XML 22 R11.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Loans and Allowance for Credit Losses

3.  Loans and Allowance for Credit Losses

The Company generally makes loans in its market areas of south and central Mississippi; southern and central Alabama; northwest, central and south Louisiana; the northern, central, and panhandle regions of Florida; certain areas of east and northeast Texas, including Houston, Beaumont and Dallas; and Nashville, Tennessee. Loans, net of unearned income, by portfolio are presented at amortized cost basis in the table below. Amortized cost does not include accrued interest, which is reflected in the accrued interest line item in the Consolidated Balance Sheets, totaling $71.5 million and $76.2 million at June 30, 2021 and December 31, 2020, respectively. Included in commercial non-real estate loans at June 30, 2021 and December 31, 2020 was $1.4 billion and $2.0 billion, respectively, of Paycheck Protection Program loans, described in more detail below. The following table presents loans, net of unearned income, by portfolio class at June 30, 2021 and December 31, 2020.

 

 

 

June 30,

 

 

December 31,

 

(in thousands)

 

2021

 

 

2020

 

Commercial non-real estate

 

$

9,532,710

 

 

$

9,986,983

 

Commercial real estate - owner occupied

 

 

2,809,868

 

 

 

2,857,445

 

Total commercial and industrial

 

 

12,342,578

 

 

 

12,844,428

 

Commercial real estate - income producing

 

 

3,419,028

 

 

 

3,357,939

 

Construction and land development

 

 

1,295,036

 

 

 

1,065,057

 

Residential mortgages

 

 

2,412,459

 

 

 

2,665,212

 

Consumer

 

 

1,679,429

 

 

 

1,857,295

 

Total loans

 

$

21,148,530

 

 

$

21,789,931

 

 

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%, 3%, or 5%, depending on the loan size; this origination fee 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, though the Company is no longer engaged in this type of lending and the remaining portfolio is in runoff. 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, 2021 and 2020, 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 Accounting Standards Codification (ASC) 326, “Financial Instruments – Credit Losses,” using a modified retrospective basis. ASC 326, commonly referred to as CECL, prescribed a change in computing allowance for credit losses from an incurred methodology to a life of loan methodology. For the six months ended June 30, 2020, the difference between the December 31, 2019 incurred allowance and the CECL allowance is reflected as a cumulative effect of change in accounting principle.  

 

 

 

 

 

 

 

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, 2021

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

149,693

 

 

$

69,134

 

 

$

218,827

 

 

$

109,474

 

 

$

26,462

 

 

$

48,842

 

 

$

46,572

 

 

$

450,177

 

Charge-offs

 

 

(28,932

)

 

 

(1,682

)

 

 

(30,614

)

 

 

(231

)

 

 

(256

)

 

 

(207

)

 

 

(6,618

)

 

 

(37,926

)

Recoveries

 

 

4,187

 

 

 

287

 

 

 

4,474

 

 

 

 

 

 

1,164

 

 

 

437

 

 

 

3,099

 

 

 

9,174

 

Net provision for loan losses

 

 

(12,425

)

 

 

(5,967

)

 

 

(18,392

)

 

 

14,537

 

 

 

(642

)

 

 

(12,607

)

 

 

(4,653

)

 

 

(21,757

)

Ending balance - allowance for loan losses

 

$

112,523

 

 

$

61,772

 

 

$

174,295

 

 

$

123,780

 

 

$

26,728

 

 

$

36,465

 

 

$

38,400

 

 

$

399,668

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,529

 

 

$

381

 

 

$

4,910

 

 

$

1,099

 

 

$

22,694

 

 

$

19

 

 

$

1,185

 

 

$

29,907

 

Provision for losses on unfunded commitments

 

 

1,174

 

 

 

(73

)

 

 

1,101

 

 

 

244

 

 

 

(1,470

)

 

 

(6

)

 

 

(252

)

 

 

(383

)

Ending balance - reserve for unfunded lending commitments

 

 

5,703

 

 

 

308

 

 

 

6,011

 

 

 

1,343

 

 

 

21,224

 

 

 

13

 

 

 

933

 

 

 

29,524

 

Total allowance for credit losses

 

$

118,226

 

 

$

62,080

 

 

$

180,306

 

 

$

125,123

 

 

$

47,952

 

 

$

36,478

 

 

$

39,333

 

 

$

429,192

 

Allowance for loan losses:

 

 

 

Individually evaluated

 

$

2,675

 

 

$

669

 

 

$

3,344

 

 

$

21

 

 

$

21

 

 

$

437

 

 

$

204

 

 

$

4,027

 

Collectively evaluated

 

 

109,848

 

 

 

61,103

 

 

 

170,951

 

 

 

123,759

 

 

 

26,707

 

 

 

36,028

 

 

 

38,196

 

 

 

395,641

 

Allowance for loan losses

 

$

112,523

 

 

$

61,772

 

 

$

174,295

 

 

$

123,780

 

 

$

26,728

 

 

$

36,465

 

 

$

38,400

 

 

$

399,668

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

241

 

 

$

 

 

$

241

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

241

 

Collectively evaluated

 

 

5,462

 

 

 

308

 

 

 

5,770

 

 

 

1,343

 

 

 

21,224

 

 

 

13

 

 

 

933

 

 

 

29,283

 

Reserve for unfunded lending commitments:

 

$

5,703

 

 

$

308

 

 

$

6,011

 

 

$

1,343

 

 

$

21,224

 

 

$

13

 

 

$

933

 

 

$

29,524

 

Total allowance for credit losses

 

$

118,226

 

 

$

62,080

 

 

$

180,306

 

 

$

125,123

 

 

$

47,952

 

 

$

36,478

 

 

$

39,333

 

 

$

429,192

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

13,642

 

 

$

7,079

 

 

$

20,721

 

 

$

4,018

 

 

$

129

 

 

$

6,347

 

 

$

2,663

 

 

$

33,878

 

Collectively evaluated

 

 

9,519,068

 

 

 

2,802,789

 

 

 

12,321,857

 

 

 

3,415,010

 

 

 

1,294,907

 

 

 

2,406,112

 

 

 

1,676,766

 

 

 

21,114,652

 

Total loans

 

$

9,532,710

 

 

$

2,809,868

 

 

$

12,342,578

 

 

$

3,419,028

 

 

$

1,295,036

 

 

$

2,412,459

 

 

$

1,679,429

 

 

$

21,148,530

 

 

 

 

 

 

 

 

 

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 for impairment

 

$

12,619

 

 

$

1,237

 

 

$

13,856

 

 

$

457

 

 

$

55

 

 

$

477

 

 

$

377

 

 

$

15,222

 

Collectively evaluated for impairment

 

 

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 for impairment

 

$

89,314

 

 

$

9,982

 

 

$

99,296

 

 

$

6,222

 

 

$

1,007

 

 

$

5,710

 

 

$

3,970

 

 

$

116,205

 

Collectively evaluated for impairment

 

 

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

 

The calculation of the allowance for credit losses 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 allowance for credit losses was developed using multiple Moody’s Analytics (“Moody’s) macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period. In the calculation of the June 30, 2021 allowance, the Company weighted the June 2021 baseline economic forecast, which Moody’s defines as the “most likely outcome” based on current conditions and its view of where the economy is headed, at 65%. The June 2021 baseline scenario assumes: (1) there will be no new widespread economic shutdowns in response to the coronavirus; (2) coronavirus outbreaks will be relatively small/localized, without taxing health systems; (3) the unemployment rate continues to decline, and at a slightly faster rate for the near term than the prior forecast, with fourth quarter of 2021 forecasted at 4.5% and full year 2021, 2022 and 2023 rates averaging 5.4%, 3.7% and 3.5%, respectively; (4) gross domestic product will increase an average of 6.9% in 2021, 5.0% in 2022 and 2.3% in 2023; (5) the Build Back Better infrastructure and social legislation package, forecasted to be passed in late 2021, will provide an additional boost to the economy; and (6) the Federal Reserve will continue to respond to the economic impact of COVID-19 by maintaining rates at or near zero until the first quarter of 2023. The downside scenario S-2 was weighted at 35% to incorporate a reasonably possible alternative economic outcome. The S-2 scenario reflects a slower economic recovery, including slower vaccination rates and concerns about resistant strains leading to lower spending and hesitancy over air travel and hotel stays; a less effective stimulus with a slower return to spending; a near-term rise in unemployment; and smaller infrastructure and social benefit legislation, which further impedes growth in the second half of 2021 and in 2022. The modest release across most portfolios during the second quarter of 2021 reflects the improvements in the economic forecast. The continued elevated allowance level is a result of uncertainty surrounding payment performance of borrowers in certain regions and/or industries that have not returned to pre-pandemic circumstances and as the impact of federal stimulus diminishes and modifications expire.

 

 

Nonaccrual loans and loans modified in troubled debt restructurings

The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

December 31,

 

 

 

2021

 

 

 

2020

 

(in thousands)

 

 

Total nonaccrual

 

 

 

Nonaccrual without allowance for loan loss

 

 

 

Total nonaccrual

 

 

 

Nonaccrual without allowance for loan loss

 

Commercial non-real estate

 

$

 

19,124

 

 

$

 

5,275

 

 

$

 

52,836

 

 

$

 

15,268

 

Commercial real estate - owner occupied

 

 

 

8,115

 

 

 

 

5,489

 

 

 

 

13,856

 

 

 

 

7,038

 

Total commercial and industrial

 

 

 

27,239

 

 

 

 

10,764

 

 

 

 

66,692

 

 

 

 

22,306

 

Commercial real estate - income producing

 

 

 

5,061

 

 

 

 

3,932

 

 

 

 

6,743

 

 

 

 

 

Construction and land development

 

 

 

2,012

 

 

 

 

 

 

 

 

2,486

 

 

 

 

1,116

 

Residential mortgages

 

 

 

32,775

 

 

 

 

2,928

 

 

 

 

40,573

 

 

 

 

1,705

 

Consumer

 

 

 

16,464

 

 

 

 

1,583

 

 

 

 

23,385

 

 

 

 

 

Total loans

 

$

 

83,551

 

 

$

 

19,207

 

 

$

 

139,879

 

 

$

 

25,127

 

 

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (“TDRs”) of $6.8 million and $21.6 million at June 30, 2021 and December 31, 2020, respectively. Total TDRs, both accruing and nonaccruing, were $10.6 million at June 30, 2021 and $25.8 million at December 31, 2020.  All TDRs are individually evaluated for credit loss.  At June 30, 2021 and December 31, 2020, the Company had unfunded commitments of $1.4 million and $4.6 million, respectively, to borrowers whose loan terms have been modified in a TDR.

The tables below detail by portfolio class TDRs that were modified during the three and six months ended June 30, 2021 and 2020. All such loans are individually evaluated for credit loss.

 

 

Three Months Ended

 

($ in thousands)

 

June 30, 2021

 

 

June 30, 2020

 

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

 

 

 

 

$

 

 

$

 

 

 

2

 

 

$

350

 

 

$

350

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

350

 

 

 

350

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

15

 

 

 

15

 

Residential mortgages

 

 

1

 

 

 

109

 

 

 

132

 

 

 

8

 

 

 

1,810

 

 

 

1,810

 

Consumer

 

 

3

 

 

 

32

 

 

 

32

 

 

 

2

 

 

 

30

 

 

 

30

 

Total loans

 

 

4

 

 

$

141

 

 

$

164

 

 

 

13

 

 

$

2,205

 

 

$

2,205

 

 

 

 

 

Six Months Ended

 

($ in thousands)

 

June 30, 2021

 

 

June 30, 2020

 

 

 

 

 

 

 

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

 

 

3

 

 

$

6,935

 

 

$

6,935

 

 

 

3

 

 

$

745

 

 

$

745

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

3

 

 

 

6,935

 

 

 

6,935

 

 

 

3

 

 

 

745

 

 

 

745

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

15

 

 

 

15

 

Residential mortgages

 

 

2

 

 

 

319

 

 

 

342

 

 

 

9

 

 

 

2,066

 

 

 

2,066

 

Consumer

 

 

4

 

 

 

86

 

 

 

86

 

 

 

5

 

 

 

64

 

 

 

64

 

Total loans

 

 

9

 

 

$

7,340

 

 

$

7,363

 

 

 

18

 

 

$

2,890

 

 

$

2,890

 

 

 

 

The TDRs modified during the six months ended June 30, 2021 reflected in the table above include $7.1 million of loans with extended amortization terms or other payment concessions $0.3 million of loans with other modifications. The TDRs modified during the six months ended June 30, 2020 include $0.7 million of loans with extended amortization terms or other payment concessions, $0.4 million with significant covenant waivers and $1.8 million with other modifications.

One residential loan totaling $0.6 million that defaulted during the six months ended June 30, 2021 had been modified in a TDR during the twelve months prior to default. 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.

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”). Loans modified under the CARES Act are reported in the aging analysis that follows based on the modified terms.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at June 30, 2021 and December 31, 2020.

 

June 30, 2021

 

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

 

$

4,819

 

 

$

6,947

 

 

$

14,061

 

 

$

25,827

 

 

$

9,506,883

 

 

$

9,532,710

 

 

$

1,657

 

Commercial real estate - owner occupied

 

 

2,321

 

 

 

245

 

 

 

8,422

 

 

 

10,988

 

 

 

2,798,880

 

 

 

2,809,868

 

 

 

5,614

 

Total commercial and industrial

 

 

7,140

 

 

 

7,192

 

 

 

22,483

 

 

 

36,815

 

 

 

12,305,763

 

 

 

12,342,578

 

 

 

7,271

 

Commercial real estate - income producing

 

 

1,771

 

 

 

29

 

 

 

4,894

 

 

 

6,694

 

 

 

3,412,334

 

 

 

3,419,028

 

 

 

 

Construction and land development

 

 

370

 

 

 

358

 

 

 

1,313

 

 

 

2,041

 

 

 

1,292,995

 

 

 

1,295,036

 

 

 

23

 

Residential mortgages

 

 

3,052

 

 

 

4,314

 

 

 

21,404

 

 

 

28,770

 

 

 

2,383,689

 

 

 

2,412,459

 

 

 

755

 

Consumer

 

 

6,547

 

 

 

2,262

 

 

 

8,559

 

 

 

17,368

 

 

 

1,662,061

 

 

 

1,679,429

 

 

 

876

 

Total

 

$

18,880

 

 

$

14,155

 

 

$

58,653

 

 

$

91,688

 

 

$

21,056,842

 

 

$

21,148,530

 

 

$

8,925

 

 

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 still

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

 

$

56,684

 

 

$

19,269

 

 

$

100,538

 

 

$

176,491

 

 

$

21,613,440

 

 

$

21,789,931

 

 

$

3,361

 

 

 

Credit Quality Indicators

The following tables present the credit quality indicators by segment and portfolio class of loans held for investment at June 30, 2021 and December 31, 2020. 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.

 

 

 

June 30, 2021

 

(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

 

$

9,095,043

 

 

$

2,612,208

 

 

$

11,707,251

 

 

$

3,300,199

 

 

$

1,275,941

 

 

$

16,283,391

 

Pass-Watch

 

 

237,873

 

 

 

111,000

 

 

 

348,873

 

 

 

79,590

 

 

 

15,186

 

 

 

443,649

 

Special Mention

 

 

45,555

 

 

 

23,258

 

 

 

68,813

 

 

 

4,176

 

 

 

2,101

 

 

 

75,090

 

Substandard

 

 

154,239

 

 

 

63,402

 

 

 

217,641

 

 

 

35,063

 

 

 

1,808

 

 

 

254,512

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,532,710

 

 

$

2,809,868

 

 

$

12,342,578

 

 

$

3,419,028

 

 

$

1,295,036

 

 

$

17,056,642

 

 

 

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

 

 

 

 

June 30, 2021

 

 

December 31, 2020

 

(in thousands)

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

 

Residential

mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

2,377,581

 

 

$

1,661,885

 

 

$

4,039,466

 

 

$

2,622,422

 

 

$

1,832,885

 

 

$

4,455,307

 

Nonperforming

 

 

34,878

 

 

 

17,544

 

 

 

52,422

 

 

 

42,790

 

 

 

24,410

 

 

 

67,200

 

Total

 

$

2,412,459

 

 

$

1,679,429

 

 

$

4,091,888

 

 

$

2,665,212

 

 

$

1,857,295

 

 

$

4,522,507

 

 

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, 2021. The Company defines vintage as the later of origination, renewal or restructure date.

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,105,699

 

 

$

3,786,344

 

 

$

2,522,262

 

 

$

1,519,030

 

 

$

1,168,590

 

 

$

1,700,798

 

 

$

2,374,150

 

 

$

106,518

 

 

$

16,283,391

 

Pass-Watch

 

 

35,706

 

 

 

65,397

 

 

 

93,299

 

 

 

32,980

 

 

 

39,412

 

 

 

94,821

 

 

 

75,154

 

 

 

6,880

 

 

 

443,649

 

Special Mention

 

 

13,328

 

 

 

2,734

 

 

 

7,601

 

 

 

11,757

 

 

 

15,009

 

 

 

9,447

 

 

 

13,030

 

 

 

2,184

 

 

 

75,090

 

Substandard

 

 

34,137

 

 

 

57,537

 

 

 

46,726

 

 

 

17,937

 

 

 

45,110

 

 

 

25,747

 

 

 

22,488

 

 

 

4,830

 

 

 

254,512

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$

3,188,870

 

 

$

3,912,012

 

 

$

2,669,888

 

 

$

1,581,704

 

 

$

1,268,121

 

 

$

1,830,813

 

 

$

2,484,822

 

 

$

120,412

 

 

$

17,056,642

 

Residential Mortgage and Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

238,432

 

 

$

429,863

 

 

$

433,925

 

 

$

314,469

 

 

$

417,118

 

 

$

1,063,622

 

 

$

1,135,616

 

 

$

6,421

 

 

 

4,039,466

 

Nonperforming

 

 

305

 

 

 

1,284

 

 

 

2,396

 

 

 

5,053

 

 

 

9,446

 

 

 

30,531

 

 

 

1,998

 

 

 

1,409

 

 

 

52,422

 

Total Consumer Loans

 

$

238,737

 

 

$

431,147

 

 

$

436,321

 

 

$

319,522

 

 

$

426,564

 

 

$

1,094,153

 

 

$

1,137,614

 

 

$

7,830

 

 

$

4,091,888

 

 

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 June 30, 2021 and December 31, 2020 was $8.3 million and $17.2 million, respectively, of consumer loans secured by single family residential real estate that were in process of foreclosure. In addition to the single family residential real estate loans in process of foreclosure, the Company also held $4.5 million and $3.4 million of foreclosed single family residential properties in other real estate owned at June 30, 2021 and December 31, 2020, respectively.

Loans Held for Sale

Loans held for sale is composed primarily of mortgage loans originated for sale in the secondary market.