XML 23 R12.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 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 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 $94.6 million and $67.7 million at June 30, 2020 and December 31, 2019, respectively.

 

 

 

June 30,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

10,465,280

 

 

$

9,166,947

 

Commercial real estate - owner occupied

 

 

2,762,259

 

 

 

2,738,460

 

Total commercial and industrial

 

 

13,227,539

 

 

 

11,905,407

 

Commercial real estate - income producing

 

 

3,350,299

 

 

 

2,994,448

 

Construction and land development

 

 

1,128,959

 

 

 

1,157,451

 

Residential mortgages

 

 

2,877,316

 

 

 

2,990,631

 

Consumer

 

 

2,044,264

 

 

 

2,164,818

 

Total loans

 

$

22,628,377

 

 

$

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 six months ended June 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

 

 

 

Six Months Ended June 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

 

 

(339,566

)

 

 

(1,706

)

 

$

(341,272

)

 

 

(1,501

)

 

 

(5

)

 

 

(141

)

 

 

(10,736

)

 

 

(353,655

)

Recoveries

 

 

3,299

 

 

 

107

 

 

$

3,406

 

 

 

46

 

 

 

451

 

 

 

761

 

 

 

2,543

 

 

 

7,207

 

Net provision for loan losses

 

 

375,050

 

 

 

37,211

 

 

$

412,261

 

 

 

71,210

 

 

 

13,965

 

 

 

23,479

 

 

 

27,509

 

 

 

548,424

 

Ending balance - allowance for loan losses

 

$

144,971

 

 

$

61,466

 

 

$

206,437

 

 

$

97,911

 

 

$

31,239

 

 

$

57,351

 

 

$

49,700

 

 

$

442,638

 

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

 

 

(2,900

)

 

 

427

 

 

 

(2,473

)

 

 

649

 

 

 

10,455

 

 

 

5

 

 

 

(3,369

)

 

 

5,267

 

Ending balance - reserve for unfunded lending commitments

 

 

6,846

 

 

 

715

 

 

 

7,561

 

 

 

1,098

 

 

 

26,113

 

 

 

22

 

 

 

1,777

 

 

 

36,571

 

Total allowance for credit losses

 

$

151,817

 

 

$

62,181

 

 

$

213,998

 

 

$

99,009

 

 

$

57,352

 

 

$

57,373

 

 

$

51,477

 

 

$

479,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

Individually evaluated

 

$

12,619

 

 

$

1,237

 

 

$

13,856

 

 

$

457

 

 

$

55

 

 

$

477

 

 

$

377

 

 

$

15,222

 

Collectively evaluated

 

 

132,352

 

 

 

60,229

 

 

 

192,581

 

 

 

97,454

 

 

 

31,184

 

 

 

56,874

 

 

 

49,323

 

 

 

427,416

 

Allowance for loan losses

 

$

144,971

 

 

$

61,466

 

 

$

206,437

 

 

$

97,911

 

 

$

31,239

 

 

$

57,351

 

 

$

49,700

 

 

$

442,638

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

751

 

 

$

 

 

$

751

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

751

 

Collectively evaluated

 

 

6,095

 

 

 

715

 

 

 

6,810

 

 

 

1,098

 

 

 

26,113

 

 

 

22

 

 

 

1,777

 

 

 

35,820

 

Reserve for unfunded lending commitments:

 

$

6,846

 

 

$

715

 

 

$

7,561

 

 

$

1,098

 

 

$

26,113

 

 

$

22

 

 

$

1,777

 

 

$

36,571

 

Total allowance for credit losses

 

$

151,817

 

 

$

62,181

 

 

$

213,998

 

 

$

99,009

 

 

$

57,352

 

 

$

57,373

 

 

$

51,477

 

 

$

479,209

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

89,314

 

 

$

9,982

 

 

$

99,296

 

 

$

6,222

 

 

$

1,007

 

 

$

5,710

 

 

$

3,970

 

 

$

116,205

 

Collectively evaluated

 

 

10,375,966

 

 

 

2,752,277

 

 

 

13,128,243

 

 

 

3,344,077

 

 

 

1,127,952

 

 

 

2,871,606

 

 

 

2,040,294

 

 

 

22,512,172

 

Total loans

 

$

10,465,280

 

 

$

2,762,259

 

 

$

13,227,539

 

 

$

3,350,299

 

 

$

1,128,959

 

 

$

2,877,316

 

 

$

2,044,264

 

 

$

22,628,377

 

 

 

 

 

 

 

 

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

 

 

 

Six Months Ended June 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

 

 

(21,653

)

 

 

(71

)

 

 

(21,724

)

 

 

(10

)

 

 

-

 

 

 

(439

)

 

 

(8,167

)

 

 

(30,340

)

Recoveries

 

 

2,730

 

 

 

221

 

 

 

2,951

 

 

 

2

 

 

 

97

 

 

 

266

 

 

 

2,004

 

 

 

5,320

 

Net provision for loan losses

 

 

17,698

 

 

 

328

 

 

 

18,026

 

 

 

7,781

 

 

 

(4,079

)

 

 

(551

)

 

 

4,954

 

 

 

26,131

 

Ending balance

 

$

96,527

 

 

$

14,235

 

 

$

110,762

 

 

$

25,411

 

 

$

11,665

 

 

$

23,058

 

 

$

24,729

 

 

$

195,625

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,486

 

 

$

142

 

 

$

8,628

 

 

$

93

 

 

$

1

 

 

$

146

 

 

$

253

 

 

$

9,121

 

Amounts related to purchased credit impaired loans

 

 

138

 

 

 

172

 

 

 

310

 

 

 

105

 

 

 

151

 

 

 

8,695

 

 

 

313

 

 

 

9,574

 

Collectively evaluated for impairment

 

 

87,903

 

 

 

13,921

 

 

 

101,824

 

 

 

25,213

 

 

 

11,513

 

 

 

14,217

 

 

 

24,163

 

 

 

176,930

 

Total allowance

 

$

96,527

 

 

$

14,235

 

 

$

110,762

 

 

$

25,411

 

 

$

11,665

 

 

$

23,058

 

 

$

24,729

 

 

$

195,625

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

224,603

 

 

$

17,769

 

 

$

242,372

 

 

$

1,880

 

 

$

19

 

 

$

4,089

 

 

$

1,521

 

 

$

249,881

 

Purchased credit impaired loans

 

 

6,313

 

 

 

5,581

 

 

 

11,894

 

 

 

4,702

 

 

 

1,482

 

 

 

98,472

 

 

 

3,444

 

 

 

119,994

 

Collectively evaluated for impairment

 

 

8,328,202

 

 

 

2,496,620

 

 

 

10,824,822

 

 

 

2,888,886

 

 

 

1,142,561

 

 

 

2,865,710

 

 

 

2,083,958

 

 

 

19,805,937

 

Total loans

 

$

8,559,118

 

 

$

2,519,970

 

 

$

11,079,088

 

 

$

2,895,468

 

 

$

1,144,062

 

 

$

2,968,271

 

 

$

2,088,923

 

 

$

20,175,812

 

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 six months ended June 30, 2020 reflects the impact of the unprecedented 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 50% which includes a sharp recession in the first and second quarters of 2020, with a gradual recovery beginning in the second half of 2020. 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 the second half of 2020 compared to the baseline. The S-2 scenario reflects reasonably possible worsening economic conditions and a double-dip recession in the fourth quarter of 2020 and the first quarter of 2021. The degradation in economic conditions during the six months ended June 30, 2020 created the need for an increased allowance across all portfolios. The allowance for credit loss activity for the first six months of 2020 also reflects the impact of the transfer of $497 million of energy-related loans to held for sale in anticipation of a third quarter 2020 transaction. 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. 

 

 

June 30,

 

 

December 31,

 

(in thousands)

 

2020

 

 

2019

 

Commercial non-real estate

 

$

93,471

 

 

$

178,678

 

Commercial real estate - owner occupied

 

 

14,120

 

 

 

7,708

 

Total commercial and industrial

 

 

107,591

 

 

 

186,386

 

Commercial real estate - income producing

 

 

7,180

 

 

 

2,594

 

Construction and land development

 

 

2,498

 

 

 

1,217

 

Residential mortgages

 

 

42,237

 

 

 

39,262

 

Consumer

 

 

24,473

 

 

 

16,374

 

Total loans

 

$

183,979

 

 

$

245,833

 

 

For the six months ended June 30, 2020 and 2019, the estimated amount of interest income that would have been recorded had the loans not been assigned nonaccrual status was $8.4 million and $6.4 million, respectively.

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (“TDRs”) of $55.2 million and $132.5 million at June 30, 2020 and December 31, 2019, respectively. Total TDRs, both accruing and nonaccruing, were $65.0 million at June 30, 2020 and $193.7 million at December 31, 2019.  All TDRs are individually evaluated for credit loss.  At June 30, 2020 and December 31, 2019, the Company had unfunded commitments of $0.8 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 six months ended June 30, 2020 and 2019:

 

 

 

Three Months Ended

 

($ in thousands)

 

June 30, 2020

 

 

June 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

 

 

$

350

 

 

$

350

 

 

 

1

 

 

$

334

 

 

$

334

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

2

 

 

 

350

 

 

 

350

 

 

 

1

 

 

 

334

 

 

 

334

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

1

 

 

 

15

 

 

 

15

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

8

 

 

 

1,810

 

 

 

1,810

 

 

 

2

 

 

 

638

 

 

 

638

 

Consumer

 

 

2

 

 

 

30

 

 

 

30

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

13

 

 

$

2,205

 

 

$

2,205

 

 

 

3

 

 

$

972

 

 

$

972

 

 

 

 

 

Six Months Ended

 

($ in thousands)

 

June 30, 2020

 

 

June 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

 

 

 

8

 

 

$

14,137

 

 

$

14,137

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

167

 

 

 

167

 

Total commercial and industrial

 

 

3

 

 

 

745

 

 

 

745

 

 

 

9

 

 

 

14,304

 

 

 

14,304

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

1

 

 

 

15

 

 

 

15

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

9

 

 

 

2,066

 

 

 

2,066

 

 

 

7

 

 

 

1,902

 

 

 

1,902

 

Consumer

 

 

5

 

 

 

64

 

 

 

64

 

 

 

2

 

 

 

46

 

 

 

46

 

Total loans

 

 

18

 

 

 

2,890

 

 

 

2,890

 

 

 

18

 

 

$

16,252

 

 

$

16,252

 

 

 

The TDRs modified during the six months ended June 30, 2020 reflected in the table above include $0.7 million of loans with extended amortization terms or other payment concessions and $0.4 million with significant covenant waivers and $1.8 million with other modifications. The TDRs modified during the six months ended June 30, 2019 include $0.1 million of loans with extended amortization terms or other payment concessions, $9.1 million with significant covenant waivers and $7.0 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 six months ended June 30, 2020 had been modified in a TDR during the twelve months prior to default. No loans that defaulted during the six months ended June 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 June 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. 

 

 

 

June 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

 

$

42,426

 

 

$

46,888

 

 

$

150,630

 

 

$

12,619

 

Commercial real estate - owner occupied

 

 

3,177

 

 

 

6,805

 

 

 

12,764

 

 

 

1,237

 

Total commercial and industrial

 

 

45,603

 

 

 

53,693

 

 

 

163,394

 

 

 

13,856

 

Commercial real estate - income producing

 

 

1,332

 

 

 

4,890

 

 

 

7,018

 

 

 

457

 

Construction and land development

 

 

667

 

 

 

340

 

 

 

1,007

 

 

 

55

 

Residential mortgages

 

 

1,921

 

 

 

3,789

 

 

 

6,251

 

 

 

477

 

Consumer

 

 

1,567

 

 

 

2,403

 

 

 

3,970

 

 

 

377

 

Total loans

 

$

51,090

 

 

$

65,115

 

 

$

181,640

 

 

$

15,222

 

 

 

 

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 six months ended June 30, 2020 and 2019.  Interest income recognized represents interest on accruing loans modified in a TDR.

 

 

Three Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

(in thousands)

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Commercial non-real estate

 

$

247,526

 

 

$

217

 

 

$

228,055

 

 

$

1,444

 

Commercial real estate - owner occupied

 

 

7,083

 

 

 

 

 

 

17,371

 

 

 

71

 

Total commercial and industrial

 

 

254,609

 

 

 

217

 

 

 

245,426

 

 

 

1,515

 

Commercial real estate - income producing

 

 

6,761

 

 

 

6

 

 

 

2,274

 

 

 

7

 

Construction and land development

 

 

2,179

 

 

 

2

 

 

 

19

 

 

 

 

Residential mortgages

 

 

5,168

 

 

 

17

 

 

 

4,743

 

 

 

2

 

Consumer

 

 

2,625

 

 

 

23

 

 

 

1,515

 

 

 

18

 

Total loans

 

$

271,342

 

 

$

265

 

 

$

253,977

 

 

$

1,542

 

 

 

 

Six Months Ended

 

 

June 30, 2020

 

 

June 30, 2019

(in thousands)

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

Commercial non-real estate

 

$

245,320

 

 

$

739

 

 

$

231,750

 

 

$

3,140

Commercial real estate - owner occupied

 

 

5,683

 

 

 

-

 

 

 

18,346

 

 

 

151

Total commercial and industrial

 

 

251,003

 

 

 

739

 

 

 

250,096

 

 

 

3,291

Commercial real estate - income producing

 

 

5,680

 

 

 

12

 

 

 

2,480

 

 

 

14

Construction and land development

 

 

1,996

 

 

 

4

 

 

 

45

 

 

 

Residential mortgages

 

 

5,034

 

 

 

21

 

 

 

4,690

 

 

 

7

Consumer

 

 

2,004

 

 

 

46

 

 

 

1,386

 

 

 

34

Total loans

 

$

265,717

 

 

$

822

 

 

$

258,697

 

 

$

3,346

 

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 June 30, 2020, there were 6,945 loans totaling $2.7 billion with active 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 June 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.   

 

June 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

 

$

3,940

 

 

$

3,079

 

 

$

80,668

 

 

$

87,687

 

 

$

10,377,593

 

 

$

10,465,280

 

 

$

2,497

 

Commercial real estate - owner occupied

 

 

1,265

 

 

 

1,012

 

 

 

12,409

 

 

 

14,686

 

 

 

2,747,573

 

 

 

2,762,259

 

 

 

117

 

Total commercial and industrial

 

 

5,205

 

 

 

4,091

 

 

 

93,077

 

 

 

102,373

 

 

 

13,125,166

 

 

 

13,227,539

 

 

 

2,614

 

Commercial real estate - income producing

 

 

1,519

 

 

 

593

 

 

 

7,720

 

 

 

9,832

 

 

 

3,340,467

 

 

 

3,350,299

 

 

 

663

 

Construction and land development

 

 

476

 

 

 

2,060

 

 

 

2,338

 

 

 

4,874

 

 

 

1,124,085

 

 

 

1,128,959

 

 

 

406

 

Residential mortgages

 

 

3,942

 

 

 

11,119

 

 

 

30,769

 

 

 

45,830

 

 

 

2,831,486

 

 

 

2,877,316

 

 

 

626

 

Consumer

 

 

9,245

 

 

 

5,874

 

 

 

14,712

 

 

 

29,831

 

 

 

2,014,433

 

 

 

2,044,264

 

 

 

921

 

Total

 

$

20,387

 

 

$

23,737

 

 

$

148,616

 

 

$

192,740

 

 

$

22,435,637

 

 

$

22,628,377

 

 

$

5,230

 

 

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 June 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 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 in 2020 in reaction to 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. As these deferrals expire and more information becomes available concerning individual borrower circumstances, further risk rating adjustments may be required.

 

 

 

June 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

 

$

9,954,470

 

 

$

2,564,962

 

 

$

12,519,432

 

 

$

3,239,192

 

 

$

1,097,257

 

 

$

16,855,881

 

Pass-Watch

 

 

263,198

 

 

 

136,658

 

 

 

399,856

 

 

 

78,302

 

 

 

24,617

 

 

 

502,775

 

Special Mention

 

 

60,022

 

 

 

9,160

 

 

 

69,182

 

 

 

10,079

 

 

 

1,588

 

 

 

80,849

 

Substandard

 

 

187,590

 

 

 

51,479

 

 

 

239,069

 

 

 

22,726

 

 

 

5,497

 

 

 

267,292

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

10,465,280

 

 

$

2,762,259

 

 

$

13,227,539

 

 

$

3,350,299

 

 

$

1,128,959

 

 

$

17,706,797

 

 

 

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

 

 

 

 

June 30, 2020

 

 

December 31, 2019

 

(in thousands)

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

2,832,131

 

 

$

2,018,614

 

 

$

4,850,745

 

 

$

2,950,854

 

 

$

2,147,312

 

 

$

5,098,166

 

Nonperforming

 

 

45,185

 

 

 

25,650

 

 

 

70,835

 

 

 

39,777

 

 

 

17,506

 

 

 

57,283

 

Total

 

$

2,877,316

 

 

$

2,044,264

 

 

$

4,921,580

 

 

$

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 June 30, 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

 

$

4,296,564

 

 

$

3,327,755

 

 

$

2,146,064

 

 

$

1,672,980

 

 

$

1,187,467

 

 

$

1,605,845

 

 

$

2,518,581

 

 

$

100,625

 

 

$

16,855,881

 

Pass-Watch

 

 

52,823

 

 

 

53,406

 

 

 

64,528

 

 

 

86,433

 

 

 

45,023

 

 

 

85,315

 

 

 

102,437

 

 

 

12,810

 

 

 

502,775

 

Special Mention

 

 

1,598

 

 

 

4,372

 

 

 

5,798

 

 

 

26,179

 

 

 

13,687

 

 

 

16,091

 

 

 

11,882

 

 

 

1,242

 

 

 

80,849

 

Substandard

 

 

32,647

 

 

 

36,746

 

 

 

56,298

 

 

 

15,284

 

 

 

19,411

 

 

 

42,952

 

 

 

51,322

 

 

 

12,632

 

 

 

267,292

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$

4,383,632

 

 

$

3,422,279

 

 

$

2,272,688

 

 

$

1,800,876

 

 

$

1,265,588

 

 

$

1,750,203

 

 

$

2,684,222

 

 

$

127,309

 

 

$

17,706,797

 

Residential Mortgage and Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

277,534

 

 

$

506,177

 

 

$

531,553

 

 

$

698,878

 

 

$

583,723

 

 

$

1,004,835

 

 

$

1,242,586

 

 

$

5,459

 

 

 

4,850,745

 

Nonperforming

 

 

954

 

 

 

4,275

 

 

 

6,360

 

 

 

10,315

 

 

 

5,546

 

 

 

35,972

 

 

 

3,409

 

 

 

4,004

 

 

 

70,835

 

Total Consumer Loans

 

$

278,488

 

 

$

510,452

 

 

$

537,913

 

 

$

709,193

 

 

$

589,269

 

 

$

1,040,807

 

 

$

1,245,995

 

 

$

9,463

 

 

$

4,921,580

 

 

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 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 residential mortgage 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 $4.9 million and $6.3 million of foreclosed single family residential properties in other real estate owned at June 30, 2020 and December 31, 2019, respectively.

Loans Held for Sale

Included in loans held for sale at June 30, 2020 were commercial loans totaling $254.4 million and residential mortgage loans totaling $110.0 million. At December 31, 2019, loans held for sale of $55.9 million consisted only of residential mortgage loans. The $254.4 million of commercial loans held for sale at June 30, 2020 represents the portion of the Company’s energy loan portfolio sold in a transaction that closed in July 2020. The carrying balance of the loans of $497 million was charged down to the expected net sales proceeds and transferred to loans held for sale at June 30, 2020.