(in thousands)

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

2,936,218

 

 

$

2,132,482

 

 

$

5,068,700

 

 

$

2,950,854

 

 

$

2,147,312

 

 

$

5,098,166

 

Nonperforming

 

 

43,767

 

 

 

19,045

 

 

 

62,812

 

 

 

39,777

 

 

 

17,506

 

 

 

57,283

 

Total

 

$

2,979,985

 

 

$

2,151,527

 

 

$

5,131,512

 

 

$

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 tables further disaggregates credit quality disclosures by amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing as of March 31, 2020. We define 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

 

$

1,200,289

 

 

$

3,482,650

 

 

$

2,316,675

 

 

$

1,817,884

 

 

$

1,268,500

 

 

$

1,815,527

 

 

$

3,166,739

 

 

$

40,805

 

 

$

15,109,069

 

Pass-Watch

 

 

45,483

 

 

 

89,492

 

 

 

50,169

 

 

 

73,719

 

 

 

45,264

 

 

 

45,098

 

 

 

393,676

 

 

 

2,068

 

 

 

744,969

 

Special Mention

 

 

1,106

 

 

 

2,754

 

 

 

11,838

 

 

 

26,324

 

 

 

699

 

 

 

20,130

 

 

 

21,204

 

 

 

1,319

 

 

 

85,374

 

Substandard

 

 

25,939

 

 

 

58,802

 

 

 

86,630

 

 

 

30,860

 

 

 

30,772

 

 

 

49,519

 

 

 

127,734

 

 

 

19,552

 

 

 

429,808

 

Doubtful

 

 

 

 

 

 

 

 

12,980

 

 

 

 

 

 

 

 

 

 

 

 

1,969

 

 

 

 

 

 

14,949

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$

1,272,817

 

 

$

3,633,698

 

 

$

2,478,292

 

 

$

1,948,787

 

 

$

1,345,235

 

 

$

1,930,274

 

 

$

3,711,322

 

 

$

63,744

 

 

$

16,384,169

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

172,403

 

 

$

528,274

 

 

$

577,525

 

 

$

771,724

 

 

$

622,557

 

 

$

1,096,363

 

 

$

1,295,598

 

 

$

4,256

 

 

 

5,068,700

 

Nonperforming

 

 

547

 

 

 

2,521

 

 

 

3,962

 

 

 

6,800

 

 

 

4,114

 

 

 

41,575

 

 

 

1,817

 

 

 

1,476

 

 

 

62,812

 

Total Consumer Loans

 

$

172,950

 

 

$

530,795

 

 

$

581,487

 

 

$

778,524

 

 

$

626,671

 

 

$

1,137,938

 

 

$

1,297,415

 

 

$

5,732

 

 

$

5,131,512

 

Purchased Credit Impaired Loans

Under the transition provisions for prospective 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 prospective application 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 December 31, 2019 was $8.6 million of consumer loans secured by single family residential real estate that were in process of foreclosure.  In light of the economic conditions stemming from the pandemic, the Company placed all active foreclosures on hold and suspended the filing of new foreclosures.  In addition to the single family residential real estate loans in process of foreclosure, the Company also held $5.6 million and $6.3 million of foreclosed single family residential properties in other real estate owned at March 31, 2020 and December 31, 2019, respectively.