XML 22 R12.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2023
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 southern and central Mississippi; southern and central Alabama; southern, central and northwest Louisiana; the northern, central and panhandle regions of Florida; certain areas of east and northeast Texas, including Houston, Beaumont, Dallas, Austin and San Antonio, among others; and the metropolitan areas of Nashville, Tennessee and Atlanta, Georgia.

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 $124.7 million and $100.2 million at December 31, 2023 and 2022, respectively. The following table presents loans, net of unearned income, by portfolio class at December 31, 2023 and 2022:

 

December 31,

 

($ in thousands)

2023

 

2022

 

Commercial non-real estate

$

9,957,284

 

$

10,146,453

 

Commercial real estate - owner occupied

 

3,093,763

 

 

3,033,058

 

Total commercial and industrial

 

13,051,047

 

 

13,179,511

 

Commercial real estate - income producing

 

3,986,943

 

 

3,560,991

 

Construction and land development

 

1,551,091

 

 

1,703,592

 

Residential mortgages

 

3,886,072

 

 

3,092,605

 

Consumer

 

1,446,764

 

 

1,577,347

 

Total loans

$

23,921,917

 

$

23,114,046

 

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 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 generally 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, 2023 and 2022 were approximately $23.5 million and $30.4 million, respectively. Related party loan activity in 2023 reflect new loans of $4.5 million, and repayments of $11.4 million.

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 $0.7 billion and $1.4 billion at December 31, 2023 and 2022, respectively.

LIBOR Transition

Effective July 1, 2023, the London Interbank Offered Rate (“LIBOR”) is no longer a representative rate for the overnight, one-month, three-month, six-month, and twelve-month settings. The Adjustable Interest Rate (LIBOR) Act (the “LIBOR Act”), signed into law in March of 2022, offers a federal solution for transitioning legacy instruments that lack sufficient provisions addressing LIBOR’s cessation by outlining a uniform process to govern the transition from LIBOR to a replacement rate. The Federal Reserve Bank Board, authorized under the LIBOR Act to issue appropriate and necessary regulations to administer and carry out the purposes of the Act, issued final regulations which became effective on February 27, 2023. Under the LIBOR Act and the related regulations, the Chicago Mercantile Exchange Term Secured Overnight Financing Rate (“CME Term SOFR”) plus a tenor spread adjustment was designated as the replacement reference rate for instruments that previously referenced LIBOR.

Effective July 3, 2023, approximately $3.1 billion of variable rate loans tied to LIBOR were transitioned in accordance with the statutory framework established by the Federal Reserve, with the transition rate to be utilized upon the next reset period, in a manner that is consistent with industry practice. There was no material financial impact from this transition on the Company’s operating results for the year ended December 31, 2023.

 

The following schedules show activity in the allowance for credit losses by portfolio class for the years ended December 31, 2023 and 2022, as well as the corresponding recorded investment in loans at December 31, 2023 and 2022.

 

 

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, 2023

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

96,461

 

 

$

48,284

 

 

$

144,745

 

 

$

71,961

 

 

$

30,498

 

 

$

32,464

 

 

$

28,121

 

 

$

307,789

 

Charge-offs

 

 

(59,830

)

 

 

 

 

 

(59,830

)

 

 

(73

)

 

 

(72

)

 

 

(55

)

 

 

(15,393

)

 

 

(75,423

)

Recoveries

 

 

6,152

 

 

 

957

 

 

 

7,109

 

 

 

14

 

 

 

11

 

 

 

1,278

 

 

 

3,611

 

 

 

12,023

 

Net provision for loan losses

 

 

58,954

 

 

 

(9,044

)

 

 

49,910

 

 

 

2,637

 

 

 

(3,398

)

 

 

5,296

 

 

 

9,073

 

 

 

63,518

 

Ending balance - allowance for loan losses

 

$

101,737

 

 

$

40,197

 

 

$

141,934

 

 

$

74,539

 

 

$

27,039

 

 

$

38,983

 

 

$

25,412

 

 

$

307,907

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,984

 

 

$

302

 

 

$

5,286

 

 

$

1,395

 

 

$

25,110

 

 

$

31

 

 

$

1,487

 

 

$

33,309

 

Provision for losses on unfunded
   commitments

 

 

523

 

 

 

25

 

 

 

548

 

 

 

(51

)

 

 

(5,091

)

 

 

(1

)

 

 

180

 

 

 

(4,415

)

Ending balance - reserve for unfunded
   lending commitments

 

$

5,507

 

 

$

327

 

 

$

5,834

 

 

$

1,344

 

 

$

20,019

 

 

$

30

 

 

$

1,667

 

 

$

28,894

 

Total allowance for credit losses

 

$

107,244

 

 

$

40,524

 

 

$

147,768

 

 

$

75,883

 

 

$

47,058

 

 

$

39,013

 

 

$

27,079

 

 

$

336,801

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

1,666

 

 

$

 

 

$

1,666

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,666

 

Collectively evaluated

 

 

100,071

 

 

 

40,197

 

 

 

140,268

 

 

 

74,539

 

 

 

27,039

 

 

 

38,983

 

 

 

25,412

 

 

 

306,241

 

Allowance for loan losses

 

$

101,737

 

 

$

40,197

 

 

$

141,934

 

 

$

74,539

 

 

$

27,039

 

 

$

38,983

 

 

$

25,412

 

 

$

307,907

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated

 

 

5,507

 

 

 

327

 

 

 

5,834

 

 

 

1,344

 

 

 

20,019

 

 

 

30

 

 

 

1,667

 

 

 

28,894

 

Reserve for unfunded lending commitments

 

$

5,507

 

 

$

327

 

 

$

5,834

 

 

$

1,344

 

 

$

20,019

 

 

$

30

 

 

$

1,667

 

 

$

28,894

 

Total allowance for credit losses

 

$

107,244

 

 

$

40,524

 

 

$

147,768

 

 

$

75,883

 

 

$

47,058

 

 

$

39,013

 

 

$

27,079

 

 

$

336,801

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

15,882

 

 

$

 

 

$

15,882

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

15,882

 

Collectively evaluated for impairment

 

 

9,941,402

 

 

 

3,093,763

 

 

 

13,035,165

 

 

 

3,986,943

 

 

 

1,551,091

 

 

 

3,886,072

 

 

 

1,446,764

 

 

 

23,906,035

 

Total loans

 

$

9,957,284

 

 

$

3,093,763

 

 

$

13,051,047

 

 

$

3,986,943

 

 

$

1,551,091

 

 

$

3,886,072

 

 

$

1,446,764

 

 

$

23,921,917

 

 

 

 

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, 2022

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

95,888

 

 

$

53,433

 

 

$

149,321

 

 

$

108,058

 

 

$

22,102

 

 

$

30,623

 

 

$

31,961

 

 

$

342,065

 

Charge-offs

 

 

(7,637

)

 

 

(948

)

 

 

(8,585

)

 

 

(1,073

)

 

 

(3

)

 

 

(137

)

 

 

(12,792

)

 

 

(22,590

)

Recoveries

 

 

11,812

 

 

 

733

 

 

 

12,545

 

 

 

878

 

 

 

134

 

 

 

1,749

 

 

 

5,382

 

 

 

20,688

 

Net provision for loan losses

 

 

(3,602

)

 

 

(4,934

)

 

 

(8,536

)

 

 

(35,902

)

 

 

8,265

 

 

 

229

 

 

 

3,570

 

 

 

(32,374

)

Ending balance - allowance for loan losses

 

$

96,461

 

 

$

48,284

 

 

$

144,745

 

 

$

71,961

 

 

$

30,498

 

 

$

32,464

 

 

$

28,121

 

 

$

307,789

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,522

 

 

$

323

 

 

$

4,845

 

 

$

1,694

 

 

$

21,907

 

 

$

22

 

 

$

866

 

 

$

29,334

 

Provision for losses on unfunded
   commitments

 

 

462

 

 

 

(21

)

 

 

441

 

 

 

(299

)

 

 

3,203

 

 

 

9

 

 

 

621

 

 

 

3,975

 

Ending balance - reserve for unfunded
   lending commitments

 

$

4,984

 

 

$

302

 

 

$

5,286

 

 

$

1,395

 

 

$

25,110

 

 

$

31

 

 

$

1,487

 

 

$

33,309

 

Total allowance for credit losses

 

$

101,445

 

 

$

48,586

 

 

$

150,031

 

 

$

73,356

 

 

$

55,608

 

 

$

32,495

 

 

$

29,608

 

 

$

341,098

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

71

 

 

$

31

 

 

$

102

 

 

$

16

 

 

$

18

 

 

$

239

 

 

$

101

 

 

$

476

 

Collectively evaluated

 

 

96,390

 

 

 

48,253

 

 

 

144,643

 

 

 

71,945

 

 

 

30,480

 

 

 

32,225

 

 

 

28,020

 

 

 

307,313

 

Allowance for loan losses

 

$

96,461

 

 

$

48,284

 

 

$

144,745

 

 

$

71,961

 

 

$

30,498

 

 

$

32,464

 

 

$

28,121

 

 

$

307,789

 

Reserve for unfunded lending commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated

 

 

4,984

 

 

 

302

 

 

 

5,286

 

 

 

1,395

 

 

 

25,110

 

 

 

31

 

 

 

1,487

 

 

 

33,309

 

Reserve for unfunded lending commitments:

 

$

4,984

 

 

$

302

 

 

$

5,286

 

 

$

1,395

 

 

$

25,110

 

 

$

31

 

 

$

1,487

 

 

$

33,309

 

Total allowance for credit losses

 

$

101,445

 

 

$

48,586

 

 

$

150,031

 

 

$

73,356

 

 

$

55,608

 

 

$

32,495

 

 

$

29,608

 

 

$

341,098

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,248

 

 

$

920

 

 

$

2,168

 

 

$

1,240

 

 

$

116

 

 

$

3,476

 

 

$

515

 

 

$

7,515

 

Collectively evaluated for impairment

 

 

10,145,205

 

 

 

3,032,138

 

 

 

13,177,343

 

 

 

3,559,751

 

 

 

1,703,476

 

 

 

3,089,129

 

 

 

1,576,832

 

 

 

23,106,531

 

Total loans

 

$

10,146,453

 

 

$

3,033,058

 

 

$

13,179,511

 

 

$

3,560,991

 

 

$

1,703,592

 

 

$

3,092,605

 

 

$

1,577,347

 

 

$

23,114,046

 

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. The mix of macroeconomic variables underlying the December 2023 scenarios differ in some respects from the comparable forecasts available at December 2022, given the shift in economic circumstances and risks.

The modest decrease in the allowance for credit losses at December 31, 2023 compared to December 31, 2022 reflects relatively stable economic conditions, outlook and credit quality metrics for the year. In arriving at the allowance for credit losses at December 31, 2023, the Company weighted Moody’s December 2023 baseline economic forecast at 40% and downside mild recessionary S-2 scenario at 60%. The December 2023 baseline scenario maintains a generally optimistic outlook in its assumptions surrounding the drivers of economic growth, including its expectations of the effectiveness of the Federal Reserve's monetary policy in easing inflationary conditions without precipitating a recession. The S-2 scenario is less optimistic compared to the baseline, with the assumed combination of risk of a federal shutdown, rising political tensions, continuing elevated inflation, and reduced credit availability leading to a forecasted mild recession beginning in the first quarter of 2024 and lasting for three quarters.

The decrease in the allowance for credit losses at December 31, 2022 as compared to December 31, 2021 reflects improvement in economic conditions, particularly in the first half of the year, and in the Company’s credit quality metrics. In arriving at the allowance for credit losses at December 31, 2022, the Company weighted the baseline economic forecast at 25%, the downside recessionary scenario S-2 at 75%.

Nonaccrual Loans and Reportable Modified Loan Disclosures

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

 

December 31,

 

 

2023

 

 

2022

 

($ in thousands)

Total
nonaccrual

 

Nonaccrual
without
allowance for
loan loss

 

 

Total
nonaccrual

 

Nonaccrual
without
allowance for
loan loss

 

Commercial non-real estate

$

20,840

 

$

13,637

 

 

$

4,020

 

$

941

 

Commercial real estate - owner occupied

 

2,228

 

 

 

 

 

1,461

 

 

692

 

Total commercial and industrial

 

23,068

 

 

13,637

 

 

 

5,481

 

 

1,633

 

Commercial real estate - income producing

 

461

 

 

 

 

 

1,240

 

 

1,174

 

Construction and land development

 

815

 

 

 

 

 

309

 

 

 

Residential mortgages

 

26,137

 

 

 

 

 

25,269

 

 

1,884

 

Consumer

 

8,555

 

 

 

 

 

6,692

 

 

 

Total loans

$

59,036

 

$

13,637

 

 

$

38,991

 

$

4,691

 

As a part of our loss mitigation efforts, we may provide modifications to borrowers experiencing financial difficulty to improve long-term collectability of the loans and to avoid the need for repossession or foreclosure of collateral. As described in Note 1 – Summary of Significant Accounting Policies and Recent Accounting Pronouncements, accounting and reporting requirements changed related to such modifications effective January 1, 2023, impacting the comparability between periods of the disclosures that follow.

Nonaccrual loans include reportable nonaccruing modified loans to borrowers experiencing financial difficulty ("MEFDs") of $0.1 million at December 31, 2023 and loans modified in troubled debt restructurings ("TDRs") of $2.6 million, at December 31, 2022. Total reportable MEFDs, both accruing and nonaccruing, were $24.5 million at December 31, 2023 and total TDRs were $4.5 million at December 31, 2022. At December 31, 2023 the Company had $0.7 million of unfunded commitments to borrowers whose terms have been modified as a reportable MEFD. There were no unfunded commitments loans reported as TDR at December 31, 2022.

The table below presents provide detail by portfolio class for reportable MEFDs entered into during the year ended December 31, 2023.

 

 

Year Ended December 31, 2023

 

 

 

Term extension

 

Payment delay

 

Term extensions and payment delay

 

Other(1)

 

($ in thousands)

 

Balance

 

Percentage of portfolio

 

Balance

 

Percentage of portfolio

 

Balance

 

Percentage of portfolio

 

Balance

 

Percentage of portfolio

 

Commercial non-real estate

 

$

7,930

 

 

0.08

%

$

4,274

 

 

0.04

%

$

9,753

 

 

0.10

%

$

 

 

 

Commercial real estate - owner occupied

 

 

1,774

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

 

9,704

 

 

0.07

%

 

4,274

 

 

0.03

%

 

9,753

 

 

0.07

%

 

 

 

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

85

 

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

254

 

 

0.01

%

 

 

 

 

 

 

 

 

 

202

 

 

0.01

%

Consumer

 

 

78

 

 

0.01

%

 

 

 

 

 

196

 

 

0.01

%

 

 

 

 

Total reportable modified loans

 

$

10,121

 

 

0.04

%

$

4,274

 

 

0.02

%

$

9,949

 

 

0.04

%

$

202

 

 

0.00

%

(1) Includes interest rate reduction and other than insignificant payment delays

Reportable modifications to borrowers experiencing financial difficulty during the year ended December 31, 2023 consisted of weighted average term extensions totaling 10 months for commercial, 10 years for residential mortgage and eight years for consumer. The weighted average term of other than insignificant payment delays was three months. The weighted average interest rate reduction was 80 basis points. Reported term extensions and payment delays are considered more than insignificant if they exceeded six months when considering other modifications made in the past twelve months.

The table below presents the aging analysis of reportable modifications to borrowers experiencing financial difficulty by portfolio class at December 31, 2023.

December 31, 2023

 

30-59
days
past due

 

 

60-89
days
past due

 

 

Greater
than
90 days
past due

 

 

Total
past due

 

 

Current

 

Total reportable
modified Loans

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-real estate

 

$

3,149

 

 

$

233

 

 

$

4,430

 

 

$

7,812

 

 

$

14,145

 

$

21,957

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,774

 

 

1,774

 

Total commercial and industrial

 

 

3,149

 

 

 

233

 

 

 

4,430

 

 

 

7,812

 

 

 

15,919

 

 

23,731

 

Commercial real estate - income producing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85

 

 

85

 

Residential mortgages

 

 

66

 

 

 

 

 

 

 

 

 

66

 

 

 

390

 

 

456

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

274

 

 

274

 

Total reportable modified loans

 

$

3,215

 

 

$

233

 

 

$

4,430

 

 

$

7,878

 

 

$

16,668

 

$

24,546

 

There was one commercial non-real estate loan totaling $4.4 million with a reportable significant payment delay and a term extension modification that had a post modification payment default during the twelve months ended December 31, 2023. A payment default occurs if the loan is either 90 days or more delinquent or has been charged off as of the end of the period presented.

During the year ended December 31, 2022, three residential mortgage loans and three consumer loans with pre and post modification balances totaling $0.2 million were classified as TDRs. The TDRs modified during the year ended December 31, 2022, included $0.1 million of loans with reduced interest rates and $0.1 million with other modifications. Three commercial non real estate loans totaling $3.1 million and two residential mortgage loans and four consumer loans totaling $0.3 million with payment defaults during the year ended December 31, 2022 had been modified in a TDR in the twelve months preceding default.

During the year ended December 31, 2021, four commercial non-real estate loans with pre and post modification balances of $7.2 million and six residential mortgage loans and four consumer loans with pre and post modification balances totaling $1.6 million were classified as TDRs. The TDRs modified during the year ended December 31, 2021, included $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. One residential mortgage loan totaling $0.6 million with a payment defaulted during the year ended December 31, 2021 had been modified in a TDR during the twelve months prior to default.

Aging Analysis

The tables below present the aging analysis of past due loans by portfolio class at December 31, 2023 and 2022.

December 31, 2023

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

$

12,311

 

$

4,381

 

$

21,132

 

$

37,824

 

$

9,919,460

 

$

9,957,284

 

$

5,782

 

Commercial real estate - owner occupied

 

1,614

 

 

1,596

 

 

1,715

 

 

4,925

 

 

3,088,838

 

 

3,093,763

 

 

431

 

Total commercial and industrial

 

13,925

 

 

5,977

 

 

22,847

 

 

42,749

 

 

13,008,298

 

 

13,051,047

 

 

6,213

 

Commercial real estate - income producing

 

3,938

 

 

606

 

 

408

 

 

4,952

 

 

3,981,991

 

 

3,986,943

 

 

 

Construction and land development

 

1,655

 

 

1,220

 

 

1,208

 

 

4,083

 

 

1,547,008

 

 

1,551,091

 

 

742

 

Residential mortgages

 

40,189

 

 

9,121

 

 

18,960

 

 

68,270

 

 

3,817,802

 

 

3,886,072

 

 

172

 

Consumer

 

11,059

 

 

5,957

 

 

6,611

 

 

23,627

 

 

1,423,137

 

 

1,446,764

 

 

2,482

 

Total loans

$

70,766

 

$

22,881

 

$

50,034

 

$

143,681

 

$

23,778,236

 

$

23,921,917

 

$

9,609

 

 

December 31, 2022

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

$

4,050

 

$

21,329

 

$

3,418

 

$

28,797

 

$

10,117,656

 

$

10,146,453

 

$

996

 

Commercial real estate - owner occupied

 

19,069

 

 

3,346

 

 

1,894

 

 

24,309

 

 

3,008,749

 

 

3,033,058

 

 

1,623

 

Total commercial and industrial

 

23,119

 

 

24,675

 

 

5,312

 

 

53,106

 

 

13,126,405

 

 

13,179,511

 

 

2,619

 

Commercial real estate - income producing

 

879

 

 

 

 

1,174

 

 

2,053

 

 

3,558,938

 

 

3,560,991

 

 

 

Construction and land development

 

4,029

 

 

242

 

 

133

 

 

4,404

 

 

1,699,188

 

 

1,703,592

 

 

54

 

Residential mortgages

 

28,208

 

 

11,056

 

 

17,346

 

 

56,610

 

 

3,035,995

 

 

3,092,605

 

 

293

 

Consumer

 

8,845

 

 

2,806

 

 

4,407

 

 

16,058

 

 

1,561,289

 

 

1,577,347

 

 

1,619

 

Total loans

$

65,080

 

$

38,779

 

$

28,372

 

$

132,231

 

$

22,981,815

 

$

23,114,046

 

$

4,585

 

Credit Quality Indicators

The following tables present the credit quality indicators by segment and portfolio class of loans at December 31, 2023 and December 31, 2022.

 

December 31, 2023

 

($ 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

$

9,524,018

 

$

3,016,277

 

$

12,540,295

 

$

3,799,004

 

$

1,542,460

 

$

17,881,759

 

Pass-Watch

 

234,211

 

 

52,027

 

 

286,238

 

 

139,932

 

 

7,460

 

 

433,630

 

Special Mention

 

11,486

 

 

6,647

 

 

18,133

 

 

40,826

 

 

356

 

 

59,315

 

Substandard

 

187,569

 

 

18,812

 

 

206,381

 

 

7,181

 

 

815

 

 

214,377

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

9,957,284

 

$

3,093,763

 

$

13,051,047

 

$

3,986,943

 

$

1,551,091

 

$

18,589,081

 

 

 

December 31, 2022

 

($ 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

$

9,641,117

 

$

2,912,057

 

$

12,553,174

 

$

3,440,648

 

$

1,690,756

 

$

17,684,578

 

Pass-Watch

 

284,843

 

 

49,093

 

 

333,936

 

 

111,587

 

 

12,097

 

 

457,620

 

Special Mention

 

79,980

 

 

6,267

 

 

86,247

 

 

3,810

 

 

196

 

 

90,253

 

Substandard

 

140,513

 

 

65,641

 

 

206,154

 

 

4,946

 

 

543

 

 

211,643

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

10,146,453

 

$

3,033,058

 

$

13,179,511

 

$

3,560,991

 

$

1,703,592

 

$

18,444,094

 

 

 

 

December 31, 2023

 

December 31, 2022

 

($ in thousands)

Residential
Mortgage

 

Consumer

 

Total

 

Residential
Mortgage

 

Consumer

 

Total

 

Performing

$

3,859,935

 

$

1,438,209

 

$

5,298,144

 

$

3,066,319

 

$

1,570,186

 

$

4,636,505

 

Nonperforming

 

26,137

 

 

8,555

 

 

34,692

 

 

26,286

 

 

7,161

 

 

33,447

 

Total

$

3,886,072

 

$

1,446,764

 

$

5,332,836

 

$

3,092,605

 

$

1,577,347

 

$

4,669,952

 

 

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
Nonperforming – loans for which there are good reasons to doubt that payments will be made in full. Nonperforming loans include all loans with nonaccrual status and, prior to January 1, 2023, all loans that were modified in a troubled debt restructuring are classified as nonperforming.

 

Vintage Analysis

 

The following tables present credit quality disclosures of amortized cost by class and vintage for term loans and by revolving and revolving converted to amortizing at December 31, 2023 and 2022. The Company defines vintage as the later of origination, renewal or restructure date.

 

Term Loans

 

 

 

Revolving Loans

 

 

 

December 31, 2023

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2023

 

2022

 

2021

 

2020

 

2019

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,557,202

 

$

1,812,370

 

$

1,106,433

 

$

483,739

 

$

398,626

 

$

923,143

 

$

3,186,189

 

$

56,316

 

$

9,524,018

 

Pass-Watch

 

30,360

 

 

60,228

 

 

20,730

 

 

8,245

 

 

4,988

 

 

9,117

 

 

94,252

 

 

6,291

 

 

234,211

 

Special Mention

 

411

 

 

6,206

 

 

936

 

 

27

 

 

26

 

 

836

 

 

2,620

 

 

424

 

 

11,486

 

Substandard

 

48,264

 

 

48,178

 

 

18,882

 

 

8,058

 

 

3,079

 

 

1,660

 

 

54,453

 

 

4,995

 

 

187,569

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

1,636,237

 

$

1,926,982

 

$

1,146,981

 

$

500,069

 

$

406,719

 

$

934,756

 

$

3,337,514

 

$

68,026

 

$

9,957,284

 

Gross Charge-offs

$

7,885

 

$

1,179

 

$

1,484

 

$

27,000

 

$

81

 

$

1,750

 

$

11,971

 

$

8,480

 

$

59,830

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

374,466

 

$

689,626

 

$

620,272

 

$

501,054

 

$

284,032

 

$

493,707

 

$

40,533

 

$

12,587

 

$

3,016,277

 

Pass-Watch

 

2,574

 

 

9,587

 

 

9,654

 

 

3,451

 

 

8,791

 

 

17,581

 

 

389

 

 

 

 

52,027

 

Special Mention

 

837

 

 

 

 

617

 

 

 

 

110

 

 

5,083

 

 

 

 

 

 

6,647

 

Substandard

 

2,322

 

 

4,956

 

 

967

 

 

1,295

 

 

584

 

 

7,374

 

 

1,314

 

 

 

 

18,812

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

380,199

 

$

704,169

 

$

631,510

 

$

505,800

 

$

293,517

 

$

523,745

 

$

42,236

 

$

12,587

 

$

3,093,763

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

456,334

 

$

953,501

 

$

966,402

 

$

618,003

 

$

323,344

 

$

367,010

 

$

65,486

 

$

48,924

 

$

3,799,004

 

Pass-Watch

 

9,469

 

 

3,064

 

 

3,886

 

 

75,182

 

 

23,827

 

 

22,504

 

 

2,000

 

 

 

 

139,932

 

Special Mention

 

156

 

 

32,255

 

 

 

 

354

 

 

 

 

8,061

 

 

 

 

 

 

40,826

 

Substandard

 

4,086

 

 

1,921

 

 

286

 

 

 

 

122

 

 

766

 

 

 

 

 

 

7,181

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

470,045

 

$

990,741

 

$

970,574

 

$

693,539

 

$

347,293

 

$

398,341

 

$

67,486

 

$

48,924

 

$

3,986,943

 

Gross Charge-offs

$

73

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

73

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

388,453

 

$

676,687

 

$

248,036

 

$

62,086

 

$

6,008

 

$

18,834

 

$

139,587

 

$

2,769

 

$

1,542,460

 

Pass-Watch

 

3,067

 

 

2,820

 

 

827

 

 

83

 

 

128

 

 

323

 

 

212

 

 

 

 

7,460

 

Special Mention

 

294

 

 

 

 

 

 

 

 

62

 

 

 

 

 

 

 

 

356

 

Substandard

 

 

 

87

 

 

96

 

 

49

 

 

9

 

 

279

 

 

295

 

 

 

 

815

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

391,814

 

$

679,594

 

$

248,959

 

$

62,218

 

$

6,207

 

$

19,436

 

$

140,094

 

$

2,769

 

$

1,551,091

 

Gross Charge-offs

$

 

$

7

 

$

54

 

$

 

$

 

$

11

 

$

 

$

 

$

72

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

439,024

 

$

910,361

 

$

950,400

 

$

489,262

 

$

176,041

 

$

891,232

 

$

3,615

 

$

 

$

3,859,935

 

Nonperforming

 

561

 

 

2,233

 

 

3,260

 

 

730

 

 

2,366

 

 

16,987

 

 

 

 

 

 

26,137

 

Total

$

439,585

 

$

912,594

 

$

953,660

 

$

489,992

 

$

178,407

 

$

908,219

 

$

3,615

 

$

 

$

3,886,072

 

Gross Charge-offs

$

 

$

 

$

 

$

 

$

 

$

55

 

$

 

$

 

$

55

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

75,615

 

$

59,454

 

$

36,693

 

$

28,076

 

$

31,802

 

$

39,150

 

$

1,144,401

 

$

23,018

 

$

1,438,209

 

Nonperforming

 

176

 

 

237

 

 

245

 

 

438

 

 

445

 

 

2,528

 

 

369

 

 

4,117

 

 

8,555

 

Total

$

75,791

 

$

59,691

 

$

36,938

 

$

28,514

 

$

32,247

 

$

41,678

 

$

1,144,770

 

$

27,135

 

$

1,446,764

 

Gross Charge-offs

$

567

 

$

2,388

 

$

1,473

 

$

215

 

$

573

 

$

824

 

$

7,735

 

$

1,618

 

$

15,393

 

 

 

 

Term Loans

 

 

 

Revolving Loans

 

 

 

December 31, 2022

Amortized Cost Basis by Origination Year

 

Revolving

 

Converted to

 

 

 

 ($ in thousands)

2022

 

2021

 

2020

 

2019

 

2018

 

Prior

 

Loans

 

Term Loans

 

Total

 

Commercial Non-Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

2,600,656

 

$

1,450,689

 

$

679,355

 

$

569,842

 

$

267,025

 

$

763,122

 

$

3,193,769

 

$

116,659

 

$

9,641,117

 

Pass-Watch

 

68,307

 

 

38,949

 

 

31,841

 

 

11,757

 

 

8,237

 

 

49,577

 

 

66,339

 

 

9,836

 

 

284,843

 

Special Mention

 

30,276

 

 

13,625

 

 

2,443

 

 

4,406

 

 

322

 

 

1,654

 

 

25,184

 

 

2,070

 

 

79,980

 

Substandard

 

29,667

 

 

13,807

 

 

11,766

 

 

21,667

 

 

12,792

 

 

1,250

 

 

39,213

 

 

10,351

 

 

140,513

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

2,728,906

 

$

1,517,070

 

$

725,405

 

$

607,672

 

$

288,376

 

$

815,603

 

$

3,324,505

 

$

138,916

 

$

10,146,453

 

Commercial Real Estate - Owner Occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

630,121

 

$

650,742

 

$

537,849

 

$

328,364

 

$

265,437

 

$

447,707

 

$

46,730

 

$

5,107

 

$

2,912,057

 

Pass-Watch

 

7,129

 

 

5,299

 

 

3,743

 

 

13,301

 

 

10,872

 

 

7,706

 

 

893

 

 

150

 

 

49,093

 

Special Mention

 

 

 

 

 

544

 

 

822

 

 

1,231

 

 

3,670

 

 

 

 

 

 

6,267

 

Substandard

 

19,899

 

 

547

 

 

6,715

 

 

7,663

 

 

7,543

 

 

21,465

 

 

1,000

 

 

809

 

 

65,641

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

657,149

 

$

656,588

 

$

548,851

 

$

350,150

 

$

285,083

 

$

480,548

 

$

48,623

 

$

6,066

 

$

3,033,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate - Income Producing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

894,522

 

$

795,378

 

$

660,235

 

$

420,435

 

$

232,145

 

$

317,446

 

$

113,487

 

$

7,000

 

$

3,440,648

 

Pass-Watch

 

1,027

 

 

18,070

 

 

58,256

 

 

20,865

 

 

12,066

 

 

836

 

 

467

 

 

 

 

111,587

 

Special Mention

 

235

 

 

 

 

708

 

 

2,325

 

 

166

 

 

376

 

 

 

 

 

 

3,810

 

Substandard

 

415

 

 

 

 

2,785

 

 

8

 

 

1,240

 

 

498

 

 

 

 

 

 

4,946

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

896,199

 

$

813,448

 

$

721,984

 

$

443,633

 

$

245,617

 

$

319,156

 

$

113,954

 

$

7,000

 

$

3,560,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and Land Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

663,735

 

$

711,731

 

$

148,579

 

$

9,198

 

$

15,360

 

$

10,854

 

$

128,842

 

$

2,457

 

$

1,690,756

 

Pass-Watch

 

8,233

 

 

1,944

 

 

643

 

 

559

 

 

199

 

 

450

 

 

69

 

 

 

 

12,097

 

Special Mention

 

 

 

 

 

 

 

196

 

 

 

 

 

 

 

 

 

 

196

 

Substandard

 

35

 

 

55

 

 

 

 

12

 

 

61

 

 

380

 

 

 

 

 

 

543

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

672,003

 

$

713,730

 

$

149,222

 

$

9,965

 

$

15,620

 

$

11,684

 

$

128,911

 

$

2,457

 

$

1,703,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

631,339

 

$

694,104

 

$

518,705

 

$

192,431

 

$

107,675

 

$

918,918

 

$

3,147

 

$

 

$

3,066,319

 

Nonperforming

 

1,058

 

 

2,434

 

 

716

 

 

1,196

 

 

2,080

 

 

18,802

 

 

 

 

 

 

26,286

 

Total

$

632,397

 

$

696,538

 

$

519,421

 

$

193,627

 

$

109,755

 

$

937,720

 

$

3,147

 

$

 

$

3,092,605

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

103,742

 

$

58,248

 

$

45,641

 

$

62,715

 

$

41,559

 

$

40,489

 

$

1,212,958

 

$

4,834

 

$

1,570,186

 

Nonperforming

 

193

 

 

198

 

 

228

 

 

758

 

 

381

 

 

3,341

 

 

459

 

 

1,603

 

 

7,161

 

Total

$

103,935

 

$

58,446

 

$

45,869

 

$

63,473

 

$

41,940

 

$

43,830

 

$

1,213,417

 

$

6,437

 

$

1,577,347

 

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 $7.1 million and $4.9 million of consumer loans secured by single family residential mortgage real estate that are in process of foreclosure as of December 31, 2023 and 2022, respectively. In addition to the single family residential real estate loans in process of foreclosure, the Company also held $1.6 million and $0.4 million of foreclosed single family residential properties in other real estate owned as of December 31, 2023 and 2022, respectively.

Loans Held for Sale

Loans held for sale totaled $26.1 million and $26.4 million, respectively, at December 31, 2023 and 2022. At December 31, 2023, residential mortgage loans carried at the fair value option totaled $13.3 million with an unpaid principal balance of $12.9 million. All other loans held for sale are carried at lower of cost or market.