XML 26 R11.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Loans and Allowance for Credit Losses

Note 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; and certain areas of east and northeast Texas, including Houston, Beaumont, Dallas and San Antonio; 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 $67.8 million and $76.2 million at December 31, 2021 and 2020, respectively. Included in commercial non-real estate loans at December 31, 2021 and 2020 was $531.1 million and $2.0 billion, respectively, of Paycheck Protection Program loans. The following table presents loans, net of unearned income, by portfolio class at December 31, 2021 and 2020:

 

(in thousands)

 

2021

 

 

2020

 

Commercial non-real estate

 

$

 

9,612,460

 

 

$

 

9,986,983

 

Commercial real estate - owner occupied

 

 

 

2,821,246

 

 

 

 

2,857,445

 

Total commercial and industrial

 

 

 

12,433,706

 

 

 

 

12,844,428

 

Commercial real estate - income producing

 

 

 

3,464,626

 

 

 

 

3,357,939

 

Construction and land development

 

 

 

1,228,670

 

 

 

 

1,065,057

 

Residential mortgages

 

 

 

2,423,890

 

 

 

 

2,665,212

 

Consumer

 

 

 

1,583,390

 

 

 

 

1,857,295

 

Total loans

 

$

 

21,134,282

 

 

$

 

21,789,931

 

 

The following briefly describes the composition of each loan category and portfolio class.

 

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, which 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 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.   

 

The Bank makes loans in the normal course of business to directors and executive officers of the Company and the Bank and to their associates. Loans to such related parties are made on substantially the same terms, including interest rates and collateral requirements, as those prevailing at the time for comparable transactions with unrelated parties and do not involve more than normal risk of collectability when originated. Balances of loans to the Company’s directors, executive officers and their associates at December 31, 2021 and 2020 were approximately $62.9 million and $11.6 million, respectively. Related party loan activity in 2021 reflect new loans of $3.1 million, repayments of $3.0 million and the addition of an existing $51.0 million loan whose borrower is a director appointed in 2021.

 

The Bank has a line of credit with the Federal Home Loan Bank of Dallas that is secured by blanket pledges of certain qualifying loan types. The Bank had borrowings on this line of  $1.1 billion at both December 31, 2021 and 2020.

 

 

The following schedules show activity in the allowance for credit losses by portfolio class for the years ended December 31, 2021 and 2020, as well as the corresponding recorded investment in loans at December 31, 2021 and 2020. Effective January 1, 2020, the Company adopted the provisions of ASC 326 (CECL) using a modified retrospective basis. The difference between the December 31, 2019 incurred allowance and the CECL allowance is reflected as a cumulative effect of change in accounting principle in the table below. For further discussion of the day one impact of the CECL adoption, refer to Note 1 – Summary of Significant Accounting Policies and Recent Accounting Pronouncements.

 

 

 

Commercial

Non-Real

Estate

 

 

Commercial

Real Estate-

Owner

Occupied

 

 

Total

Commercial

and Industrial

 

 

Commercial

Real Estate-

Income

Producing

 

 

Construction

and Land

Development

 

 

Residential

Mortgages

 

 

Consumer

 

 

Total

 

(in thousands)

 

Year Ended December 31, 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

 

 

 

(33,523

)

 

 

 

(3,179

)

 

 

 

(36,702

)

 

 

 

(425

)

 

 

 

(274

)

 

 

 

(713

)

 

 

 

(12,722

)

 

 

 

(50,836

)

Recoveries

 

 

 

8,985

 

 

 

 

642

 

 

 

 

9,627

 

 

 

 

105

 

 

 

 

2,172

 

 

 

 

1,459

 

 

 

 

6,282

 

 

 

 

19,645

 

Net provision for loan losses

 

 

 

(29,267

)

 

 

 

(13,164

)

 

 

 

(42,431

)

 

 

 

(1,096

)

 

 

 

(6,258

)

 

 

 

(18,965

)

 

 

 

(8,171

)

 

 

 

(76,921

)

Ending balance - allowance for loan losses

 

$

 

95,888

 

 

$

 

53,433

 

 

$

 

149,321

 

 

$

 

108,058

 

 

$

 

22,102

 

 

$

 

30,623

 

 

$

 

31,961

 

 

$

 

342,065

 

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

 

 

 

(7

)

 

 

 

(58

)

 

 

 

(65

)

 

 

 

595

 

 

 

 

(787

)

 

 

 

3

 

 

 

 

(319

)

 

 

 

(573

)

Ending balance - reserve for unfunded

   lending commitments

 

$

 

4,522

 

 

$

 

323

 

 

$

 

4,845

 

 

$

 

1,694

 

 

$

 

21,907

 

 

$

 

22

 

 

$

 

866

 

 

$

 

29,334

 

Total allowance for credit losses

 

$

 

100,410

 

 

$

 

53,756

 

 

$

 

154,166

 

 

$

 

109,752

 

 

$

 

44,009

 

 

$

 

30,645

 

 

$

 

32,827

 

 

$

 

371,399

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

177

 

 

$

 

94

 

 

$

 

271

 

 

$

 

20

 

 

$

 

20

 

 

$

 

408

 

 

$

 

184

 

 

$

 

903

 

Collectively evaluated

 

 

 

95,711

 

 

 

 

53,339

 

 

 

 

149,050

 

 

 

 

108,038

 

 

 

 

22,082

 

 

 

 

30,215

 

 

 

 

31,777

 

 

 

 

341,162

 

Allowance for loan losses

 

$

 

95,888

 

 

$

 

53,433

 

 

$

 

149,321

 

 

$

 

108,058

 

 

$

 

22,102

 

 

$

 

30,623

 

 

$

 

31,961

 

 

$

 

342,065

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

 

 

Collectively evaluated

 

 

 

4,522

 

 

 

 

323

 

 

 

 

4,845

 

 

 

 

1,694

 

 

 

 

21,907

 

 

 

 

22

 

 

 

 

866

 

 

 

 

29,334

 

Reserve for unfunded lending commitments:

 

$

 

4,522

 

 

$

 

323

 

 

$

 

4,845

 

 

$

 

1,694

 

 

$

 

21,907

 

 

$

 

22

 

 

$

 

866

 

 

$

 

29,334

 

Total allowance for credit losses

 

$

 

100,410

 

 

$

 

53,756

 

 

$

 

154,166

 

 

$

 

109,752

 

 

$

 

44,009

 

 

$

 

30,645

 

 

$

 

32,827

 

 

$

 

371,399

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

3,431

 

 

$

 

2,546

 

 

$

 

5,977

 

 

$

 

5,288

 

 

$

 

125

 

 

$

 

5,260

 

 

$

 

1,232

 

 

$

 

17,882

 

Collectively evaluated for impairment

 

 

 

9,609,029

 

 

 

 

2,818,700

 

 

 

 

12,427,729

 

 

 

 

3,459,338

 

 

 

 

1,228,545

 

 

 

 

2,418,630

 

 

 

 

1,582,158

 

 

 

 

21,116,400

 

Total loans

 

$

 

9,612,460

 

 

$

 

2,821,246

 

 

$

 

12,433,706

 

 

$

 

3,464,626

 

 

$

 

1,228,670

 

 

$

 

2,423,890

 

 

$

 

1,583,390

 

 

$

 

21,134,282

 

 

 

 

 

Commercial

Non-Real

Estate

 

Commercial

Real Estate-

Owner

Occupied

 

Total

Commercial

and Industrial

 

Commercial

Real Estate-

Income

Producing

 

Construction

and Land

Development

 

Residential

Mortgages

 

Consumer

 

Total

(in thousands)

 

Year Ended December 31, 2020

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

106,432

 

$

10,977

 

$

117,409

 

$

20,869

 

$

9,350

 

$

20,331

 

$

23,292

 

$

191,251

Cumulative effect of change in accounting

   principle

 

 

(244)

 

 

14,877

 

 

14,633

 

 

7,287

 

 

7,478

 

 

12,921

 

 

7,092

 

 

49,411

Charge-offs

 

 

(387,172)

 

 

(1,828)

 

 

(389,000)

 

 

(2,512)

 

 

(400)

 

 

(326)

 

 

(17,219)

 

 

(409,457)

Recoveries

 

 

6,032

 

 

763

 

 

6,795

 

 

46

 

 

846

 

 

1,400

 

 

5,584

 

 

14,671

Net provision for loan losses

 

 

424,645

 

 

44,345

 

 

468,990

 

 

83,784

 

 

9,188

 

 

14,516

 

 

27,823

 

 

604,301

Ending balance - allowance for loan losses

 

$

149,693

 

$

69,134

 

$

218,827

 

$

109,474

 

$

26,462

 

$

48,842

 

$

46,572

 

$

450,177

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,974

 

$

 

$

3,974

 

$

 

$

 

$

 

$

 

$

3,974

Cumulative effect of change in accounting

   principle

 

 

5,772

 

 

288

 

 

6,060

 

 

449

 

 

15,658

 

 

17

 

 

5,146

 

 

27,330

Provision for losses on unfunded

   commitments

 

 

(5,217)

 

 

93

 

 

(5,124)

 

 

650

 

 

7,036

 

 

2

 

 

(3,961)

 

 

(1,397)

Ending balance - reserve for unfunded lending

   commitments

 

$

4,529

 

$

381

 

$

4,910

 

$

1,099

 

$

22,694

 

$

19

 

$

1,185

 

$

29,907

Total allowance for credit losses

 

$

154,222

 

$

69,515

 

$

223,737

 

$

110,573

 

$

49,156

 

$

48,861

 

$

47,757

 

$

480,084

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

11,517

 

$

1,236

 

$

12,753

 

$

44

 

$

22

 

$

546

 

$

515

 

$

13,880

Collectively evaluated

 

 

138,176

 

 

67,898

 

 

206,074

 

 

109,430

 

 

26,440

 

 

48,296

 

 

46,057

 

 

436,297

Allowance for loan losses

 

$

149,693

 

$

69,134

 

$

218,827

 

$

109,474

 

$

26,462

 

$

48,842

 

$

46,572

 

$

450,177

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

241

 

$

 

$

241

 

$

 

$

 

$

 

$

 

$

241

Collectively evaluated

 

 

4,288

 

 

381

 

 

4,669

 

 

1,099

 

 

22,694

 

 

19

 

 

1,185

 

 

29,666

Reserve for unfunded lending commitments:

 

$

4,529

 

$

381

 

$

4,910

 

$

1,099

 

$

22,694

 

$

19

 

$

1,185

 

$

29,907

Total allowance for credit losses

 

$

154,222

 

$

69,515

 

$

223,737

 

$

110,573

 

$

49,156

 

$

48,861

 

$

47,757

 

$

480,084

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

43,775

 

$

10,206

 

$

53,981

 

$

4,542

 

$

1,250

 

$

5,850

 

$

2,521

 

$

68,144

Collectively evaluated for impairment

 

 

9,943,208

 

 

2,847,239

 

 

12,790,447

 

 

3,353,397

 

 

1,063,807

 

 

2,659,362

 

 

1,854,774

 

 

21,721,787

Total loans

 

$

9,986,983

 

$

2,857,445

 

$

12,844,428

 

$

3,357,939

 

$

1,065,057

 

$

2,665,212

 

$

1,857,295

 

$

21,789,931

 

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 for collectively evaluated portfolios is developed using multiple Moody’s Analytics (“Moody’s”) macroeconomic forecasts applied to internally developed credit models for a two year reasonable and supportable period. These forecasts are anchored on a baseline economic forecast, which Moody’s defines as the “most likely outcome” based on current conditions and its view of where the economy is headed. The baseline scenario is positioned at the 50th percentile of possible outcomes. Several upside and downside alternative scenarios are also derived from that baseline scenario and considered when assessing reasonably possible outcomes.

 

In arriving at the allowance for credit losses at December 31, 2021, the Company weighted Moody’s December 2021 baseline economic forecast at 40% and the slower near-term growth S-2 scenario at 60%. The outlook reflected in the December 2021 economic scenarios have improved significantly compared to 2020, with widely available vaccines, lifting of most restrictions on movement and general improvement across most economic variables. The S-2 scenario assumes a more subdued growth compared to the baseline, primarily as a result of lesser efficacy of vaccines against variants of the coronavirus, prolonged labor shortages and global supply chain disruption and reduction or delay stimulus due to disagreements in Congress. The weighting of the S-2 scenario more heavily than the baseline scenario reflects the emergence of the Omicron variant of the coronavirus and the delay of the stimulus bill, both of which were not reflected in the baseline scenario. The decrease in the allowance for credit loss was across all portfolios at December 31, 2021 compared to December 31, 2020, and reflects the improvements in current and forecasted economic conditions and in the Company’s credit quality metrics.

 

The increase in the allowance for credit losses at December 31, 2020 as compared to December 31, 2019 reflects both the $76.7 million cumulative effect adjustment recorded upon adoption of CECL, and the impact of the economic shutdown in response to the COVID-19 pandemic and the sustained volatility of oil prices. In arriving at the allowance for credit losses at December 31, 2020, the Company weighted the baseline economic forecast at 65%, the downside slower near-term growth scenario S-2 at 25%, and the recessionary scenario S-3 at 10%.  

The activity in the allowance for credit losses for the year ended December 31, 2020 also reflects the impact the sale of $497 million of energy-related loans. The write-down to loans’ observable market values plus cost to sell resulted in charge-offs of $242.6 million and a reserve release of $82.5 million, for a net provision for credit losses impact of $160.1 million, which is mostly reflected in the commercial non-real estate portfolio.  

 

Nonaccrual Loans and Loans Modified in Troubled Debt Restructurings

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

 

 

 

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

 

$

 

6,974

 

 

$

 

1,264

 

 

$

 

52,836

 

 

$

 

15,268

 

Commercial real estate - owner occupied

 

 

 

4,921

 

 

 

 

729

 

 

 

 

13,856

 

 

 

 

7,038

 

Total commercial and industrial

 

 

 

11,895

 

 

 

 

1,993

 

 

 

 

66,692

 

 

 

 

22,306

 

Commercial real estate - income producing

 

 

 

5,458

 

 

 

 

5,207

 

 

 

 

6,743

 

 

 

 

 

Construction and land development

 

 

 

844

 

 

 

 

 

 

 

 

2,486

 

 

 

 

1,116

 

Residential mortgages

 

 

 

25,439

 

 

 

 

1,997

 

 

 

 

40,573

 

 

 

 

1,705

 

Consumer

 

 

 

11,887

 

 

 

 

48

 

 

 

 

23,385

 

 

 

 

 

Total loans

 

$

 

55,523

 

 

$

 

9,245

 

 

$

 

139,879

 

 

$

 

25,127

 

 

Nonaccrual loans include nonaccruing loans modified in troubled debt restructurings (TDRs) of $6.8 million and $21.6 million, at December 31, 2021 and 2020, respectively. Total TDRs, both accruing and nonaccruing, were $10.6 million at December 31, 2021 and $25.8 million at December 31, 2020. All TDRs are individually evaluated for credit loss.

The table below presents detail by portfolio class TDRs that were modified during the years ended December 31, 2021, 2020 and 2019. All such loans are individually evaluated for credit loss.

 

 

 

Years Ended

 

($ in thousands)

 

2021

 

 

2020

 

 

2018

 

 

 

 

 

 

 

Outstanding

Recorded Investment

 

 

 

 

 

 

Outstanding

Recorded Investment

 

 

 

 

 

 

Outstanding

Recorded Investment

 

Troubled Debt Restructurings:

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

 

Number of

Contracts

 

 

Pre-

Modification

 

 

Post-

Modification

 

Commercial non-real estate

 

 

4

 

 

$

 

7,232

 

 

$

 

7,232

 

 

 

3

 

 

$

 

745

 

 

$

 

745

 

 

 

13

 

 

$

 

64,051

 

 

$

 

57,240

 

Commercial real estate -

   owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

297

 

 

 

 

297

 

 

 

1

 

 

 

 

167

 

 

 

 

167

 

Total commercial

   and industrial

 

 

4

 

 

 

 

7,232

 

 

 

 

7,232

 

 

 

4

 

 

 

 

1,042

 

 

 

 

1,042

 

 

 

14

 

 

 

 

64,218

 

 

 

 

57,407

 

Commercial real estate -

   income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

123

 

 

 

 

123

 

Construction and land

   development

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

15

 

 

 

 

15

 

 

 

3

 

 

 

 

323

 

 

 

 

323

 

Residential mortgages

 

 

6

 

 

 

 

1,489

 

 

 

 

1,512

 

 

 

15

 

 

 

 

3,424

 

 

 

 

3,424

 

 

 

21

 

 

 

 

3,286

 

 

 

 

3,286

 

Consumer

 

 

4

 

 

 

 

86

 

 

 

 

86

 

 

 

6

 

 

 

 

89

 

 

 

 

89

 

 

 

10

 

 

 

 

168

 

 

 

 

168

 

Total loans

 

 

14

 

 

$

 

8,807

 

 

$

 

8,830

 

 

 

26

 

 

$

 

4,570

 

 

$

 

4,570

 

 

 

49

 

 

$

 

68,118

 

 

$

 

61,307

 

 

The TDRs modified during the year ended December 31, 2021 reflected in the table above include $7.1 million of loans with extended amortization terms or other payment concessions, $0.5 million with reduced interest rates, and $1.2 million with other modifications.  The TDRs modified during the year ended December 31, 2020 include $1.0 million of loans with extended amortization terms or other payment concessions, $1.1 million with reduced interest rate, $0.4 million of loans with significant covenant waivers, and $2.1 million with other modifications. The TDRs modified during the year ended December 31, 2019 include $18.7 million of loans with extended terms or other payment concessions, $41.3 million of loans with significant covenant waivers, and $8.1 million of other modifications. In addition, the Company received approximately $6.8 million of equity securities of one commercial non-real estate borrower in satisfaction of a portion of its debt.

At December 31, 2021, the Company had no unfunded commitments to borrowers whose loan terms had been modified in TDRs and approximately $4.6 million at December 31, 2020. 

 

During the year ended December 31, 2021, one residential mortgage loan totaling $0.6 million that was defaulted upon had been modified in a TDR in the preceding twelve months. During the year ended December 31, 2020, loans defaulted upon that had been modified in a TDR in the preceding twelve months were as follows: two commercial non real estate loans totaling $13.4 million, two residential mortgage loans totaling $0.8 million and one consumer loan totaling less than $0.1 million. During the year ended December 31, 2019, there were no loans defaulted upon that had been modified in a TDR in the preceding twelve months.  

 

The TDR disclosures above do not include loans eligible for exclusion from TDR assessment under Section 4013 of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). Eligible modification must be related to COVID-19, executed on a loan that was not more than 30 days past due as of December 31, 2019 and executed between March 1, 2020 and December 31, 2020. This exclusion relief was extended to January 1, 2022 by the Consolidated Appropriations Act, 2021. These loans are reported in the aging analysis that follows based on the modified terms.

 

Aging Analysis

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

 

December 31, 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 Accruing

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

8,381

 

$

3,123

 

$

7,041

 

$

18,545

 

$

9,593,915

 

$

9,612,460

 

$

2,818

Commercial real estate - owner occupied

 

 

704

 

 

653

 

 

1,563

 

 

2,920

 

 

2,818,326

 

 

2,821,246

 

 

142

Total commercial and industrial

 

 

9,085

 

 

3,776

 

 

8,604

 

 

21,465

 

 

12,412,241

 

 

12,433,706

 

 

2,960

Commercial real estate - income producing

 

 

281

 

 

107

 

 

5,307

 

 

5,695

 

 

3,458,931

 

 

3,464,626

 

 

Construction and land development

 

 

2,624

 

 

1,022

 

 

587

 

 

4,233

 

 

1,224,437

 

 

1,228,670

 

 

83

Residential mortgages

 

 

23,306

 

 

4,638

 

 

15,339

 

 

43,283

 

 

2,380,607

 

 

2,423,890

 

 

310

Consumer

 

 

6,806

 

 

2,805

 

 

7,447

 

 

17,058

 

 

1,566,332

 

 

1,583,390

 

 

2,171

Total loans

 

$

42,102

 

$

12,348

 

$

37,284

 

$

91,734

 

$

21,042,548

 

$

21,134,282

 

$

5,524

 

December 31, 2020

 

30-59 Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater

Than

90 Days

Past Due

 

 

Total

Past Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

> 90 Days

and Accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

 

7,963

 

 

$

 

2,564

 

 

$

 

39,530

 

 

$

 

50,057

 

 

$

 

9,936,926

 

 

$

 

9,986,983

 

 

$

 

583

 

Commercial real estate - owner occupied

 

 

 

1,525

 

 

 

 

753

 

 

 

 

13,663

 

 

 

 

15,941

 

 

 

 

2,841,504

 

 

 

 

2,857,445

 

 

 

 

955

 

Total commercial and industrial

 

 

 

9,488

 

 

 

 

3,317

 

 

 

 

53,193

 

 

 

 

65,998

 

 

 

 

12,778,430

 

 

 

 

12,844,428

 

 

 

 

1,538

 

Commercial real estate - income producing

 

 

 

1,494

 

 

 

 

798

 

 

 

 

5,744

 

 

 

 

8,036

 

 

 

 

3,349,903

 

 

 

 

3,357,939

 

 

 

 

182

 

Construction and land development

 

 

 

4,168

 

 

 

 

284

 

 

 

 

2,001

 

 

 

 

6,453

 

 

 

 

1,058,604

 

 

 

 

1,065,057

 

 

 

 

 

Residential mortgages

 

 

 

29,319

 

 

 

 

9,858

 

 

 

 

27,886

 

 

 

 

67,063

 

 

 

 

2,598,149

 

 

 

 

2,665,212

 

 

 

 

912

 

Consumer

 

 

 

12,215

 

 

 

 

5,012

 

 

 

 

11,714

 

 

 

 

28,941

 

 

 

 

1,828,354

 

 

 

 

1,857,295

 

 

 

 

729

 

Total loans

 

$

 

56,684

 

 

$

 

19,269

 

 

$

 

100,538

 

 

$

 

176,491

 

 

$

 

21,613,440

 

 

$

 

21,789,931

 

 

$

 

3,361

 

 

 

Credit Quality Indicators

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

 

 

 

December 31, 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

 

$

 

9,279,719

 

 

$

 

2,650,399

 

 

$

 

11,930,118

 

 

$

 

3,373,099

 

 

$

 

1,216,177

 

 

$

 

16,519,394

 

Pass-Watch

 

 

 

157,815

 

 

 

 

86,133

 

 

 

 

243,948

 

 

 

 

67,157

 

 

 

 

9,289

 

 

 

 

320,394

 

Special Mention

 

 

 

43,344

 

 

 

 

23,377

 

 

 

 

66,721

 

 

 

 

4,466

 

 

 

 

1,909

 

 

 

 

73,096

 

Substandard

 

 

 

131,582

 

 

 

 

61,337

 

 

 

 

192,919

 

 

 

 

19,904

 

 

 

 

1,295

 

 

 

 

214,118

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

9,612,460

 

 

$

 

2,821,246

 

 

$

 

12,433,706

 

 

$

 

3,464,626

 

 

$

 

1,228,670

 

 

$

 

17,127,002

 

 

 

 

December 31, 2020

 

(in thousands)

 

Commercial Non-

Real Estate

 

 

Commercial Real

Estate - Owner

Occupied

 

 

Total Commercial

and Industrial

 

 

Commercial Real

Estate - Income

Producing

 

 

Construction and

Land Development

 

 

Total Commercial

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

9,439,264

 

 

$

 

2,641,423

 

 

$

 

12,080,687

 

 

$

 

3,219,155

 

 

$

 

1,033,060

 

 

$

 

16,332,902

 

Pass-Watch

 

 

 

314,739

 

 

 

 

114,358

 

 

 

 

429,097

 

 

 

 

89,968

 

 

 

 

22,820

 

 

 

 

541,885

 

Special Mention

 

 

 

79,613

 

 

 

 

46,239

 

 

 

 

125,852

 

 

 

 

5,989

 

 

 

 

5,751

 

 

 

 

137,592

 

Substandard

 

 

 

153,367

 

 

 

 

55,425

 

 

 

 

208,792

 

 

 

 

42,827

 

 

 

 

3,426

 

 

 

 

255,045

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

9,986,983

 

 

$

 

2,857,445

 

 

$

 

12,844,428

 

 

$

 

3,357,939

 

 

$

 

1,065,057

 

 

$

 

17,267,424

 

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(in thousands)

 

Residential

Mortgage

 

 

Consumer

 

 

Total

 

 

Residential

Mortgage

 

 

Consumer

 

 

Total

 

Performing

 

$

 

2,396,282

 

 

$

 

1,570,516

 

 

$

 

3,966,798

 

 

$

 

2,622,422

 

 

$

 

1,832,885

 

 

$

 

4,455,307

 

Nonperforming

 

 

 

27,608

 

 

 

 

12,874

 

 

 

 

40,482

 

 

 

 

42,790

 

 

 

 

24,410

 

 

 

 

67,200

 

Total

 

$

 

2,423,890

 

 

$

 

1,583,390

 

 

$

 

4,007,280

 

 

$

 

2,665,212

 

 

$

 

1,857,295

 

 

$

 

4,522,507

 

 

The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process. Below are the definitions of the Company’s internally assigned grades:

Commercial:

 

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

 

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

 

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

 

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

 

Doubtful - an asset that has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

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

 

Residential and Consumer:

 

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

 

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

 

Vintage Analysis

 

The following tables present credit quality disclosures of amortized cost by segment and vintage for term loans and by revolving and revolving converted to amortizing at December 31, 2021 and 2020. 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

 

$4,946,459

 

$3,008,160

 

$2,035,849

 

$1,212,306

 

$937,639

 

$1,296,382

 

$3,002,064

 

$80,535

 

$16,519,394

Pass-Watch

 

68,421

 

19,467

 

31,598

 

45,846

 

27,188

 

69,310

 

52,850

 

5,714

 

320,394

Special Mention

 

17,536

 

2,683

 

10,296

 

12,410

 

10,669

 

3,656

 

9,603

 

6,243

 

73,096

Substandard

 

43,895

 

43,494

 

36,763

 

14,664

 

28,337

 

16,125

 

20,358

 

10,482

 

214,118

Doubtful

 

 

 

 

 

 

 

 

 

Total Commercial Loans

 

$5,076,311

 

$3,073,804

 

$2,114,506

 

$1,285,226

 

$1,003,833

 

$1,385,473

 

$3,084,875

 

$102,974

 

$17,127,002

Residential Mortgage and Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$580,813

 

$467,497

 

$355,833

 

$223,494

 

$320,344

 

$892,361

 

$1,120,461

 

$5,995

 

3,966,798

Nonperforming

 

565

 

951

 

2,018

 

4,465

 

4,719

 

24,365

 

1,432

 

1,967

 

40,482

Total Consumer Loans

 

$581,378

 

$468,448

 

$357,851

 

$227,959

 

$325,063

 

$916,726

 

$1,121,893

 

$7,962

 

$4,007,280

 

 

Term Loans

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

2020

 

2019

 

2018

 

2017

 

2016

 

Prior

 

Revolving

Loans

 

Revolving

Loans

Converted

to Term

Loans

 

Total

Commercial Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$5,673,370

 

$2,819,696

 

$1,740,784

 

$1,391,140

 

$960,094

 

$1,231,913

 

$2,420,058

 

$95,847

 

$16,332,902

Pass-Watch

 

115,555

 

96,473

 

50,475

 

42,877

 

58,331

 

84,363

 

74,629

 

19,182

 

541,885

Special

   Mention

 

3,196

 

27,157

 

21,074

 

30,872

 

28,933

 

4,146

 

18,626

 

3,588

 

137,592

Substandard

 

75,461

 

33,844

 

20,527

 

35,383

 

15,071

 

36,589

 

30,162

 

8,008

 

255,045

Doubtful

 

 

 

 

 

 

 

 

 

Total Commercial

   Loans

 

$5,867,582

 

$2,977,170

 

$1,832,860

 

$1,500,272

 

$1,062,429

 

$1,357,011

 

$2,543,475

 

$126,625

 

$17,267,424

Residential

   Mortgage and

   Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$438,831

 

$504,124

 

$437,518

 

$560,347

 

$501,018

 

$816,567

 

$1,190,775

 

$6,127

 

4,455,307

Nonperforming

 

1,466

 

3,781

 

5,881

 

8,380

 

3,981

 

35,500

 

3,652

 

4,559

 

67,200

Total Consumer

   Loans

 

$440,297

 

$507,905

 

$443,399

 

$568,727

 

$504,999

 

$852,067

 

$1,194,427

 

$10,686

 

$4,522,507

 

Residential Mortgage Loans in Process of Foreclosure

Loans in process of foreclosure include those for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. Included in loans are $4.4 million and $17.2 million of consumer loans secured by single family residential mortgage real estate that are in process of foreclosure as of December 31, 2021 and 2020, respectively. In addition to the

single family residential real estate loans in process of foreclosure, the Company also held $2.4 million and $3.4 million of foreclosed single family residential properties in other real estate owned as of December 31, 2021 and 2020, respectively.

Loans Held for Sale

Loans held for sale totaled $93.1 million and $136.1 million, respectively, at December 31, 2021 and 2020. At December 31, 2021, residential mortgage loans carried at the fair value option totaled $41.0 million with an unpaid principal balance of $40.1 million. All other loans held for sale are carried at lower of cost or market.