*
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 20222023
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 001-36872
HANCOCK WHITNEY CORPORATION
(Exact name of registrant as specified in its charter)
Mississippi |
| 64-0693170 |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification No.) |
|
| |
Hancock Whitney Plaza, 2510 14th Street, Gulfport, Mississippi |
| 39501 |
(Address of principal executive offices) |
| (Zip Code) |
((228)228) 868-4000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading symbol(s) | Name of each exchange on which registered |
Common stock, par value $3.33 per share | HWC | Nasdaq |
6.25% Subordinated Notes | HWCPZ | Nasdaq |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ☒ |
| Accelerated filer | ☐ |
Non-accelerated filer | ☐ |
| Smaller reporting company | ☐ |
Emerging growth company | ☐ |
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
86,369,00086,077,069 common shares were outstanding at April 30, 2022.2023.
Hancock Whitney Corporation
Index
Part I. Financial Information | Page Number | |
ITEM 1. | 5 | |
| Consolidated Balance Sheets (unaudited) – March 31, | 5 |
| Consolidated Statements of Income (unaudited) – Three Months Ended March 31, | 6 |
| 7 | |
| 8 | |
| 9 | |
| Notes to Consolidated Financial Statements (unaudited) – March 31, | 10 |
ITEM 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
|
ITEM 3. |
| |
ITEM 4. |
| |
Part II. Other Information |
| |
ITEM 1. |
| |
ITEM 1A. |
| |
ITEM 2. |
| |
ITEM 3. | Default on Senior Securities | N/A |
ITEM 4. | Mine Safety Disclosures | N/A |
ITEM 5. | Other Information | N/A |
ITEM 6. |
| |
|
2
Hancock Whitney Corporation
Glossary of Defined Terms
Entities:
Hancock Whitney Corporation – a financial holding company registered with the Securities and Exchange Commission
Hancock Whitney Bank – a wholly-owned subsidiary of Hancock Whitney Corporation through which Hancock Whitney Corporation conducts its banking operations
Company – Hancock Whitney Corporation and its consolidated subsidiaries
Parent – Hancock Whitney Corporation, exclusive of its subsidiaries
Bank – Hancock Whitney Bank
Other Terms:
ACL – allowance for credit losses
AFS – available for sale securities
AMERIBOR - Index created by the American Financial Exchange as a potential replacement for LIBOR; calculated daily as the volume-weighted average interest rate of the overnight unsecured loans on American Financial Exchange
AOCI – accumulated other comprehensive income or loss
ALCO – Asset Liability Management Committee
ALLL – allowance for loan and lease losses
ARRC – Alternative Reference Rates Committee
ASC – Accounting Standards Codification
ASU – Accounting Standards Update
ATM – automated teller machine
Basel III – Basel Committee's 2010 Regulatory Capital Framework (Third Accord)
Beta – amount by which deposit or loan costs change in response to movement in short-term interest rates
BOLI – bank-owned life insurance
bp(s) – basis point(s)
C&I – commercial and industrial loans
CARES Act – Coronavirus Aid, Relief, and Economic Security Act
CD – certificate of deposit
CDE – Community Development Entity
CECL – Current Expected Credit Losses the term commonly used to refer to the methodology of estimating credit losses required by ASC 326, “Financial Instruments – Credit Losses.” ASC 326 was adopted by the Company on January 1, 2020, superseding the methodology prescribed by ASC 310.
CEO – Chief Executive Officer
CFPB– Consumer Financial Protection Bureau
CFO – Chief Financial Officer
CME – Chicago Mercantile Exchange
CMO – collateralized mortgage obligation
Core Loansclient deposits – loanstotal deposits excluding Paycheck Protection Program (PPP) loanspublic funds and brokered deposits
Core deposits – total deposits excluding certificates of deposits of $250,000 or more and brokered deposits
Coronavirus – the novel coronavirus declared a pandemic during the first quarter of 2020, resulting in prolonged market disruptions
COSO – Committee of Sponsoring Organizations of the Treadway Commission
COVID-19 – disease caused by the novel coronavirus
CRE – commercial real estate
DEI – Diversity, equity and inclusion
DIF – Deposit Insurance Fund
ESG – Environmental, Social and Governance; term used in discussion of risks and corporate policies related to those items
Excess Liquidity – deposits held at the Federal Reserve above $200 million, plus excess investments in the securities portfolio above normal cash flowslevels
FASB – Financial Accounting Standards Board
FDIC – Federal Deposit Insurance Corporation
FDICIA – Federal Deposit Insurance Corporation Improvement Act of 1991
Federal Reserve Board – The 7-member Board of Governors that oversees the Federal Reserve System, establishes
monetary policy (interest rates, credit, etc.), and monitors the economic health of the country. Its members are appointed
by the President subject to Senate confirmation, and serve 14-year terms.
Federal Reserve System – The 12 Federal Reserve Banks, with each one serving member banks in its own district. This system, supervised by the Federal Reserve Board, has broad regulatory powers over the money supply and the
credit structure. They implement the policies of the Federal Reserve Board and also conduct economic research.
FFIEC – Federal Financial Institutions Examination Council
FHA – Federal Housing Administration
FHLB – Federal Home Loan Bank
GAAP – Generally Accepted Accounting Principles in the United States of America
HTM – held to maturity securities
ICS – Insured cash sweep
3
HTMIRA 2022 – held to maturity securitiesInflation Reduction Act of 2022
IRS – Internal Revenue Service
LIBOR – London Interbank Offered Rate
LIHTC – Low Income Housing Tax Credit
LTIP – long-term incentive plan
MBS – mortgage-backed securities
MD&A – management’s discussion and analysis of financial condition and results of operations
MDBCF – Mississippi Department of Banking and Consumer Finance
MEFD - reportable modified loans to borrowers experiencing financial difficulty as defined by accounting guidance effective January 1, 2023
NAICS – North American Industry Classification System
NII – net interest income
n/m – not meaningful
NSF – Non-sufficient funds
OCI – other comprehensive income or loss
OD – Overdraft
ORE – other real estate defined as foreclosed and surplus real estate
PCD – purchased credit deteriorated loans, as defined by ASC 326
PPNR – Pre-provision net revenue
PPP – Paycheck Protection Program, a loan program administered by the Small Business Administration designed to provide a direct incentive for small businesses to keep workers on payroll during interruptions caused by the COVID-19 pandemic
Reference rate reform – refers to the global transition away from LIBOR and other interbank offered rates toward new reference rates that are more reliable and robust
Repos – securities sold under agreements to repurchase
SBA – Small Business Administration
SBIC – Small Business Investment Company
SEC – U.S. Securities and Exchange Commission
Securities Act – Securities Act of 1933, as amended
Short-term Investments – the sum of Interest-bearing bank deposits and Federal funds sold
SOFR – secured overnight financing rate
te – taxable equivalent adjustment, or the term used to indicate that a financial measure is presented on a fully taxable equivalent basis
TDR – troubled debt restructuring, as defined by accounting guidance that was superseded effective January 1, 2023
TSR – total shareholder return
U.S. Treasury – The United States Department of the Treasury
VERIP – Voluntary Early Retirement Incentive Program
Volcker Rule – Section 619 of the Dodd-Frank Act and regulations promulgated thereunder, as applicable
4
Part I. Financial Information
Item 1. Financial Statements
Hancock Whitney Corporation and Subsidiaries
Consolidated Balance Sheets
(Unaudited)
|
| March 31, |
|
| December 31, |
|
| March 31, |
|
| December 31, |
| ||||
(in thousands, except per share data) |
| 2022 |
|
| 2021 |
|
| 2023 |
|
| 2022 |
| ||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and due from banks |
| $ | 703,421 |
|
| $ | 401,201 |
|
| $ | 594,372 |
|
| $ | 564,459 |
|
Interest-bearing bank deposits | �� |
| 3,132,551 |
|
|
| 3,830,177 |
|
|
| 2,287,438 |
|
|
| 323,332 |
|
Federal funds sold |
|
| 459 |
|
|
| 458 |
|
|
| 711 |
|
|
| 728 |
|
Securities available for sale, at fair value (amortized cost of $6,380,002 and $6,984,530) |
|
| 5,993,007 |
|
|
| 6,986,698 |
| ||||||||
Securities held to maturity (fair value of $2,429,049 and $1,631,482) |
|
| 2,488,088 |
|
|
| 1,565,751 |
| ||||||||
Loans held for sale (includes $25,046 and $41,022 measured at fair value) |
|
| 59,877 |
|
|
| 93,069 |
| ||||||||
Securities available for sale, at fair value (amortized cost of $6,238,835 and $6,310,214) |
|
| 5,565,620 |
|
|
| 5,556,041 |
| ||||||||
Securities held to maturity (fair value of $2,623,760 and $2,615,398 ) |
|
| 2,825,064 |
|
|
| 2,852,495 |
| ||||||||
Loans held for sale (includes $14,923 and $10,843 measured at fair value) |
|
| 23,436 |
|
|
| 26,385 |
| ||||||||
Loans |
|
| 21,323,341 |
|
|
| 21,134,282 |
|
|
| 23,404,523 |
|
|
| 23,114,046 |
|
Less: allowance for loan losses |
|
| (317,843 | ) |
|
| (342,065 | ) |
|
| (309,385 | ) |
|
| (307,789 | ) |
Loans, net |
|
| 21,005,498 |
|
|
| 20,792,217 |
|
|
| 23,095,138 |
|
|
| 22,806,257 |
|
Property and equipment, net of accumulated depreciation of $286,052 and $280,065 |
|
| 353,441 |
|
|
| 350,309 |
| ||||||||
Right of use assets, net of accumulated amortization of $37,511 and $34,425 |
|
| 100,889 |
|
|
| 102,239 |
| ||||||||
Property and equipment, net of accumulated depreciation of $304,305 and $303,451 |
|
| 324,107 |
|
|
| 328,605 |
| ||||||||
Right of use assets, net of accumulated amortization of $46,939 and $44,901 |
|
| 101,449 |
|
|
| 96,884 |
| ||||||||
Prepaid expenses |
|
| 43,572 |
|
|
| 38,793 |
|
|
| 54,540 |
|
|
| 44,632 |
|
Other real estate and foreclosed assets, net |
|
| 6,345 |
|
|
| 7,533 |
|
|
| 1,976 |
|
|
| 2,017 |
|
Accrued interest receivable |
|
| 98,873 |
|
|
| 96,938 |
|
|
| 141,704 |
|
|
| 131,849 |
|
Goodwill |
|
| 855,453 |
|
|
| 855,453 |
|
|
| 855,453 |
|
|
| 855,453 |
|
Other intangible assets, net |
|
| 66,479 |
|
|
| 70,226 |
|
|
| 53,080 |
|
|
| 56,193 |
|
Life insurance contracts |
|
| 726,308 |
|
|
| 664,535 |
|
|
| 736,979 |
|
|
| 729,774 |
|
Funded pension assets, net |
|
| 233,195 |
|
|
| 227,870 |
|
|
| 218,389 |
|
|
| 216,818 |
|
Deferred tax asset, net |
|
| 59,606 |
|
|
| — |
|
|
| 187,975 |
|
|
| 211,418 |
|
Other assets |
|
| 390,229 |
|
|
| 447,738 |
|
|
| 479,652 |
|
|
| 380,485 |
|
Total assets |
| $ | 36,317,291 |
|
| $ | 36,531,205 |
|
| $ | 37,547,083 |
|
| $ | 35,183,825 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-bearing |
| $ | 14,976,670 |
|
| $ | 14,392,808 |
|
| $ | 12,860,027 |
|
| $ | 13,645,113 |
|
Interest-bearing |
|
| 15,523,039 |
|
|
| 16,073,089 |
|
|
| 16,753,043 |
|
|
| 15,425,236 |
|
Total deposits |
|
| 30,499,709 |
|
|
| 30,465,897 |
|
|
| 29,613,070 |
|
|
| 29,070,349 |
|
Short-term borrowings |
|
| 1,620,302 |
|
|
| 1,665,061 |
|
|
| 3,519,497 |
|
|
| 1,871,271 |
|
Long-term debt |
|
| 240,454 |
|
|
| 244,220 |
|
|
| 242,115 |
|
|
| 242,077 |
|
Accrued interest payable |
|
| 2,999 |
|
|
| 3,103 |
|
|
| 21,823 |
|
|
| 9,935 |
|
Lease liabilities |
|
| 120,788 |
|
|
| 122,079 |
|
|
| 120,871 |
|
|
| 116,422 |
|
Deferred tax liability, net |
|
| — |
|
|
| 19,434 |
| ||||||||
Other liabilities |
|
| 382,088 |
|
|
| 341,059 |
|
|
| 498,475 |
|
|
| 531,143 |
|
Total liabilities |
|
| 32,866,340 |
|
|
| 32,860,853 |
|
|
| 34,015,851 |
|
|
| 31,841,197 |
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Common stock |
|
| 309,513 |
|
|
| 309,513 |
|
|
| 309,513 |
|
|
| 309,513 |
|
Capital surplus |
|
| 1,742,021 |
|
|
| 1,755,701 |
|
|
| 1,720,623 |
|
|
| 1,716,884 |
|
Retained earnings |
|
| 1,758,693 |
|
|
| 1,659,073 |
|
|
| 2,188,561 |
|
|
| 2,088,413 |
|
Accumulated other comprehensive loss, net |
|
| (359,276 | ) |
|
| (53,935 | ) |
|
| (687,465 | ) |
|
| (772,182 | ) |
Total stockholders' equity |
|
| 3,450,951 |
|
|
| 3,670,352 |
|
|
| 3,531,232 |
|
|
| 3,342,628 |
|
Total liabilities and stockholders' equity |
| $ | 36,317,291 |
|
| $ | 36,531,205 |
|
| $ | 37,547,083 |
|
| $ | 35,183,825 |
|
Preferred shares authorized (par value of $20.00 per share) |
|
| 50,000 |
|
|
| 50,000 |
|
|
| 50,000 |
|
|
| 50,000 |
|
Preferred shares issued and outstanding |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Common shares authorized (par value of $3.33 per share) |
|
| 350,000 |
|
|
| 350,000 |
|
|
| 350,000 |
|
|
| 350,000 |
|
Common shares issued |
|
| 92,947 |
|
|
| 92,947 |
|
|
| 92,947 |
|
|
| 92,947 |
|
Common shares outstanding |
|
| 86,460 |
|
|
| 86,749 |
|
|
| 86,066 |
|
|
| 85,941 |
|
See notes to unaudited consolidated financial statements.
5
Hancock Whitney Corporation and Subsidiaries
Consolidated Statements of Income
(Unaudited)
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||
|
| March 31, |
|
| March 31, |
| ||||||||||
(in thousands, except per share data) |
| 2022 |
|
| 2021 |
|
| 2023 |
|
| 2022 |
| ||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loans, including fees |
| $ | 192,750 |
| $ | 213,713 |
|
| $ | 314,601 |
|
| $ | 192,750 |
| |
Loans held for sale |
| 691 |
| 671 |
|
|
| 295 |
|
|
| 691 |
| |||
Securities-taxable |
| 37,164 |
| 31,203 |
|
|
| 47,646 |
|
|
| 37,164 |
| |||
Securities-tax exempt |
| 4,655 |
| 4,783 |
|
|
| 4,721 |
|
|
| 4,655 |
| |||
Short-term investments |
|
| 1,526 |
|
|
| 415 |
|
|
| 5,340 |
|
|
| 1,526 |
|
Total interest income |
|
| 236,786 |
|
|
| 250,785 |
|
|
| 372,603 |
|
|
| 236,786 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Deposits |
| 3,778 |
| 9,227 |
|
|
| 64,451 |
|
|
| 3,778 |
| |||
Short-term borrowings |
| 1,419 |
| 1,533 |
|
|
| 20,063 |
|
|
| 1,419 |
| |||
Long-term debt |
|
| 3,126 |
|
|
| 5,438 |
|
|
| 3,095 |
|
|
| 3,126 |
|
Total interest expense |
|
| 8,323 |
|
|
| 16,198 |
|
|
| 87,609 |
|
|
| 8,323 |
|
Net interest income |
| 228,463 |
| 234,587 |
|
|
| 284,994 |
|
|
| 228,463 |
| |||
Provision for credit losses |
|
| (22,527 | ) |
|
| (4,911 | ) |
|
| 6,020 |
|
|
| (22,527 | ) |
Net interest income after provision for credit losses |
|
| 250,990 |
|
|
| 239,498 |
|
|
| 278,974 |
|
|
| 250,990 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Service charges on deposit accounts |
| 21,674 |
| 19,146 |
|
|
| 20,622 |
|
|
| 21,674 |
| |||
Trust fees |
| 15,279 |
| 15,003 |
|
|
| 16,734 |
|
|
| 15,279 |
| |||
Bank card and ATM fees |
| 20,396 |
| 18,120 |
|
|
| 20,721 |
|
|
| 20,396 |
| |||
Investment and annuity fees and insurance commissions |
| 7,427 |
| 7,458 |
|
|
| 8,867 |
|
|
| 7,427 |
| |||
Secondary mortgage market operations |
| 3,746 |
| 11,710 |
|
|
| 2,168 |
|
|
| 3,746 |
| |||
Securities transactions, net |
| (87 | ) |
| — |
|
|
| — |
|
|
| (87 | ) | ||
Other income |
|
| 14,997 |
|
|
| 15,652 |
|
|
| 11,218 |
|
|
| 14,997 |
|
Total noninterest income |
|
| 83,432 |
|
|
| 87,089 |
|
|
| 80,330 |
|
|
| 83,432 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Compensation expense |
| 85,993 |
| 95,846 |
|
|
| 92,403 |
|
|
| 85,993 |
| |||
Employee benefits |
|
| 21,403 |
|
|
| 23,769 |
|
|
| 22,920 |
|
|
| 21,403 |
|
Personnel expense |
|
| 107,396 |
|
|
| 119,615 |
|
|
| 115,323 |
|
|
| 107,396 |
|
Net occupancy expense |
| 11,680 |
| 12,910 |
|
|
| 12,206 |
|
|
| 11,680 |
| |||
Equipment expense |
| 4,867 |
| 4,781 |
|
|
| 4,736 |
|
|
| 4,867 |
| |||
Data processing expense |
| 24,239 |
| 22,947 |
|
|
| 28,182 |
|
|
| 24,239 |
| |||
Professional services expense |
| 7,793 |
| 11,251 |
|
|
| 9,131 |
|
|
| 7,793 |
| |||
Amortization of intangible assets |
| 3,748 |
| 4,419 |
|
|
| 3,114 |
|
|
| 3,748 |
| |||
Deposit insurance and regulatory fees |
| 3,740 |
| 3,395 |
|
|
| 5,920 |
|
|
| 3,740 |
| |||
Other real estate and foreclosed assets expense (income) |
| (1,764 | ) |
| 6 |
| ||||||||||
Other real estate and foreclosed assets expense (income), net |
|
| 155 |
|
|
| (1,764 | ) | ||||||||
Other expense |
|
| 18,240 |
|
|
| 13,748 |
|
|
| 22,117 |
|
|
| 18,240 |
|
Total noninterest expense |
|
| 179,939 |
|
|
| 193,072 |
|
|
| 200,884 |
|
|
| 179,939 |
|
Income before income taxes |
| 154,483 |
| 133,515 |
|
|
| 158,420 |
|
|
| 154,483 |
| |||
Income taxes expense |
|
| 31,005 |
|
|
| 26,343 |
|
|
| 31,953 |
|
|
| 31,005 |
|
Net income |
| $ | 123,478 |
|
| $ | 107,172 |
|
| $ | 126,467 |
|
| $ | 123,478 |
|
Earnings per common share-basic |
| $ | 1.40 |
| $ | 1.21 |
|
| $ | 1.45 |
|
| $ | 1.40 |
| |
Earnings per common share-diluted |
| $ | 1.40 |
| $ | 1.21 |
|
| $ | 1.45 |
|
| $ | 1.40 |
| |
Dividends paid per share |
| $ | 0.27 |
| $ | 0.27 |
|
| $ | 0.30 |
|
| $ | 0.27 |
| |
Weighted average shares outstanding-basic |
| 86,660 |
| 86,752 |
|
|
| 86,018 |
|
|
| 86,660 |
| |||
Weighted average shares outstanding-diluted |
| 86,936 |
| 86,805 |
|
|
| 86,282 |
|
|
| 86,936 |
|
See notes to unaudited consolidated financial statements.
6
Hancock Whitney Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
(Unaudited)
| Three Months Ended |
| |||||
| March 31, |
| |||||
(in thousands) | 2022 |
|
| 2021 |
| ||
Net income | $ | 123,478 |
|
| $ | 107,172 |
|
Other comprehensive income (loss) before income taxes: |
|
|
|
|
| ||
Net change in unrealized gain or loss on securities available for sale and cash flow hedges |
| (390,904 | ) |
|
| (145,490 | ) |
Reclassification of net (income) loss realized and included in earnings |
| (3,838 | ) |
|
| 286 |
|
Amortization of unrealized net gain (loss) on securities transferred to held to maturity |
| 261 |
|
|
| (56 | ) |
Other comprehensive loss before income taxes |
| (394,481 | ) |
|
| (145,260 | ) |
Income tax benefit |
| (89,140 | ) |
|
| (33,748 | ) |
Other comprehensive loss net of income taxes |
| (305,341 | ) |
|
| (111,512 | ) |
Comprehensive loss | $ | (181,863 | ) |
| $ | (4,340 | ) |
|
| Three Months Ended |
| |||||
|
| March 31, |
| |||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||
Net income |
| $ | 126,467 |
|
| $ | 123,478 |
|
Other comprehensive income (loss) before income taxes: |
|
|
|
|
|
| ||
Net change in unrealized gain or (loss) on securities available for sale cash flow hedges and equity method investment |
|
| 100,944 |
|
|
| (390,904 | ) |
Reclassification of (income) or loss realized and included in earnings |
|
| 9,520 |
|
|
| (3,838 | ) |
Other valuation adjustments to employee benefit plans |
|
| (1,836 | ) |
|
| — |
|
Amortization of unrealized net loss on securities transferred to held to maturity |
|
| 494 |
|
|
| 261 |
|
Other comprehensive income (loss) before income taxes |
|
| 109,122 |
|
|
| (394,481 | ) |
Income tax expense (benefit) |
|
| 24,405 |
|
|
| (89,140 | ) |
Other comprehensive income (loss) net of income taxes |
|
| 84,717 |
|
|
| (305,341 | ) |
Comprehensive income (loss) |
| $ | 211,184 |
|
| $ | (181,863 | ) |
See notes to unaudited consolidated financial statements.
7
Hancock Whitney Corporation and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)
Three Months Ended March 31, 2022 and 2021 |
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
| ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2023 and 2022 | Three Months Ended March 31, 2023 and 2022 |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
| |||||||||||||||||||||||||||||||||
|
| Common Stock |
|
|
|
|
|
|
|
| Other |
|
|
|
|
| Common Stock |
|
|
|
|
|
|
|
| Other |
|
|
|
| ||||||||||||||||||
(in thousands, except parenthetical share data) |
| Shares |
|
| Amount |
|
| Capital |
|
| Retained |
|
| Comprehensive Income (Loss) |
|
| Total |
|
| Shares |
|
| Amount |
|
| Capital |
|
| Retained |
|
| Comprehensive Income (Loss) |
|
| Total |
| ||||||||||||
Balance, December 31, 2022 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,716,884 |
|
| $ | 2,088,413 |
|
| $ | (772,182 | ) |
| $ | 3,342,628 |
| ||||||||||||||||||||||||
Net income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 126,467 |
|
|
| — |
|
|
| 126,467 |
| ||||||||||||||||||||||||
Other comprehensive income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 84,717 |
|
|
| 84,717 |
| ||||||||||||||||||||||||
Comprehensive income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 126,467 |
|
|
| 84,717 |
|
|
| 211,184 |
| ||||||||||||||||||||||||
Dividends declared ($0.30 per common share) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (26,387 | ) |
|
| — |
|
|
| (26,387 | ) | ||||||||||||||||||||||||
Common stock activity, long-term incentive plans |
|
| — |
|
|
| — |
|
|
| 2,804 |
|
|
| 68 |
|
|
| — |
|
|
| 2,872 |
| ||||||||||||||||||||||||
Issuance of stock from dividend reinvestment and stock purchase plans |
|
| — |
|
|
| — |
|
|
| 935 |
|
|
| — |
|
|
| — |
|
|
| 935 |
| ||||||||||||||||||||||||
Balance, March 31, 2023 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,720,623 |
|
| $ | 2,188,561 |
|
| $ | (687,465 | ) |
| $ | 3,531,232 |
| ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2021 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,755,701 |
|
| $ | 1,659,073 |
|
| $ | (53,935 | ) |
| $ | 3,670,352 |
|
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,755,701 |
|
| $ | 1,659,073 |
|
| $ | (53,935 | ) |
| $ | 3,670,352 |
|
Net income |
| — |
| — |
| — |
| 123,478 |
| — |
| 123,478 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 123,478 |
|
|
| — |
|
|
| 123,478 |
| |||||||||||
Other comprehensive loss |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (305,341 | ) |
|
| (305,341 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (305,341 | ) |
|
| (305,341 | ) |
Comprehensive loss |
| — |
| — |
| — |
| 123,478 |
| (305,341 | ) |
| (181,863 | ) | ||||||||||||||||||||||||||||||||||
Comprehensive income (loss) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 123,478 |
|
|
| (305,341 | ) |
|
| (181,863 | ) | ||||||||||||||||||||||||
Dividends declared ($0.27 per common share) |
| — |
| — |
| — |
| (23,909 | ) |
| — |
| (23,909 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (23,909 | ) |
|
| — |
|
|
| (23,909 | ) | ||||||||||
Common stock activity, long-term incentive plans |
| — |
| — |
| 3,929 |
| 51 |
| — |
| 3,980 |
|
|
| — |
|
|
| — |
|
|
| 3,929 |
|
|
| 51 |
|
|
| — |
|
|
| 3,980 |
| |||||||||||
Repurchase of common stock (350,000 shares) |
| — |
| — |
| (18,490 | ) |
| — |
| — |
| (18,490 | ) |
|
| — |
|
|
| — |
|
|
| (18,490 | ) |
|
| — |
|
|
| — |
|
|
| (18,490 | ) | ||||||||||
Issuance of stock from dividend reinvestment and stock purchase plans |
|
| — |
|
|
| — |
|
|
| 881 |
|
|
| — |
|
|
| — |
|
|
| 881 |
|
|
| — |
|
|
| — |
|
|
| 881 |
|
|
| — |
|
|
| — |
|
|
| 881 |
|
Balance, March 31, 2022 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,742,021 |
|
| $ | 1,758,693 |
|
| $ | (359,276 | ) |
| $ | 3,450,951 |
|
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,742,021 |
|
| $ | 1,758,693 |
|
| $ | (359,276 | ) |
| $ | 3,450,951 |
|
Balance, December 31, 2020 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,757,937 |
|
| $ | 1,291,506 |
|
| $ | 80,069 |
|
| $ | 3,439,025 |
| ||||||||||||||||||||||||
Net income |
| — |
| — |
| — |
| 107,172 |
| — |
| 107,172 |
| |||||||||||||||||||||||||||||||||||
Other comprehensive loss |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (111,512 | ) |
|
| (111,512 | ) | ||||||||||||||||||||||||
Comprehensive loss |
| — |
| — |
| — |
| 107,172 |
| (111,512 | ) |
| (4,340 | ) | ||||||||||||||||||||||||||||||||||
Dividends declared ($0.27 per common share) |
| — |
| — |
| — |
| (24,021 | ) |
| — |
| (24,021 | ) | ||||||||||||||||||||||||||||||||||
Common stock activity, long-term incentive plans |
| — |
| — |
| 5,204 |
| 31 |
| — |
| 5,235 |
| |||||||||||||||||||||||||||||||||||
Issuance of stock from dividend reinvestment and stock purchase plans |
|
| — |
|
|
| — |
|
|
| 1,004 |
|
|
| — |
|
|
| — |
|
|
| 1,004 |
| ||||||||||||||||||||||||
Balance, March 31, 2021 |
|
| 92,947 |
|
| $ | 309,513 |
|
| $ | 1,764,145 |
|
| $ | 1,374,688 |
|
| $ | (31,443 | ) |
| $ | 3,416,903 |
|
See notes to unaudited consolidated financial statements.
8
Hancock Whitney Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||
|
| March 31, |
|
| March 31, |
| ||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income |
| $ | 123,478 |
| $ | 107,172 |
|
| $ | 126,467 |
|
| $ | 123,478 |
| |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
| 7,177 |
| 7,083 |
|
|
| 8,565 |
|
|
| 7,177 |
| |||
Provision for credit losses |
| (22,527 | ) |
| (4,911 | ) |
|
| 6,020 |
|
|
| (22,527 | ) | ||
Gain on other real estate and foreclosed assets |
| (3,014 | ) |
| (253 | ) |
|
| (20 | ) |
|
| (3,014 | ) | ||
Loss on sale of securities |
| 87 |
| — |
|
|
| — |
|
|
| 87 |
| |||
Deferred tax expense |
| 10,099 |
| 2,300 |
| |||||||||||
Deferred tax (benefit) expense |
|
| (801 | ) |
|
| 10,099 |
| ||||||||
Increase in cash surrender value of life insurance contracts |
| (634 | ) |
| (9,400 | ) |
|
| (2,995 | ) |
|
| (634 | ) | ||
Loss on disposal of assets |
|
| 30 |
|
|
| — |
| ||||||||
Net decrease in loans held for sale |
| 27,250 |
| 8,031 |
|
|
| 3,028 |
|
|
| 27,250 |
| |||
Net amortization of securities premium/discount |
| 11,356 |
| 13,211 |
|
|
| 5,103 |
|
|
| 11,356 |
| |||
Amortization of intangible assets |
| 3,748 |
| 4,419 |
|
|
| 3,114 |
|
|
| 3,748 |
| |||
Stock-based compensation expense |
| 5,292 |
| 5,517 |
|
|
| 5,726 |
|
|
| 5,292 |
| |||
Net change in liability from variation margin collateral |
| 15,828 |
| 56,744 |
| |||||||||||
Increase (decrease) in interest payable and other liabilities |
| 18,512 |
| (23,472 | ) | |||||||||||
Decrease in other assets |
| 91,643 |
| 98,052 |
| |||||||||||
Net change in derivative collateral liability |
|
| 76,152 |
|
|
| 15,828 |
| ||||||||
Net (decrease) increase in interest payable and other liabilities |
|
| (28,313 | ) |
|
| 18,512 |
| ||||||||
(Increase) decrease in other assets |
|
| (112,916 | ) |
|
| 91,643 |
| ||||||||
Other, net |
|
| (7,761 | ) |
|
| (9,453 | ) |
|
| (3,272 | ) |
|
| (7,761 | ) |
Net cash provided by operating activities |
|
| 280,534 |
|
|
| 255,040 |
|
|
| 85,888 |
|
|
| 280,534 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Proceeds from the sale of available for sale securities |
| 73,219 |
|
|
| — |
|
|
| — |
|
|
| 73,219 |
| |
Proceeds from maturities of securities available for sale |
| 167,949 |
| 311,232 |
|
|
| 77,339 |
|
|
| 167,949 |
| |||
Purchases of securities available for sale |
| (228,454 | ) |
| (1,164,798 | ) |
|
| — |
|
|
| (228,454 | ) | ||
Proceeds from maturities of securities held to maturity |
| 28,125 |
| 37,830 |
|
|
| 30,900 |
|
|
| 28,125 |
| |||
Purchases of securities held to maturity |
| (391,761 | ) |
| (59,362 | ) |
|
| (6,023 | ) |
|
| (391,761 | ) | ||
Proceeds received upon termination of fair value hedge instruments |
|
| 16,550 |
|
|
| — |
| ||||||||
Net (increase) decrease in short-term investments |
| 697,625 |
| (1,005,325 | ) |
|
| (1,964,089 | ) |
|
| 697,625 |
| |||
Net purchases of Federal Home Loan Bank stock |
|
| (68,057 | ) |
|
| — |
| ||||||||
Proceeds from sales of loans and leases |
| 18,890 |
| 7,373 |
|
|
| 11,006 |
|
|
| 18,890 |
| |||
Net (increase) decrease in loans |
| (227,948 | ) |
| 101,924 |
| ||||||||||
Net increase in loans |
|
| (306,873 | ) |
|
| (227,948 | ) | ||||||||
Purchase of life insurance contracts |
| (60,000 | ) |
| (45,000 | ) |
|
| — |
|
|
| (60,000 | ) | ||
Proceeds from the surrender of life insurance contracts |
| — |
| 44,045 |
| |||||||||||
Purchases of property and equipment |
| (11,353 | ) |
| (4,269 | ) |
|
| (5,498 | ) |
|
| (11,353 | ) | ||
Proceeds from sales of other real estate |
| 6,227 |
| 4,191 |
| |||||||||||
Proceeds from sales of other real estate and foreclosed assets |
|
| 235 |
|
|
| 6,227 |
| ||||||||
Other, net |
|
| 3,002 |
|
|
| 5,809 |
|
|
| (4,252 | ) |
|
| 3,002 |
|
Net cash provided by (used in) investing activities |
|
| 75,521 |
|
|
| (1,766,350 | ) |
|
| (2,218,762 | ) |
|
| 75,521 |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net increase in deposits |
| 33,812 |
| 1,512,643 |
|
|
| 542,721 |
|
|
| 33,812 |
| |||
Net decrease in short-term borrowings |
| (44,759 | ) |
| (14,766 | ) | ||||||||||
Proceeds from the issuance of long-term debt |
| — |
| 22,388 |
| |||||||||||
Net increase (decrease) in short-term borrowings |
|
| 1,648,226 |
|
|
| (44,759 | ) | ||||||||
Repayments of long-term debt |
| (79 | ) |
| (3,209 | ) |
|
| — |
|
|
| (79 | ) | ||
Dividends paid |
| (23,804 | ) |
| (24,021 | ) |
|
| (26,173 | ) |
|
| (23,804 | ) | ||
Payroll tax remitted on net share settlement of equity awards |
| (1,396 | ) |
| (494 | ) |
|
| (2,922 | ) |
|
| (1,396 | ) | ||
Proceeds from exercise of stock options |
| — |
| 132 |
| |||||||||||
Proceeds from dividend reinvestment and stock purchase plans |
| 881 |
| 1,004 |
|
|
| 935 |
|
|
| 881 |
| |||
Repurchase of shares |
|
| (18,490 | ) |
|
| — |
| ||||||||
Repurchase of common stock |
|
| — |
|
|
| (18,490 | ) | ||||||||
Net cash provided by (used in) financing activities |
|
| (53,835 | ) |
|
| 1,493,677 |
|
|
| 2,162,787 |
|
|
| (53,835 | ) |
NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS |
| 302,220 |
| (17,633 | ) | |||||||||||
NET INCREASE IN CASH AND DUE FROM BANKS |
|
| 29,913 |
|
|
| 302,220 |
| ||||||||
CASH AND DUE FROM BANKS, BEGINNING |
|
| 401,201 |
|
|
| 526,306 |
|
|
| 564,459 |
|
|
| 401,201 |
|
CASH AND DUE FROM BANKS, ENDING |
| $ | 703,421 |
|
| $ | 508,673 |
|
| $ | 594,372 |
|
| $ | 703,421 |
|
SUPPLEMENTAL INFORMATION FOR NON-CASH |
|
|
|
|
|
|
|
|
|
|
|
| ||||
INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Assets acquired in settlement of loans |
| $ | 118 |
|
| $ | 1,799 |
|
| $ | 202 |
|
| $ | 118 |
|
See notes to unaudited consolidated financial statements.
9
HANCOCK WHITNEY CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. Basis of Presentation
The consolidated financial statements include the accounts of Hancock Whitney Corporation and all other entities in which it has a controlling interest (the “Company”). The financial statements include all adjustments that are, in the opinion of management, necessary to fairly state the Company’s financial condition, results of operations, changes in stockholders’ equity and cash flows for the interim periods presented. The Company has also evaluated all subsequent events for potential recognition and disclosure through the date of the filing of this Quarterly Report on Form 10-Q. Some financial information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) have been condensed or omitted in this Quarterly Report on Form 10-Q pursuant to Securities and Exchange Commission rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.2022. Financial information reported in these financial statements is not necessarily indicative of the Company’s financial condition, results of operations, or cash flows for any other interim or annual period.
Certain prior period amounts have been reclassified to conform to the current period presentation. Such changes include expanding the presentation of the credit quality metrics by vintage to portfolio class from portfolio segment in Note 3 – Loans. These changes in presentation did not have a material impact on the Company’sCompany's financial condition or operating results.
Use of Estimates
The accounting principles the Company follows and the methods for applying these principles conform to GAAP and general practices followed by the banking industry. These accounting principles require management to make estimates and assumptions about future events that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
Accounting Policies
There were no material changes or developments during the reporting period with respect to methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, 2021.2022.
On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2022-02 "Financial Instruments: Credit Losses (Topic 326) - Troubled Debt Restructurings and Vintage Disclosures." The amendments in this update eliminated the recognition and measurement guidance as prescribed by Accounting Standards Codification (“ASC”) 310-40 for troubled debt restructurings (“TDRs”) and introduced new requirements for certain modifications of loans to borrowers experiencing financial difficulty (“MEFDs”). Qualifying modifications are interest rate reductions, other-than-insignificant payment delays, term extensions, or any combination of these terms. Our MEFD policy generally considers six months or less to be the time frame that is considered insignificant for payment delays and/or term extensions. Multiple payment delays and/or term extensions to borrowers experiencing financial difficulty within a twelve month period are evaluated collectively. Qualifying modified loans are subject to reporting requirements for the twelve month period following the modification. This standard was adopted on a prospective basis and therefore, only modifications on or after January 1, 2023 are evaluated and reported under the new requirements.
Like TDRs, MEFDs can remain on nonaccrual, move to nonaccrual, return to accrual, or continue to accrue interest, depending on the individual facts and circumstances of the borrower. As allowed by the standard, the Company has elected to evaluate these modified loans for credit loss consistent with policies for the non-modified portfolio, which includes individually evaluating for specific reserves all nonaccrual MEFDs over our existing materiality threshold and collectively evaluating credit loss for all other MEFDs, including those that continue to accrue interest. The credit loss methodology for MEFDs is the same as described in the Allowance for Credit Losses section in the Summary of Significant Accounting Policies disclosed in the Note 1 of the 2022 Form 10-K.
Refer to Note 3 – Loans for disclosures related to reportable MEFDs entered into since adoption, as well as gross charge-offs by class in our vintage disclosures, also required by this standard.
Refer to Note 14 – Recent Accounting Pronouncements for afurther discussion of accounting standards adopted and issued but not yet adopted at March 31, 20222023 and the anticipated impact to the Company’s financial statements.
10
2. Securities
The following tables set forth the amortized cost, gross unrealized gains and losses, and estimated fair value of debt securities classified as available for sale and held to maturity at March 31, 20222023 and December 31, 2021.2022. Amortized cost of securities does not include accrued interest which is reflected in the accrued interest line item on the consolidated balance sheets totaling $25.928.3 million at March 31, 2023 and $29.1 million at March 31, 2022 and $25.5 million at December 31, 2021. During the three months ended March 31, 2022, the Company transferred securities with an aggregate fair value of $561.8 million, inclusive of an unrealized loss of $15.4 million, from the available for sale portfolio to the held to maturity portfolio; as such, the securities were recorded with an amortized cost of $561.8 million within the
10
held to maturity portfolio. The unrealized loss is reflected in accumulated other comprehensive income and will be amortized to interest income over the remaining lives of the securities.2022.
|
| March 31, 2022 |
|
| December 31, 2021 |
| March 31, 2023 |
| December 31, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
| Gross |
| Gross |
|
|
|
|
| Gross |
| Gross |
|
|
|
|
| Gross |
| Gross |
|
|
|
|
| Gross |
| Gross |
|
|
| |||||||||||||||||||||||
Securities Available for Sale |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| |||||||||||||||||||||||
(in thousands) |
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
|
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
| ||||||||||||||||||||||||||||||||
($ in thousands) | Cost |
| Gains |
| Losses |
| Value |
| Cost |
| Gains |
| Losses |
| Value |
| ||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and government agency securities |
| $ | 10,037 |
| $ | — |
| $ | 406 |
| $ | 9,631 |
| $ | 420,857 |
| $ | 3,781 |
| $ | 5,340 |
| $ | 419,298 |
| $ | 113,016 |
| $ | 287 |
| $ | 1,788 |
| $ | 111,515 |
| $ | 113,211 |
| $ | — |
| $ | 2,346 |
| $ | 110,865 |
| |||||||
Municipal obligations |
| 214,611 |
| 1,542 |
| 519 |
| 215,634 |
| 304,536 |
| 13,184 |
| 3,562 |
| 314,158 |
|
| 206,219 |
| 247 |
| 1,997 |
| 204,469 |
| 207,014 |
| 59 |
| 3,981 |
| 203,092 |
| ||||||||||||||||||||||
Residential mortgage-backed securities |
| 2,949,998 |
| 4,535 |
| 193,111 |
| 2,761,422 |
| 3,056,763 |
| 29,158 |
| 50,123 |
| 3,035,798 |
|
| 2,583,935 |
| 240 |
| 364,911 |
| 2,219,264 |
| 2,655,381 |
| 224 |
| 398,619 |
| 2,256,986 |
| ||||||||||||||||||||||
Commercial mortgage-backed securities |
| 3,089,562 |
| 2,587 |
| 197,976 |
| 2,894,173 |
| 3,064,828 |
| 61,645 |
| 48,614 |
| 3,077,859 |
|
| 3,239,281 |
| 2,899 |
| 299,575 |
| 2,942,605 |
| 3,234,278 |
| 2,032 |
| 342,880 |
| 2,893,430 |
| ||||||||||||||||||||||
Collateralized mortgage obligations |
| 94,294 |
| — |
| 3,074 |
| 91,220 |
| 119,046 |
| 1,837 |
| — |
| 120,883 |
|
| 72,884 |
| — |
| 5,241 |
| 67,643 |
| 76,830 |
| — |
| 6,242 |
| 70,588 |
| ||||||||||||||||||||||
Corporate debt securities |
|
| 21,500 |
|
|
| 32 |
|
|
| 605 |
|
|
| 20,927 |
|
|
| 18,500 |
|
|
| 210 |
|
|
| 8 |
|
|
| 18,702 |
|
| 23,500 |
|
| — |
|
| 3,376 |
|
| 20,124 |
|
| 23,500 |
|
| — |
|
| 2,420 |
|
| 21,080 |
|
|
| $ | 6,380,002 |
|
| $ | 8,696 |
|
| $ | 395,691 |
|
| $ | 5,993,007 |
|
| $ | 6,984,530 |
|
| $ | 109,815 |
|
| $ | 107,647 |
|
| $ | 6,986,698 |
| $ | 6,238,835 |
| $ | 3,673 |
| $ | 676,888 |
| $ | 5,565,620 |
| $ | 6,310,214 |
| $ | 2,315 |
| $ | 756,488 |
| $ | 5,556,041 |
|
|
| March 31, 2022 |
|
| December 31, 2021 |
| March 31, 2023 |
| December 31, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
| Gross |
|
| Gross |
|
|
|
|
|
|
|
| Gross |
|
| Gross |
|
|
|
|
|
| Gross |
| Gross |
|
|
|
|
| Gross |
| Gross |
|
|
| ||||||||||||||||
Securities Held to Maturity |
| Amortized |
|
| Unrealized |
|
| Unrealized |
|
| Fair |
|
| Amortized |
|
| Unrealized |
|
| Unrealized |
|
| Fair |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| ||||||||||||||||
(in thousands) |
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
|
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
| ||||||||||||||||||||||||||||||||
($ in thousands) | Cost |
| Gains |
| Losses |
| Value |
| Cost |
| Gains |
| Losses |
| Value |
| ||||||||||||||||||||||||||||||||||||||||
U.S. Treasury and government agency securities |
| $ | 368,334 |
| $ | — |
| $ | 14,745 |
| $ | 353,589 |
| $ | 14,857 |
| $ | — |
| $ | 20 |
| $ | 14,837 |
| $ | 427,643 |
| $ | 824 |
| $ | 41,538 |
| $ | 386,929 |
| $ | 426,454 |
| $ | 21 |
| $ | 49,044 |
| $ | 377,431 |
| |||||||
Municipal obligations |
| 696,275 |
| 5,986 |
| 7,492 |
| 694,769 |
| 621,405 |
| 37,941 |
| 205 |
| 659,141 |
|
| 696,471 |
| 1,987 |
| 19,262 |
| 679,196 |
| 698,908 |
| 753 |
| 26,558 |
| 673,103 |
| ||||||||||||||||||||||
Residential mortgage-backed securities |
| 525,039 |
| 211 |
| 23,814 |
| 501,436 |
| 268,907 |
| 682 |
| 1,499 |
| 268,090 |
|
| 715,499 |
| — |
| 63,526 |
| 651,973 |
| 734,478 |
| — |
| 72,532 |
| 661,946 |
| ||||||||||||||||||||||
Commercial mortgage-backed securities |
| 836,060 |
| 1,775 |
| 19,998 |
| 817,837 |
| 603,156 |
| 28,679 |
| 669 |
| 631,166 |
|
| 944,292 |
| — |
| 77,653 |
| 866,639 |
| 948,691 |
| — |
| 87,211 |
| 861,480 |
| ||||||||||||||||||||||
Collateralized mortgage obligations |
|
| 62,380 |
|
|
| 47 |
|
|
| 1,009 |
|
|
| 61,418 |
|
|
| 57,426 |
|
|
| 822 |
|
|
| — |
|
|
| 58,248 |
|
| 41,159 |
|
| — |
|
| 2,136 |
|
| 39,023 |
|
| 43,964 |
|
| — |
|
| 2,526 |
|
| 41,438 |
|
|
| $ | 2,488,088 |
|
| $ | 8,019 |
|
| $ | 67,058 |
|
| $ | 2,429,049 |
|
| $ | 1,565,751 |
|
| $ | 68,124 |
|
| $ | 2,393 |
|
| $ | 1,631,482 |
| $ | 2,825,064 |
| $ | 2,811 |
| $ | 204,115 |
| $ | 2,623,760 |
| $ | 2,852,495 |
| $ | 774 |
| $ | 237,871 |
| $ | 2,615,398 |
|
The following tables present the amortized cost and fair value of debt securities available for sale and held to maturity at March 31, 20222023 by contractual maturity. Actual maturities will differ from contractual maturities because of rights to call or repay obligations with or without penalties and scheduled and unscheduled principal payments on mortgage-backed securities and collateralized mortgage obligations.
Debt Securities Available for Sale |
| Amortized |
|
| Fair |
|
| Amortized |
|
| Fair |
| ||||
(in thousands) |
| Cost |
|
| Value |
| ||||||||||
($ in thousands) |
| Cost |
|
| Value |
| ||||||||||
Due in one year or less |
| $ | 691 |
| $ | 694 |
|
| $ | 72 |
|
| $ | 72 |
| |
Due after one year through five years |
| 687,364 |
| 681,925 |
|
|
| 1,024,989 |
|
|
| 979,364 |
| |||
Due after five years through ten years |
| 2,902,497 |
| 2,715,517 |
|
|
| 2,980,929 |
|
|
| 2,699,847 |
| |||
Due after ten years |
|
| 2,789,450 |
|
|
| 2,594,871 |
|
|
| 2,232,845 |
|
|
| 1,886,337 |
|
Total available for sale debt securities |
| $ | 6,380,002 |
|
| $ | 5,993,007 |
|
| $ | 6,238,835 |
|
| $ | 5,565,620 |
|
Debt Securities Held to Maturity |
| Amortized |
|
| Fair |
|
| Amortized |
|
| Fair |
| ||||
(in thousands) |
| Cost |
|
| Value |
| ||||||||||
($ in thousands) |
| Cost |
|
| Value |
| ||||||||||
Due in one year or less |
| $ | 11,225 |
| $ | 11,248 |
|
| $ | 11,637 |
|
| $ | 11,573 |
| |
Due after one year through five years |
| 379,981 |
| 379,671 |
|
|
| 538,020 |
|
|
| 520,589 |
| |||
Due after five years through ten years |
| 891,327 |
| 873,478 |
|
|
| 918,433 |
|
|
| 851,024 |
| |||
Due after ten years |
|
| 1,205,555 |
|
|
| 1,164,652 |
|
|
| 1,356,974 |
|
|
| 1,240,574 |
|
Total held to maturity securities |
| $ | 2,488,088 |
|
| $ | 2,429,049 |
|
| $ | 2,825,064 |
|
| $ | 2,623,760 |
|
The Company held 0no securities classified as trading at March 31, 20222023 and December 31, 2021.2022.
11
The following table presents the proceeds from, gross gains on, and gross losses on sales of securities during the three months ended March 31, 20222023 and 2021.2022. Net gains or losses are reflected in the Securities Transactions, Net"Securities transactions, net" line itemsitem on the Consolidated Statements of Income.
|
| Three Months Ended March 31, |
|
| Three Months Ended |
| ||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
Proceeds |
| $ | 73,219 |
| $ | — |
|
| $ | — |
|
| $ | 73,219 |
| |
Gross gains |
| — |
| — |
|
|
| — |
|
|
| — |
| |||
Gross losses |
|
| 87 |
|
|
| — |
|
|
| — |
|
|
| 87 |
|
Net loss |
| $ | (87 | ) |
| $ | — |
| ||||||||
Net gain (loss) |
| $ | — |
|
| $ | (87 | ) |
Securities with carrying values totaling $4.26.1 billion billion and $4.04.9 billionwere pledged as collateral at March 31, 20222023 and December 31, 2021,2022, respectively, primarily to secure public deposits or securities sold under agreements to repurchase.repurchase and as collateral for an available line of credit with the Federal Reserve Bank.
Credit Quality
The Company’s policy is to invest only in securities of investment grade quality. These investments are largely limited to U.S. agency securities and municipal securities. Management has concluded, based on the long history of no credit losses, that the expectation of nonpayment of the held to maturity securities carried at amortized cost is zero for securities that are backed by the full faith and credit of and/or guaranteed by the U.S. government. As such, 0no allowance for credit losses has been recorded for these securities. The municipal portfolio is analyzed separately for allowance for credit loss in accordance with the applicable guidance for each portfolio as noted below.
The Company evaluates credit impairment for individual securities available for sale whose fair value was below amortized cost with a more than inconsequential risk of default and where the Company had assessed whether the decline in fair value was significant enough to suggest a credit event occurred. There were 0no securities that met the criteria ofwith a material credit loss event and, therefore, 0no allowance for credit loss was recorded in any period presented.
The fair value and gross unrealized losses for securities classified as available for sale with unrealized losses for the periods indicated follow.
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||
March 31, 2022 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| |||||||||||||||||||||||||||||||||||||||
(in thousands) |
| Fair |
|
| Gross |
|
| Fair |
|
| Gross |
|
| Fair |
|
| Gross |
| ||||||||||||||||||||||||||||||
March 31, 2023 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| |||||||||||||||||||||||||||||||||||||||
($ in thousands) |
| Fair |
|
| Gross |
|
| Fair |
|
| Gross |
|
| Fair |
|
| Gross |
| ||||||||||||||||||||||||||||||
U.S. Treasury and government agency securities |
| $ | 9,631 |
| $ | 406 |
|
| $ | — |
|
| $ | — |
|
| $ | 9,631 |
|
| $ | 406 |
|
| $ | 49,332 |
|
| $ | 382 |
|
| $ | 8,070 |
|
| $ | 1,406 |
|
| $ | 57,402 |
|
| $ | 1,788 |
| |
Municipal obligations |
| 63,349 |
| 519 |
|
|
| — |
|
|
| — |
|
|
| 63,349 |
|
|
| 519 |
|
|
| 85,570 |
|
|
| 649 |
|
|
| 86,444 |
|
|
| 1,348 |
|
|
| 172,014 |
|
|
| 1,997 |
| |||
Residential mortgage-backed securities |
| 1,359,065 |
| 65,035 |
| 1,195,222 |
| 128,076 |
| 2,554,287 |
| 193,111 |
|
|
| 137,406 |
|
|
| 4,437 |
|
|
| 2,071,526 |
|
|
| 360,474 |
|
|
| 2,208,932 |
|
|
| 364,911 |
| |||||||||||
Commercial mortgage-backed securities |
| 1,762,250 |
|
|
| 91,931 |
| 802,289 |
|
|
| 106,045 |
| 2,564,539 |
|
|
| 197,976 |
|
|
| 318,876 |
|
|
| 14,695 |
|
|
| 2,570,771 |
|
|
| 284,880 |
|
|
| 2,889,647 |
|
|
| 299,575 |
| |||||
Collateralized mortgage obligations |
| 91,220 |
| 3,074 |
|
|
| — |
|
|
| — |
|
|
| 91,220 |
|
|
| 3,074 |
|
|
| — |
|
|
| — |
|
|
| 67,643 |
|
|
| 5,241 |
|
|
| 67,643 |
|
|
| 5,241 |
| |||
Corporate debt securities |
|
| 15,895 |
|
|
| 605 |
|
|
| — |
|
|
| — |
|
|
| 15,895 |
|
|
| 605 |
|
|
| 1,820 |
|
|
| 180 |
|
|
| 17,804 |
|
|
| 3,196 |
|
|
| 19,624 |
|
|
| 3,376 |
|
|
| $ | 3,301,410 |
|
| $ | 161,570 |
|
| $ | 1,997,511 |
|
| $ | 234,121 |
|
| $ | 5,298,921 |
|
| $ | 395,691 |
|
| $ | 593,004 |
|
| $ | 20,343 |
|
| $ | 4,822,258 |
|
| $ | 656,545 |
|
| $ | 5,415,262 |
|
| $ | 676,888 |
|
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2022 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| ||||||||||||
|
|
|
| Gross |
|
|
|
| Gross |
|
|
|
| Gross |
| ||||||
|
| Fair |
| Unrealized |
|
| Fair |
| Unrealized |
|
| Fair |
| Unrealized |
| ||||||
($ in thousands) |
| Value |
| Losses |
|
| Value |
| Losses |
|
| Value |
| Losses |
| ||||||
U.S. Treasury and government agency securities |
| $ | 102,607 |
|
| 754 |
|
| $ | 8,258 |
| $ | 1,592 |
|
| $ | 110,865 |
| $ | 2,346 |
|
Municipal obligations |
|
| 192,334 |
|
| 3,981 |
|
|
| — |
|
| — |
|
|
| 192,334 |
|
| 3,981 |
|
Residential mortgage-backed securities |
|
| 636,060 |
|
| 49,790 |
|
|
| 1,611,832 |
|
| 348,829 |
|
|
| 2,247,892 |
|
| 398,619 |
|
Commercial mortgage-backed securities |
|
| 1,489,974 |
|
| 114,195 |
|
|
| 1,351,530 |
|
| 228,685 |
|
|
| 2,841,504 |
|
| 342,880 |
|
Collateralized mortgage obligations |
|
| 41,703 |
|
| 3,275 |
|
|
| 28,884 |
|
| 2,967 |
|
|
| 70,587 |
|
| 6,242 |
|
Corporate debt securities |
|
| 13,194 |
|
| 1,306 |
|
|
| 7,386 |
|
| 1,114 |
|
|
| 20,580 |
|
| 2,420 |
|
|
| $ | 2,475,872 |
| $ | 173,301 |
|
| $ | 3,007,890 |
| $ | 583,187 |
|
| $ | 5,483,762 |
| $ | 756,488 |
|
12
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2021 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| |||||||||||||||
|
|
|
|
| Gross |
|
|
|
|
| Gross |
|
|
|
|
| Gross |
| ||||||
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
| ||||||
(in thousands) |
| Value |
|
| Losses |
|
| Value |
|
| Losses |
|
| Value |
|
| Losses |
| ||||||
U.S. Treasury and government agency securities |
| $ | 198,318 |
|
|
| 2,305 |
|
| $ | 63,534 |
|
| $ | 3,035 |
|
| $ | 261,852 |
|
| $ | 5,340 |
|
Municipal obligations |
|
| 43,021 |
|
|
| 2,372 |
|
|
| 25,126 |
|
|
| 1,190 |
|
|
| 68,147 |
|
|
| 3,562 |
|
Residential mortgage-backed securities |
|
| 1,293,179 |
|
|
| 20,581 |
|
|
| 819,596 |
|
|
| 29,541 |
|
|
| 2,112,775 |
|
|
| 50,122 |
|
Commercial mortgage-backed securities |
|
| 786,206 |
|
|
| 14,819 |
|
|
| 665,687 |
|
|
| 33,796 |
|
|
| 1,451,893 |
|
|
| 48,615 |
|
Collateralized mortgage obligations |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Corporate debt securities |
|
| 6,992 |
|
|
| 8 |
|
|
| — |
|
|
| — |
|
|
| 6,992 |
|
|
| 8 |
|
|
| $ | 2,327,716 |
|
| $ | 40,085 |
|
| $ | 1,573,943 |
|
| $ | 67,562 |
|
| $ | 3,901,659 |
|
| $ | 107,647 |
|
At eacheach reporting period, the Company evaluates its held to maturity municipal obligation portfolio for credit loss using probability of default and loss given default models. The models were run using a long-term average probability of default migration and with a probability weighting of Moody’s economic forecasts. The resulting credit loss,losses, if any, were negligible and no allowance for credit loss was recorded.
The fair value and gross unrealized losses for securities classified as held to maturity with unrealized losses for the periods indicated follow.
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
March 31, 2022 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| ||||||||||||||||||||||||||||||||||||
March 31, 2023 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| ||||||||||||||||||||||||||||||||||||
|
|
|
| Gross |
|
|
| Gross |
|
|
| Gross |
|
|
|
| Gross |
|
|
| Gross |
|
|
| Gross |
| |||||||||||||||||||
|
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| Fair |
| Unrealized |
|
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| |||||||||||||||||||
(in thousands) |
| Value |
|
| Losses |
|
| Value |
|
| Losses |
|
| Value |
|
| Losses |
| |||||||||||||||||||||||||||
($ in thousands) |
| Value |
| Losses |
|
| Value |
| Losses |
|
| Value |
| Losses |
| ||||||||||||||||||||||||||||||
U.S. Treasury and government agency securities |
| $ | 282,780 |
| $ | 11,386 |
|
| $ | 70,808 |
|
| $ | 3,360 |
|
| $ | 353,588 |
|
| $ | 14,746 |
|
| $ | 49,176 |
| $ | 2,085 |
|
| $ | 305,813 |
| $ | 39,453 |
|
| $ | 354,989 |
| $ | 41,538 |
| |
Municipal obligations |
| 124,523 |
|
|
| 3,410 |
| 42,807 |
| 4,082 |
| 167,330 |
| 7,492 |
|
|
| 240,561 |
| 1,452 |
|
|
| 183,368 |
| 17,810 |
|
|
| 423,929 |
| 19,262 |
| ||||||||||||
Residential mortgage-backed securities |
| 482,145 |
| 22,993 |
| 6,727 |
|
|
| 820 |
|
|
| 488,872 |
|
|
| 23,813 |
|
|
| 225,019 |
| 9,134 |
|
|
| 426,955 |
| 54,392 |
|
|
| 651,974 |
| 63,526 |
| ||||||||
Commercial mortgage-backed securities |
| 551,422 |
| 18,637 |
| 10,931 |
|
|
| 1,361 |
|
|
| 562,353 |
|
|
| 19,998 |
|
|
| 159,220 |
| 6,140 |
|
|
| 707,420 |
| 71,513 |
|
|
| 866,640 |
| 77,653 |
| ||||||||
Collateralized mortgage obligations |
|
| 50,719 |
|
|
| 1,009 |
|
|
| — |
|
|
| — |
|
|
| 50,719 |
|
|
| 1,009 |
|
|
| 2,662 |
|
| 30 |
|
|
| 36,360 |
|
| 2,106 |
|
|
| 39,022 |
|
| 2,136 |
|
|
| $ | 1,491,589 |
|
| $ | 57,435 |
|
| $ | 131,273 |
|
| $ | 9,623 |
|
| $ | 1,622,862 |
|
| $ | 67,058 |
|
| $ | 676,638 |
| $ | 18,841 |
|
| $ | 1,659,916 |
| $ | 185,274 |
|
| $ | 2,336,554 |
| $ | 204,115 |
|
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
December 31, 2021 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| ||||||||||||||||||||||||||||||||||||
December 31, 2022 |
| Losses < 12 months |
|
| Losses 12 months or > |
|
| Total |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
| Gross |
|
|
|
|
| Gross |
|
|
|
|
| Gross |
|
|
|
| Gross |
|
|
|
| Gross |
|
|
|
| Gross |
| ||||||||||||
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
|
| Fair |
|
| Unrealized |
|
| Fair |
| Unrealized |
|
| Fair |
| Unrealized |
|
| Fair |
| Unrealized |
| ||||||||||||
(in thousands) |
| Value |
|
| Losses |
|
| Value |
|
| Losses |
|
| Value |
|
| Losses |
| |||||||||||||||||||||||||||
($ in thousands) |
| Value |
| Losses |
|
| Value |
| Losses |
|
| Value |
| Losses |
| ||||||||||||||||||||||||||||||
U.S. Treasury and government agency securities |
| $ | 14,837 |
| $ | 20 |
| $ | — |
|
| $ | — |
|
| $ | 14,837 |
|
| $ | 20 |
|
| $ | 145,893 |
| $ | 13,245 |
|
| $ | 226,499 |
| $ | 35,799 |
|
| $ | 372,392 |
| $ | 49,044 |
| ||
Municipal obligations |
| 7,795 |
| 205 |
| — |
| — |
| 7,795 |
| 205 |
|
|
| 560,288 |
| 8,878 |
|
|
| 64,346 |
| 17,680 |
|
|
| 624,634 |
| 26,558 |
| ||||||||||||||
Residential mortgage-backed securities |
| 253,661 |
|
|
| 1,499 |
|
|
| — |
|
|
| — |
|
|
| 253,661 |
|
|
| 1,499 |
|
|
| 391,146 |
| 30,515 |
|
|
| 270,800 |
| 42,017 |
|
|
| 661,946 |
| 72,532 |
| ||||
Commercial mortgage-backed securities |
| 56,366 |
| 205 |
| 11,837 |
|
|
| 464 |
| 68,203 |
| 669 |
|
|
| 697,827 |
| 56,899 |
|
|
| 163,653 |
| 30,312 |
|
|
| 861,480 |
| 87,211 |
| ||||||||||||
Collateralized mortgage obligations |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 41,438 |
|
| 2,526 |
|
|
| — |
|
| — |
|
|
| 41,438 |
|
| 2,526 |
|
|
| $ | 332,659 |
|
| $ | 1,929 |
|
| $ | 11,837 |
|
| $ | 464 |
|
| $ | 344,496 |
|
| $ | 2,393 |
|
| $ | 1,836,592 |
| $ | 112,063 |
|
| $ | 725,298 |
| $ | 125,808 |
|
| $ | 2,561,890 |
| $ | 237,871 |
|
As of March 31, 20222023 and December 31, 2021,2022, the Company had709 462and 142757 securities, respectively, with market values below their cost basis. None of theThere were no material unrealized losses relate primarilyrelated to the marketability of the securities or the issuer’s ability to meet contractual obligations. In all cases, the indicated impairment on these debt securities would be recovered no later than the security’s maturity date or possibly earlier if the market price for the security increases with a reduction in the yield required by the market. The unrealized losses were deemed to be materially non-credit related at March 31, 20222023 and December 31, 2021.2022. The Company has adequate liquidity and, therefore, does not planneither plans to and more likely than not, will notnor expects to be required to liquidate these securities before recovery of the indicated impairment.amortized cost basis.
13
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, Dallas, Austin, and San Antonio; Nashville, Tennessee; and Nashville, Tennessee.the metropolitan area of 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 $69.3107.9 million and $67.8100.2 million at March 31, 20222023 and December 31, 2021,2022, respectively. Included in commercial non-real estate loans at March 31, 2022 and December 31, 2021 was $334.8 million and $531.1 million, respectively, of Paycheck Protection Program loans, described in more detail below. The following table presents loans, net of unearned income, by portfolio class at March 31, 20222023 and December 31, 2021.2022.
|
| March 31, |
|
| December 31, |
|
| March 31, |
|
| December 31, |
| ||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
Commercial non-real estate |
| $ | 9,584,480 |
| $ | 9,612,460 |
|
| $ | 10,013,482 |
|
| $ | 10,146,453 |
| |
Commercial real estate - owner occupied |
|
| 2,868,233 |
|
|
| 2,821,246 |
|
|
| 3,050,748 |
|
|
| 3,033,058 |
|
Total commercial and industrial |
|
| 12,452,713 |
|
|
| 12,433,706 |
|
|
| 13,064,230 |
|
|
| 13,179,511 |
|
Commercial real estate - income producing |
| 3,563,299 |
| 3,464,626 |
|
|
| 3,758,455 |
|
|
| 3,560,991 |
| |||
Construction and land development |
| 1,286,655 |
| 1,228,670 |
|
|
| 1,726,916 |
|
|
| 1,703,592 |
| |||
Residential mortgages |
| 2,462,900 |
| 2,423,890 |
|
|
| 3,329,793 |
|
|
| 3,092,605 |
| |||
Consumer |
|
| 1,557,774 |
|
|
| 1,583,390 |
|
|
| 1,525,129 |
|
|
| 1,577,347 |
|
Total loans |
| $ | 21,323,341 |
|
| $ | 21,134,282 |
|
| $ | 23,404,523 |
|
| $ | 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 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.
14
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,longer-term, fixed rate loans originated are sold in the secondary mortgage market.
14
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 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. The following tables present activity in the allowance for credit losses (ACL) by portfolio class for the three months ended March 31, 20222023 and 2021,2022, as well as the corresponding recorded investment in loans at the end of each period.
15
|
|
|
|
| Commercial |
|
| Total |
|
| Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
| Commercial |
|
| real estate- |
|
| commercial |
|
| real estate- |
|
| Construction |
|
|
|
|
|
|
|
|
|
| ||||||||
|
| non-real |
|
| owner |
|
| and |
|
| income |
|
| and land |
|
| Residential |
|
|
|
|
|
|
| ||||||||
(in thousands) |
| estate |
|
| occupied |
|
| industrial |
|
| producing |
|
| development |
|
| mortgages |
|
| Consumer |
|
| Total |
| ||||||||
|
| Three Months Ended March 31, 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 |
|
| (2,659 | ) |
|
| — |
|
|
| (2,659 | ) |
|
| (4 | ) |
|
| — |
|
|
| (42 | ) |
|
| (2,680 | ) |
|
| (5,385 | ) |
Recoveries |
|
| 2,142 |
|
|
| 389 |
|
|
| 2,531 |
|
|
| 878 |
|
|
| 68 |
|
|
| 61 |
|
|
| 1,528 |
|
|
| 5,066 |
|
Net provision for loan losses |
|
| (8,072 | ) |
|
| (5,361 | ) |
|
| (13,433 | ) |
|
| (3,565 | ) |
|
| (1,082 | ) |
|
| (4,307 | ) |
|
| (1,516 | ) |
|
| (23,903 | ) |
Ending balance - allowance for loan losses |
| $ | 87,299 |
|
| $ | 48,461 |
|
| $ | 135,760 |
|
| $ | 105,367 |
|
| $ | 21,088 |
|
| $ | 26,335 |
|
| $ | 29,293 |
|
| $ | 317,843 |
|
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 |
|
| (246 | ) |
|
| 108 |
|
|
| (138 | ) |
|
| 453 |
|
|
| 474 |
|
|
| (3 | ) |
|
| 590 |
|
|
| 1,376 |
|
Ending balance - reserve for unfunded lending commitments |
|
| 4,276 |
|
|
| 431 |
|
|
| 4,707 |
|
|
| 2,147 |
|
|
| 22,381 |
|
|
| 19 |
|
|
| 1,456 |
|
|
| 30,710 |
|
Total allowance for credit losses |
| $ | 91,575 |
|
| $ | 48,892 |
|
| $ | 140,467 |
|
| $ | 107,514 |
|
| $ | 43,469 |
|
| $ | 26,354 |
|
| $ | 30,749 |
|
| $ | 348,553 |
|
Allowance for loan losses: |
|
|
| |||||||||||||||||||||||||||||
Individually evaluated |
| $ | 112 |
|
| $ | 32 |
|
| $ | 144 |
|
| $ | 20 |
|
| $ | 20 |
|
| $ | 408 |
|
| $ | 174 |
|
| $ | 766 |
|
Collectively evaluated |
|
| 87,187 |
|
|
| 48,429 |
|
|
| 135,616 |
|
|
| 105,347 |
|
|
| 21,068 |
|
|
| 25,927 |
|
|
| 29,119 |
|
|
| 317,077 |
|
Allowance for loan losses |
| $ | 87,299 |
|
| $ | 48,461 |
|
| $ | 135,760 |
|
| $ | 105,367 |
|
| $ | 21,088 |
|
| $ | 26,335 |
|
| $ | 29,293 |
|
| $ | 317,843 |
|
Reserve for unfunded lending commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
Collectively evaluated |
|
| 4,276 |
|
|
| 431 |
|
|
| 4,707 |
|
|
| 2,147 |
|
|
| 22,381 |
|
|
| 19 |
|
|
| 1,456 |
|
|
| 30,710 |
|
Reserve for unfunded lending commitments: |
| $ | 4,276 |
|
| $ | 431 |
|
| $ | 4,707 |
|
| $ | 2,147 |
|
| $ | 22,381 |
|
| $ | 19 |
|
| $ | 1,456 |
|
| $ | 30,710 |
|
Total allowance for credit losses |
| $ | 91,575 |
|
| $ | 48,892 |
|
| $ | 140,467 |
|
| $ | 107,514 |
|
| $ | 43,469 |
|
| $ | 26,354 |
|
| $ | 30,749 |
|
| $ | 348,553 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated |
| $ | 1,742 |
|
| $ | 951 |
|
| $ | 2,693 |
|
| $ | 1,309 |
|
| $ | 122 |
|
| $ | 4,534 |
|
| $ | 929 |
|
| $ | 9,587 |
|
Collectively evaluated |
|
| 9,582,738 |
|
|
| 2,867,282 |
|
|
| 12,450,020 |
|
|
| 3,561,990 |
|
|
| 1,286,533 |
|
|
| 2,458,366 |
|
|
| 1,556,845 |
|
|
| 21,313,754 |
|
Total loans |
| $ | 9,584,480 |
|
| $ | 2,868,233 |
|
| $ | 12,452,713 |
|
| $ | 3,563,299 |
|
| $ | 1,286,655 |
|
| $ | 2,462,900 |
|
| $ | 1,557,774 |
|
| $ | 21,323,341 |
|
|
|
| Commercial |
| Total |
| Commercial |
|
|
|
|
|
|
|
|
| ||||||||
| Commercial |
| real estate- |
| commercial |
| real estate- |
| Construction |
|
|
|
|
|
|
| ||||||||
| non-real |
| owner |
| and |
| income |
| and land |
| Residential |
|
|
|
|
| ||||||||
($ in thousands) | estate |
| occupied |
| industrial |
| producing |
| development |
| mortgages |
| Consumer |
| Total |
| ||||||||
| Three Months Ended March 31, 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 |
| (4,528 | ) |
| — |
|
| (4,528 | ) |
| — |
|
| (61 | ) |
| (20 | ) |
| (3,363 | ) |
| (7,972 | ) |
Recoveries |
| 1,033 |
|
| 195 |
|
| 1,228 |
|
| — |
|
| 6 |
|
| 181 |
|
| 838 |
|
| 2,253 |
|
Net provision for loan losses |
| (320 | ) |
| (813 | ) |
| (1,133 | ) |
| 4,231 |
|
| 459 |
|
| 1,916 |
|
| 1,842 |
|
| 7,315 |
|
Ending balance - allowance for loan losses | $ | 92,646 |
| $ | 47,666 |
| $ | 140,312 |
| $ | 76,192 |
| $ | 30,902 |
| $ | 34,541 |
| $ | 27,438 |
| $ | 309,385 |
|
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 |
| (191 | ) |
| 22 |
|
| (169 | ) |
| 493 |
|
| (1,487 | ) |
| (14 | ) |
| (118 | ) |
| (1,295 | ) |
Ending balance - reserve for unfunded lending commitments |
| 4,793 |
|
| 324 |
|
| 5,117 |
|
| 1,888 |
|
| 23,623 |
|
| 17 |
|
| 1,369 |
|
| 32,014 |
|
Total allowance for credit losses | $ | 97,439 |
| $ | 47,990 |
| $ | 145,429 |
| $ | 78,080 |
| $ | 54,525 |
| $ | 34,558 |
| $ | 28,807 |
| $ | 341,399 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
Collectively evaluated |
| 92,646 |
|
| 47,666 |
|
| 140,312 |
|
| 76,192 |
|
| 30,902 |
|
| 34,541 |
|
| 27,438 |
|
| 309,385 |
|
Allowance for loan losses | $ | 92,646 |
| $ | 47,666 |
| $ | 140,312 |
| $ | 76,192 |
| $ | 30,902 |
| $ | 34,541 |
| $ | 27,438 |
| $ | 309,385 |
|
Reserve for unfunded lending commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
Collectively evaluated |
| 4,793 |
|
| 324 |
|
| 5,117 |
|
| 1,888 |
|
| 23,623 |
|
| 17 |
|
| 1,369 |
|
| 32,014 |
|
Reserve for unfunded lending commitments: | $ | 4,793 |
| $ | 324 |
| $ | 5,117 |
| $ | 1,888 |
| $ | 23,623 |
| $ | 17 |
| $ | 1,369 |
| $ | 32,014 |
|
Total allowance for credit losses | $ | 97,439 |
| $ | 47,990 |
| $ | 145,429 |
| $ | 78,080 |
| $ | 54,525 |
| $ | 34,558 |
| $ | 28,807 |
| $ | 341,399 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | 10,273 |
| $ | 684 |
| $ | 10,957 |
| $ | 1,120 |
| $ | — |
| $ | 1,135 |
| $ | — |
| $ | 13,212 |
|
Collectively evaluated |
| 10,003,209 |
|
| 3,050,064 |
|
| 13,053,273 |
|
| 3,757,335 |
|
| 1,726,916 |
|
| 3,328,658 |
|
| 1,525,129 |
|
| 23,391,311 |
|
Total loans | $ | 10,013,482 |
| $ | 3,050,748 |
| $ | 13,064,230 |
| $ | 3,758,455 |
| $ | 1,726,916 |
| $ | 3,329,793 |
| $ | 1,525,129 |
| $ | 23,404,523 |
|
In arriving at the March 31, 20222023 allowance for credit losses, the Company weighted the March 20222023 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, with a 40% probability. The March 31, 20222023 baseline scenario assumesmaintains 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, though at a slower pace than previously forecasted. The baseline forecast includes sustained economic growth with forecasted annual GDP growth of COVID-19 infections have already abated; the disruption to the U.S. economy from the Russian invasion of Ukraine will be limited and temporary; the legislature passes a $600 billion social and climate package; full-employment economy being achieved in late 2022 or early 2023; GDP continues to grow between 31.9%- for both 2023 and 2024, and 2.7% for 2025, and only a modest increase in unemployment, forecasted at 3.5% in 2022for 2023, 3.9% for 2024, and 2023;4.0% for 2025. Under the baseline forecast, the recent bank failures are not considered symptomatic of a serious broader problem and do not weaken the Federal Reserve has four 25-basis point interest rate increases in 2022. Alternative Moody’s forecast scenarios have varying depictions of economic performance as compared tofinancial system or the baseline. Consistent with our December 31, 2021 calculation, managementeconomy. Management determined that assumptions provided for in the downside slower near-term growthgrowth/mild recessionary scenario (S-2) to be somewhat more likely thanwere also reasonably possible and weighted that scenario at 50%, and further weighted the baseline scenario; as such, the S-2(S-3) moderate recessionary scenario was given aat 6010% probability weighting in the allowance for credit losses calculation at March 31, 2022.due to additional downside risk. The S-2 scenario assumes that when compared to baseline, the conflict between Russian and Ukraine spans longer than anticipated and thatinterest rates remain elevated, global supply chain issues worsen, promptingkeep inflation elevated and the recent bank failures reduce consumer confidence and cause banks to tighten lending standards. This leads to a higher rate of inflation, and as a result, the Federal Reserve raises interest rates more often, generating corrections in equity markets and declines in spending. Further, the S-2 scenario assumes the economic legislation package will be less effective; unemployment begins to risemild recession that starts in the second quarter of 2022,2023 lasting three quarters, with a peak to trough decline of 1.3% resulting in forecasted annual GDP growth of only0.9% for 2023, 0.3% for 2024, and 3.2% for 2025; and unemployment of 4.8% in 2023, 5.8% in 2024, and 4.2% in 2025. The S-3 scenario assumes a more severe recession with annual GDP growth of 0.3% in 2023, a decline of 0.3% in 2024, and then back to growth of 2.6% in 2025; and unemployment of 5.6%, 7.6%, and 6.3% in 2023, 2024, and 2025, respectively.
15
While economic uncertainty continues, including the return to full employment not occurring untilpossibility of a recession in the fourth quarter of 2023; andnear-term, the number of COVID-19 cases slows consumer spending on retail goods and travel and leisure activities. Despite the lingering economic effects of the COVID-19 pandemic and the emergence of new risks stemming from geopolitical conflict, overall credit loss outlook on ourthe loan portfolio as a whole has not changed materially since year-end. Positive economic indicators of growth within the Company's footprint, relatively stable asset quality metrics and modest credit losses in recent periods led to relatively flat reserves for the three months ended March 31, 2023.
|
|
| Commercial |
| Total |
| Commercial |
|
|
|
|
|
|
|
|
| ||||||||
| Commercial |
| real estate- |
| commercial |
| real estate- |
| Construction |
|
|
|
|
|
|
| ||||||||
| non-real |
| owner |
| and |
| income |
| and land |
| Residential |
|
|
|
|
| ||||||||
($ in thousands) | estate |
| occupied |
| industrial |
| producing |
| development |
| mortgages |
| Consumer |
| Total |
| ||||||||
| Three Months Ended March 31, 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 |
| (2,659 | ) |
| — |
|
| (2,659 | ) |
| (4 | ) |
| — |
|
| (42 | ) |
| (2,680 | ) |
| (5,385 | ) |
Recoveries |
| 2,142 |
|
| 389 |
|
| 2,531 |
|
| 878 |
|
| 68 |
|
| 61 |
|
| 1,528 |
|
| 5,066 |
|
Net provision for loan losses |
| (8,072 | ) |
| (5,361 | ) |
| (13,433 | ) |
| (3,565 | ) |
| (1,082 | ) |
| (4,307 | ) |
| (1,516 | ) |
| (23,903 | ) |
Ending balance - allowance for loan losses | $ | 87,299 |
| $ | 48,461 |
| $ | 135,760 |
| $ | 105,367 |
| $ | 21,088 |
| $ | 26,335 |
| $ | 29,293 |
| $ | 317,843 |
|
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 |
| (246 | ) |
| 108 |
|
| (138 | ) |
| 453 |
|
| 474 |
|
| (3 | ) |
| 590 |
|
| 1,376 |
|
Ending balance - reserve for unfunded lending commitments |
| 4,276 |
|
| 431 |
|
| 4,707 |
|
| 2,147 |
|
| 22,381 |
|
| 19 |
|
| 1,456 |
|
| 30,710 |
|
Total allowance for credit losses | $ | 91,575 |
| $ | 48,892 |
| $ | 140,467 |
| $ | 107,514 |
| $ | 43,469 |
| $ | 26,354 |
| $ | 30,749 |
| $ | 348,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | 112 |
| $ | 32 |
| $ | 144 |
| $ | 20 |
| $ | 20 |
| $ | 408 |
| $ | 174 |
| $ | 766 |
|
Collectively evaluated |
| 87,187 |
|
| 48,429 |
|
| 135,616 |
|
| 105,347 |
|
| 21,068 |
|
| 25,927 |
|
| 29,119 |
|
| 317,077 |
|
Allowance for loan losses | $ | 87,299 |
| $ | 48,461 |
| $ | 135,760 |
| $ | 105,367 |
| $ | 21,088 |
| $ | 26,335 |
| $ | 29,293 |
| $ | 317,843 |
|
Reserve for unfunded lending commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
Collectively evaluated |
| 4,276 |
|
| 431 |
|
| 4,707 |
|
| 2,147 |
|
| 22,381 |
|
| 19 |
|
| 1,456 |
|
| 30,710 |
|
Reserve for unfunded lending commitments: | $ | 4,276 |
| $ | 431 |
| $ | 4,707 |
| $ | 2,147 |
| $ | 22,381 |
| $ | 19 |
| $ | 1,456 |
| $ | 30,710 |
|
Total allowance for credit losses | $ | 91,575 |
| $ | 48,892 |
| $ | 140,467 |
| $ | 107,514 |
| $ | 43,469 |
| $ | 26,354 |
| $ | 30,749 |
| $ | 348,553 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated | $ | 1,742 |
| $ | 951 |
| $ | 2,693 |
| $ | 1,309 |
| $ | 122 |
| $ | 4,534 |
| $ | 929 |
| $ | 9,587 |
|
Collectively evaluated |
| 9,582,738 |
|
| 2,867,282 |
|
| 12,450,020 |
|
| 3,561,990 |
|
| 1,286,533 |
|
| 2,458,366 |
|
| 1,556,845 |
|
| 21,313,754 |
|
Total loans | $ | 9,584,480 |
| $ | 2,868,233 |
| $ | 12,452,713 |
| $ | 3,563,299 |
| $ | 1,286,655 |
| $ | 2,462,900 |
| $ | 1,557,774 |
| $ | 21,323,341 |
|
The release of credit reserves across all portfolios during the three months ended March 31, 2022 reflected positive economic indicators in our markets,market, continued improvementsimprovement in our asset quality metrics, and a sustained period of minimal credit losses in recent periods allowed for a release of credit loss reserves across all portfolios at March 31, 2022.
16
|
|
|
|
| Commercial |
|
| Total |
|
| Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
| Commercial |
|
| real estate- |
|
| commercial |
|
| real estate- |
|
| Construction |
|
|
|
|
|
|
|
|
|
| ||||||||
|
| non-real |
|
| owner |
|
| and |
|
| income |
|
| and land |
|
| Residential |
|
|
|
|
|
|
| ||||||||
(in thousands) |
| estate |
|
| occupied |
|
| industrial |
|
| producing |
|
| development |
|
| mortgages |
|
| Consumer |
|
| Total |
| ||||||||
|
| Three Months Ended March 31, 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 |
|
| (17,512 | ) |
|
| (347 | ) |
|
| (17,859 | ) |
|
| (194 | ) |
|
| (248 | ) |
|
| (109 | ) |
|
| (3,694 | ) |
|
| (22,104 | ) |
Recoveries |
|
| 1,899 |
|
|
| 37 |
|
|
| 1,936 |
|
|
| — |
|
|
| 159 |
|
|
| 206 |
|
|
| 1,549 |
|
|
| 3,850 |
|
Net provision for loan losses |
|
| (5,144 | ) |
|
| (2,301 | ) |
|
| (7,445 | ) |
|
| 6,899 |
|
|
| (1,200 | ) |
|
| (6,420 | ) |
|
| 603 |
|
|
| (7,563 | ) |
Ending balance - allowance for loan losses |
| $ | 128,936 |
|
| $ | 66,523 |
|
| $ | 195,459 |
|
| $ | 116,179 |
|
| $ | 25,173 |
|
| $ | 42,519 |
|
| $ | 45,030 |
|
| $ | 424,360 |
|
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 |
|
| 2,642 |
|
|
| 131 |
|
|
| 2,773 |
|
|
| 439 |
|
|
| (617 | ) |
|
| 3 |
|
|
| 54 |
|
|
| 2,652 |
|
Ending balance - reserve for unfunded lending commitments |
|
| 7,171 |
|
|
| 512 |
|
|
| 7,683 |
|
|
| 1,538 |
|
|
| 22,077 |
|
|
| 22 |
|
|
| 1,239 |
|
|
| 32,559 |
|
Total allowance for credit losses |
| $ | 136,107 |
|
| $ | 67,035 |
|
| $ | 203,142 |
|
| $ | 117,717 |
|
| $ | 47,250 |
|
| $ | 42,541 |
|
| $ | 46,269 |
|
| $ | 456,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
| $ | 4,564 |
|
| $ | 1,242 |
|
| $ | 5,806 |
|
| $ | 22 |
|
| $ | 21 |
|
| $ | 486 |
|
| $ | 739 |
|
| $ | 7,074 |
|
Collectively evaluated for impairment |
|
| 124,372 |
|
|
| 65,281 |
|
|
| 189,653 |
|
|
| 116,157 |
|
|
| 25,152 |
|
|
| 42,033 |
|
|
| 44,291 |
|
|
| 417,286 |
|
Allowance for loan losses |
| $ | 128,936 |
|
| $ | 66,523 |
|
| $ | 195,459 |
|
| $ | 116,179 |
|
| $ | 25,173 |
|
| $ | 42,519 |
|
| $ | 45,030 |
|
| $ | 424,360 |
|
Reserve for unfunded lending commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated |
| $ | 190 |
|
| $ | 51 |
|
| $ | 241 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 241 |
|
Collectively evaluated |
|
| 6,981 |
|
|
| 461 |
|
|
| 7,442 |
|
|
| 1,538 |
|
|
| 22,077 |
|
|
| 22 |
|
|
| 1,239 |
|
|
| 32,318 |
|
Reserve for unfunded lending commitments: |
| $ | 7,171 |
|
| $ | 512 |
|
| $ | 7,683 |
|
| $ | 1,538 |
|
| $ | 22,077 |
|
| $ | 22 |
|
| $ | 1,239 |
|
| $ | 32,559 |
|
Total allowance for credit losses |
| $ | 136,107 |
|
| $ | 67,035 |
|
| $ | 203,142 |
|
| $ | 117,717 |
|
| $ | 47,250 |
|
| $ | 42,541 |
|
| $ | 46,269 |
|
| $ | 456,919 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
| $ | 20,132 |
|
| $ | 10,047 |
|
| $ | 30,179 |
|
| $ | 4,363 |
|
| $ | 131 |
|
| $ | 5,241 |
|
| $ | 2,779 |
|
| $ | 42,693 |
|
Collectively evaluated for impairment |
|
| 10,071,210 |
|
|
| 2,785,057 |
|
|
| 12,856,267 |
|
|
| 3,406,665 |
|
|
| 1,122,010 |
|
|
| 2,483,551 |
|
|
| 1,753,673 |
|
|
| 21,622,166 |
|
Total loans |
| $ | 10,091,342 |
|
| $ | 2,795,104 |
|
| $ | 12,886,446 |
|
| $ | 3,411,028 |
|
| $ | 1,122,141 |
|
| $ | 2,488,792 |
|
| $ | 1,756,452 |
|
| $ | 21,664,859 |
|
The modest release across most portfolios during the first quarter of 2021 reflects the improvements in the economic forecast. The continued elevated allowance level was a result of uncertainty surrounding future performance as the impact of stimulus diminishes and modifications expire.losses. In arriving at the allowance for credit losses at March 31, 2021,2022, the Company weighted the baseline economic forecast at 6540% and the downside slower near-term growth scenario S-2 at 3560%.
17
Nonaccrual loans and loanscertain reportable modified in troubled debt restructuringsloan disclosures
The following table shows the composition of nonaccrual loans and those without an allowance for loan loss, by portfolio class.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||||||||||||||||||||
|
| 2022 |
|
| 2021 |
| ||||||||||||||||||||||||||||||||||
(in thousands) |
|
| Total nonaccrual |
|
| Nonaccrual without allowance for loan loss |
|
| Total nonaccrual |
|
| Nonaccrual without allowance for loan loss |
| |||||||||||||||||||||||||||
($ in thousands) |
|
| Total nonaccrual |
|
| Nonaccrual without allowance for loan loss |
|
| Total nonaccrual |
|
| Nonaccrual without allowance for loan loss |
| |||||||||||||||||||||||||||
Commercial non-real estate |
| $ |
| 5,312 |
|
| $ |
| 1,247 |
|
| $ |
| 6,974 |
|
| $ |
| 1,264 |
|
| $ |
| 13,302 |
|
| $ |
| 10,273 |
|
| $ |
| 4,020 |
|
| $ |
| 941 |
|
Commercial real estate - owner occupied |
|
|
| 2,749 |
|
|
| 716 |
|
|
| 4,921 |
|
|
|
| 729 |
|
|
|
| 2,393 |
|
|
| 684 |
|
|
| 1,461 |
|
|
|
| 692 |
| ||||
Total commercial and industrial |
|
|
| 8,061 |
|
|
| 1,963 |
|
|
| 11,895 |
|
|
|
| 1,993 |
|
|
|
| 15,695 |
|
|
| 10,957 |
|
|
| 5,481 |
|
|
|
| 1,633 |
| ||||
Commercial real estate - income producing |
|
|
| 1,956 |
|
|
| 1,233 |
|
|
| 5,458 |
|
|
| 5,207 |
|
|
|
| 1,501 |
|
|
| 1,120 |
|
|
| 1,240 |
|
|
|
| 1,174 |
| |||||
Construction and land development |
|
|
| 584 |
|
|
| — |
|
|
| 844 |
|
|
| — |
|
|
|
| 340 |
|
|
| — |
|
|
| 309 |
|
|
|
| — |
| |||||
Residential mortgages |
|
|
| 22,744 |
|
|
| 1,287 |
|
|
| 25,439 |
|
|
| 1,997 |
|
|
|
| 30,111 |
|
|
| 1,135 |
|
|
| 25,269 |
|
|
|
| 1,884 |
| |||||
Consumer |
|
|
| 9,094 |
|
|
|
| 5 |
|
|
|
| 11,887 |
|
|
| 48 |
|
|
|
| 6,697 |
|
|
|
| — |
|
|
|
| 6,692 |
|
|
|
| — |
| |
Total loans |
| $ |
| 42,439 |
|
| $ |
| 4,488 |
|
| $ |
| 55,523 |
|
| $ |
| 9,245 |
|
| $ |
| 54,344 |
|
| $ |
| 13,212 |
|
| $ |
| 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 – Accounting Policy, 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”) totaling $1.6 million at March 31, 2023 and loans modified in troubled debt restructurings (“TDRs”) oftotaling $3.6 million and $6.82.6 million at March 31, 2022 and December 31, 2021, respectively.2022. Total TDRs,reportable MEFDs, both accruing and nonaccruing, were $6.51.6 million at March 31, 20222023 and total TDRs were $10.64.5
16
million at December 31, 2021. All TDRs are individually evaluated for credit loss.2022. At March 31, 20222023 and December 31, 2021,2022, the Company had 0no unfunded commitments to borrowers whose loan terms have been modified inas a TDR.reportable MEFD or TDR, respectively.
The table below provides detail by portfolio class TDRs that were modifiedfor reportable MEFDs entered into during the three months ended March 31, 2022 and 2021. All such loans are individually evaluated for credit loss.2023.
|
| Three Months Ended |
|
| March 31, 2023 |
| ||||||||||||||||||||||||||
($ in thousands) |
| March 31, 2022 |
|
| March 31, 2021 |
|
| Balance |
|
| Percentage of portfolio class |
| ||||||||||||||||||||
Troubled Debt Restructurings: |
| Number |
|
| Pre- |
|
| Post- |
|
| Number |
|
| Pre- |
|
| Post- |
| ||||||||||||||
Commercial non-real estate |
| — |
| $ | — |
| $ | — |
| 3 |
| $ | 6,935 |
| $ | 6,935 |
|
| $ | 934 |
|
|
| 0.01 | % | |||||||
Commercial real estate - owner occupied |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
| — |
|
|
| 684 |
|
|
| 0.02 | % | |
Total commercial and industrial |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 3 |
|
|
| 6,935 |
|
|
| 6,935 |
|
|
| 1,618 |
|
|
| 0.01 | % |
Commercial real estate - income producing |
| — |
|
|
| — |
|
|
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
| |||
Construction and land development |
| — |
| — |
| — |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
| |||||||||||
Residential mortgages |
| 2 |
| 110 |
| 115 |
| 1 |
| 210 |
| 210 |
|
|
| — |
|
|
| — |
| |||||||||||
Consumer |
|
| 2 |
|
|
| 73 |
|
|
| 73 |
|
|
| 1 |
|
|
| 54 |
|
|
| 54 |
|
|
| — |
|
|
| — |
|
Total loans |
|
| 4 |
|
| $ | 183 |
|
| $ | 188 |
|
|
| 5 |
|
| $ | 7,199 |
|
| $ | 7,199 |
| ||||||||
Total reportable modified loans |
| $ | 1,618 |
|
|
| 0.01 | % |
Reportable modifications to borrowers experiencing financial difficulty during the three months ended March 31, 2023 consisted of term extensions ranging from 9 months to 5 years. As of March 31, 2023, all reportable MEFDs entered into during the three months ended March 31, 2023 had a payment status of current. There were no post modification payment defaults within the three month period ended March 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 three months ended March 31, 2022, two residential mortgage loans with pre and post modification balances of $0.1 million and two consumer loans with pre and post modification balances totaling $0.1 million were classified as TDRs. The TDRs modified during the three months ended March 31, 2022, reflected in the table above includeincluded $0.1 million of loans with interest rate reduction and $0.1 million with other modifications. The TDRs modified during the three months ended March 31, 2021 include $1.9 million of loans with extended amortization terms or other payment concessions, and $5.3 million with other modifications.
NaNTwo commercial non-real estate loans totaling $3.1 million that defaulted during the three months period ended March 31, 2022 had been modified in a TDR during the twelve months prior to default.NaN residential loan totaling $0.6 million that defaulted during the three months ended March 31, 2021 had been modified in a TDR during the twelve months prior to default.
18
The TDR disclosures for the three months ended March 31, 2021 do not include loans eligible for exclusion from TDR assessment under Section 4013 of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), which expired on December 31, 2021. Any such loan having an eligible modification was reported in the aging analysis that follows based on the modified terms.
Aging Analysis
The tables below present the aging analysis of past due loans by portfolio class at March 31, 20222023 and December 31, 2021.2022.
March 31, 2023 | 30-59 |
| 60-89 |
| Greater |
| Total |
| Current |
| Total |
| Recorded |
| |||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial non-real estate | $ | 31,691 |
| $ | 17,026 |
| $ | 11,029 |
| $ | 59,746 |
| $ | 9,953,736 |
| $ | 10,013,482 |
| $ | 8,492 |
|
Commercial real estate - owner occupied |
| 2,670 |
|
| 2,029 |
|
| 2,567 |
|
| 7,266 |
|
| 3,043,482 |
|
| 3,050,748 |
|
| 1,399 |
|
Total commercial and industrial |
| 34,361 |
|
| 19,055 |
|
| 13,596 |
|
| 67,012 |
|
| 12,997,218 |
|
| 13,064,230 |
|
| 9,891 |
|
Commercial real estate - income producing |
| 175 |
|
| — |
|
| 2,653 |
|
| 2,828 |
|
| 3,755,627 |
|
| 3,758,455 |
|
| 1,214 |
|
Construction and land development |
| 2,304 |
|
| 359 |
|
| 217 |
|
| 2,880 |
|
| 1,724,036 |
|
| 1,726,916 |
|
| 126 |
|
Residential mortgages |
| 29,903 |
|
| 8,055 |
|
| 13,684 |
|
| 51,642 |
|
| 3,278,151 |
|
| 3,329,793 |
|
| 167 |
|
Consumer |
| 6,590 |
|
| 4,506 |
|
| 4,695 |
|
| 15,791 |
|
| 1,509,338 |
|
| 1,525,129 |
|
| 1,757 |
|
Total | $ | 73,333 |
| $ | 31,975 |
| $ | 34,845 |
| $ | 140,153 |
| $ | 23,264,370 |
| $ | 23,404,523 |
| $ | 13,155 |
|
March 31, 2022 |
| 30-59 |
|
| 60-89 |
|
| Greater |
|
| Total |
|
| Current |
|
| Total |
|
| Recorded |
| |||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial non-real estate |
| $ | 7,206 |
|
| $ | 2,033 |
|
| $ | 5,247 |
|
| $ | 14,486 |
|
| $ | 9,569,994 |
|
| $ | 9,584,480 |
|
| $ | 701 |
|
Commercial real estate - owner occupied |
|
| 2,443 |
|
|
| 1,245 |
|
|
| 3,153 |
|
|
| 6,841 |
|
|
| 2,861,392 |
|
|
| 2,868,233 |
|
|
| 1,721 |
|
Total commercial and industrial |
|
| 9,649 |
|
|
| 3,278 |
|
|
| 8,400 |
|
|
| 21,327 |
|
|
| 12,431,386 |
|
|
| 12,452,713 |
|
|
| 2,422 |
|
Commercial real estate - income producing |
|
| 1,769 |
|
|
| 9 |
|
|
| 1,870 |
|
|
| 3,648 |
|
|
| 3,559,651 |
|
|
| 3,563,299 |
|
|
| — |
|
Construction and land development |
|
| 8,470 |
|
|
| 99 |
|
|
| 333 |
|
|
| 8,902 |
|
|
| 1,277,753 |
|
|
| 1,286,655 |
|
|
| 3 |
|
Residential mortgages |
|
| 29,874 |
|
|
| 2,766 |
|
|
| 9,723 |
|
|
| 42,363 |
|
|
| 2,420,537 |
|
|
| 2,462,900 |
|
|
| 209 |
|
Consumer |
|
| 7,093 |
|
|
| 2,743 |
|
|
| 4,666 |
|
|
| 14,502 |
|
|
| 1,543,272 |
|
|
| 1,557,774 |
|
|
| 1,634 |
|
Total |
| $ | 56,855 |
|
| $ | 8,895 |
|
| $ | 24,992 |
|
| $ | 90,742 |
|
| $ | 21,232,599 |
|
| $ | 21,323,341 |
|
| $ | 4,268 |
|
December 31, 2021 |
| 30-59 |
|
| 60-89 |
|
| Greater |
|
| Total |
|
| Current |
|
| Total |
|
| Recorded |
| |||||||
(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 |
| $ | 42,102 |
|
| $ | 12,348 |
|
| $ | 37,284 |
|
| $ | 91,734 |
|
| $ | 21,042,548 |
|
| $ | 21,134,282 |
|
| $ | 5,524 |
|
December 31, 2022 | 30-59 |
| 60-89 |
| Greater |
| Total |
| Current |
| Total |
| Recorded |
| |||||||
($ 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 | $ | 65,080 |
| $ | 38,779 |
| $ | 28,372 |
| $ | 132,231 |
| $ | 22,981,815 |
| $ | 23,114,046 |
| $ | 4,585 |
|
1917
Credit Quality Indicators
The following tables present the credit quality indicators by segment and portfolio class of loans at March 31, 20222023 and December 31, 2021.2022. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process.
|
| March 31, 2023 |
| |||||||||||||||||||||
($ in thousands) |
| Commercial |
|
| Commercial |
|
| Total |
|
| Commercial |
|
| Construction |
|
| Total |
| ||||||
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Pass |
| $ | 9,511,047 |
|
| $ | 2,937,286 |
|
| $ | 12,448,333 |
|
| $ | 3,633,440 |
|
| $ | 1,716,329 |
|
| $ | 17,798,102 |
|
Pass-Watch |
|
| 277,067 |
|
|
| 52,691 |
|
|
| 329,758 |
|
|
| 116,360 |
|
|
| 9,860 |
|
|
| 455,978 |
|
Special Mention |
|
| 54,998 |
|
|
| 7,552 |
|
|
| 62,550 |
|
|
| 1,534 |
|
|
| 191 |
|
|
| 64,275 |
|
Substandard |
|
| 170,370 |
|
|
| 53,219 |
|
|
| 223,589 |
|
|
| 7,121 |
|
|
| 536 |
|
|
| 231,246 |
|
Doubtful |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
| $ | 10,013,482 |
|
| $ | 3,050,748 |
|
| $ | 13,064,230 |
|
| $ | 3,758,455 |
|
| $ | 1,726,916 |
|
| $ | 18,549,601 |
|
|
| March 31, 2022 |
| |||||||||||||||||||||
(in thousands) |
| Commercial |
|
| Commercial |
|
| Total |
|
| Commercial |
|
| Construction |
|
| Total |
| ||||||
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Pass |
| $ | 9,223,834 |
|
| $ | 2,707,795 |
|
| $ | 11,931,629 |
|
| $ | 3,494,699 |
|
| $ | 1,260,421 |
|
| $ | 16,686,749 |
|
Pass-Watch |
|
| 186,008 |
|
|
| 72,436 |
|
|
| 258,444 |
|
|
| 50,088 |
|
|
| 24,916 |
|
|
| 333,448 |
|
Special Mention |
|
| 52,307 |
|
|
| 19,770 |
|
|
| 72,077 |
|
|
| 3,615 |
|
|
| 566 |
|
|
| 76,258 |
|
Substandard |
|
| 122,331 |
|
|
| 68,232 |
|
|
| 190,563 |
|
|
| 14,897 |
|
|
| 752 |
|
|
| 206,212 |
|
Doubtful |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
| $ | 9,584,480 |
|
| $ | 2,868,233 |
|
| $ | 12,452,713 |
|
| $ | 3,563,299 |
|
| $ | 1,286,655 |
|
| $ | 17,302,667 |
|
|
| December 31, 2021 |
|
| December 31, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands) |
| Commercial |
|
| Commercial |
|
| Total |
|
| Commercial |
|
| Construction |
|
| Total |
| ||||||||||||||||||||||||||||||
($ in thousands) |
| Commercial |
|
| Commercial |
|
| Total |
|
| Commercial |
|
| Construction |
|
| Total |
| ||||||||||||||||||||||||||||||
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Pass |
| $ | 9,279,719 |
| $ | 2,650,399 |
| $ | 11,930,118 |
| $ | 3,373,099 |
| $ | 1,216,177 |
| $ | 16,519,394 |
|
| $ | 9,641,117 |
|
| $ | 2,912,057 |
|
| $ | 12,553,174 |
|
| $ | 3,440,648 |
|
| $ | 1,690,756 |
|
| $ | 17,684,578 |
| |||||
Pass-Watch |
| 157,815 |
| 86,133 |
| 243,948 |
| 67,157 |
| 9,289 |
| 320,394 |
|
|
| 284,843 |
|
|
| 49,093 |
|
|
| 333,936 |
|
|
| 111,587 |
|
|
| 12,097 |
|
|
| 457,620 |
| |||||||||||
Special Mention |
| 43,344 |
| 23,377 |
| 66,721 |
| 4,466 |
| 1,909 |
| 73,096 |
|
|
| 79,980 |
|
|
| 6,267 |
|
|
| 86,247 |
|
|
| 3,810 |
|
|
| 196 |
|
|
| 90,253 |
| |||||||||||
Substandard |
| 131,582 |
| 61,337 |
| 192,919 |
| 19,904 |
| 1,295 |
| 214,118 |
|
|
| 140,513 |
|
|
| 65,641 |
|
|
| 206,154 |
|
|
| 4,946 |
|
|
| 543 |
|
|
| 211,643 |
| |||||||||||
Doubtful |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
| $ | 9,612,460 |
|
| $ | 2,821,246 |
|
| $ | 12,433,706 |
|
| $ | 3,464,626 |
|
| $ | 1,228,670 |
|
| $ | 17,127,002 |
|
| $ | 10,146,453 |
|
| $ | 3,033,058 |
|
| $ | 13,179,511 |
|
| $ | 3,560,991 |
|
| $ | 1,703,592 |
|
| $ | 18,444,094 |
|
|
| March 31, 2022 |
|
| December 31, 2021 |
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||||||||||||||||||||||||||||
(in thousands) |
| Residential |
|
| Consumer |
|
| Total |
|
| Residential |
|
| Consumer |
|
| Total |
| ||||||||||||||||||||||||||||||
($ in thousands) |
| Residential |
|
| Consumer |
|
| Total |
|
| Residential |
|
| Consumer |
|
| Total |
| ||||||||||||||||||||||||||||||
Performing |
| $ | 2,438,792 |
| $ | 1,547,751 |
| $ | 3,986,543 |
| $ | 2,396,282 |
| $ | 1,570,516 |
| $ | 3,966,798 |
|
| $ | 3,299,682 |
|
| $ | 1,518,431 |
|
| $ | 4,818,113 |
|
| $ | 3,066,319 |
|
| $ | 1,570,186 |
|
| $ | 4,636,505 |
| |||||
Nonperforming |
|
| 24,108 |
|
|
| 10,023 |
|
|
| 34,131 |
|
|
| 27,608 |
|
|
| 12,874 |
|
|
| 40,482 |
|
|
| 30,111 |
|
|
| 6,698 |
|
|
| 36,809 |
|
|
| 26,286 |
|
|
| 7,161 |
|
|
| 33,447 |
|
Total |
| $ | 2,462,900 |
|
| $ | 1,557,774 |
|
| $ | 4,020,674 |
|
| $ | 2,423,890 |
|
| $ | 1,583,390 |
|
| $ | 4,007,280 |
|
| $ | 3,329,793 |
|
| $ | 1,525,129 |
|
| $ | 4,854,922 |
|
| $ | 3,092,605 |
|
| $ | 1,577,347 |
|
| $ | 4,669,952 |
|
Below are the definitions of the Company’s internally assigned grades:
Commercial:
20
18
Residential and Consumer:
Vintage Analysis
The following tables presentspresent credit quality disclosures of amortized cost by segmentportfolio class and vintage for term loans and by revolving and revolving converted to amortizing at March 31, 20222023 and December 31, 2021.2022. The Company defines vintage as the later of origination, renewal or restructuremodification date. The gross charge-offs presented in the table are for the three months ended March 31, 2023.
| Term Loans |
|
|
| Revolving Loans |
|
|
| |||||||||||||||||||
March 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 | $ | 443,067 |
| $ | 2,385,284 |
| $ | 1,362,105 |
| $ | 592,762 |
| $ | 505,331 |
| $ | 958,298 |
| $ | 3,214,349 |
| $ | 49,851 |
| $ | 9,511,047 |
|
Pass-Watch |
| 18,434 |
|
| 54,455 |
|
| 32,893 |
|
| 30,343 |
|
| 7,487 |
|
| 58,113 |
|
| 73,146 |
|
| 2,196 |
|
| 277,067 |
|
Special Mention |
| 32,611 |
|
| 5,560 |
|
| 522 |
|
| 1,837 |
|
| 4,198 |
|
| 1,145 |
|
| 8,984 |
|
| 141 |
|
| 54,998 |
|
Substandard |
| 21,424 |
|
| 21,686 |
|
| 14,027 |
|
| 30,909 |
|
| 21,450 |
|
| 12,123 |
|
| 47,928 |
|
| 823 |
|
| 170,370 |
|
Doubtful |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
Total Commercial Non- | $ | 515,536 |
| $ | 2,466,985 |
| $ | 1,409,547 |
| $ | 655,851 |
| $ | 538,466 |
| $ | 1,029,679 |
| $ | 3,344,407 |
| $ | 53,011 |
| $ | 10,013,482 |
|
Gross Charge-offs | $ | — |
| $ | 309 |
| $ | 170 |
| $ | 463 |
| $ | 12 |
| $ | 33 |
| $ | 2,993 |
| $ | 548 |
| $ | 4,528 |
|
Commercial Real Estate - Owner Occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Pass | $ | 86,006 |
| $ | 643,498 |
| $ | 641,601 |
| $ | 526,654 |
| $ | 315,352 |
| $ | 677,090 |
| $ | 34,237 |
| $ | 12,848 |
| $ | 2,937,286 |
|
Pass-Watch |
| 1,985 |
|
| 8,785 |
|
| 4,558 |
|
| 3,668 |
|
| 15,513 |
|
| 17,228 |
|
| 954 |
|
| — |
|
| 52,691 |
|
Special Mention |
| — |
|
| 46 |
|
| — |
|
| 543 |
|
| 603 |
|
| 6,360 |
|
| — |
|
| — |
|
| 7,552 |
|
Substandard |
| 18,506 |
|
| 6,957 |
|
| 680 |
|
| 7,453 |
|
| 4,734 |
|
| 13,889 |
|
| 1,000 |
|
| — |
|
| 53,219 |
|
Doubtful |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
Total Commercial Real | $ | 106,497 |
| $ | 659,286 |
| $ | 646,839 |
| $ | 538,318 |
| $ | 336,202 |
| $ | 714,567 |
| $ | 36,191 |
| $ | 12,848 |
| $ | 3,050,748 |
|
Gross Charge-offs | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
Commercial Real Estate - Income Producing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Pass | $ | 122,528 |
| $ | 887,881 |
| $ | 889,960 |
| $ | 705,277 |
| $ | 398,028 |
| $ | 514,955 |
| $ | 114,746 |
| $ | 65 |
| $ | 3,633,440 |
|
Pass-Watch |
| 18,723 |
|
| 1,191 |
|
| 37 |
|
| 59,847 |
|
| 22,922 |
|
| 13,238 |
|
| 402 |
|
| — |
|
| 116,360 |
|
Special Mention |
| 985 |
|
| — |
|
| — |
|
| 178 |
|
| — |
|
| 371 |
|
| — |
|
| — |
|
| 1,534 |
|
Substandard |
| 3,535 |
|
| 397 |
|
| 319 |
|
| 1,214 |
|
| 8 |
|
| 1,648 |
|
| — |
|
| — |
|
| 7,121 |
|
Doubtful |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
Total Commercial Real | $ | 145,771 |
| $ | 889,469 |
| $ | 890,316 |
| $ | 766,516 |
| $ | 420,958 |
| $ | 530,212 |
| $ | 115,148 |
| $ | 65 |
| $ | 3,758,455 |
|
Gross Charge-offs | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
Construction and Land Development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Pass | $ | 155,497 |
| $ | 748,153 |
| $ | 545,932 |
| $ | 103,183 |
| $ | 7,786 |
| $ | 24,241 |
| $ | 126,158 |
| $ | 5,379 |
| $ | 1,716,329 |
|
Pass-Watch |
| 2,408 |
|
| 3,185 |
|
| 2,670 |
|
| 96 |
|
| 522 |
|
| 611 |
|
| 368 |
|
| — |
|
| 9,860 |
|
Special Mention |
| — |
|
| — |
|
| — |
|
| — |
|
| 191 |
|
| — |
|
| — |
|
| — |
|
| 191 |
|
Substandard |
| — |
|
| 51 |
|
| 51 |
|
| — |
|
| 11 |
|
| 423 |
|
| — |
|
| — |
|
| 536 |
|
Doubtful |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
Total Construction and | $ | 157,905 |
| $ | 751,389 |
| $ | 548,653 |
| $ | 103,279 |
| $ | 8,510 |
| $ | 25,275 |
| $ | 126,526 |
| $ | 5,379 |
| $ | 1,726,916 |
|
Gross Charge-offs | $ | — |
| $ | 7 |
| $ | 54 |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 61 |
|
Residential Mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Performing | $ | 173,196 |
| $ | 628,643 |
| $ | 800,082 |
| $ | 516,534 |
| $ | 187,232 |
| $ | 990,957 |
| $ | 3,038 |
|
| — |
| $ | 3,299,682 |
|
Nonperforming |
| 70 |
|
| 2,452 |
|
| 3,052 |
|
| 338 |
|
| 1,610 |
|
| 22,589 |
|
| — |
|
| — |
|
| 30,111 |
|
Total Residential Mortgage | $ | 173,266 |
| $ | 631,095 |
| $ | 803,134 |
| $ | 516,872 |
| $ | 188,842 |
| $ | 1,013,546 |
| $ | 3,038 |
| $ | — |
| $ | 3,329,793 |
|
Gross Charge-offs | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 20 |
| $ | — |
| $ | — |
| $ | 20 |
|
Consumer Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Performing | $ | 31,666 |
| $ | 83,306 |
| $ | 53,900 |
| $ | 40,880 |
| $ | 53,213 |
| $ | 69,745 |
| $ | 1,182,108 |
| $ | 3,613 |
| $ | 1,518,431 |
|
Nonperforming |
| 32 |
|
| 172 |
|
| 362 |
|
| 573 |
|
| 610 |
|
| 4,081 |
|
| 162 |
|
| 706 |
|
| 6,698 |
|
Total Consumer | $ | 31,698 |
| $ | 83,478 |
| $ | 54,262 |
| $ | 41,453 |
| $ | 53,823 |
| $ | 73,826 |
| $ | 1,182,270 |
| $ | 4,319 |
| $ | 1,525,129 |
|
Gross Charge-offs | $ | — |
| $ | 294 |
| $ | 329 |
| $ | 43 |
| $ | 152 |
| $ | 236 |
| $ | 2,013 |
| $ | 296 |
| $ | 3,363 |
|
| Term Loans |
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year |
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||
March 31, 2022 |
| 2022 |
|
| 2021 |
|
| 2020 |
|
| 2019 |
|
| 2018 |
|
| Prior |
|
| Revolving Loans |
|
| Revolving Loans Converted to Term Loans |
|
| Total |
| |||||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Commercial Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Pass |
| $ | 1,326,731 |
|
| $ | 4,549,370 |
|
| $ | 2,750,447 |
|
| $ | 1,801,058 |
|
| $ | 1,068,711 |
|
| $ | 2,043,133 |
|
| $ | 3,072,931 |
|
| $ | 74,369 |
|
| $ | 16,686,749 |
|
Pass-Watch |
|
| 21,757 |
|
|
| 57,011 |
|
|
| 24,746 |
|
|
| 42,969 |
|
|
| 43,367 |
|
|
| 79,352 |
|
|
| 59,453 |
|
|
| 4,792 |
|
|
| 333,448 |
|
Special Mention |
|
| 4,110 |
|
|
| 13,566 |
|
|
| 5,128 |
|
|
| 8,612 |
|
|
| 12,472 |
|
|
| 12,378 |
|
|
| 19,536 |
|
|
| 456 |
|
|
| 76,258 |
|
Substandard |
|
| 31,450 |
|
|
| 24,783 |
|
|
| 36,877 |
|
|
| 37,591 |
|
|
| 15,382 |
|
|
| 36,110 |
|
|
| 23,046 |
|
|
| 973 |
|
|
| 206,212 |
|
Doubtful |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total Commercial Loans |
| $ | 1,384,048 |
|
| $ | 4,644,730 |
|
| $ | 2,817,198 |
|
| $ | 1,890,230 |
|
| $ | 1,139,932 |
|
| $ | 2,170,973 |
|
| $ | 3,174,966 |
|
| $ | 80,590 |
|
| $ | 17,302,667 |
|
Residential Mortgage and Consumer Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Performing |
| $ | 170,543 |
|
| $ | 557,335 |
|
| $ | 486,997 |
|
| $ | 314,321 |
|
| $ | 197,414 |
|
| $ | 1,131,990 |
|
| $ | 1,123,451 |
|
| $ | 4,492 |
|
| $ | 3,986,543 |
|
Nonperforming |
|
| 30 |
|
|
| 1,250 |
|
|
| 1,027 |
|
|
| 2,299 |
|
|
| 3,360 |
|
|
| 25,096 |
|
|
| 746 |
|
|
| 323 |
|
|
| 34,131 |
|
Total Consumer Loans |
| $ | 170,573 |
|
| $ | 558,585 |
|
| $ | 488,024 |
|
| $ | 316,620 |
|
| $ | 200,774 |
|
| $ | 1,157,086 |
|
| $ | 1,124,197 |
|
| $ | 4,815 |
|
| $ | 4,020,674 |
|
2119
| Term Loans |
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year |
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||
December 31, 2021 |
| 2021 |
|
| 2020 |
|
| 2019 |
|
| 2018 |
|
| 2017 |
|
| Prior |
|
| Revolving |
|
| Revolving |
|
| Total |
| |||||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
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 |
|
| 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 |
| $ | 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 |
| $ | 581,378 |
|
| $ | 468,448 |
|
| $ | 357,851 |
|
| $ | 227,959 |
|
| $ | 325,063 |
|
| $ | 916,726 |
|
| $ | 1,121,893 |
|
| $ | 7,962 |
|
| $ | 4,007,280 |
|
| 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 Commercial Non- | $ | 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 Commercial Real | $ | 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 Commercial Real | $ | 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 Construction and | $ | 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 Residential | $ | 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 Consumer | $ | 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 at March 31, 20222023 and December 31, 20212022 were $5.63.8 million and $4.44.9 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 $2.40.4 million of foreclosed single family residential properties in other real estate owned at both March 31, 20222023 and December 31, 2021.2022.
Loans Held for Sale
Loans held for sale totaled $59.923.4 million and $93.126.4 million at March 31, 20222023 and December 31, 2021,2022, respectively. Loans held for sale is composed primarily of residential mortgage loans originated for sale in the secondary market. At March 31, 2023, residential mortgage loans carried at the fair value option totaled $14.9 million with an unpaid principal balance of $14.6 million. At December 31, 2022, residential mortgage loans carried at the fair value option totaled $25.010.8 million with an unpaid principal balance of $25.1 million. At December 31, 2021, residential mortgage loans carried at the fair value option totaled $41.0 million with an unpaid principal balance of $40.110.6 million. All other loans held for sale are carried at the lower of cost or market.
20
4. Securities Sold under Agreements to RepurchaseShort-Term Borrowings
The following table presents information concerning short-term borrowings at March 31, 2023 and December 31, 2022.
|
| March 31, |
|
| December 31, |
| ||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||
Federal funds purchased: |
|
|
|
|
|
|
|
| ||
Amount outstanding at period end |
| $ |
| 350 |
|
| $ |
| 1,850 |
|
Weighted-average interest at period end |
|
|
| 4.40 | % |
|
|
| 3.90 | % |
Securities sold under agreements to repurchase: |
|
|
|
|
|
|
|
| ||
Amount outstanding at period end |
| $ |
| 419,147 |
|
| $ |
| 444,421 |
|
Weighted-average interest at period end |
|
|
| 0.95 | % |
|
|
| 0.53 | % |
FHLB borrowings: |
|
|
|
|
|
|
|
| ||
Amount outstanding at period end |
| $ |
| 3,100,000 |
|
| $ |
| 1,425,000 |
|
Weighted-average interest at period end |
|
|
| 4.99 | % |
|
|
| 4.70 | % |
The following table presents information concerning short-term borrowings for the three months ended March 31, 2023 and 2022.
|
| Three Months Ended |
| |||||||
|
| March 31, |
| |||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||
Federal funds purchased: |
|
|
|
|
|
|
|
| ||
Average amount outstanding during period |
| $ |
| 8,411 |
|
| $ |
| 2,387 |
|
Maximum amount at any month end during period |
| $ |
| 1,850 |
|
| $ |
| 2,350 |
|
Weighted-average interest rate during period |
|
|
| 5.11 | % |
|
|
| 0.28 | % |
Securities sold under agreements to repurchase: |
|
|
|
|
|
|
|
| ||
Average amount outstanding during period |
| $ |
| 445,773 |
|
| $ |
| 587,508 |
|
Maximum amount at any month end during period |
| $ |
| 499,011 |
|
| $ |
| 640,592 |
|
Weighted-average interest rate during period |
|
|
| 0.69 | % |
|
|
| 0.06 | % |
FHLB borrowings: |
|
|
|
|
|
|
|
| ||
Average amount outstanding during period |
| $ |
| 1,644,444 |
|
| $ |
| 1,100,011 |
|
Maximum amount at any month end during period |
| $ |
| 3,100,000 |
|
| $ |
| 1,100,000 |
|
Weighted-average interest rate during period |
|
|
| 4.74 | % |
|
|
| 0.49 | % |
Federal funds purchased represent unsecured borrowings from other banks, generally on an overnight basis.
Included in short-term borrowings are securitiesSecurities sold under agreements to repurchase that mature daily and("repurchase agreements") are secured by U.S. agency securities totaling $518.0 million and $563.2 million at March 31, 2022 and December 31, 2021, respectively. The Company borrows funds borrowed on a secured basis by selling securities under agreements to repurchase, mainly in connection with treasury managementtreasury-management services offered to its deposit customers. The customer repurchase agreements mature daily and are secured by agency securities. As the Company maintains effective control over assets sold under agreements to repurchase, the securities continue to be carried onpresented in the consolidated statements of financial condition.Consolidated Balance Sheets. Because the Company acts as a borrower transferring assets to the counterparty, and the agreements mature daily, the Company’sCompany's risk is limited.
The $3.1 billion of Federal Home Loan Bank ("FHLB") borrowings at March 31, 2023 consisted of five fixed rate advances with maturity dates in April and May 2023. The $1.4 billion of FHLB borrowings at December 31, 2022 consisted of one fixed rate note entered into on December 30, 2022, that matured on January 3, 2023.
Subsequent to quarter end, in early May 2023, the Company repaid $1.45 billion of FHLB borrowings at maturity using available excess liquidity, and continues to carry FHLB borrowings that will vary based on cash needs.
21
5. Derivatives
Risk Management Objective of Using Derivatives
The Company enters into derivative financial instruments to manage risks related to differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments. The Bank also enters into interest rate derivative agreements as a service to certain qualifying customers. The Bank manages a matched book with respect to these customer derivatives in order to minimize its net interest rate risk exposure resulting from such agreements. In addition, the Bank also enters into risk participation agreements under which it may either sell or buy credit risk associated with a customer’s performance under certain interest rate derivative contracts related to loans in which participation interests have been sold to or purchased from other banks.
22
Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the notional or contractual amounts and fair values of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets at March 31, 20222023 and December 31, 2021.2022.
|
|
|
| March 31, 2022 |
|
| December 31, 2021 |
|
|
|
| March 31, 2023 |
|
| December 31, 2022 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
| Derivative (1) |
|
|
|
|
| Derivative (1) |
|
|
|
|
|
|
| Derivative (1) |
|
|
|
|
| Derivative (1) |
| ||||||||||||||||||||||||
(in thousands) |
| Type of |
| Notional or |
|
| Assets |
|
| Liabilities |
|
| Notional or |
|
| Assets |
|
| Liabilities |
| ||||||||||||||||||||||||||||||||
($ in thousands) |
| Type of |
| Notional or |
|
| Assets |
|
| Liabilities |
|
| Notional or |
|
| Assets |
|
| Liabilities |
| ||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Interest rate swaps - variable rate loans |
| Cash Flow |
| $ | 1,325,000 |
| $ | 1,336 |
| $ | 36,930 |
| $ | 1,125,000 |
| $ | 5,884 |
| $ | 4,421 |
|
| Cash Flow |
| $ | 1,550,000 |
|
| $ | — |
|
| $ | 77,137 |
|
| $ | 2,100,000 |
|
| $ | 2,301 |
|
| $ | 112,262 |
| |||||
Interest rate swaps - securities |
| Fair Value |
| 1,694,650 |
| 60,693 |
| — |
| 1,837,650 |
| 22,138 |
| 10,690 |
|
| Fair Value |
|
| 513,500 |
|
|
| 18,953 |
|
|
| — |
|
|
| 716,000 |
|
|
| 43,501 |
|
|
| - |
| |||||||||||
|
|
|
|
| 3,019,650 |
|
|
| 62,029 |
|
|
| 36,930 |
|
|
| 2,962,650 |
|
|
| 28,022 |
|
|
| 15,111 |
|
|
|
|
| 2,063,500 |
|
|
| 18,953 |
|
|
| 77,137 |
|
|
| 2,816,000 |
|
|
| 45,802 |
|
|
| 112,262 |
|
Derivatives not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Interest rate swaps |
| N/A |
| 5,188,151 |
| 84,071 |
| 82,835 |
| 5,193,991 |
| 75,819 |
| 75,861 |
|
| N/A |
|
| 4,909,754 |
|
|
| 137,404 |
|
|
| 135,584 |
|
|
| 4,620,544 |
|
|
| 172,242 |
|
|
| 169,712 |
| |||||||||||
Risk participation agreements |
| N/A |
| 235,301 |
| 5 |
| 16 |
| 217,437 |
| 11 |
| 35 |
|
| N/A |
|
| 279,357 |
|
|
| 2 |
|
|
| 18 |
|
|
| 298,729 |
|
|
| 1 |
|
|
| 13 |
| |||||||||||
Interest rate-lock commitments on residential mortgage loans |
| N/A |
| 66,675 |
| 585 |
| 132 |
| 82,037 |
| 1,525 |
| 1 |
|
| N/A |
|
| 34,048 |
|
|
| 720 |
|
|
| — |
|
|
| 10,930 |
|
|
| 8 |
|
|
| 113 |
| |||||||||||
Forward commitments to sell residential mortgage loans |
| N/A |
| 31,306 |
| 55 |
| 168 |
| 46,739 |
| 1 |
| 645 |
|
| N/A |
|
| 13,705 |
|
|
| — |
|
|
| 276 |
|
|
| 13,819 |
|
|
| 161 |
|
|
| 8 |
| |||||||||||
To Be Announced (TBA) securities |
| N/A |
| 42,750 |
| 736 |
| 7 |
| 55,000 |
| 15 |
| 53 |
|
| N/A |
|
| 20,500 |
|
|
| 1 |
|
|
| 165 |
|
|
| 10,000 |
|
|
| 78 |
|
|
| 7 |
| |||||||||||
Foreign exchange forward contracts |
| N/A |
| 57,213 |
| 452 |
| 358 |
| 48,364 |
| 778 |
| 758 |
|
| N/A |
|
| 125,390 |
|
|
| 1,692 |
|
|
| 1,645 |
|
|
| 123,106 |
|
|
| 1,643 |
|
|
| 1,594 |
| |||||||||||
Visa Class B derivative contract |
| N/A |
|
| 43,439 |
|
|
| — |
|
|
| 3,516 |
|
|
| 43,439 |
|
|
| — |
|
|
| 4,116 |
|
| N/A |
|
| 42,930 |
|
|
| — |
|
|
| 1,403 |
|
|
| 43,111 |
|
|
| — |
|
|
| 1,883 |
|
|
|
|
|
| 5,664,835 |
|
|
| 85,904 |
|
|
| 87,032 |
|
|
| 5,687,007 |
|
|
| 78,149 |
|
|
| 81,469 |
|
|
|
|
| 5,425,684 |
|
|
| 139,819 |
|
|
| 139,091 |
|
|
| 5,120,239 |
|
|
| 174,133 |
|
|
| 173,330 |
|
Total derivatives |
|
|
| $ | 8,684,485 |
|
| $ | 147,933 |
|
| $ | 123,962 |
|
| $ | 8,649,657 |
|
| $ | 106,171 |
|
| $ | 96,580 |
|
|
|
| $ | 7,489,184 |
|
| $ | 158,772 |
|
| $ | 216,228 |
|
| $ | 7,936,239 |
|
| $ | 219,935 |
|
| $ | 285,592 |
|
Less: netting adjustment (2) |
|
|
|
|
|
|
| (88,275 | ) |
|
| (45,705 | ) |
|
|
|
| (30,304 | ) |
|
| (61,534 | ) |
|
|
|
|
|
|
| (66,827 | ) |
|
| (27 | ) |
|
|
|
| (110,438 | ) |
|
| (81,471 | ) | ||||||
Total derivative assets/liabilities |
|
|
|
|
|
| $ | 59,658 |
|
| $ | 78,257 |
|
|
|
| $ | 75,867 |
|
| $ | 35,046 |
|
|
|
|
|
|
| $ | 91,945 |
|
| $ | 216,201 |
|
|
|
| $ | 109,497 |
|
| $ | 204,121 |
|
Cash Flow Hedges of Interest Rate Risk
The Company is party to various interest rate swap agreements designated and qualifying as cash flow hedges of the Company’s forecasted variable cash flows for pools of variable rate loans. For each agreement, the Company receives interest at a fixed rate and pays at a variable rate. The Company terminated sixswap agreements in 20212023 and receivedpaid cash of approximately $23.72.9 million, which was recorded as accumulated other comprehensive incomeloss and is being accretedamortized into earnings through the original maturity dates of the respective contracts. In 2023, the Company also converted all of its LIBOR-based swaps to SOFR with minimal impact to financial results. The notional amounts of the swap agreements in place at March 31, 20222023 expire as follows:$42550 million in 20222025; $150 million in 2023; $250475 million in 2026; $400925 million in 2027; and $100 million thereafter.
Fair Value Hedges of Interest Rate Risk
Interest rate swaps on securities available for sale
The Company is party to forward-starting fixed payer swaps that convert the latter portion of the term of certain available for sale securities to a floating rate. These derivative instruments are designated as fair value hedges of interest rate risk. This strategy provides the Company with a fixed rate coupon during the front-end unhedged tenor of the bonds and results in a floating rate security during the back-end hedged tenor with hedgedtenor. At March 31, 2023, these single layer instruments have hedge start dates between October 2023 throughJanuary 2025 and July 2026, and maturity dates from December 2027 through March 2032.2031. The fair value of the hedged item attributable to interest rate risk will beis presented in interest income along with the change in the fair value of the hedging instrument.
2322
The majority of the hedged available for sale securities is aare part of closed portfolioportfolios of pre-payable commercial mortgage backed securities. In accordance with ASC 815, prepayment risk may be excluded when measuring the change in fair value of such hedged items attributable to interest rate risk under the last-of-layer approach.portfolio layer method (formerly referred to as last-of-layer). At March 31, 2022,2023, the amortized cost basis of the closed portfolio of pre-payable commercial mortgage backed securities totaled $1.9559.2 billion.million, excluding any basis adjustment. The amount that represents the hedged items was $1.6494.5 billionmillion and the basis adjustment associated with the hedged items totaled $60.219.0 million.
The Company terminated three four fair value swap agreements during the three months ended March 31, 20222023 and received cash of approximately $6.516.6 million. At the time of termination, the value of the swap was recorded as an adjustment to the book value of the underlying security, thereby changing its current book yield and extending its duration.
Derivatives Not Designated as Hedges
Customer interest rate derivative program
The Bank enters into interest rate derivative agreements, primarily rate swaps, with commercial banking customers to facilitate their risk management strategies. The Bank enters into offsetting agreements with unrelated financial institutions, thereby mitigating its net risk exposure resulting from such transactions. Because the interest rate derivatives associated with this program do not meet hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
Risk participation agreements
The Bank also enters into risk participation agreements under which it may either assume or sell credit risk associated with a borrower’s performance under certain interest rate derivative contracts. In those instances where the Bank has assumed credit risk, it is not a direct counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because it is a party to the related loan agreement with the borrower. In those instances in which the Bank has sold credit risk, it is the sole counterparty to the derivative contract with the borrower and has entered into the risk participation agreement because other banks participate in the related loan agreement. The Bank manages its credit risk under risk participation agreements by monitoring the creditworthiness of the borrower, based on the Bank’s normal credit review process.
Mortgage banking derivatives
The Bank also enters into certain derivative agreements as part of its mortgage banking activities. These agreements include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell loans to investors on either a best efforts or a mandatory delivery basis. The Company uses these forward sales commitments, which may include To Be Announced (“TBA”) security contracts, on the open market to protect the value of its rate locks and mortgage loans held for sale from changes in interest rates and pricing between the origination of the rate lock and the final sale of these loans. These instruments meet the definition of derivative financial instruments and are reflected in other assets and other liabilities in the Consolidated Balance Sheets, with changes to the fair value recorded in noninterest income within the secondary mortgage market operations line item in the Consolidated Statements of Income.
The loans sold on a mandatory basis commit the Company to deliver a specific principal amount of mortgage loans to an investor at a specified price, by a specified date. If the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, we may be obligated to pay a pair-off fee, based on then-current market prices, to the investor/counterparty to compensate the investor for the shortfall. Mandatory delivery forward commitments include TBA security contracts on the open market to provide protection against changes in interest rates on the locked mortgage pipeline. The Company expects that mandatory delivery contracts, including TBA security contracts, will experience changes in fair value opposite to the changes in the fair value of derivative loan commitments. Certain assumptions, including pull through rates and rate lock periods, are used in managing the existing and future hedges. The accuracy of underlying assumptions could impact the ultimate effectiveness of any hedging strategies.
Forward commitments under best effort contracts commit the Company to deliver a specific individual mortgage loan to an investor if the loan to the underlying borrower closes. Generally, best efforts cash contracts have no pair-off risk regardless of market movement. The price the investor will pay the seller for an individual loan is specified prior to the loan being funded, generally the same day the Company enters into the interest rate lock commitment with the potential borrower. The Company expects that these best efforts forward loan sale commitments will experience a net neutral shift in fair value with related derivative loan commitments.
24
At the closing of the loan, the rate lock commitment derivative expires and the Company generally records a loan held for sale at fair value under the election of fair value option.
23
Customer foreign exchange forward contract derivatives
The Company enters into foreign exchange forward derivative agreements, primarily forward foreign currency contracts, with commercial banking customers to facilitate their risk management strategies. The Bank manages its risk exposure from such transactions by entering into offsetting agreements with unrelated financial institutions. The Bank has not elected to designate these foreign exchange forward contract derivatives as hedges; as such, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
Visa Class B derivative contract
The Company is a member of Visa USA. During the fourth quarter of 2018, the Company sold the majority of its Visa Class B holdings, at which time it entered into a derivative agreement with the purchaser whereby the Company will make or receive cash payments whenever the conversion ratio of the Visa Class B shares into Visa Class A shares is adjusted. The conversion ratio changes when Visa deposits funds to a litigation escrow established by Visa to pay settlements for certain litigation, for which Visa is indemnified by Visa USA members. The Company is also required to make periodic financing payments to the purchaser until all of Visa’s covered litigation matters are resolved. Thus, the derivative contract extends until the end of Visa’s covered litigation matters, the timing of which is uncertain.
The contract includes a contingent accelerated termination clause based on the credit ratings of the Company. At March 31, 20222023 and December 31, 2021,2022, the fair value of the liability associated with this contract was $3.51.4 million and$4.11.9 million, respectively. Refer to Note 13 – Fair Value of Financial Instruments for discussion of the valuation inputs and process for this derivative liability.
Effect of Derivative Instruments on the Statements of Income
The effects of derivative instruments on the consolidated statementsConsolidated Statements of incomeIncome for the three months ended March 31, 20222023 and 20212022 are presented in the table below.
|
|
|
| Three Months Ended |
|
|
|
| Three Months Ended |
| ||||||||||
|
|
|
| March 31, |
| |||||||||||||||
($ in thousands) |
|
|
| March 31, |
| |||||||||||||||
Derivative Instruments: |
| Location of Gain (Loss) |
| 2022 |
|
| 2021 |
|
| Location of Gain (Loss) Recognized |
| 2023 |
|
| 2022 |
| ||||
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Variable rate loans |
| Interest income - loans |
| $ | 6,754 |
| $ | 6,136 |
|
| Interest income - loans |
| $ | (8,001 | ) |
| $ | 6,754 |
| |
Fair value hedges: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Securities |
| Interest income - securities - taxable |
| 1,158 |
| 83 |
|
| Interest income - securities - taxable |
|
| 2,750 |
|
|
| 1,158 |
| |||
Securities - termination |
| Noninterest income - securities transactions, net |
| 1,620 |
| — |
| |||||||||||||
Securities- terminations |
| Noninterest income - securities transactions, net |
|
| — |
|
|
| 1,620 |
| ||||||||||
Derivatives not designated as hedging: |
|
|
|
|
|
| Derivatives not designated as hedging: |
|
|
| ||||||||||
Residential mortgage banking |
| Noninterest income - secondary mortgage market operations |
| 1,192 |
| — |
|
| Noninterest income - secondary mortgage market operations |
|
| 484 |
|
|
| 1,192 |
| |||
Customer and all other instruments |
| Noninterest income - other noninterest income |
|
| 2,349 |
|
|
| 5,035 |
|
| Noninterest income - other noninterest income |
|
| 583 |
|
|
| 2,349 |
|
Total gain |
|
|
| $ | 13,073 |
|
| $ | 11,254 |
| ||||||||||
Total gain (loss) |
|
|
| $ | (4,184 | ) |
| $ | 13,073 |
|
Credit Risk-Related Contingent Features
Certain of the Bank’s derivative instruments contain provisions allowing the financial institution counterparty to terminate the contracts in certain circumstances, such as a downgrade of the Bank’s credit ratings below specified levels, a default by the Bank on its indebtedness, or the failure of the Bank to maintain specified minimum regulatory capital ratios or its regulatory status as a well-capitalized institution. These derivative agreements also contain provisions regarding the posting of collateral by each party. At March 31, 2022,2023, the Company iswas not in violation of any such provisions. The aggregate fair value of derivative instruments with credit
25
risk-related contingent features that were in a net liability position at March 31, 20222023 and December 31, 20212022 was $0.670.0 million and $49.48.7 million, respectively, for which the Company had posted collateral of $0.773.0 million and $15.08.5 million, respectively.
Offsetting Assets and Liabilities
The Bank’s derivative instruments with certain counterparties contain legally enforceable netting provisions that allow for net settlement of multiple transactions to a single amount, which may be positive, negative, or zero. Agreements with certain bilateral
24
counterparties require both parties to maintain collateral in the event that the fair values of derivative instruments exceed established exposure thresholds. For centrally cleared derivatives, the Company is subject to initial margin posting and daily variation margin exchange with the central clearinghouses.Offsetting information in regards to all derivative assets and liabilities, including accrued interest, subject to these master netting agreements at March 31, 20222023 and December 31, 20212022 is presented in the following tables.tables.
(in thousands) |
|
|
|
| Gross |
|
| Net Amounts |
|
| Gross Amounts Not Offset in the |
| ||||||||||||
Description |
| Gross |
|
| Offset in |
|
| Presented in |
|
| Financial |
|
| Cash |
|
| Net |
| ||||||
As of March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Derivative Assets |
| $ | 133,175 |
|
| $ | (87,894 | ) |
| $ | 45,281 |
|
| $ | 3,796 |
|
| $ | 48,163 |
|
| $ | 89,648 |
|
Derivative Liabilities |
| $ | 49,810 |
|
| $ | (46,014 | ) |
| $ | 3,796 |
|
| $ | 3,796 |
|
| $ | 0 |
|
| $ | 0 |
|
(in thousands) |
|
|
|
| Gross |
|
| Net Amounts |
|
| Gross Amounts Not Offset in the |
| ||||||||||||||||||||||||||||||||||||
($ in thousands) |
|
|
| Gross |
| Net Amounts |
| Gross Amounts Not Offset in the |
| |||||||||||||||||||||||||||||||||||||||
Description |
| Gross |
|
| Offset in |
|
| Presented in |
|
| Financial |
|
| Cash |
|
| Net |
|
| Gross |
|
| Offset in |
|
| Presented in |
|
| Financial |
|
| Cash |
|
| Net |
| ||||||||||||
As of December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
As of March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Derivative Assets | $ |
| 36,790 |
|
| $ | (29,882 | ) |
| $ | 6,908 |
|
| $ | 6,908 |
|
| $ | 0 |
|
| $ | 0 |
|
| $ | 158,214 |
|
| $ | (69,032 | ) |
| $ | 89,182 |
|
| $ | 85,772 |
|
| $ | 109,617 |
|
| $ | 113,027 |
|
Derivative Liabilities | $ |
| 85,448 |
|
| $ | (63,204 | ) |
| $ | 22,244 |
|
| $ | 6,908 |
|
| $ | 66,207 |
|
| $ | (50,871 | ) |
| $ | 85,797 |
|
| $ | (25 | ) |
| $ | 85,772 |
|
| $ | 85,772 |
|
| $ | — |
|
| $ | — |
|
($ in thousands) |
|
|
|
| Gross |
|
| Net Amounts |
|
| Gross Amounts Not Offset in the |
| ||||||||||||
Description |
| Gross |
|
| Offset in |
|
| Presented in |
|
| Financial |
|
| Cash |
|
| Net |
| ||||||
As of December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Derivative Assets |
| $ | 223,072 |
|
| $ | (112,338 | ) |
| $ | 110,734 |
|
| $ | 32,601 |
|
| $ | 27,852 |
|
| $ | 105,985 |
|
Derivative Liabilities |
| $ | 116,395 |
|
| $ | (83,794 | ) |
| $ | 32,601 |
|
| $ | 32,601 |
|
| $ | — |
|
| $ | — |
|
The Company has excess posted collateral compared to total exposure due to initial margin requirements for day-to-day rate volatility.
25
6. Stockholders’ Equity
Common Shares Outstanding
Common shares outstanding excludes treasury shares totaling 5.46.2 millionand 6.3 million, at March 31, 2022 and 5.1 million at December 31, 2021, with a first-in-first-out cost basis of $193.8236.2 millionand $175.8238.6 million, at March 31, 20222023 and December 31, 2021,2022, respectively. Shares outstanding also excludes unvested restricted share awards totaling 1.10.6 million and 0.7 million at March 31, 20222023 and December 31, 2021.2022.
Stock Buyback Program
On April 22, 2021,January 26, 2023, the Company’s board of directors approved a stock buyback program whereby the Company is authorized to repurchase up to 4.3 million shares of its common stock through the program’s expiration date of December 31, 20222024. The program allows the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions. The Company is not obligated to purchase any shares under this program, and the board of directors has the ability to terminate or amend the program at any time prior to the expiration date. To date, the Company has not repurchased shares under this program.
Prior to its expiration on December 31, 2022, the Company had in place a stock repurchase program authorized by the board of directors on April 22, 2021, whereby the Company was authorized to repurchase up to 4.3 million shares of its common stock. The program allowed the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions. During the first quarter of 2022, the Company repurchased 350,000 shares of its common stock at an average cost of $52.82 per share, inclusive of commissions. To date,In total, the Company has repurchased 799,8761.7 million shares at an average cost of $50.3648.77 per share under this program.plan.
Accumulated Other Comprehensive Income (Loss)
A roll forwardroll-forward of the components of AOCIAccumulated Other Comprehensive Income (Loss) is included aspresented in the table that follows:
| Available |
| HTM Securities |
| Employee |
| Cash |
| Equity Method Investment |
| Total |
| ||||||
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, December 31, 2021 | $ | 11,037 |
| $ | 153 |
| $ | (80,946 | ) | $ | 16,284 |
| $ | (463 | ) | $ | (53,935 | ) |
Net change in unrealized gain (loss) |
| (358,190 | ) |
| — |
|
| — |
|
| (33,182 | ) |
| 468 |
|
| (390,904 | ) |
Reclassification of net income or loss realized and included in earnings |
| 1,707 |
|
| — |
|
| 1,209 |
|
| (6,754 | ) |
| — |
|
| (3,838 | ) |
Transfer of net unrealized loss from AFS to HTM securities portfolio |
| 15,405 |
|
| (15,405 | ) |
| — |
|
| — |
|
| — |
|
| — |
|
Amortization of unrealized net gain on securities transferred to HTM |
| — |
|
| 261 |
|
| — |
|
| — |
|
| — |
|
| 261 |
|
Income tax (expense) benefit |
| 76,981 |
|
| 3,418 |
|
| (273 | ) |
| 9,014 |
|
| — |
|
| 89,140 |
|
Balance, March 31, 2022 | $ | (253,060 | ) | $ | (11,573 | ) | $ | (80,010 | ) | $ | (14,638 | ) | $ | 5 |
| $ | (359,276 | ) |
Balance, December 31, 2022 | $ | (584,408 | ) | $ | (10,734 | ) | $ | (97,952 | ) | $ | (79,093 | ) | $ | 5 |
| $ | (772,182 | ) |
Net change in unrealized gain |
| 80,958 |
|
| — |
|
| — |
|
| 19,280 |
|
| 706 |
|
| 100,944 |
|
Reclassification of net loss realized and included in earnings |
| — |
|
| — |
|
| 1,519 |
|
| 8,001 |
|
| — |
|
| 9,520 |
|
Valuation adjustments to employee benefit plans |
| — |
|
| — |
|
| (1,836 | ) |
| — |
|
| — |
|
| (1,836 | ) |
Amortization of unrealized net gain or loss on securities transferred to HTM |
| — |
|
| 494 |
|
| — |
|
| — |
|
| — |
|
| 494 |
|
Income tax (expense) benefit |
| (18,224 | ) |
| (111 | ) |
| 71 |
|
| (6,141 | ) |
| — |
|
| (24,405 | ) |
Balance, March 31, 2023 | $ | (521,674 | ) | $ | (10,351 | ) | $ | (98,198 | ) | $ | (57,953 | ) | $ | 711 |
| $ | (687,465 | ) |
26
|
| Available |
|
| HTM Securities |
|
| Employee |
|
| Cash |
|
| Equity Method Investment |
|
| Total |
| ||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, December 31, 2020 |
| $ | 171,224 |
|
| $ | 276 |
|
| $ | (125,573 | ) |
| $ | 39,511 |
|
| $ | (5,369 | ) |
| $ | 80,069 |
|
Net change in unrealized gain or loss |
|
| (141,800 | ) |
| — |
|
| — |
|
|
| (4,152 | ) |
|
| 462 |
|
|
| (145,490 | ) | ||
Reclassification of net income or loss realized and included in earnings |
| — |
|
| — |
|
|
| 1,954 |
|
|
| (6,136 | ) |
|
| 4,468 |
|
|
| 286 |
| ||
Amortization of unrealized net gain on securities transferred to HTM |
| — |
|
|
| (56 | ) |
| — |
|
| — |
|
|
| — |
|
|
| (56 | ) | |||
Income tax expense (benefit) |
|
| (31,862 | ) |
|
| (13 | ) |
|
| 439 |
|
|
| (2,312 | ) |
|
| — |
|
|
| (33,748 | ) |
Balance, March 31, 2021 |
| $ | 61,286 |
|
| $ | 233 |
|
| $ | (124,058 | ) |
| $ | 31,535 |
|
| $ | (439 | ) |
| $ | (31,443 | ) |
Balance, December 31, 2021 |
| $ | 11,037 |
|
| $ | 153 |
|
| $ | (80,946 | ) |
| $ | 16,284 |
|
| $ | (463 | ) |
| $ | (53,935 | ) |
Net change in unrealized gain or loss |
|
| (358,190 | ) |
|
| — |
|
|
| — |
|
|
| (33,182 | ) |
|
| 468 |
|
|
| (390,904 | ) |
Reclassification of net income or loss realized and included in earnings |
|
| 1,707 |
|
|
| — |
|
|
| 1,209 |
|
|
| (6,754 | ) |
|
| — |
|
|
| (3,838 | ) |
Transfer of net unrealized loss from AFS to HTM securities portfolio |
|
| 15,405 |
|
|
| (15,405 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Amortization of unrealized net gain or loss on securities transferred to HTM |
|
| — |
|
|
| 261 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 261 |
|
Income tax expense (benefit) |
|
| (76,981 | ) |
|
| (3,418 | ) |
|
| 273 |
|
|
| (9,014 | ) |
|
| — |
|
|
| (89,140 | ) |
Balance, March 31, 2022 |
| $ | (253,060 | ) |
| $ | (11,573 | ) |
| $ | (80,010 | ) |
| $ | (14,638 | ) |
| $ | 5 |
|
| $ | (359,276 | ) |
Accumulated Other Comprehensive Income or Loss (“AOCI”) is reported as a component of stockholders’ equity. AOCI can include, among other items, unrealized holding gains and losses on securities available for sale (“AFS”), including the Company’s share of unrealized gains and losses reported by a partnership accounted for under the equity method, gains and losses associated with pension or other post-retirement benefits that are not recognized immediately as a component of net periodic benefit cost, and gains and losses on derivative instruments that are designated as, and qualify as, cash flow hedges. Net unrealized gains and losses on AFS securities reclassified as securities held to maturity (“HTM”) also continue to be reported as a component of AOCI and will be amortized over the estimated remaining life of the securities as an adjustment to interest income. Subject to certain thresholds, unrealized losses on employee benefit plans will be reclassified into income as pension and post-retirement costs are recognized over the remaining service period of plan participants. Accumulated gains or losses on cash flow hedges of variable rate loans described in Note 5 will be reclassified into income over the life of the hedge. Accumulated other comprehensive loss resulting from the terminated interest rate swaps will be amortized over the remaining maturities of the designated instruments. Gains and losses within AOCI are net of deferred income taxes, where applicable.
27
The following table shows the line items in the consolidated statements of income affected by amounts reclassified from AOCI.
|
| Three Months Ended |
|
|
|
| Three Months Ended |
|
|
| ||||||||||
Amount reclassified from AOCI (a) |
| March 31, |
|
| Affected line item on |
| March 31, |
|
| Affected line item on | ||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
|
| the statement of income | ||||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| the statement of income | ||||||||||||
Loss on sale of AFS securities |
| $ | (1,707 | ) |
| $ | — |
|
| Noninterest income |
| $ | — |
|
| $ | (1,707 | ) |
| Noninterest income |
Tax effect |
|
| 385 |
|
|
| — |
|
| Income taxes |
|
| — |
|
|
| 385 |
|
| Income taxes |
Net of tax |
|
| (1,322 | ) |
|
| — |
|
| Net income |
|
| — |
|
|
| (1,322 | ) |
| Net income |
Amortization of unrealized net gain (loss) on securities transferred to HTM |
| (261 | ) |
| 56 |
| Interest income | |||||||||||||
Amortization of unrealized net loss on securities transferred to HTM |
|
| (494 | ) |
|
| (261 | ) |
| Interest income | ||||||||||
Tax effect |
|
| 59 |
|
|
| (13 | ) |
| Income taxes |
|
| 111 |
|
|
| 59 |
|
| Income taxes |
Net of tax |
|
| (202 | ) |
|
| 43 |
|
| Net income |
|
| (383 | ) |
|
| (202 | ) |
| Net income |
Amortization of defined benefit pension and post-retirement items |
| (1,209 | ) |
| (1,954 | ) |
| Other noninterest expense (b) |
|
| (1,519 | ) |
|
| (1,209 | ) |
| Other noninterest expense (b) | ||
Tax effect |
|
| 273 |
|
|
| 439 |
|
| Income taxes |
|
| 340 |
|
|
| 273 |
|
| Income taxes |
Net of tax |
|
| (936 | ) |
|
| (1,515 | ) |
| Net income |
|
| (1,179 | ) |
|
| (936 | ) |
| Net income |
Reclassification of unrealized gain on cash flow hedges |
| 3,875 |
| 6,136 |
| Interest income | ||||||||||||||
Reclassification of unrealized gain/(Loss) on cash flow hedges |
|
| (10,629 | ) |
|
| 3,875 |
|
| Interest income | ||||||||||
Tax effect |
|
| (875 | ) |
|
| (1,379 | ) |
| Income taxes |
|
| 2,393 |
|
|
| (875 | ) |
| Income taxes |
Net of tax |
|
| 3,000 |
|
|
| 4,757 |
|
| Net income |
|
| (8,236 | ) |
|
| 3,000 |
|
| Net income |
Amortization of gain (loss) on terminated cash flow hedges |
| 2,879 |
| — |
| Interest income | ||||||||||||||
Amortization of gain on terminated cash flow hedges |
|
| 2,628 |
|
|
| 2,879 |
|
| Interest income | ||||||||||
Tax effect |
|
| (650 | ) |
|
| — |
|
| Income taxes |
|
| (592 | ) |
|
| (650 | ) |
| Income taxes |
Net of tax |
|
| 2,229 |
|
|
| — |
|
| Net income |
|
| 2,036 |
|
|
| 2,229 |
|
| Net income |
Reclassification of unrealized loss on equity method investment |
| (468 | ) |
| (4,468 | ) |
| Noninterest income |
|
| — |
|
|
| (468 | ) |
| Noninterest income | ||
Tax effect |
|
| — |
|
|
| — |
|
| Income taxes |
|
| — |
|
|
| — |
|
| Income taxes |
Net of tax |
|
| (468 | ) |
|
| (4,468 | ) |
| Net income |
|
| — |
|
|
| (468 | ) |
| Net income |
Total reclassifications, net of tax |
| $ | 2,301 |
|
| $ | (1,183 | ) |
| Net income |
| $ | (7,762 | ) |
| $ | 2,301 |
|
| Net income |
7. Other Noninterest Income
Components of other noninterest income are as follows:
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||
|
| March 31, |
|
| March 31, |
| ||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
Income from bank-owned life insurance |
| $ | 3,545 |
| $ | 7,281 |
|
| $ | 3,286 |
|
| $ | 3,545 |
| |
Credit related fees |
| 2,669 |
| 2,844 |
|
|
| 2,765 |
|
|
| 2,669 |
| |||
Income from derivatives |
| 2,349 |
| 5,035 |
|
|
| 583 |
|
|
| 2,349 |
| |||
Other miscellaneous |
|
| 6,434 |
|
|
| 492 |
|
|
| 4,584 |
|
|
| 6,434 |
|
Total other noninterest income |
| $ | 14,997 |
|
| $ | 15,652 |
|
| $ | 11,218 |
|
| $ | 14,997 |
|
2827
8. Other Noninterest Expense
Components of other noninterest expense are as follows:
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||
|
| March 31, |
|
| March 31, |
| ||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
Corporate value and franchise taxes |
| $ | 4,248 |
| $ | 4,464 |
| |||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
Corporate value and franchise taxes and other non-income taxes |
| $ | 5,253 |
|
| $ | 4,248 |
| ||||||||
Advertising |
|
| 3,256 |
|
|
| 3,166 |
| ||||||||
Telecommunications and postage |
| 2,925 |
| 3,318 |
|
|
| 3,071 |
|
|
| 2,925 |
| |||
Advertising |
| 3,166 |
|
|
| 2,486 |
| |||||||||
Entertainment and contributions |
| 2,961 |
| 1,448 |
|
|
| 2,631 |
|
|
| 2,961 |
| |||
Tax credit investment amortization |
| 1,004 |
| 1,112 |
|
|
| 1,401 |
|
|
| 1,004 |
| |||
Printing and supplies |
| 1,003 |
| 978 |
|
|
| 990 |
|
|
| 1,003 |
| |||
Travel expense |
| 660 |
| 357 |
|
|
| 1,046 |
|
|
| 660 |
| |||
Net other retirement expense |
| (6,772 | ) |
| (6,545 | ) |
|
| (3,655 | ) |
|
| (6,772 | ) | ||
Other miscellaneous |
|
| 9,045 |
|
| 6,130 |
|
|
| 8,124 |
|
|
| 9,045 |
| |
Total other noninterest expense |
| $ | 18,240 |
|
| $ | 13,748 |
|
| $ | 22,117 |
|
| $ | 18,240 |
|
9. Earnings Per Common Share
The Company calculates earnings per share using the two-class method. The two-class method allocates net income to each class of common stock and participating security according to common dividends declared and participation rights in undistributed earnings. Participating securities consist of nonvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents.
A summary of the information used in the computation of earnings per common share follows.
|
| Three Months Ended |
|
|
| Three Months Ended |
| ||||||||||
|
| March 31, |
|
|
| March 31, |
| ||||||||||
(in thousands, except per share data) |
| 2022 |
|
| 2021 |
|
| ||||||||||
($ in thousands, except per share data) |
| 2023 |
|
| 2022 |
| |||||||||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income to common shareholders |
| $ | 123,478 |
| $ | 107,172 |
|
| $ | 126,467 |
|
| $ | 123,478 |
| ||
Net income allocated to participating securities - basic and diluted |
|
| 1,918 |
|
|
| 2,337 |
|
|
|
| 1,358 |
|
|
| 1,918 |
|
Net income allocated to common shareholders - basic and diluted |
| $ | 121,560 |
|
| $ | 104,835 |
|
|
| $ | 125,109 |
|
| $ | 121,560 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average common shares - basic |
| 86,660 |
| 86,752 |
|
|
| 86,018 |
|
|
| 86,660 |
| ||||
Dilutive potential common shares |
|
| 276 |
|
|
| 53 |
|
|
|
| 264 |
|
|
| 276 |
|
Weighted-average common shares - diluted |
|
| 86,936 |
|
|
| 86,805 |
|
|
|
| 86,282 |
|
|
| 86,936 |
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 1.40 |
| $ | 1.21 |
|
| $ | 1.45 |
|
| $ | 1.40 |
| ||
Diluted |
| $ | 1.40 |
|
| $ | 1.21 |
|
|
| $ | 1.45 |
|
| $ | 1.40 |
|
Potential common shares consist of stock options, nonvested performance-based awards, nonvested restricted stock units, and nonvested restricted share awards deferred under the Company’s nonqualified deferred compensation plan. These potential common shares do not enter into the calculation of diluted earnings per share if the impact would be antidilutive, i.e., increase earnings per share or reduce a loss per share. ForPotential common shares totaling 34,157for the three months ended March 31, 2023, and 231for the three months ended March 31, 2022, and 2021, antidilutive potential common shares with weighted averagesdid not enter the calculation of 231 and 7,191, respectively,were excluded from the computation ofdiluted earnings per common share.share as the impact would have been anti-dilutive.
2928
10. Retirement Plans
The Company offers a qualified defined benefit pension plan, the Hancock Whitney Corporation Pension Plan and Trust Agreement (“Pension Plan”), covering certain eligible associates. Eligibility is based on minimum age and service-related requirements. The Pension Plan excludes any individual hired or rehired by the Company after June 30, 2017 from eligibility to participate, and the accrued benefits of any participant in the Pension Plan whose combined age plus years of service as of January 1, 2018 totaled less than 55 were frozen as of January 1, 2018 and will not thereafter increase. The Company makes contributions to the Pension Plan in amounts sufficient to meet funding requirements set forth in federal employee benefit and tax laws, plus such additional amounts as the Company may determine to be appropriate.
The Company also offers a defined contribution retirement benefit plan (401(k) plan), the Hancock Whitney Corporation 401(k) Savings Plan and Trust Agreement (“401(k) Plan”), that covers substantially all associates who have been employed 60 days and meet a minimum age requirement and employment classification criteria. The Company matches 100% of the first 1% of compensation saved by a participant, and 50% of the next 5% of compensation saved. Newly eligible associates are automatically enrolled at an initial 3% savings rate unless the associate actively opts out of participation in the plan. Beginning January 1, 2018, the Company makes an additional basic contribution to associates hired or rehired after June 30, 2017 in an amount equal to 2% of the associate’s eligible compensation. For Pension Plan participants whose benefits were frozen as of January 1, 2018, the 401(k) Plan provides an enhanced Company contribution in the amount of 2%, 4% or 6% of such participant’s eligible compensation, based on the participant’s current age and years of service with the Company. Participants vest in basic and enhanced Company contributions upon completion of three years of service.
The Company sponsors a nonqualified defined benefit plan covering certain legacy Whitney employees, under which accrued benefits were frozen as of December 31, 2012 and, as such, no future benefits are accrued under this plan.
The Company sponsors defined benefit post-retirement plans for both legacy Hancock and legacy Whitney employees that provide health care and life insurance benefits. Benefits under the Hancock plan are not available to employees hired on or after January 1, 2000. Benefits under the Whitney plan are restricted to retirees who were already receiving benefits at the time of plan amendments in 2007 or active participants who were eligible to receive benefits as of December 31, 2007.
The following tables show the components of net periodic benefit cost included in expense for the periods indicated.
|
|
|
|
|
| Other Post- |
|
|
|
|
|
| Other Post- |
| ||||||||||||||||||
(in thousands) |
| Pension Benefits |
|
| Retirement Benefits |
| ||||||||||||||||||||||||||
($ in thousands) |
| Pension Benefits |
|
| Retirement Benefits |
| ||||||||||||||||||||||||||
For the Three Months Ended March 31, |
| 2022 |
|
| 2021 |
|
| 2022 |
|
| 2021 |
|
| 2023 |
|
| 2022 |
|
| 2023 |
|
| 2022 |
| ||||||||
Service cost |
| $ | 2,800 |
| $ | 3,450 |
| $ | 25 |
| $ | 27 |
|
| $ | 1,980 |
|
| $ | 2,800 |
|
| $ | (31 | ) |
| $ | 25 |
| |||
Interest cost |
| 3,417 |
| 3,460 |
| 77 |
| 99 |
|
|
| 5,788 |
|
|
| 3,417 |
|
|
| 216 |
|
|
| 77 |
| |||||||
Expected return on plan assets |
| (11,475 | ) |
| (12,058 | ) |
| — |
| — |
|
|
| (11,178 | ) |
|
| (11,475 | ) |
|
| — |
|
|
| — |
| |||||
Amortization of net (gain) or loss and prior service costs |
|
| 1,348 |
|
|
| 2,100 |
|
|
| (139 | ) |
|
| (146 | ) |
|
| 1,770 |
|
|
| 1,348 |
|
|
| (251 | ) |
|
| (139 | ) |
Net reduction of periodic benefit cost |
| $ | (3,910 | ) |
| $ | (3,048 | ) |
| $ | (37 | ) |
| $ | (20 | ) | ||||||||||||||||
Net periodic benefit cost |
| $ | (1,640 | ) |
| $ | (3,910 | ) |
| $ | (66 | ) |
| $ | (37 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
During 2021, the Company completed a Voluntary Early Retirement Incentive Program (VERIP), which was accepted by approximately 260 eligible Pension Plan participants. The event constituted a curtailment of the Pension Plan and resulted in a re-measurement of the projected benefit obligation at April 30, 2021. The program had two components: a supplemental cash incentive, substantially all of which was paid through the Pension Plan with existing plan assets, and coverage in a post-retirement medical plan, with each component having specific age and years of service requirements.
��
11. Share-Based Payment Arrangements
The Company maintains incentive compensation plans that provide for awards of share-based compensation to employees and directors. These plans have been approved by the Company’s shareholders. Detailed descriptions of these plans were included in Note 18 to the consolidated financial statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.2022.
At March 31, 2022,2023, the Company had 9,1061,476 outstanding and exercisable stock options, with a weighted average exercise price of $33.6253.73, weighted average remaining contractual term of less than one year and anno aggregate intrinsic value of $0.2 million.value. During the three months ended March 31, 2022, there2023, no stock options were 0 exercises of stock options.exercised.
3029
The Company’s restricted and performance-based share awards to certain employees and directors are subject to service requirements. A summary of the status of the Company’s nonvested restricted stock units and restricted and performance-based share awards at March 31, 20222023 are presented in the following table.
|
|
|
| Weighted |
|
|
|
| Weighted |
| ||||||
|
|
|
| Average |
|
|
|
| Average |
| ||||||
|
| Number of |
| Grant Date |
|
| Number of |
| Grant Date |
| ||||||
|
| Shares |
|
| Fair Value |
|
| Shares |
|
| Fair Value |
| ||||
Nonvested at January 1, 2022 |
| 1,453,085 |
| $ | 34.58 |
| ||||||||||
Nonvested at January 1, 2023 |
|
| 1,431,515 |
|
| $ | 40.95 |
| ||||||||
Granted |
| 505,735 |
| 52.77 |
|
|
| 582,348 |
|
|
| 50.08 |
| |||
Vested |
| (81,592 | ) |
| 34.74 |
|
|
| (182,901 | ) |
|
| 47.42 |
| ||
Forfeited |
|
| (64,180 | ) |
|
| 33.14 |
|
|
| (71,086 | ) |
|
| 39.65 |
|
Nonvested at March 31, 2022 |
|
| 1,813,048 |
|
| $ | 39.70 |
| ||||||||
Nonvested at March 31, 2023 |
|
| 1,759,876 |
|
| $ | 43.36 |
|
At March 31, 2022,2023, there was $61.566.3 million of total unrecognized compensation expense related to nonvested restricted and performance share awards and units expected to vest in the future. This compensation is expected to be recognized in expense over a weighted average period of 3.33.4 years. The total fair value of shares that vested during the three months ended March 31, 20222023 was $2.27.1 million.
During the three months ended March 31, 2022,2023, the Company granted 411,711463,604 restricted stock units (RSUs) to certain eligible employees. Unlike restricted share awards (RSAs), which still comprise the majority of the unvested share-based compensation awards, the holders of unvested restricted stock units have no rights as a shareholder of the Company, including voting or dividend rights. The Company has elected to award dividend equivalents on each restricted stock unit. Such dividend equivalents are forfeited should the employee terminate employment prior to the vesting of the RSU.
During the three months ended March 31, 2022,2023, the Company granted41,495 36,475performance share awards subject to a total shareholder return (“TSR”) performance metric with a grant date fair value of $61.4751.14 per share and 36,47541,495 performance sharesshare awards subject to an operating earnings per share performance metric with a grant date fair value of $47.3646.73 per share to key members of executive management. The number of performance shares subject to TSR that ultimately vest at the end of the three-year performance period, if any, will be based on the relative rank of the Company’s three-year TSR among the TSRs of a peer group of 50 regional banks. The fair value of the performance shares subject to TSR at the grant date was determined using a Monte Carlo simulation method. The number of performance shares subject to operating earnings per share that ultimately vest will be based on the Company’s attainment of certain operating earnings per share goals over the two-year performance period. The maximum number of performance shares that could vest is 200% of the target award. Compensation expense for these performance shares is recognized on a straight line basis over the three-year service period.
12. Commitments and Contingencies
In the normal course of business, the Bank enters into financial instruments, such as commitments to extend credit and letters of credit, to meet the financing needs of its customers. Such instruments are not reflected in the accompanying consolidated financial statements until they are funded, although they expose the Bank to varying degrees of credit risk and interest rate risk in much the same way as funded loans. Under regulatory capital guidelines, the Company and Bank must include unfunded commitments meeting certain criteria in risk-weighted capital calculations.
Commitments to extend credit include revolving commercial credit lines, nonrevolving loan commitments issued mainly to finance the acquisition and development or construction of real property or equipment, and credit card and personal credit lines. The availability of funds under commercial credit lines and loan commitments generally depends on whether the borrower continues to meet credit standards established in the underlying contract and has not violated other contractual conditions. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Credit card and personal credit lines are generally subject to cancellation if the borrower’s credit quality deteriorates. A number of commercial and personal credit lines are used only partially or, in some cases, not at all before they expire, and the total commitment amounts do not necessarily represent future cash requirements of the Company.
A substantial majority of the letters of credit are standby agreements that obligate the Bank to fulfill a customer’s financial commitments to a third party if the customer is unable to perform. The Bank issues standby letters of credit primarily to provide credit enhancement to its customers’ other commercial or public financing arrangements and to help them demonstrate financial capacity to vendors of essential goods and services.
The contract amounts of these instruments reflect the Company’s exposure to credit risk. The Company undertakes the same credit evaluation in making loan commitments and assuming conditional obligations as it does for on-balance sheet instruments and may
31
require collateral or other credit support. The Company had a reserve for unfunded lending commitments of $30.732.0 millionand $29.333.3 million at March 31, 20222023 and December 31, 2021,2022, respectively.
30
The following table presents a summary of the Company’s off-balance sheet financial instruments as of March 31, 20222023 and December 31, 2021:2022:
|
| March 31, |
|
| December 31, |
|
| March 31, |
|
| December 31, |
| ||||
(in thousands) |
| 2022 |
|
| 2021 |
| ||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
| ||||||||||
Commitments to extend credit |
| $ | 9,612,025 |
| $ | 9,444,803 |
|
| $ | 10,285,535 |
|
| $ | 10,202,464 |
| |
Letters of credit |
| 382,067 |
| 396,956 |
|
|
| 430,026 |
|
|
| 400,505 |
|
Legal Proceedings
The Company is party to various legal proceedings arising in the ordinary course of business. Management does not believe that loss contingencies, if any, arising from pending litigation and regulatory matters will have a material adverse effect on the consolidated financial position or liquidity of the Company.
31
13. Fair Value Measurements
The FASB defines fair value as the exchange price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The FASB’s guidance also establishes a fair value hierarchy that prioritizes the inputs to these valuation techniques used to measure fair value, giving preference to quoted prices in active markets for identical assets or liabilities (“level 1”) and the lowest priority to unobservable inputs such as a reporting entity’s own data (“level 3”). Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in markets that are not active, observable inputs other than quoted prices, such as interest rates and yield curves, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
32
Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following tables present for each of the fair value hierarchy levels the Company’s financial assets and liabilities that are measured at fair value on a recurring basis in the consolidated balance sheets at March 31, 20222023 and December 31, 2021:2022:
|
| March 31, 2023 |
| |||||||||||||
($ in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available for sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury and government agency securities |
| $ | — |
|
| $ | 111,515 |
|
| $ | — |
|
| $ | 111,515 |
|
Municipal obligations |
|
| — |
|
|
| 204,469 |
|
|
| — |
|
|
| 204,469 |
|
Corporate debt securities |
|
| — |
|
|
| 20,124 |
|
|
| — |
|
|
| 20,124 |
|
Residential mortgage-backed securities |
|
| — |
|
|
| 2,219,264 |
|
|
| — |
|
|
| 2,219,264 |
|
Commercial mortgage-backed securities |
|
| — |
|
|
| 2,942,605 |
|
|
| — |
|
|
| 2,942,605 |
|
Collateralized mortgage obligations |
|
| — |
|
|
| 67,643 |
|
|
| — |
|
|
| 67,643 |
|
Total available for sale securities |
|
| — |
|
|
| 5,565,620 |
|
|
| — |
|
|
| 5,565,620 |
|
Mortgage loans held for sale |
|
| — |
|
|
| 14,923 |
|
|
| — |
|
|
| 14,923 |
|
Derivative assets (1) |
|
| — |
|
|
| 91,945 |
|
|
| — |
|
|
| 91,945 |
|
Total recurring fair value measurements - assets |
| $ | — |
|
| $ | 5,672,488 |
|
| $ | — |
|
| $ | 5,672,488 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities (1) |
| $ | — |
|
| $ | 214,798 |
|
| $ | 1,403 |
|
| $ | 216,201 |
|
Total recurring fair value measurements - liabilities |
| $ | — |
|
| $ | 214,798 |
|
| $ | 1,403 |
|
| $ | 216,201 |
|
|
| December 31, 2022 |
| |||||||||||||
($ in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available for sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury and government agency securities |
| $ | — |
|
| $ | 110,865 |
|
| $ | — |
|
| $ | 110,865 |
|
Municipal obligations |
|
| — |
|
|
| 203,092 |
|
|
| — |
|
|
| 203,092 |
|
Corporate debt securities |
|
| — |
|
|
| 21,080 |
|
|
| — |
|
|
| 21,080 |
|
Residential mortgage-backed securities |
|
| — |
|
|
| 2,256,986 |
|
|
| — |
|
|
| 2,256,986 |
|
Commercial mortgage-backed securities |
|
| — |
|
|
| 2,893,430 |
|
|
| — |
|
|
| 2,893,430 |
|
Collateralized mortgage obligations |
|
| — |
|
|
| 70,588 |
|
|
| — |
|
|
| 70,588 |
|
Total available for sale securities |
|
| — |
|
|
| 5,556,041 |
|
|
| — |
|
|
| 5,556,041 |
|
Mortgage loans held for sale |
|
|
|
|
| 10,843 |
|
|
| — |
|
|
| 10,843 |
| |
Derivative assets (1) |
|
| — |
|
|
| 109,497 |
|
|
| — |
|
|
| 109,497 |
|
Total recurring fair value measurements - assets |
| $ | — |
|
| $ | 5,676,381 |
|
| $ | — |
|
| $ | 5,676,381 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities (1) |
| $ | — |
|
| $ | 202,238 |
|
| $ | 1,883 |
|
| $ | 204,121 |
|
Total recurring fair value measurements - liabilities |
| $ | — |
|
| $ | 202,238 |
|
| $ | 1,883 |
|
| $ | 204,121 |
|
|
| March 31, 2022 |
| |||||||||||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available for sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury and government agency securities |
| $ | — |
|
| $ | 9,631 |
|
| $ | — |
|
| $ | 9,631 |
|
Municipal obligations |
|
| — |
|
|
| 215,634 |
|
|
| — |
|
|
| 215,634 |
|
Corporate debt securities |
|
| — |
|
|
| 20,927 |
|
|
| — |
|
|
| 20,927 |
|
Residential mortgage-backed securities |
|
| — |
|
|
| 2,761,422 |
|
|
| — |
|
|
| 2,761,422 |
|
Commercial mortgage-backed securities |
|
| — |
|
|
| 2,894,173 |
|
|
| — |
|
|
| 2,894,173 |
|
Collateralized mortgage obligations |
|
| — |
|
|
| 91,220 |
|
|
| — |
|
|
| 91,220 |
|
Total available for sale securities |
|
| — |
|
|
| 5,993,007 |
|
|
| — |
|
|
| 5,993,007 |
|
Mortgage loans held for sale |
|
| — |
|
|
| 25,046 |
|
|
| — |
|
|
| 25,046 |
|
Derivative assets (1) |
|
| — |
|
|
| 59,658 |
|
|
| — |
|
|
| 59,658 |
|
Total recurring fair value measurements - assets |
| $ | — |
|
| $ | 6,077,711 |
|
| $ | — |
|
| $ | 6,077,711 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities (1) |
| $ | — |
|
| $ | 74,741 |
|
| $ | 3,516 |
|
| $ | 78,257 |
|
Total recurring fair value measurements - liabilities |
| $ | — |
|
| $ | 74,741 |
|
| $ | 3,516 |
|
| $ | 78,257 |
|
|
| December 31, 2021 |
| |||||||||||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available for sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury and government agency securities |
| $ | — |
|
| $ | 419,298 |
|
| $ | — |
|
| $ | 419,298 |
|
Municipal obligations |
|
| — |
|
|
| 314,158 |
|
|
| — |
|
|
| 314,158 |
|
Corporate debt securities |
|
| — |
|
|
| 18,702 |
|
|
| — |
|
|
| 18,702 |
|
Residential mortgage-backed securities |
|
| — |
|
|
| 3,035,798 |
|
|
| — |
|
|
| 3,035,798 |
|
Commercial mortgage-backed securities |
|
| — |
|
|
| 3,077,859 |
|
|
| — |
|
|
| 3,077,859 |
|
Collateralized mortgage obligations |
|
| — |
|
|
| 120,883 |
|
|
| — |
|
|
| 120,883 |
|
Total available for sale securities |
|
| — |
|
|
| 6,986,698 |
|
|
| — |
|
|
| 6,986,698 |
|
Mortgage loans held for sale |
|
|
|
|
| 41,022 |
|
|
|
|
|
| 41,022 |
| ||
Derivative assets (1) |
|
| — |
|
|
| 75,867 |
|
|
| — |
|
|
| 75,867 |
|
Total recurring fair value measurements - assets |
| $ | — |
|
| $ | 7,103,587 |
|
| $ | — |
|
| $ | 7,103,587 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities (1) |
| $ | — |
|
| $ | 30,930 |
|
| $ | 4,116 |
|
| $ | 35,046 |
|
Total recurring fair value measurements - liabilities |
| $ | — |
|
| $ | 30,930 |
|
| $ | 4,116 |
|
| $ | 35,046 |
|
Securities classified as level 2 include obligations of U.S. Government agencies and U.S. Government-sponsored agencies, including “off-the-run” U.S. Treasury securities, residential and commercial mortgage-backed securities and collateralized mortgage obligations that are issued or guaranteed by U.S. government agencies, and state and municipal bonds. The level 2 fair value measurements for investment securities are obtained quarterly from a third-party pricing service that uses industry-standard pricing models. Substantially all of the model inputs are observable in the marketplace or can be supported by observable data.
32
The Company invests only in securities of investment grade quality with a targeted duration, for the overall portfolio, generally between two and five and a half years. Company policies generally limit investments to U.S. agency securities and municipal securities determined to be investment grade according to an internally generated score which generally includes a rating of not less than “Baa” or its equivalent by a nationally recognized statistical rating agency.
Loans held for sale consist of residential mortgage loans carried under the fair value option. The fair value for these instruments is classified as level 2 based on market prices obtained from potential buyers.
33
For the Company’s derivative financial instruments designated as hedges and those under the customer interest rate program, the fair value is obtained from a third-party pricing service that uses an industry-standard discounted cash flow model that relies on inputs, LIBOR swap curves and Overnight Index swap rate curves, all observable in the marketplace. To comply with the accounting guidance, credit valuation adjustments are incorporated in the fair values to appropriately reflect nonperformance risk for both the Company and the counterparties. Although the Company has determined that the majority of the inputs used to value these derivative instruments fall within level 2 of the fair value hierarchy, the credit value adjustments utilize level 3 inputs, such as estimates of current credit spreads. The Company has determined that the impact of the credit valuation adjustments is not significant to the overall valuation of these derivatives. As a result, the Company has classified its derivative valuations for these instruments in level 2 of the fair value hierarchy. The Company’s policy is to measure counterparty credit risk quarterly for all derivative instruments subject to master netting arrangements consistent with how market participants would price the net risk exposure at the measurement date.
The Company also has certain derivative instruments associated with the Bank’s mortgage-banking activities. These derivative instruments include interest rate lock commitments on prospective residential mortgage loans and forward commitments to sell these loans to investors on a best efforts delivery basis and To Be Announced securities for mandatory delivery contracts. The fair value of these derivative instruments is measured using observable market prices for similar instruments and is classified as a level 2 measurement.
The Company’s Levellevel 3 liability consists of a derivative contract with the purchaser of 192,163 shares of Visa Class B common stock. Pursuant to the agreement, the Company retains the risks associated with the ultimate conversion of the Visa Class B common shares into shares of Visa Class A common stock, such that the counterparty will be compensated for any dilutive adjustments to the conversion ratio and the Company will be compensated for any anti-dilutive adjustments to the ratio. The agreement also requires periodic payments by the Company to the counterparty calculated by reference to the market price of Visa Class A common shares at the time of sale and a fixed rate of interest that steps up once after the eighth scheduled quarterly payment. The fair value of the liability is determined using a discounted cash flow methodology. The significant unobservable inputs used in the fair value measurement are the Company’s own assumptions about estimated changes in the conversion rate of the Visa Class B common shares into Visa Class A common shares, the date on which such conversion is expected to occur and the estimated growth rate of the Visa Class A common share price. Refer to Note 5 – Derivatives for information about the derivative contract with the counterparty.
The Company believes its valuation methods for its assets and liabilities carried at fair value are appropriate; however, the use of different methodologies or assumptions, particularly as applied to Levellevel 3 assets and liabilities, could have a material effect on the computation of their estimated fair values.
Changes in Level 3 Fair Value Measurements and Quantitative Information about Level 3 Fair Value Measurements
The table below presents a rollforward of the amounts on the consolidated balance sheets for the three months ended March 31, 20222023 and the year ended December 31, 20212022 for financial instruments of a material nature that are classified within Levellevel 3 of the fair value hierarchy and are measured at fair value on a recurring basis:
(in thousands) |
|
|
| |||||
Balance at December 31, 2020 |
| $ | 5,645 |
| ||||
Cash settlement |
| (1,767 | ) | |||||
Losses included in earnings |
|
| 238 |
| ||||
($ in thousands) |
|
|
| |||||
Balance at December 31, 2021 |
| 4,116 |
|
| $ | 4,116 |
| |
Cash settlement |
| (634 | ) |
|
| (2,429 | ) | |
Losses included in earnings |
|
| 34 |
|
|
| 196 |
|
Balance at March 31, 2022 |
| $ | 3,516 |
| ||||
Balance at December 31, 2022 |
|
| 1,883 |
| ||||
Conversion rate adjustment |
|
| (283 | ) | ||||
Cash settlement |
|
| (430 | ) | ||||
Losses included in earnings |
|
| 233 |
| ||||
Balance at March 31, 2023 |
| $ | 1,403 |
|
33
The table below provides an overview of the valuation techniques and significant unobservable inputs used in those techniques to measure the financial instrument measured on a recurring basis and classified within Levellevel 3 of the valuation. The range of sensitivities that management utilized in its fair value calculations is deemed acceptable in the industry with respect to the identified financial instrument.
34
($ in thousands) |
|
|
|
|
|
| ||
|
| Fair Value |
| |||||
Level 3 Class |
| March 31, 2022 |
|
| December 31, 2021 |
| ||
Derivative liability |
| $ | 3,516 |
|
| $ | 4,116 |
|
Valuation technique |
| Discounted cash flow |
|
| Discounted cash flow |
| ||
Unobservable inputs: |
|
|
|
|
|
| ||
Visa Class A appreciation - range |
| 6%-12% |
|
| 6%-12% |
| ||
Visa Class A appreciation - weighted average |
| 9% |
|
| 9% |
| ||
Conversion rate - range |
| 1.62x-1.60x |
|
| 1.62x-1.60x |
| ||
Conversion rate -weighted average |
| 1.6091x |
|
| 1.6091x |
| ||
Time until resolution |
| 3-21 months |
|
| 3-24 months |
|
($ in thousands) |
|
|
|
|
|
| ||
|
| Fair Value |
| |||||
Level 3 Class |
| March 31, 2023 |
|
| December 31, 2022 |
| ||
Derivative liability |
| $ | 1,403 |
|
| $ | 1,883 |
|
Valuation technique |
| Discounted cash flow |
|
| Discounted cash flow |
| ||
Unobservable inputs: |
|
|
|
|
|
| ||
Visa Class A appreciation - range |
| 6-12% |
|
| 6-12% |
| ||
Visa Class A appreciation - weighted average |
| 9% |
|
| 9% |
| ||
Conversion rate - range |
| 1.60x-1.59x |
|
| 1.61x-1.60x |
| ||
Conversion rate -weighted average |
| 1.5950x |
|
| 1.6030x |
| ||
Time until resolution |
| 3-9 months |
|
| 3-12 months |
|
The Company’s policy is to recognize transfers between valuation hierarchy levels as of the end of a reporting period.
Fair Value of Assets Measured on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis. Collateral-dependent loans individually evaluated for credit loss loans are level 2 assets measured at the fair value of the underlying collateral based on independent third-party appraisals that take into consideration market-based information such as recent sales activity for similar assets in the property’s market.
Other real estate owned and foreclosed assets, including both foreclosed property and surplus banking property, are level 3 assets that are adjusted to fair value, less estimated selling costs, upon transfer from loans or property and equipment. Subsequently, other real estate owned and foreclosed assets is carried at the lower of carrying value or fair value less estimated selling costs. Fair values are determined by sales agreement or third-party appraisals as discounted for estimated selling costs, information from comparable sales, and marketability of the assets.
The fair value information presented below is not as of the period end, rather it was as of the date the fair value adjustment was recorded during the twelve months for each of the dates presented below, and excludes nonrecurring fair value measurements of assets no longer on the balance sheet.
The following tables present the Company’s financial assets that are measured at fair value on a nonrecurring basis for each of the fair value hierarchy levels.
|
| March 31, 2023 |
| |||||||||||||
($ in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Collateral-dependent loans individually evaluated for credit loss |
| $ | — |
|
| $ | 13,212 |
|
| $ | — |
|
| $ | 13,212 |
|
Other real estate owned and foreclosed assets, net |
|
| — |
|
|
| — |
|
|
| 1,976 |
|
|
| 1,976 |
|
Total nonrecurring fair value measurements |
| $ | — |
|
| $ | 13,212 |
|
| $ | 1,976 |
|
| $ | 15,188 |
|
|
| December 31, 2022 |
| |||||||||||||
($ in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Collateral-dependent loans individually evaluated for credit loss |
| $ | — |
|
| $ | 4,692 |
|
| $ | — |
|
| $ | 4,692 |
|
Other real estate owned and foreclosed assets, net |
|
| — |
|
|
| — |
|
|
| 2,017 |
|
|
| 2,017 |
|
Total nonrecurring fair value measurements |
| $ | — |
|
| $ | 4,692 |
|
| $ | 2,017 |
|
| $ | 6,709 |
|
|
| March 31, 2022 |
| |||||||||||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Collateral-dependent loans individually evaluated for credit loss |
| $ | — |
|
| $ | 4,861 |
|
| $ | — |
|
| $ | 4,861 |
|
Other real estate owned and foreclosed assets, net |
|
| — |
|
|
| — |
|
|
| 6,345 |
|
|
| 6,345 |
|
Total nonrecurring fair value measurements |
| $ | — |
|
| $ | 4,861 |
|
| $ | 6,345 |
|
| $ | 11,206 |
|
|
| December 31, 2021 |
| |||||||||||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Collateral-dependent loans individually evaluated for credit loss |
| $ | — |
|
| $ | 13,253 |
|
| $ | — |
|
| $ | 13,253 |
|
Other real estate owned and foreclosed assets, net |
|
| — |
|
|
| — |
|
|
| 7,533 |
|
|
| 7,533 |
|
Total nonrecurring fair value measurements |
| $ | — |
|
| $ | 13,253 |
|
| $ | 7,533 |
|
| $ | 20,786 |
|
34
Accounting guidance from the FASB requires the disclosure of estimated fair value information about certain on- and off-balance sheet financial instruments, including those financial instruments that are not measured and reported at fair value on a recurring basis. The significant methods and assumptions used by the Company to estimate the fair value of financial instruments are discussed below.
Cash, Short-Term Investments and Federal Funds Sold – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
Securities – The fair value measurement for securities available for sale was discussed earlier in the note. The same measurement techniques were applied to the valuation of securities held to maturity.
35
Loans, Net – The fair value measurement for certain impaired loans was described earlier in this note. For the remaining portfolio, fair values were generally determined by discounting scheduled cash flows using discount rates determined with reference to current market rates at which loans with similar terms would be made to borrowers of similar credit quality.
Loans Held for Sale – These loans are either carried under the fair value option or at the lower of cost or market. Given the short duration of these instruments, the carrying amount is considered a reasonable estimate of fair value.
Deposits – The accounting guidance requires that the fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, interest-bearing checking and savings accounts, be assigned fair values equal to amounts payable upon demand (“carrying amounts”). The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.
Federal Funds Purchased and Securities Sold under Agreements to Repurchase – For these short-term liabilities, the carrying amount is a reasonable estimate of fair value.
Short-Term FHLB Borrowings – TheAt March 31, 2023, short-term FHLB borrowings was comprised of several fixed-rate instruments for which the fair value iswas estimated by discounting the future contractual cash flows using current market rates at which borrowings with similar terms and options could be obtained.obtained and, therefore, is reflected as level 2 in respective the table below. At December 31, 2022, short-term FHLB borrowings was comprised of one fixed-rate instrument entered into on December 30, 2022, and maturing on January 3, 2023; as such, the carrying amount of the instrument is a reasonable estimate of the fair value and is reflected as level 1 in the respective table below.
Long-Term Debt – The fair value is estimated by discounting the future contractual cash flows using current market rates at which debt with similar terms could be obtained.
Derivative Financial Instruments – The fair value measurement for derivative financial instruments was described earlier in this note.
3635
The following tables present the estimated fair values of the Company’s financial instruments by fair value hierarchy levels and the corresponding carrying amounts:amounts.
| March 31, 2023 |
| |||||||||||||
|
|
|
|
|
|
| Total Fair |
| Carrying |
| |||||
($ in thousands) | Level 1 |
| Level 2 |
| Level 3 |
| Value |
| Amount |
| |||||
Financial assets: |
|
|
|
|
|
|
|
|
|
| |||||
Cash, interest-bearing bank deposits, and federal funds sold | $ | 2,882,521 |
| $ | — |
| $ | — |
| $ | 2,882,521 |
| $ | 2,882,521 |
|
Available for sale securities |
| — |
|
| 5,565,620 |
|
| — |
|
| 5,565,620 |
|
| 5,565,620 |
|
Held to maturity securities |
| — |
|
| 2,623,760 |
|
| — |
|
| 2,623,760 |
|
| 2,825,064 |
|
Loans, net |
| — |
|
| 13,212 |
|
| 22,970,797 |
|
| 22,984,009 |
|
| 23,095,138 |
|
Loans held for sale |
| — |
|
| 23,436 |
|
| — |
|
| 23,436 |
|
| 23,436 |
|
Derivative financial instruments |
| — |
|
| 91,945 |
|
| — |
|
| 91,945 |
|
| 91,945 |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
| |||||
Deposits | $ | — |
| $ | — |
| $ | 29,587,071 |
| $ | 29,587,071 |
| $ | 29,613,070 |
|
Federal funds purchased |
| 350 |
|
| — |
|
| — |
|
| 350 |
|
| 350 |
|
Securities sold under agreements to repurchase |
| 419,147 |
|
| — |
|
| — |
|
| 419,147 |
|
| 419,147 |
|
FHLB short-term borrowings |
| — |
|
| 3,100,275 |
|
| — |
|
| 3,100,275 |
|
| 3,100,000 |
|
Long-term debt |
| — |
|
| 206,659 |
|
| — |
|
| 206,659 |
|
| 242,115 |
|
Derivative financial instruments |
| — |
|
| 214,798 |
|
| 1,403 |
|
| 216,201 |
|
| 216,201 |
|
|
| March 31, 2022 |
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
| Total Fair |
|
| Carrying |
| |||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Value |
|
| Amount |
| |||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash, interest-bearing bank deposits, and federal funds sold |
| $ | 3,836,431 |
|
| $ | — |
|
| $ | — |
|
| $ | 3,836,431 |
|
| $ | 3,836,431 |
|
Available for sale securities |
|
| — |
|
|
| 5,993,007 |
|
|
| — |
|
|
| 5,993,007 |
|
|
| 5,993,007 |
|
Held to maturity securities |
|
| — |
|
|
| 2,429,049 |
|
|
| — |
|
|
| 2,429,049 |
|
|
| 2,488,088 |
|
Loans, net |
|
| — |
|
|
| 4,861 |
|
|
| 20,501,931 |
|
|
| 20,506,792 |
|
|
| 21,005,498 |
|
Loans held for sale |
|
| — |
|
|
| 59,877 |
|
|
| — |
|
|
| 59,877 |
|
|
| 59,877 |
|
Derivative financial instruments |
|
| — |
|
|
| 59,658 |
|
|
| — |
|
|
| 59,658 |
|
|
| 59,658 |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
| $ | — |
|
| $ | — |
|
| $ | 30,454,443 |
|
| $ | 30,454,443 |
|
| $ | 30,499,709 |
|
Federal funds purchased |
|
| 2,350 |
|
|
| — |
|
|
| — |
|
|
| 2,350 |
|
|
| 2,350 |
|
Securities sold under agreements to repurchase |
|
| 517,952 |
|
|
| — |
|
|
| — |
|
|
| 517,952 |
|
|
| 517,952 |
|
FHLB short-term borrowings |
|
| — |
|
|
| 1,105,633 |
|
|
| — |
|
|
| 1,105,633 |
|
|
| 1,100,000 |
|
Long-term debt |
|
| — |
|
|
| 231,781 |
|
|
| — |
|
|
| 231,781 |
|
|
| 240,454 |
|
Derivative financial instruments |
|
| — |
|
|
| 74,741 |
|
|
| 3,516 |
|
|
| 78,257 |
|
|
| 78,257 |
|
|
| December 31, 2021 |
| December 31, 2022 |
| ||||||||||||||||||||||||||||||
(in thousands) |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total Fair |
|
| Carrying |
| ||||||||||||||||||||
($ in thousands) | Level 1 |
| Level 2 |
| Level 3 |
| Total Fair |
| Carrying |
| |||||||||||||||||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Cash, interest-bearing bank deposits, and federal funds sold |
| $ | 4,231,836 |
| $ | — |
| $ | — |
| $ | 4,231,836 |
| $ | 4,231,836 |
| $ | 888,519 |
| $ | — |
| $ | — |
| $ | 888,519 |
| $ | 888,519 |
| ||||
Available for sale securities |
| — |
| 6,986,698 |
| — |
| 6,986,698 |
| 6,986,698 |
|
| — |
| 5,556,041 |
| — |
| 5,556,041 |
| 5,556,041 |
| |||||||||||||
Held to maturity securities |
| — |
| 1,631,482 |
| — |
| 1,631,482 |
| 1,565,751 |
|
| — |
| 2,615,398 |
| — |
| 2,615,398 |
| 2,852,495 |
| |||||||||||||
Loans, net |
| — |
| 13,253 |
| 20,720,568 |
| 20,733,821 |
| 20,792,217 |
|
| — |
| 4,692 |
| 22,132,683 |
| 22,137,375 |
| 22,806,257 |
| |||||||||||||
Loans held for sale |
| — |
| 93,069 |
| — |
| 93,069 |
| 93,069 |
|
| — |
| 26,385 |
| — |
| 26,385 |
| 26,385 |
| |||||||||||||
Derivative financial instruments |
| — |
| 75,867 |
| — |
| 75,867 |
| 75,867 |
|
| — |
| 109,497 |
| — |
| 109,497 |
| 109,497 |
| |||||||||||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Deposits |
| $ | — |
| $ | — |
| $ | 30,432,646 |
| $ | 30,432,646 |
| $ | 30,465,897 |
| $ | — |
| $ | — |
| $ | 29,041,635 |
| $ | 29,041,635 |
| $ | 29,070,349 |
| ||||
Federal funds purchased |
| 1,850 |
| — |
| — |
| 1,850 |
| 1,850 |
|
| 1,850 |
| — |
| — |
| 1,850 |
| 1,850 |
| |||||||||||||
Securities sold under agreements to repurchase |
| 563,211 |
| — |
| — |
| 563,211 |
| 563,211 |
|
| 444,421 |
| — |
| — |
| 444,421 |
| 444,421 |
| |||||||||||||
FHLB short-term borrowings |
| — |
| 1,119,026 |
| — |
| 1,119,026 |
| 1,100,000 |
|
| 1,425,000 |
| — |
| — |
| 1,425,000 |
| 1,425,000 |
| |||||||||||||
Long-term debt |
| — |
| 253,677 |
| — |
| 253,677 |
| 244,220 |
|
| — |
| 200,060 |
| — |
| 200,060 |
| 242,077 |
| |||||||||||||
Derivative financial instruments |
| — |
| 30,930 |
| 4,116 |
| 35,046 |
| 35,046 |
|
| — |
| 202,238 |
| 1,883 |
| 204,121 |
| 204,121 |
|
14. Recent Accounting Pronouncements
Accounting Standards Issued But Not Yet Adopted During the Three Months Ended March 31, 2023
In March 2022, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2022-01, "Derivatives and Hedging (Topic 815): Fair Value Hedging - Portfolio Layer Method," to provide clarification of and expand upon certain provisions of Topic 815 that became effective with the issuance of ASU 2017-12. The amendments in this update include the following provisions: (1) expand the current last-of-layer method to allow multiple hedged layers of a single closed portfolio and, accordingly, renaming the last-of-layer method to the portfolio layer method; (2) expand the scope of the portfolio layer method to include nonprepayable financial assets; (3) specify that eligible hedging instruments in a single-layer hedge may include spot-starting or forward-starting constant-notional swaps, or spot or forward-starting amortizing-notional swaps and that the number of hedged layers corresponds with the number of hedges designated; (4) provide additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method whether a single hedged layer or multiple hedged layers are designated, and; (5) specify how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio. The amendments in this update apply to all entities that elect to apply the portfolio layer method of hedge accounting in accordance with Topic 815.
37
The amendments in this Update areupdate were effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Early adoption is permitted on any date on or after the issuance of this update, with the effect of adopting the amendments related to basis adjustments reflected as of the beginning of the fiscal year of adoption (that is, the initial application date). Upon adoption, any entity may designate multiple hedged layers of a single closed portfolio solely on a prospective basis. All entities are required to apply the amendments related to hedge basis adjustments under the portfolio layer method, except for those related to disclosures, on a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date. Entities have the option to apply the amendments related to disclosures on a prospective basis
36
from the initial application date or on a retrospective basis to each prior period presented after the date of adoption of the amendments in Update 2017-12. Within 30 days after the adoption, an entity may reclassify debt securities classified in the held-to-maturity category at the date of adoption to the available-for-sale category only if the entity applies portfolio layer method hedging to one or more closed portfolios that include those debt securities. The Company is currently evaluatingadopted this standard including considerationeffective January 1, 2023, and elected to apply amendments to disclose on a prospective basis with no reclassification of early adoption, however, thedebt securities from held to maturity to available for sale. The impact of adoption iswas not expected to be material to the Company's consolidated financial position or results of operation.operations.
In March 2002,2022, the FASB issued ASU 2022-02, "Financial Instruments: Credit Losses (Topic 326) - Troubled Debt Restructurings and Vintage Disclosures." The amendments in this update cover two issues: (1) the elimination of TDR recognition and measurement guidance as prescribed by ASC 310-40 and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty; and, (2) for public business entities, the requirement that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326-20. Gross write-off information must be included in the vintage disclosures required for public business entities in accordance with paragraph 326-20-50-6, which requires that an entity disclose the amortized cost basis of financing receivables by credit quality indicator and class of financing receivable by year of origination.
The amendments in this update arewere effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. For the elimination of recognition and measurement guidance on troubled debt restructurings by creditors in Subtopic 310-40, an entity may elect to apply a modified retrospective transition by means of a cumulative-effect adjustment to the opening retained earnings as of the beginning of the fiscal year of adoption, or a prospective approach applied to modifications occurring after the date of adoption. The remainder of amendments should be applied prospectively. The Company adopted this standard effective January 1, 2023, on a prospective basis for all amendments. The adoption of this standard was not material to the Company's consolidated financial position or results of operations.
Accounting Standards Issued But Not Yet Adopted
In March 2023, FASB issued ASU 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method,” to allow reporting entities to have the option to elect and expand the use of the proportional amortization method of accounting for qualifying tax credit equity investments structures that meet certain criteria. Existing guidance under Subtopic 323-70 provides the option to apply the proportional amortization method only to investments in low-income-housing tax credit structures; equity investments in other tax credit structures are typically accounted for under Topic 321, Investments – Equity Securities. Under the provisions of this update, the accounting policy election to apply the proportional amortization method can be made on a tax-credit-program-by-tax-credit-program basis for programs that meeting certain conditions and is not made at the reporting entity or individual investment level. Application of the proportional amortization method to any eligible tax credit investments will result in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization being presented as a component of income tax expense (benefit), as opposed to current guidance under Topic 321, where any investment income, gains and losses and tax credits are all presented gross in the statement of income.
For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period; if an entity adopts the amendments in an interim period, it shall adopt them as of the beginning of the fiscal year that includes that interim period. The amendments in this update is permitted, including adoption in an interim period. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures.must be applied on either a modified retrospective or a retrospective basis. The Company is currently evaluatingassessing the provisions of this standard, however, theguidance, but does not expect adoption to have a material impact of adoption is not expected to be material to theits consolidated financial position or results of operation.operations.
38
37
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD-LOOKING STATEMENTS
The objective of this discussion and analysis is to provide material information relevant to the assessment of the financial condition and results of operations of Hancock Whitney Corporation and subsidiaries during the three months ended March 31, 20222023 and selected comparable prior periods, including an evaluation of the amounts and certainty of cash flows from operations and outside sources. This discussion and analysis is intended to highlight and supplement financial and operating data and information presented elsewhere in this report, including the consolidated financial statements and related notes. The discussion contains forward-looking statements within the meaning and protections of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are subject to risks and uncertainties. Should one or more of these risks or uncertainties materialize, our actual results may differ from those expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from the forward-looking statements we make in this Quarterly Report on Form 10-Q and in other reports or documents that we file from time to time with the SEC include, but are not limited to, the following:
38
Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook,” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.
Forward-looking statements are subject to significant risks and uncertainties. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part II, Item 1A. "Risk Factors" herein, in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021 and2022, or in other periodic reports that we file with the SEC.
You are cautioned not to place undue reliance on these forward-looking statements. We do not intend, and undertake no obligation, to update or revise any forward-looking statements, whether as a result of differences in actual results, changes in assumptions or changes in other factors affecting such statements, except as required by law.
OVERVIEW
Non-GAAP Financial Measures
Management’s Discussion and Analysis of Financial Condition and Results of Operations include non-GAAP measures used to describe our performance. These non-GAAP financial measures have inherent limitations as analytical tools and should not be considered on a standalone basis or as a substitute for analyses of financial condition and results as reported under GAAP. Non-GAAP financial measures are not standardized and therefore, it may not be possible to compare these measures with other companies that present measures having the same or similar names. These disclosures should not be considered an alternative to GAAP.
A reconciliation of those measures to GAAP measures are provided in the Consolidated Financial Results table later in this item. The following is a summary of these non-GAAP measures and an explanation as to why they are deemed useful.
39
Consistent with the provisions of subpart 229.1400 of the Securities and Exchange Commission’s Regulation S-K, “Disclosures by Bank and Savings and Loan Registrants,” we present net interest income, net interest margin and efficiency ratios on a fully taxable equivalent (“te”) basis. The te basis adjusts for the tax-favored status of net interest income from certain loans and investments using a statutory federal tax rate of 21% to increase tax-exempt interest income to a taxable equivalent basis. We believe this measure to be the preferred industry measurement of net interest income, and that it enhances comparability of net interest income arising from taxable and tax-exempt sources.
40
We present certain additional non-GAAP financial measures to assist the reader with a better understanding of the Company’s performance period over period, as well as to provide investors with assistance in understanding the success management has experienced in executing its strategic initiatives. These non-GAAP measures may reference the concept “operating.” We use the term “operating” to describe a financial measure that excludes income or expense considered to be nonoperating in nature. Items identified as nonoperating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in our business.
We define Operating Pre-Provision Net Revenue as total revenue (te) less noninterest expense, excluding nonoperating items. Management believes that operating pre-provision net revenue is a useful financial measure because it enables investors and others to assess the Company’s ability to generate capital to cover credit losses through a credit cycle.
Current Economic Environment
DuringThe persistent high level of inflation remained the center of economic focus in the first quarter of 2022, the U.S. economy contracted for the first time since the second quarter 2020, as Gross Domestic Product (GDP) declined 1.4% on an annualized basis.2023. The decline in real GDP reflected a decline in Federal national defense spending, a decline in net exports, and a decline in private inventory investment. There were, however, bright spots, as consumer spending, a primary driver of economic activity, grew 2.7%, slightly above the fourth quarter 2021 rate of 2.5%. Business spending, as measured by residential and nonresidential investment increased 7.3% at an annualized rate, above the fourth quarter 2021 rate of 2.7%. According to the U.S. Bureau of Labor and Statistics, the rate of unemployment again declined, falling to 3.6% in March 2022 from 3.9% in December 2021. At present, the epidemiological risks of COVID-19 have lessened and most of the social restrictions in response to those risks have been removed. However, lingering and pervasive economic effects of the pandemic remain, including supply chain backlogs, labor shortages and increased input costs, resulting in escalating inflationary conditions. Further, the recent military conflict between Russia and Ukraine has prompted concern over global commodity supply, intensifying inflationary pressures. In response to these conditions, in March 2022, the Federal Reserve approved the first interest rate increase in over three years. Thecontinued its aggressive approach to tempering inflation, issuing additional 25-basis point interest rate increase is expectedincreases in February and March. Thus far, there have been mixed indications as to whether the Federal Reserve will be successful in its efforts to combat inflation and slow economic growth. The U.S Treasury yield curve remained inverted throughout the first quarter, historically an indication of potentially several increases in the next year.
Our markets continuedan impending recession. Signs of inflation cooling began to show moderate signs of improvement in the quarter. Tourism has improved, driven by the return of several events for the first time since the onset of the pandemic. Our credit quality metricslate 2022 and continued to improve and remain at historically low levels. Inin the first quarter of 2022,2023, but the rate remained elevated at 5% on an annual basis in March, far above the Federal Reserve's target of 2%. Positive economic indicators in the first quarter of 2023 include gains in the U.S. stock market and modest gross domestic product (GDP) growth of 1.1% on an annual basis. The U.S. remains at the full-employment level of 3.5% and, while the strong labor market may help temper recessionary concerns, consistent high wage growth indicates that additional rate increases may be forthcoming before reaching the terminal rate.
In March 2023, the financial services industry was significantly impacted by fallout from what were the second and third largest bank failures in U.S. history in the span of three days. Those failures were eclipsed in May by a third bank failure which now stands as the second largest in U.S. history. The factors that played a role in the ultimate failure of these institutions, including the impact of the rapid rise in interest rates, are affecting many financial institutions. However, the circumstances leading to the run on deposits and insufficient liquidity to meet the demand appear to be somewhat unique to those institutions. Fear and speculation that these events are indicative of a broader-reaching problem within the industry created a ripple effect and continue to impact the financial services sector generally. A number of other institutions experienced smaller-scale deposit runoff in the days that followed the March failures, and stock prices fell rapidly for most of the financial services industry, which remain depressed for many regional banks. Regulators responded by fully protecting all depositors of the failed institutions through a systemic risk exception in order to strengthen public confidence in the banking system. Further, the Federal Reserve established a Bank Term Funding Program, available to eligible depository institutions, to provide an additional source of liquidity secured by U.S. Treasury and Agency and mortgage-backed securities, and other eligible assets at par. While markets have somewhat stabilized, a great deal of uncertainty and concern around financial institution liquidity remains. A sustained lack of depositor confidence and stability could result in continued stress in the industry and lead to a broad tightening of lending standards across financial institutions.
We believe our core client deposit base is stable and well diversified. We have not experienced rapid deposit runoff or lack of depositor confidence; to the contrary, core client deposits, defined as total deposits excluding public funds and brokered deposits, increased during the first quarter of 2023. We have experienced limited declines in April 2023, attributed in part to tax-related seasonal outflows. We believe we have sufficient liquidity to meet depositor demands. As a cautionary measure, we added $568 million in brokered certificates of deposit and drew an incremental $1.2 billion in FHLB borrowings during the first quarter to hold excess on-balance sheet liquidity should further upheaval in the industry occur. We held the excess liquidity through early May 2023. Further, we experienced corea sizable shift in deposit portfolio mix from noninterest-bearing accounts to higher cost interest-bearing products, which contributed to compression in the net interest margin in the first quarter.
Outside of these events, loan growth across most of our portfolio,during the quarter was in line with an increased loan pipelineexpectations, and an uptick in credit line utilization that led to a 2% linked-quarter growth rate in core loans (excluding PPP). Core loan growthhigher yields on new and an improving asset mix haverepricing assets contributed favorably to ourthe net interest margin, although offset by an increase in funding costs. Asset quality metrics remain stable and income, while excesscapital levels remain solid. We are continuously monitoring industry developments, deposit metrics, including the level of
40
uninsured deposits, liquidity from PPP loan forgivenessposition and elevated depositcapital levels remained a headwind.to ensure the ability to weather the current state of macroeconomic and industry-specific conditions.
Economic Outlook
We utilize economic forecasts produced by Moody’s Analytics (Moody’s) that provide various scenarios to assist in the development of our economic outlook. This outlook discussion utilizes the March 20222023 Moody’s forecast, the most current available at March 31, 2022.2023. The forecasts are anchored on a baseline forecast scenario, which Moody’s defines as the “most likely outcome” of where the economy is headed based on current conditions. Several upside and downside scenarios are produced that are derived from the baseline scenario. Since the onset of the COVID-19 pandemic, conditions such as infection and morbidity rates and social, commercial and governmental response thereto have been the primary drivers of the assumptions underlying the forecasts. As geopolitical and economic conditions have evolved, the narratives used in forming March 2022 economic scenarios shifted to a focus on supply chain issues, rising oil prices and inflation.
While remaining overall positive, the assumptions underlying the March 2022 baseline forecast are slightly less optimistic in certain areas than the December 2021 baseline, and certain new risks have been incorporated. Key assumptions within the March 2022 baseline forecast include the following: (1) Russian invasion will go no further than Ukraine and, as such, disruption to the U.S. economy will be limited and temporary; (2) the passage of a $600 billion Building a Better America legislation package; (3) unemployment forecasted at 3.6% in 2022 and 3.4% in 2023, with full-employment being achieved in late 2022 or early 2023; (4) forecasted GDP growth of 3.5% in 2022 and 3.1% in 2023; (5) four 25-basis point interest rate increases in 2022; and (6) COVID-19 infections abated in March 2022.
The alternative Moody’s forecast scenarios havescenario that display varying depictions of economic performance as compared to the baseline. Consistent with
While the prior quarter, management determined that assumptions provided forcredit loss outlook on our portfolio has not changed significantly, changes in the downside slower near-term growth (S-2)Moody’s scenarios have led to be somewhat more likely thana shift in our weighting. At December 31, 2022, management applied a weighting of 75% to the mild recessionary S-2 scenario and 25% to the baseline scenario; as such,scenario. Assumptions underlying the March 2023 baseline scenario shifted somewhat pessimistically from those included in the December 2022 scenario. Conversely, the assumptions underlying the downside S-2 scenario was given a 60% probabilityshifted somewhat optimistically. To align the assumptions underlying the March 2023 macroeconomic forecasts to our economic outlook, management applied weighting of 40% to the baseline, 50% to the mild recessionary S-2 scenario and 10% to the moderate recessionary S-3 scenario in ourthe computation of the allowance for credit losses calculation at March 31, 2022.2023.
The baseline scenario continues to incorporate the belief that the Federal Reserve will accomplish its goal of slowing inflation without precipitating a recession. Key assumptions within the March 2023 baseline forecast include the following: (1) recent bank failures, while disruptive, are not symptomatic of a broader problem in the financial system; (2) the Federal Reserve will issue additional rate increases before reaching a terminal rate of 5% to 5.25% by mid-2023, with rate cuts forecasted to begin in early 2024; (3) the unemployment rate will increase from its current state of full-employment at 3.5% to 3.9% in 2024, and 4.0% in 2025; (4) GDP will display modest annual growth of 1.9% in 2023 and 2024, and 2.7% in 2025; and (5) the 10-year U.S. Treasury yield will slowly trend higher until near the year's end.
The S-2 scenario predicts a recession beginning in the second quarter of 2023 that lasts for three quarters, with the stock market contracting 21%. Contributing to that prediction is the assumption that conflict between Russia and Ukraine spans longer than anticipated in the baseline scenario and results in longer and larger interruption of global commodity supply; in turn, supply chain issues worsen, increasing shortages of affected goods and prolonging elevated inflation. Compounding these factors is the assumption that recent bank failures reduce consumer confidence and cause banks to tighten lending standards. Because of the fragility of the economy, the Federal Reserve will keep interest rates elevated in efforts to tame inflation, but not to the extent assumed in the baseline scenario. The S-2 scenario assumes that the conflict between Russianunemployment rate averages 4.8% in 2023, 5.8% in 2024 (peaking at 6.4%), and Ukraine spans longer than anticipated4.2% in 2025, with the return to full employment in the second quarter of 2025. Further, the S-2 scenario assumes GDP growth of only 0.9% in 2023 and 0.3% in 2024 before returning to a more moderate level of 3.2% in 2025.
The S-3 scenario predicts a slightly deeper recession beginning in the second quarter of 2023 that global supply chain issues worsen,lasts for three quarters, with the stock market contracting 35%. Key risks included in the S-3 are similar to those in the S-2 scenario surrounding prolonged inflation and dampened depositor confidence prompting banks to tighten lending standards. The S-3 scenario assumes that the unemployment rate averages 5.6% in 2023, 7.6% in 2024 (peaking at 7.9%) and 6.3% in 2025, and does not return to full employment until early 2028. Further, the S-3 scenario assumes GDP growth of 0.3% in 2023 and contraction of 0.3% in 2024 before returning to modest growth of 2.6% in 2025.
As noted earlier, the credit loss outlook for our portfolio as a higherwhole has not changed materially since year-end. Our asset quality metrics have remained relatively stable over the preceding several quarters, with relatively modest variation in nonaccrual loans and commercial criticized loans and minimal net credit losses. We continue to closely monitor our portfolio for customers that are sensitive to prolonged inflation and the rising interest rate environment. We expect full year 2023 loan growth in the low-to-mid single digit range, reflecting the potential for economic slowdown and a focus on lending to resilient borrowers in light of current economic pressures.
There are a number of uncertainties in the current economic outlook. The effects of inflation thanand the Federal Reserve's actions to counter those effects in the baseline scenario. Asform of further interest rate increases and quantitative tightening have and are likely to continue to reduce economic growth in the near term. Recent disruption in the financial services industry has negatively affected equity markets, and a prolonged disruption could result in tightening of credit standards and pose risk of further volatility in equity markets. The full extent of the impact of these factors is uncertain and may have a negative impact on the U.S. economy, including the possibility of an economic recession in the near or mid-term.
41
result, the Federal Reserve is expected to raise interest rates more than anticipated in the baseline scenario, generating corrections in equity markets and declines in spending. Further, the scenario assumes the economic legislation package will be less effective; unemployment begins to rise in the second quarter of 2022, with the return to full employment not occurring until the fourth quarter of 2023; and the number of COVID-19 cases, hospitalizations and deaths begin to rise in March 2022, slowing consumer spending on retail goods and travel and leisure activities.
Despite the lingering economic effects of the COVID-19 pandemic and the emergence of new risks stemming from geopolitical conflict, overall credit loss outlook on our portfolio has not changed significantly. Positive economic indicators of growth in our footprint, continued improvements in our asset quality metrics and minimal credit losses in recent periods allowed for a modest release of credit loss reserves during the period.
The effect of rising inflation and the Federal Reserve's actions to counter those effects are likely to reduce economic growth. While the operating environment remains challenging, we expect the planned interest rate increases will contribute favorably to our net interest margin and income, and we do not expect the rate increases to significantly impact core loan growth guidance. We continue to focus on effectively managing our asset/liability mix to maximize resources.
Forward-looking information based on management’s expectation of near-term performance is provided in the sections that follow. Given the economic volatility experienced over the past two years, the remaining economic effects of the pandemic and the risks and uncertainties surrounding geopolitical unrest, it is not possible to accurately predict the extent, severity or duration that these conditions may have upon our results of operation. We continuously seek to monitor and anticipate developments as they relate to our business.
Highlights of the First Quarter 2022
2023
We reported net income for the first quarter of 20222023 of $123.5$126.5 million, or $1.40$1.45 per diluted common share, compared to $137.7$143.8 million, or $1.55$1.65 per diluted common share, in the fourth quarter of 20212022 and $107.2$123.5 million, or $1.21$1.40 per diluted common share, in the first quarter of 2021. There were no nonoperating items in the first quarters of 2022 or 2021. There was $4.9 million, or $0.04 per share after-tax, of net nonoperating income items in the fourth quarter of 2021, mostly attributable to hurricane-related insurance proceeds.2022.
First quarter 20222023 results compared to fourth quarter 2021:2022:
The first quarter of 2023 represents a solid start to the year, despite disruption from recent events within the financial services industry. We reported solidmaintained what we believe is a seasoned and diversified deposit base. Loan growth and additional interest rate increases contributed favorably to earning asset yield. However, increased deposit interest rates and incremental liquidity have compressed our net interest margin and efficiency ratio, though the ratio remains below our target of 55%. Asset quality metrics remained stable and capital levels remain solid. We believe we are well positioned to weather changes in economic conditions and industry trends.
Consolidated Financial Results
The following table contains the consolidated financial results for the first quarter of 2022 that are a good start to the year. We had core loan growth, stable deposits, and what we believe to be the beginning of a widening net interest margin. Our asset quality metrics are at historically low levels, our capital levels are solid, and we continue strategic expense management while investing for revenue growth.periods indicated.
During the quarter, we added ten new bankers across our footprint, including additions in Dallas, San Antonio, Austin, Houston, Beaumont, Nashville, Tampa and Lafayette. This is in addition to fifteen bankers hired in the second half of 2021, with additional hires planned during the remainder of 2022. Revenue enhancements funded through continued expense focus, along with expected interest rate increases, sets the path for our target of a 55% efficiency ratio (currently at 56.03%) by the fourth quarter of 2022 or possibly sooner.
|
|
| |||||||||||||
(in thousands, except per share data) | March 31, |
| December 31, |
| September 30, |
| June 30, |
| March 31, |
| |||||
Income Statement Data: |
|
|
|
|
|
|
|
|
|
| |||||
Interest income | $ | 372,603 |
| $ | 345,676 |
| $ | 299,737 |
| $ | 254,864 |
| $ | 236,786 |
|
Interest income (te) (a) |
| 375,187 |
|
| 348,291 |
|
| 302,340 |
|
| 257,449 |
|
| 239,331 |
|
Interest expense |
| 87,609 |
|
| 50,175 |
|
| 19,430 |
|
| 9,132 |
|
| 8,323 |
|
Net interest income (te) |
| 287,578 |
|
| 298,116 |
|
| 282,910 |
|
| 248,317 |
|
| 231,008 |
|
Provision for credit losses |
| 6,020 |
|
| 2,487 |
|
| 1,402 |
|
| (9,761 | ) |
| (22,527 | ) |
Noninterest income |
| 80,330 |
|
| 77,064 |
|
| 85,337 |
|
| 85,653 |
|
| 83,432 |
|
Noninterest expense |
| 200,884 |
|
| 190,154 |
|
| 193,502 |
|
| 187,097 |
|
| 179,939 |
|
Income before income taxes |
| 158,420 |
|
| 179,924 |
|
| 170,740 |
|
| 154,049 |
|
| 154,483 |
|
Income tax expense |
| 31,953 |
|
| 36,137 |
|
| 35,351 |
|
| 32,614 |
|
| 31,005 |
|
Net income | $ | 126,467 |
| $ | 143,787 |
| $ | 135,389 |
| $ | 121,435 |
| $ | 123,478 |
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance Sheet Data: |
|
|
|
|
| ||||||||||
Period end balance sheet data |
|
|
|
|
| ||||||||||
Loans | $ | 23,404,523 |
| $ | 23,114,046 |
| $ | 22,585,585 |
| $ | 21,846,068 |
| $ | 21,323,341 |
|
Earning assets |
| 34,106,792 |
|
| 31,873,027 |
|
| 31,213,449 |
|
| 31,292,910 |
|
| 32,997,323 |
|
Total assets |
| 37,547,083 |
|
| 35,183,825 |
|
| 34,567,242 |
|
| 34,637,525 |
|
| 36,317,291 |
|
Noninterest-bearing deposits |
| 12,860,027 |
|
| 13,645,113 |
|
| 14,290,817 |
|
| 14,676,342 |
|
| 14,976,670 |
|
Total deposits |
| 29,613,070 |
|
| 29,070,349 |
|
| 28,951,274 |
|
| 29,866,432 |
|
| 30,499,709 |
|
Stockholders' equity |
| 3,531,232 |
|
| 3,342,628 |
|
| 3,180,439 |
|
| 3,349,723 |
|
| 3,450,951 |
|
Average balance sheet data |
|
|
|
|
| ||||||||||
Loans | $ | 23,086,529 |
| $ | 22,723,248 |
| $ | 22,138,709 |
| $ | 21,657,528 |
| $ | 21,122,038 |
|
Earning assets |
| 32,753,781 |
|
| 32,244,681 |
|
| 31,783,801 |
|
| 32,780,813 |
|
| 33,201,926 |
|
Total assets |
| 35,159,050 |
|
| 34,498,915 |
|
| 34,377,773 |
|
| 35,380,247 |
|
| 36,003,803 |
|
Noninterest-bearing deposits |
| 12,963,133 |
|
| 13,854,625 |
|
| 14,323,646 |
|
| 14,655,800 |
|
| 14,363,324 |
|
Total deposits |
| 28,792,851 |
|
| 28,816,338 |
|
| 29,180,626 |
|
| 29,979,940 |
|
| 30,029,793 |
|
Stockholders' equity |
| 3,412,813 |
|
| 3,228,667 |
|
| 3,405,463 |
|
| 3,383,789 |
|
| 3,607,061 |
|
Common Shares Data: |
|
|
|
|
| ||||||||||
Earnings per share - basic | $ | 1.45 |
| $ | 1.65 |
| $ | 1.56 |
| $ | 1.39 |
| $ | 1.40 |
|
Earnings per share - diluted |
| 1.45 |
|
| 1.65 |
|
| 1.55 |
|
| 1.38 |
|
| 1.40 |
|
Cash dividends per common share |
| 0.30 |
|
| 0.27 |
|
| 0.27 |
|
| 0.27 |
|
| 0.27 |
|
Book value per share (period end) |
| 41.03 |
|
| 38.89 |
|
| 37.12 |
|
| 39.08 |
|
| 39.91 |
|
Tangible book value per share (period end) |
| 30.47 |
|
| 28.29 |
|
| 26.44 |
|
| 28.37 |
|
| 29.25 |
|
Weighted average number of shares - diluted |
| 86,282 |
|
| 86,249 |
|
| 86,020 |
|
| 86,354 |
|
| 86,936 |
|
Period end number of shares |
| 86,066 |
|
| 85,941 |
|
| 85,686 |
|
| 85,714 |
|
| 86,460 |
|
42
In March, we announced a strategic decision addressing recent trends in the banking industry to eliminate consumer (retail) non-sufficient funds fees and certain overdraft fees by the end of 2022. The annual impact upon fee income is estimated to be $10 million to $11 million. We believe these changes are in line with an evolving retail banking industry, as traditional banks adjust products to meet consumer needs and provide them with the tools needed to help manage their overall finances. We expect to see improving account acquisition rates in 2023 with this change and as we launch additional retail products and features.
Consolidated Financial Results
The following table contains the consolidated financial results for the periods indicated.
|
| Three Months Ended |
| ||||||||||||||||||||||
(in thousands, except per share data) |
| March 31, 2022 |
|
| December 31, 2021 |
|
| September 30, 2021 |
|
| June 30, 2021 |
|
| March 31, 2021 |
| ||||||||||
Income Statement Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest income |
| $ |
| 236,786 |
|
| $ |
| 238,756 |
|
| $ |
| 244,417 |
|
| $ |
| 248,300 |
|
| $ |
| 250,785 |
|
Interest income (te) (a) |
|
|
| 239,331 |
|
|
|
| 241,391 |
|
|
|
| 247,185 |
|
|
|
| 251,154 |
|
|
|
| 253,707 |
|
Interest expense |
|
|
| 8,323 |
|
|
|
| 9,460 |
|
|
|
| 9,708 |
|
|
|
| 13,657 |
|
|
|
| 16,198 |
|
Net interest income (te) |
|
|
| 231,008 |
|
|
|
| 231,931 |
|
|
|
| 237,477 |
|
|
|
| 237,497 |
|
|
|
| 237,509 |
|
Provision for credit losses |
|
|
| (22,527 | ) |
|
|
| (28,399 | ) |
|
|
| (26,955 | ) |
|
|
| (17,229 | ) |
|
|
| (4,911 | ) |
Noninterest income |
|
|
| 83,432 |
|
|
|
| 89,612 |
|
|
|
| 93,361 |
|
|
|
| 94,272 |
|
|
|
| 87,089 |
|
Noninterest expense |
|
|
| 179,939 |
|
|
|
| 182,462 |
|
|
|
| 194,703 |
|
|
|
| 236,770 |
|
|
|
| 193,072 |
|
Income before income taxes |
|
|
| 154,483 |
|
|
|
| 164,845 |
|
|
|
| 160,322 |
|
|
|
| 109,374 |
|
|
|
| 133,515 |
|
Income tax expense |
|
|
| 31,005 |
|
|
|
| 27,102 |
|
|
|
| 30,740 |
|
|
|
| 20,656 |
|
|
|
| 26,343 |
|
Net income |
| $ |
| 123,478 |
|
| $ |
| 137,743 |
|
| $ |
| 129,582 |
|
| $ |
| 88,718 |
|
| $ |
| 107,172 |
|
For informational purposes - included above, pre-tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Nonoperating item included in noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gain on hurricane-related insurance settlement |
| $ |
| — |
|
| $ |
| 3,600 |
|
| $ |
| — |
|
| $ |
| — |
|
| $ |
| — |
|
Gain on sale of Hancock Horizon Funds |
|
|
| — |
|
|
|
| — |
|
|
|
| 4,576 |
|
|
|
| — |
|
|
|
| — |
|
Gain on sale of Mastercard Class B common stock |
|
|
| — |
|
|
|
| — |
|
|
|
| — |
|
|
|
| 2,800 |
|
|
|
| — |
|
Nonoperating items included in noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Efficiency initiatives |
|
|
| — |
|
|
|
| (649 | ) |
|
|
| (1,867 | ) |
|
|
| 40,812 |
|
|
|
| — |
|
Hurricane related expenses |
|
|
| — |
|
|
|
| (680 | ) |
|
|
| 5,092 |
|
|
|
| — |
|
|
|
| — |
|
Loss on redemption of subordinated notes |
|
|
| — |
|
|
|
| — |
|
|
|
| — |
|
|
|
| 4,165 |
|
|
|
| — |
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Period end balance sheet data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loans |
| $ |
| 21,323,341 |
|
| $ |
| 21,134,282 |
|
| $ |
| 20,886,015 |
|
| $ |
| 21,148,530 |
|
| $ |
| 21,664,859 |
|
Earning assets |
|
|
| 32,997,323 |
|
|
|
| 33,610,435 |
|
|
|
| 32,348,036 |
|
|
|
| 32,075,450 |
|
|
|
| 32,134,637 |
|
Total assets |
|
|
| 36,317,291 |
|
|
|
| 36,531,205 |
|
|
|
| 35,318,308 |
|
|
|
| 35,098,709 |
|
|
|
| 35,072,643 |
|
Noninterest-bearing deposits |
|
|
| 14,976,670 |
|
|
|
| 14,392,808 |
|
|
|
| 13,653,376 |
|
|
|
| 13,406,385 |
|
|
|
| 13,174,911 |
|
Total deposits |
|
|
| 30,499,709 |
|
|
|
| 30,465,897 |
|
|
|
| 29,208,157 |
|
|
|
| 29,273,107 |
|
|
|
| 29,210,520 |
|
Stockholders' equity |
|
|
| 3,450,951 |
|
|
|
| 3,670,352 |
|
|
|
| 3,629,766 |
|
|
|
| 3,562,901 |
|
|
|
| 3,416,903 |
|
Average balance sheet data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loans |
| $ |
| 21,122,038 |
|
| $ |
| 20,770,130 |
|
| $ |
| 20,941,173 |
|
| $ |
| 21,388,814 |
|
| $ |
| 21,745,298 |
|
Earning assets |
|
|
| 33,201,926 |
|
|
|
| 32,913,659 |
|
|
|
| 32,097,381 |
|
|
|
| 32,195,515 |
|
|
|
| 31,015,637 |
|
Total assets |
|
|
| 36,003,803 |
|
|
|
| 35,829,027 |
|
|
|
| 35,207,960 |
|
|
|
| 35,165,684 |
|
|
|
| 34,078,200 |
|
Noninterest-bearing deposits |
|
|
| 14,363,324 |
|
|
|
| 14,126,335 |
|
|
|
| 13,535,961 |
|
|
|
| 13,237,796 |
|
|
|
| 12,374,235 |
|
Total deposits |
|
|
| 30,029,793 |
|
|
|
| 29,750,665 |
|
|
|
| 29,237,306 |
|
|
|
| 29,228,809 |
|
|
|
| 28,138,763 |
|
Stockholders' equity |
|
|
| 3,607,061 |
|
|
|
| 3,642,003 |
|
|
|
| 3,606,087 |
|
|
|
| 3,488,592 |
|
|
|
| 3,441,466 |
|
Common Shares Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share - basic |
| $ |
| 1.40 |
|
| $ |
| 1.56 |
|
| $ |
| 1.46 |
|
| $ |
| 1.00 |
|
| $ |
| 1.21 |
|
Earnings per share - diluted |
|
|
| 1.40 |
|
|
|
| 1.55 |
|
|
|
| 1.46 |
|
|
|
| 1.00 |
|
|
|
| 1.21 |
|
Cash dividends per common share |
|
|
| 0.27 |
|
|
|
| 0.27 |
|
|
|
| 0.27 |
|
|
|
| 0.27 |
|
|
|
| 0.27 |
|
Book value per share (period end) |
|
|
| 39.91 |
|
|
|
| 42.31 |
|
|
|
| 41.81 |
|
|
|
| 41.03 |
|
|
|
| 39.38 |
|
Tangible book value per share (period end) |
|
|
| 29.25 |
|
|
|
| 31.64 |
|
|
|
| 31.10 |
|
|
|
| 30.27 |
|
|
|
| 28.57 |
|
Weighted average number of shares - diluted |
|
|
| 86,936 |
|
|
|
| 87,132 |
|
|
|
| 87,006 |
|
|
|
| 86,990 |
|
|
|
| 86,805 |
|
Period end number of shares |
|
|
| 86,460 |
|
|
|
| 86,749 |
|
|
|
| 86,823 |
|
|
|
| 86,847 |
|
|
|
| 86,777 |
|
43
|
| Three Months Ended |
|
|
| |||||||||||||||||||||||||||||||||||
($ in thousands) |
| March 31, 2022 |
|
| December 31, 2021 |
|
| September 30, 2021 |
|
| June 30, 2021 |
|
| March 31, 2021 |
| March 31, |
| December 31, |
| September 30, |
| June 30, |
| March 31, |
| |||||||||||||||
Performance and other data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||
Return on average assets |
| 1.39 | % |
| 1.53 | % |
| 1.46 | % |
| 1.01 | % |
| 1.28 | % |
| 1.46 | % |
| 1.65 | % |
| 1.56 | % |
| 1.38 | % |
| 1.39 | % | ||||||||||
Return on average common equity |
| 13.88 | % |
| 15.00 | % |
| 14.26 | % |
| 10.20 | % |
| 12.63 | % |
| 15.03 | % |
| 17.67 | % |
| 15.77 | % |
| 14.39 | % |
| 13.88 | % | ||||||||||
Return on average tangible common equity |
| 18.66 | % |
| 20.13 | % |
| 19.22 | % |
| 13.94 | % |
| 17.38 | % |
| 20.49 | % |
| 24.64 | % |
| 21.58 | % |
| 19.77 | % |
| 18.66 | % | ||||||||||
Tangible common equity (b) |
| 7.15 | % |
| 7.71 | % |
| 7.85 | % |
| 7.70 | % |
| 7.26 | % |
| 7.16 | % |
| 7.09 | % |
| 6.73 | % |
| 7.21 | % |
| 7.15 | % | ||||||||||
Tangible common equity Tier 1 (CET1) ratio |
| 11.12 | % |
| 11.09 | % |
| 11.17 | % |
| 10.98 | % |
| 11.00 | % |
| 11.60 | % |
| 11.41 | % |
| 11.10 | % |
| 11.08 | % |
| 11.12 | % | ||||||||||
Net interest margin (te) |
| 2.81 | % |
| 2.80 | % |
| 2.94 | % |
| 2.96 | % |
| 3.09 | % |
| 3.55 | % |
| 3.68 | % |
| 3.54 | % |
| 3.04 | % |
| 2.81 | % | ||||||||||
Noninterest income as a percentage of total revenue (te) |
| 26.53 | % |
| 27.87 | % |
| 28.22 | % |
| 28.41 | % |
| 26.83 | % |
| 21.83 | % |
| 20.54 | % |
| 23.17 | % |
| 25.65 | % |
| 26.53 | % | ||||||||||
Efficiency ratio (c ) |
| 56.03 | % |
| 56.57 | % |
| 57.44 | % |
| 57.01 | % |
| 58.12 | % |
| 53.76 | % |
| 49.81 | % |
| 51.62 | % |
| 54.95 | % |
| 56.03 | % | ||||||||||
Allowance for credit loss as a percentage of total loans |
| 1.63 | % |
| 1.76 | % |
| 1.92 | % |
| 2.03 | % |
| 2.11 | % | |||||||||||||||||||||||||
Allowance for loan losses as a percentage of total loans |
| 1.32 | % |
| 1.33 | % |
| 1.36 | % |
| 1.41 | % |
| 1.49 | % | |||||||||||||||||||||||||
Allowance for credit losses as a percentage of total loans |
| 1.46 | % |
| 1.48 | % |
| 1.50 | % |
| 1.55 | % |
| 1.63 | % | |||||||||||||||||||||||||
Annualized net charge-offs to average loans |
| 0.01 | % |
| 0.01 | % |
| 0.03 | % |
| 0.20 | % |
| 0.34 | % |
| 0.10 | % |
| 0.02 | % |
| 0.02 | % |
| -0.01 | % |
| 0.01 | % | ||||||||||
Nonperforming assets as a percentage of loans, ORE and foreclosed assets |
| 0.24 | % |
| 0.32 | % |
| 0.34 | % |
| 0.46 | % |
| 0.57 | % | |||||||||||||||||||||||||
Nonaccrual loans as a percentage of loans |
| 0.23 | % |
| 0.17 | % |
| 0.18 | % |
| 0.17 | % |
| 0.20 | % | |||||||||||||||||||||||||
FTE headcount |
| 3,543 |
| 3,486 |
| 3,429 |
| 3,626 |
| 3,926 |
|
| 3,679 |
| 3,627 |
| 3,607 |
| 3,594 |
| 3,543 |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Reconciliation of operating revenue and operating pre-provision net revenue (non-GAAP measure) (te) (d) | Reconciliation of operating revenue and operating pre-provision net revenue (non-GAAP measure) (te) (d) |
| Reconciliation of operating revenue and operating pre-provision net revenue (non-GAAP measure) (te) (d) |
| ||||||||||||||||||||||||||||||||||||
Net interest income |
| $ |
| 228,463 |
|
| $ |
| 229,296 |
|
| $ |
| 234,709 |
|
| $ |
| 234,643 |
|
| $ |
| 234,587 |
| $ | 284,994 |
| $ | 295,501 |
| $ | 280,307 |
| $ | 245,732 |
| $ | 228,463 |
|
Noninterest income |
|
| 83,432 |
|
|
|
| 89,612 |
|
|
|
| 93,361 |
|
|
|
| 94,272 |
|
|
|
| 87,089 |
|
| 80,330 |
|
| 77,064 |
|
| 85,337 |
|
| 85,653 |
|
| 83,432 |
| |
Total revenue |
| 311,895 |
|
|
| 318,908 |
|
|
| 328,070 |
|
|
| 328,915 |
|
|
| 321,676 |
|
| 365,324 |
| 372,565 |
| 365,644 |
| 331,385 |
| 311,895 |
| ||||||||||
Taxable equivalent adjustment |
| 2,545 |
|
|
| 2,635 |
|
|
| 2,768 |
|
|
| 2,854 |
|
|
| 2,922 |
|
| 2,584 |
| 2,615 |
| 2,603 |
| 2,585 |
| 2,545 |
| ||||||||||
Nonoperating revenue |
|
| — |
|
|
|
| (3,600 | ) |
|
|
| (4,576 | ) |
|
|
| (2,800 | ) |
|
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
| |
Total revenue (te) |
| $ |
| 314,440 |
|
| $ |
| 317,943 |
|
| $ |
| 326,262 |
|
| $ |
| 328,969 |
|
| $ |
| 324,598 |
| $ | 367,908 |
| $ | 375,180 |
| $ | 368,247 |
| $ | 333,970 |
| $ | 314,440 |
|
Noninterest expense |
| (179,939 | ) |
|
| (182,462 | ) |
|
| (194,703 | ) |
|
| (236,770 | ) |
|
| (193,072 | ) |
| (200,884 | ) |
| (190,154 | ) |
| (193,502 | ) |
| (187,097 | ) |
| (179,939 | ) | ||||||
Nonoperating expense |
|
| — |
|
|
|
| (1,329 | ) |
|
|
| 3,225 |
|
|
|
| 44,977 |
|
|
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
| |
Operating pre-provision net revenue (te) |
| $ |
| 134,501 |
|
| $ |
| 134,152 |
|
| $ |
| 134,784 |
|
| $ |
| 137,176 |
|
| $ |
| 131,526 |
| $ | 167,024 |
| $ | 185,026 |
| $ | 174,745 |
| $ | 146,873 |
| $ | 134,501 |
|
RESULTS OF OPERATIONS
Net Interest Income
Net interest income (te) for the first quarter of 20222023 was $231.0$287.6 million, down $0.9$10.5 million, or less than 1%4%, compared to the fourth quarter of 20212022 and down $6.5up $56.6 million, or 3%24%, from the first quarter of 2021.2022.
The decrease in net interest income (te) compared to the fourth quarter of 20212022 is largely attributable to two fewer accrual days and a declinean increase in the accretion of PPP loan fees, and to a lesser extent, a declineinterest expense on deposits, resulting from both an increase in purchase accounting discount accretion and nonaccrual interest recoveries, largely offset by a lower cost of fundsaverage balances and a favorable change in the earning asset mix. The reduction in the cost of funds reflects a favorable change in the deposit mix that includes increases in noninterest-bearing and lower-cost interest-bearing transaction deposits along with declines in higher-cost time deposits and a seasonal reduction of interest bearing public fund deposits. The favorable changeshift in the mix to higher cost products, as well as increased short-term borrowings, both of averagewhich outpaced earning assets was the result of increases in loans and investment securities and a decrease in lower-yielding short-term investments.asset growth.
The net interest margin for the first quarter of 20222023 was 2.81%3.55%, up 1 bpdown 13 bps from 2.80%3.68% in the fourth quarter of 2021, for2022. The decline in the first quarterly increase since the onset of the pandemic. The slight widening of net interest margin from the prior quarter was also largely duedriven by a change in the funding mix, with increases of $868 million in average interest-bearing deposits and $523 million in average short-term borrowings, mainly in FHLB advances. The increase in average interest-bearing deposits is primarily attributable to the $841 million increase in average time deposits, largely the result of growth driven by promotional rate offerings and, to a 7 bp improvement from a favorable shiftlesser degree, the addition of brokered deposits that were added late in the earning assetquarter. The change in funding mix along withresulted in a modest improvement46 bp increase in the cost of funds. This improvementfunds, which was partially offset by a 634 bp increase in the average earning asset yield. The yield on average earning assets was favorably impacted by increases of $363 million in average loans and $211 million in average short-term investments in a rising interest rate environment, partially offset by a decline due to the impactin average securities of almost $200 million$63 million.
43
Table of PPP loan forgiveness during the current quarter.Contents
The $6.5$56.6 million decreaseincrease in net interest income (te) compared to the first quarter of 20212022 is primarily attributable to a $14.4$135.9 million declineincrease in interest income (te), partially offset by a $79.3 million increase in interest expense. The increase in interest income is largely due to the rising interest rate environment, a favorable change in the earning asset mix, and fees as a result$5.7 million decrease in premium amortization on the securities portfolio. The favorable change in the average earning asset mix reflects a $2.0 billion increase in loans, $0.4 billion growth in the securities portfolio and a $2.8 billion decrease in short-term investments. The increase in interest income was partially offset by a decline of lower average$5.3 million in PPP loan balances and yields,fee accretion, a $4.2$1.5 million decrease in nonaccrual interest recoveries and $2.0a $0.7 million of lowerdecrease in purchase accounting discount accretion. These decreases were partially offset by income associated with a $1.2 billionThe increase in average securities, a $1.6 million increase in short-term investments, $1.7 million in lower securities premium amortization, and a $7.9 million decline in interest expense. The decline in interest expense was driven by lower rates paid on interest-bearing deposit accountsboth an 86 bp increase in the cost of total deposits, as interest rate offerings were increased to remain competitive, and a decline305 bp increase in the cost of borrowings, primarily attributable to FHLB advances, as low fixed-rate instruments were called and replaced with new instruments at prevailing interest on long-term debt duerates.
The net interest margin was up 74 bps compared to the redemptionfirst quarter of $150 million2022 as a result of subordinated debt atthe rising interest rate environment and a more favorable earning asset mix. Compared to the first quarter of 2022, the yield on earning assets was up 172 bps to 4.63%, while the cost of funds increased 98 bps to 1.08%.
We experienced significant margin widening in 2022 with the rising interest rate environment and our betas, defined as the amount by which deposit or loan costs change in response to movement in short-term interest rate, moved more quickly for loans than deposits. However, in the first quarter of 2023, there was a dramatic shift in deposit betas as pricing became more competitive and customers shifted to the higher cost products. We expect continued net interest margin compression in the second quarter of 2023 as deposit betas are anticipated to continue to increase. The net interest margin could stabilize in the second half of 2023 should deposit betas normalize.
The net interest margin for the month of March 2023 was 3.47%, and declined to 3.24% in April 2023. The margin for the month of April 2023 includes the impact of excess liquidity carried as a cautionary measure, which was largely eliminated in early May 2023. Excluding the impact of the excess liquidity, the net interest margin would have been 3.41% for the month of April.
We expect the net interest margin to improve in May 2023 following the repayment of incremental FHLB borrowings. We expect that net interest margin for the second quarter of 2023 will be down a similar amount as we experienced in the first quarter of 2023 compared to the fourth quarter of 2022.
44
5.95% in the second quarter of 2021. The increase in securities and short-term investments average balances are the result of excess liquidity driven largely by a $1.9 billion increase in average deposits and PPP loan forgiveness.
The net interest margin was down 28 bps compared to the first quarter of 2021 as a result of the continued low interest rate environment resulting in a less favorable mix of average earning assets as inflows from PPP loan forgiveness and repayments were reinvested into lower-yielding assets, partially offset by a favorable change in the funding mix to lower cost products. Compared to the first quarter of 2021, the yield on earning assets was down 39 bps, while the cost of funds decreased 11 bps to 0.10%. The reduction in cost of funds reflects the previously mentioned shift in mix to lower cost products, the strategic reduction of promotional deposit rates and the redemption of $150 million of higher-cost subordinated notes.
We anticipate that the net interest margin will continue to widen during the remainder of 2022 as additional Federal Reserve interest rate increases are expected and through continued deployment of excess liquidity into higher-yielding loans and investment securities.
The following tables detail the components of our net interest income (te) and net interest margin.
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
| March 31, 2022 |
|
| December 31, 2021 |
|
| March 31, 2021 |
|
| March 31, 2023 |
|
| December 31, 2022 |
|
| March 31, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in millions) |
| Volume |
|
| Interest (d) |
|
| Rate |
|
| Volume |
|
| Interest (d) |
|
| Rate |
|
| Volume |
|
| Interest (d) |
|
| Rate |
| |||||||||||||||||||||||||||||||||||||||||||||
($ in millions) |
| Volume |
|
| Interest (d) |
|
| Rate |
|
| Volume |
|
| Interest (d) |
|
| Rate |
|
| Volume |
|
| Interest (d) |
|
| Rate |
| |||||||||||||||||||||||||||||||||||||||||||||
Average earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||
Commercial & real estate loans (te) (a) |
| $ | 17,119.3 |
| $ | 150.3 |
| 3.56 | % |
| $ | 16,802.8 |
| $ | 150.7 |
| 3.56 | % |
| $ | 17,334.3 |
| $ | 155.9 |
| 3.65 | % |
| $ | 18,322.2 |
|
| $ | 259.1 |
|
|
| 5.73 | % |
| $ | 18,178.5 |
|
| $ | 240.6 |
|
|
| 5.52 | % |
| $ | 17,119.3 |
|
| $ | 150.3 |
|
|
| 3.56 | % | |||||||||
Residential mortgage loans |
| 2,441.3 |
| 21.0 |
| 3.44 | % |
| 2,365.8 |
| 20.5 |
| 3.46 | % |
| 2,600.5 |
| 24.7 |
| 3.79 | % |
|
| 3,214.4 |
|
|
| 28.1 |
|
|
| 3.49 | % |
|
| 2,968.9 |
|
|
| 25.6 |
|
|
| 3.45 | % |
|
| 2,441.3 |
|
|
| 21.0 |
|
|
| 3.44 | % | |||||||||||||||
Consumer loans |
| 1,561.4 |
| 18.4 |
| 4.77 | % |
| 1,601.5 |
| 18.9 |
| 4.68 | % |
| 1,810.5 |
| 21.4 |
| 4.79 | % |
|
| 1,549.9 |
|
|
| 29.2 |
|
|
| 7.63 | % |
|
| 1,575.9 |
|
|
| 27.2 |
|
|
| 6.86 | % |
|
| 1,561.4 |
|
|
| 18.4 |
|
|
| 4.77 | % | |||||||||||||||
Loan fees & late charges |
|
| — |
|
|
| 4.4 |
|
|
| 0.00 | % |
|
| — |
|
|
| 10.3 |
|
|
| 0.00 | % |
|
| — |
|
|
| 13.4 |
|
|
| 0.00 | % |
|
| — |
|
|
| (0.4 | ) |
|
| 0.00 | % |
|
| — |
|
|
| (0.2 | ) |
|
| 0.00 | % |
|
| — |
|
|
| 4.4 |
|
|
| 0.00 | % |
Total loans (te) (b) |
| 21,122.0 |
| 194.1 |
| 3.72 | % |
| 20,770.1 |
| 200.4 |
| 3.83 | % |
| 21,745.3 |
| 215.4 |
| 4.01 | % |
|
| 23,086.5 |
|
|
| 316.0 |
|
|
| 5.54 | % |
|
| 22,723.3 |
|
|
| 293.2 |
|
|
| 5.12 | % |
|
| 21,122.0 |
|
|
| 194.1 |
|
|
| 3.72 | % | |||||||||||||||
Loans held for sale |
| 64.3 |
| 0.7 |
| 4.36 | % |
| 77.4 |
| 0.6 |
| 3.02 | % |
| 111.8 |
| 0.7 |
| 2.41 | % |
|
| 22.9 |
|
|
| 0.3 |
|
|
| 5.21 | % |
|
| 24.8 |
|
|
| 0.3 |
|
|
| 4.53 | % |
|
| 64.3 |
|
|
| 0.7 |
|
|
| 4.36 | % | |||||||||||||||
US Treasury and government agency securities |
| 397.8 |
| 1.6 |
| 1.64 | % |
| 418.4 |
| 1.6 |
| 1.60 | % |
| 214.5 |
| 0.9 |
| 1.77 | % |
|
| 541.3 |
|
|
| 3.4 |
|
|
| 2.49 | % |
|
| 500.3 |
|
|
| 2.9 |
|
|
| 2.32 | % |
|
| 397.8 |
|
|
| 1.6 |
|
|
| 1.64 | % | |||||||||||||||
Mortgage-backed securities and |
| 7,352.5 |
| 34.5 |
| 1.88 | % |
| 7,019.6 |
| 30.5 |
| 1.74 | % |
| 6,307.9 |
| 29.4 |
| 1.86 | % |
|
| 7,668.0 |
|
|
| 43.3 |
|
|
| 2.26 | % |
|
| 7,769.1 |
|
|
| 42.8 |
|
|
| 2.20 | % |
|
| 7,352.5 |
|
|
| 34.5 |
|
|
| 1.88 | % | |||||||||||||||
Municipals (te) |
| 916.5 |
| 6.7 |
| 2.93 | % |
| 924.1 |
| 6.8 |
| 2.93 | % |
| 934.5 |
| 6.8 |
| 2.93 | % |
|
| 904.3 |
|
|
| 6.7 |
|
|
| 2.98 | % |
|
| 907.5 |
|
|
| 6.8 |
|
|
| 2.97 | % |
|
| 916.5 |
|
|
| 6.7 |
|
|
| 2.93 | % | |||||||||||||||
Other securities |
|
| 21.0 |
|
|
| 0.2 |
|
|
| 3.31 | % |
|
| 16.2 |
|
|
| 0.1 |
|
|
| 3.50 | % |
|
| 11.6 |
|
|
| 0.1 |
|
|
| 4.07 | % |
|
| 23.5 |
|
|
| 0.2 |
|
|
| 3.50 | % |
|
| 23.6 |
|
|
| 0.2 |
|
|
| 3.50 | % |
|
| 21.0 |
|
|
| 0.2 |
|
|
| 3.31 | % |
Total securities (te) (c) |
|
| 8,687.8 |
|
|
| 43.0 |
|
|
| 1.98 | % |
|
| 8,378.3 |
|
|
| 39.0 |
|
|
| 1.86 | % |
|
| 7,468.5 |
|
|
| 37.2 |
|
|
| 2.00 | % |
|
| 9,137.1 |
|
|
| 53.6 |
|
|
| 2.35 | % |
|
| 9,200.5 |
|
|
| 52.7 |
|
|
| 2.29 | % |
|
| 8,687.8 |
|
|
| 43.0 |
|
|
| 1.98 | % |
Total short-term investments |
|
| 3,327.8 |
|
|
| 1.5 |
|
|
| 0.19 | % |
|
| 3,687.9 |
|
|
| 1.4 |
|
|
| 0.15 | % |
|
| 1,690.0 |
|
|
| 0.4 |
|
|
| 0.10 | % |
|
| 507.3 |
|
|
| 5.3 |
|
|
| 4.27 | % |
|
| 296.1 |
|
|
| 2.1 |
|
|
| 2.88 | % |
|
| 3,327.8 |
|
|
| 1.5 |
|
|
| 0.19 | % |
Total earning assets (te) |
| $ | 33,201.9 |
|
| $ | 239.3 |
|
|
| 2.91 | % |
| $ | 32,913.7 |
|
| $ | 241.4 |
|
|
| 2.92 | % |
| $ | 31,015.6 |
|
| $ | 253.7 |
|
|
| 3.30 | % |
| $ | 32,753.8 |
|
| $ | 375.2 |
|
|
| 4.63 | % |
| $ | 32,244.7 |
|
| $ | 348.3 |
|
|
| 4.29 | % |
| $ | 33,201.9 |
|
| $ | 239.3 |
|
|
| 2.91 | % |
Average interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||
Interest-bearing transaction and savings deposits |
| $ | 11,423.4 |
| $ | 1.1 |
| 0.04 | % |
| $ | 11,405.1 |
| $ | 1.3 |
| 0.04 | % |
| $ | 10,796.0 |
| $ | 3.4 |
| 0.13 | % |
| $ | 10,650.4 |
|
| $ | 27.3 |
|
|
| 1.04 | % |
| $ | 10,810.7 |
|
| $ | 14.6 |
|
|
| 0.53 | % |
| $ | 11,423.4 |
|
| $ | 1.1 |
|
|
| 0.04 | % | |||||||||
Time deposits |
| 1,088.5 |
| 0.6 |
| 0.24 | % |
| 1,161.4 |
| 0.8 |
| 0.27 | % |
| 1,757.4 |
| 3.0 |
| 0.69 | % |
|
| 2,018.6 |
|
|
| 13.4 |
|
|
| 2.70 | % |
|
| 1,178.0 |
|
|
| 3.2 |
|
|
| 1.09 | % |
|
| 1,088.5 |
|
|
| 0.6 |
|
|
| 0.24 | % | |||||||||||||||
Public funds |
|
| 3,154.6 |
|
|
| 2.1 |
|
|
| 0.26 | % |
|
| 3,057.8 |
|
|
| 2.8 |
|
|
| 0.36 | % |
|
| 3,211.1 |
|
|
| 2.8 |
|
|
| 0.36 | % |
|
| 3,160.7 |
|
|
| 23.7 |
|
|
| 3.04 | % |
|
| 2,973.0 |
|
|
| 18.2 |
|
|
| 2.43 | % |
|
| 3,154.6 |
|
|
| 2.1 |
|
|
| 0.26 | % |
Total interest-bearing deposits |
|
| 15,666.5 |
|
|
| 3.8 |
|
|
| 0.10 | % |
|
| 15,624.3 |
|
|
| 4.9 |
|
|
| 0.12 | % |
|
| 15,764.5 |
|
|
| 9.2 |
|
|
| 0.24 | % |
|
| 15,829.7 |
|
|
| 64.4 |
|
|
| 1.65 | % |
|
| 14,961.7 |
|
|
| 36.0 |
|
|
| 0.96 | % |
|
| 15,666.5 |
|
|
| 3.8 |
|
|
| 0.10 | % |
Repurchase agreements |
| 587.5 |
| 0.1 |
| 0.06 | % |
| 589.4 |
| 0.1 |
| 0.06 | % |
| 583.7 |
| 0.1 |
| 0.13 | % |
|
| 445.8 |
|
|
| 0.8 |
|
|
| 0.69 | % |
|
| 520.8 |
|
|
| 0.8 |
|
|
| 0.60 | % |
|
| 587.5 |
|
|
| 0.1 |
|
|
| 0.06 | % | |||||||||||||||
Other short-term borrowings |
| 1,102.4 |
| 1.3 |
| 0.49 | % |
| 1,102.2 |
| 1.4 |
| 0.49 | % |
| 1,104.7 |
| 1.4 |
| 0.49 | % |
|
| 1,652.8 |
|
|
| 19.3 |
|
|
| 4.74 | % |
|
| 1,055.0 |
|
|
| 10.3 |
|
|
| 3.86 | % |
|
| 1,102.4 |
|
|
| 1.3 |
|
|
| 0.49 | % | |||||||||||||||
Long-term debt |
|
| 241.8 |
|
|
| 3.1 |
|
|
| 5.17 | % |
|
| 245.4 |
|
|
| 3.1 |
|
|
| 5.12 | % |
|
| 396.7 |
|
|
| 5.5 |
|
|
| 5.48 | % |
|
| 242.1 |
|
|
| 3.1 |
|
|
| 5.11 | % |
|
| 236.7 |
|
|
| 3.1 |
|
|
| 5.21 | % |
|
| 241.8 |
|
|
| 3.1 |
|
|
| 5.17 | % |
Total borrowings |
|
| 1,931.7 |
|
|
| 4.5 |
|
|
| 0.95 | % |
|
| 1,937.0 |
|
|
| 4.6 |
|
|
| 0.95 | % |
|
| 2,085.1 |
|
|
| 7.0 |
|
|
| 1.34 | % |
|
| 2,340.7 |
|
|
| 23.2 |
|
|
| 4.00 | % |
|
| 1,812.5 |
|
|
| 14.2 |
|
|
| 3.10 | % |
|
| 1,931.7 |
|
|
| 4.5 |
|
|
| 0.95 | % |
Total interest-bearing liabilities |
|
| 17,598.2 |
|
|
| 8.3 |
|
|
| 0.19 | % |
|
| 17,561.3 |
|
|
| 9.5 |
|
|
| 0.21 | % |
|
| 17,849.6 |
|
|
| 16.2 |
|
|
| 0.37 | % |
|
| 18,170.4 |
|
|
| 87.6 |
|
|
| 1.95 | % |
|
| 16,774.2 |
|
|
| 50.2 |
|
|
| 1.19 | % |
|
| 17,598.2 |
|
|
| 8.3 |
|
|
| 0.19 | % |
Net interest-free funding sources |
|
| 15,603.7 |
|
|
|
|
|
|
|
|
| 15,352.4 |
|
|
|
|
|
|
|
|
| 13,166.0 |
|
|
|
|
|
|
|
|
| 14,583.4 |
|
|
|
|
|
|
|
|
| 15,470.5 |
|
|
|
|
|
|
|
|
| 15,603.7 |
|
|
|
|
|
|
| ||||||||||||
Total cost of funds |
| $ | 33,201.9 |
|
| $ | 8.3 |
|
|
| 0.10 | % |
| $ | 32,913.7 |
|
| $ | 9.5 |
|
|
| 0.11 | % |
| $ | 31,015.6 |
|
| $ | 16.2 |
|
|
| 0.21 | % |
| $ | 32,753.8 |
|
| $ | 87.6 |
|
|
| 1.08 | % |
| $ | 32,244.7 |
|
| $ | 50.2 |
|
|
| 0.62 | % |
| $ | 33,201.9 |
|
| $ | 8.3 |
|
|
| 0.10 | % |
Net interest spread (te) |
|
|
|
| $ | 231.0 |
| 2.72 | % |
|
|
|
| $ | 231.9 |
| 2.70 | % |
|
|
|
| $ | 237.5 |
| 2.94 | % |
|
|
|
| $ | 287.6 |
|
|
| 2.67 | % |
|
|
|
| $ | 298.1 |
|
|
| 3.11 | % |
|
|
|
| $ | 231.0 |
|
|
| 2.72 | % | ||||||||||||
Net interest margin |
| $ | 33,201.9 |
|
| $ | 231.0 |
|
|
| 2.81 | % |
| $ | 32,913.7 |
|
| $ | 231.9 |
|
|
| 2.80 | % |
| $ | 31,015.6 |
|
| $ | 237.5 |
|
|
| 3.09 | % |
| $ | 32,753.8 |
|
| $ | 287.6 |
|
|
| 3.55 | % |
| $ | 32,244.7 |
|
| $ | 298.1 |
|
|
| 3.68 | % |
| $ | 33,201.9 |
|
| $ | 231.0 |
|
|
| 2.81 | % |
Provision for Credit Losses
During the first quarter of 2023, we recorded a provision for credit losses of $6.0 million, compared to a provision for credit losses of $2.5 million in the fourth quarter of 2022 and a negative provision for credit losses of $22.5 million in the first quarter of 2022. The first quarter of 2023 provision included net charge-offs of $5.7 million and a reserve build of $0.3 million, compared to net charge-offs of $1.0 million and a reserve build of $1.5 million in the fourth quarter of 2022, and net charge-offs of $0.3 million and a reserve release of $22.8 million in the first quarter of 2022. The modest provision for loan loss in both the first quarter of 2023 and the fourth quarter of 2022 is reflective of our relatively stable credit metrics and economic outlook. The reserve release in the first quarter of 2022 was the result of improved overall credit performance and economic indicators, allowing for the release of reserves built in response to the pandemic.
Net charge-offs in the first quarter of 2023 were $5.7 million, or 0.10% of average total loans on an annualized basis, compared to net charge-offs of $1.0 million, or 0.02%, in the fourth quarter of 2022, and net charge-offs of $0.3 million, or 0.01%, in the first quarter of 2022. The first quarter of 2023 included net charge-offs of $3.4 million in the commercial portfolio, comprised of various smaller losses and lower recoveries compared to recent quarters, and $2.5 million in the consumer portfolio, partially offset by net recoveries of $0.2 million in the residential mortgage portfolio. The fourth quarter of 2022 included net recoveries of $1.2 million in the commercial portfolio and $0.3 million in the residential mortgage portfolio, partially offset by net charge-offs of $2.4 million in the consumer portfolio. The first quarter of 2022 included net recoveries of $0.8 million in the commercial portfolio and less than $0.1 million in the residential mortgage portfolio, partially offset by net charge-offs of $1.2 million in the consumer portfolio.
45
Provision for Credit Losses
During the first quarter of 2022, we recorded a negativeWe currently expect to see low to modest charge-offs and provision for credit losses for the remainder of $22.5 million, compared to negative provisions for credit losses of $28.4 million in the fourth quarter of 2021, and $4.9 million in the first quarter of 2021. The first quarter of 2022 negative provision included net charge-offs of $0.3 million and a reserve release of $22.8 million. The fourth quarter of 2021 negative provision included net charge-offs of $0.7 million and a reserve release of $29.1 million. The first quarter of 2021 negative provision for credit loss included net charge-offs of $18.3 million and a reserve release of $23.2 million. The negative provision for credit losses recorded in the first quarter of 2022 and fourth quarter of 2021 were largely the result of continued improvement in2023. However, loan growth, portfolio mix, asset quality with minimal losses over the past few quartersmetrics and continued improvement in economic conditions in our footprint. The modest negative provision for credit loss in the first quarter of 2021 was the result of improvement in macroeconomic forecasts and the contraction in the core loan portfolio (excluding PPP).
Net charge-offs in the first quarter of 2022 were $0.3 million, or 0.01% of average total loans on an annualized basis, compared to $0.7 million, or 0.01% in the fourth quarter of 2021, and $18.3 million, or 0.34% in the first quarter of 2021. The first quarter of 2022 included $1.2 million of consumer net charge-offs, largely offset by net recoveries of $0.8 million for commercial and less than $0.1 million for residential mortgage, virtually unchanged from fourth quarter of 2021 levels. Net charge-offs in the first quarter of 2021 included $16.2 million of commercial net charge-offs, largely energy-related, $0.1 million of mortgage net recoveries and $2.5 million of consumer net charge-offs.
Futurefuture assumptions in economic forecasts and our own asset quality metrics will drive our outlook for the level of forecastedcredit loss reserves. We currently expect reserve releases will continue; however, we expect to see them taper off over the next few quarters.
The discussion labeled "Allowance for Credit Losses and Asset Quality" that appears later in this Item and provides additional information on these changes and on general credit quality.
Noninterest Income
Noninterest income totaled $83.4$80.3 million for the first quarter of 2022, down $6.22023, up $3.3 million, or 7%4%, from the fourth quarter of 2021,2022, and down $3.7$3.1 million, or 4%, from the first quarter of 2021. There were no nonoperating items included2022. The increase in noninterest income in the first quarters of 2022 and 2021. There was $3.6 million of nonoperating noninterest income infrom the fourth quarter of 20212022 was largely attributable to increases in investment and annuity fees and insurance commissions and income from derivatives, partially offset by a gaindecrease in service charges on a hurricane-related insurance settlement. Excluding this item, operating noninterest income decreased $2.6 million, or 3%, linked quarter.deposit accounts. The decrease in operating noninterest income from the priorfirst quarter wasof 2022 is largely attributable to a decline in secondary mortgage market operations income. The decrease compared to the same quarter last year was attributable to declines in secondary mortgage market operations income, bank-owned life insurance (BOLI)service charges on deposit accounts and other income, including derivatives and derivativespecialty fees, partially offset by an increaseincreases in other income largely due to Small Business Investment Company (SBIC) incometrust fees and other revenue items described below.investment and annuity fees and insurance commissions.
The components of noninterest income are presented in the following table for the indicated periods.
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, |
|
| March 31, |
|
| December 31, |
|
| March 31, |
| ||||||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
| |||||||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| 2022 |
| |||||||||||||||
Service charges on deposit accounts |
| $ | 21,674 |
| $ | 21,346 |
| $ | 19,146 |
|
| $ | 20,622 |
|
| $ | 22,222 |
|
| $ | 21,674 |
| ||
Trust fees |
| 15,279 |
| 15,547 |
| 15,003 |
|
|
| 16,734 |
|
|
| 16,496 |
|
|
| 15,279 |
| |||||
Bank card and ATM fees |
| 20,396 |
| 20,638 |
| 18,120 |
|
|
| 20,721 |
|
|
| 20,913 |
|
|
| 20,396 |
| |||||
Investment and annuity fees and insurance commissions |
| 7,427 |
| 7,546 |
| 7,458 |
|
|
| 8,867 |
|
|
| 6,832 |
|
|
| 7,427 |
| |||||
Secondary mortgage market operations |
| 3,746 |
| 5,456 |
| 11,710 |
|
|
| 2,168 |
|
|
| 1,504 |
|
|
| 3,746 |
| |||||
Income from bank-owned life insurance |
| 3,545 |
| 3,795 |
| 7,281 |
|
|
| 3,286 |
|
|
| 3,279 |
|
|
| 3,545 |
| |||||
Credit related fees |
| 2,669 |
| 2,618 |
| 2,844 |
|
|
| 2,765 |
|
|
| 2,643 |
|
|
| 2,669 |
| |||||
Income from customer and other derivatives |
| 2,349 |
| 1,722 |
| 5,035 |
|
|
| 583 |
|
|
| (554 | ) |
|
| 2,349 |
| |||||
Securities transactions, net |
| (87 | ) |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| (87 | ) | ||||
Gain on hurricane-related insurance settlement |
| — |
| 3,600 |
| — |
| |||||||||||||||||
Other miscellaneous |
|
| 6,434 |
|
|
| 7,344 |
|
|
| 492 |
|
|
| 4,584 |
|
|
| 3,729 |
|
|
| 6,434 |
|
Total noninterest income |
| $ | 83,432 |
|
| $ | 89,612 |
|
| $ | 87,089 |
|
| $ | 80,330 |
|
| $ | 77,064 |
|
| $ | 83,432 |
|
Service charges on deposit accounts are composed of overdraft and nonsufficient funds fees, business and corporate account analysis fees, overdraft protection fees and other customer transaction-related charges. Service charges on deposits totaled $21.7$20.6 million for the first quarter of 2022, up $0.32023, down $1.6 million, or 2%7%, from the fourth quarter of 2021,2022, and up $2.5down $1.1 million, or 13%5%, from the first quarter of 2021.2022. The
46
increase decrease from the fourthprevious quarter of 2021 is primarilylargely attributable to an increasea $2.1 million decrease in business account service charges,consumer overdraft and non-sufficient funds fees, largely due to the full quarter's impact of the elimination of certain consumer fees that started December 1, 2022, partially offset by a decrease$0.5 million increase in consumer overdraft fees.business analysis fees with higher activity and strong sales and balance changes. The increasedecrease from the first quarter of 2021 was largely due to both increased activity-related fees2022 includes a $1.7 million decrease in consumer overdraft and higher overdraft fees, which have increased as consumer spending activity has returned to a more typical level. As noted previously, the Company has announced plans to eliminate consumer (retail) non-sufficient funds fees, andalso reflecting the elimination of certain consumer fees, which was partially offset by $0.5 million of higher business overdraft fees by the endand $0.3 million of 2022, which are currently reflected in this revenue line item. We expect these fees to decrease, on average, by approximately $2 to $3 million per quarter for 2023.check printing and other consumer service charges.
Trust fee income represents revenue generated from a full range of trust services, including asset management and custody services provided to individuals, businesses and institutions. Trust fees decreased $0.3totaled $16.7 million, an increase of $0.2 million, or 2%1%, from the prior quarter and increased $0.3$1.5 million, or 2%10%, when compared to the same quarter a year ago. The decrease compared to the prior quarter is primarily due to a decline in employee benefits trust income. The increase from the same quarter last year wasis largely due to an increase in personal trust income with the rebound of equity markets, and a new fee structure introduced during the second quarter of 2021. These increases were partially offset by a decline in Hancock Horizon mutual funds incomeinterest rate driven, as the funds were soldrising interest rate environment allowed for the resumption of certain fee assessments that are generally waived in late 2021.a lower interest rate environment.
Bank card and ATM fees include interchange and other income from credit and debit card transactions, fees earned from processing card transactions for merchants, and fees earned from ATM transactions. Bank card and ATM fees totaled $20.4$20.7 million for the first quarter of 2022,2023, down $0.2 million, or 1%, from the fourth quarter of 20212022 and up $2.3$0.3 million, or 13%2%, from the same quarter last year. The decrease from the prior quarter reflects seasonal declines in debit and consumer credit card activity and merchant fees that were largely offset by increases in purchasing card and business card revenue. The increase from the first quarter of 2022 was largely dueattributable to two fewer activity days. Thean increase compared to the same quarter last yearin commercial credit card fees, which was largely due to higher levels of activity as economic conditions related to the pandemic have returned topartially offset by a more typical level.decline in merchant fees.
Investment and annuity fees and insurance commissions, decreased $0.1which includes both fees earned from sales of annuity and insurance products, as well as managed account fees, totaled $8.9 million, an increase of $2.0 million, or 2%30%, compared to the fourth quarter of 20212022 and were virtually flat$1.4 million, or 19%, compared to the same quarter a year ago. The decline fromincrease compared to the prior quarter was largely due to lower underwriting activity, insuranceincludes $0.9
46
million of higher annuity sales and fees, $0.5 million of higher managed account fees and investment commissions and investmentfees, and $0.5 million of fees associated with three corporate underwriting deals completed during the current period. The increase compared to the same quarter in the prior year includes higher annuity sales and fees of $1.2 million and $0.5 million of corporate underwriting fees, partially offset by higher annuity fees. Compared to the same quarter a year ago,$0.3 million of lower levels of underwritinginvestment fees and insurance fees were offset by an increase in investment fees.commissions.
Income from secondary mortgage market operations is comprised of income produced from the origination and sales of residential mortgage loans in the secondary market. We offer a full range of mortgage products to our customers and typically sell longer-term fixed ratefixed-rate loans while retaining the majority of adjustable rateadjustable-rate loans, as well as loans generated through programs to support customer relationships. Income from secondary mortgage market operations was $3.7$2.2 million in the first quarter of 2022, down $1.72023, up $0.7 million, or 31%44%, from the fourth quarter of 20212022 and down $8.0$1.6 million, or 68%42%, from the first quarter of 2021. The decrease from the prior quarter and the same quarter last year was due largely to both a lower level of refinancing activity as interest rates have begun to rise, and a lower percentage of originated loans sold in the secondary market. The level of mortgage applications during the first quarter of 2022 was down approximately 15% when compared to the fourth quarter of 2021 and down 37% when compared to the first quarter of 2021. The percentage of originated loans sold in the secondary market declined to 27% in the first quarter of 2022 from 35% in the fourth quarter of 2021 and 64% in the same quarter last year.2022. Secondary mortgage market operations income will vary based on application volume and pull through rates. We expect incomeThe increase from the fourth quarter of 2022 is primarily attributable to an increase in application volume, as rates have stabilized somewhat, and in the percentage of loans sold in the secondary mortgagemarket. The decline from the first quarter of 2022 is largely attributable to both a decline in application volume, driven by the sharp rise in interest rates that followed a two-year period of very favorable interest rates, and a lower percentage of originated loans sold in the secondary market, operations to remain low as the demand forwe are retaining a higher volume of mortgage loans in our held for investment portfolio. The level of mortgage applications during the first quarter of 2023 were up 69% compared to the prior quarter and refinancing slowsdown approximately 35%when compared to the first quarter of 2022. The percentage of mortgage loans sold in the rising interest rate environment.secondary market to total originations (as opposed to those held in our portfolio), was 24% in the first quarter of 2023, compared to 15% in the fourth quarter of 2022 and 27% in the first quarter of 2022.
Income from bank-owned life insurance (BOLI) is typically generated through insurance benefit proceeds as well as the growth of the cash surrender value of insurance contracts held. Income from bank-owned life insuranceBOLI was $3.5$3.3 million for the first quarter of 2022,2023, virtually flat when compared to the prior quarter and down $0.3 million, or 7%, from the fourthfirst quarter of 2021, and down $3.7 million, or 51%,2022. The decrease from the first quarter of 2021. The linked-quarter decrease is attributable to a higher level of benefit proceeds recorded2022 reflects small variances in fourth quarter of 2021,both cash surrender value and the decrease from the prior year is largely attributable to income received in connection with the purchase of policies in the first quarter of 2021.mortality gains.
Credit-related fees include fees assessed on letters of credit and unused portions of loan commitments. Credit relatedCredit-related fees were $2.7$2.8 million for the first quarter of 2022,2023, up $0.1 million, or 2%5%, from the fourth quarter of 20212022 and down $0.2up $0.1 million, or 6%4%, from the first quarter of 2021. The linked quarter increase is primarily attributable to an increase in letter of credit fees, partially offset by a decline in loan commitment fees, as credit line utilization increased during the period. The decrease from the first quarter of 2021 is primarily attributable to a decrease in both letters of credit fees and loan commitment fees.2022.
Income from customer and other derivatives is largely derived from our customer interest rate derivative program and totaled $2.3$0.6 million for the first quarter of 20222023, compared to $1.7a loss of $0.6 million in the fourth quarter of 20212022 and $5.0income of $2.3 million forin the first quarter of 2021.2022. The decreasevariances from the same quarter last year is largelyboth comparative periods are primarily attributable to the demand during the first quarter of 2021 for interest rate swap arrangements due to the long-term interest rate environment at the time.changes in valuation adjustments. Derivative income can be volatile and is dependent upon the composition of the portfolio, volume and mix of sales and termination activity, and market value adjustments due to market interest rate movement.
Other miscellaneous income is comprised of various items, including income from small business investment companies (SBIC), FHLB stock dividends and syndication fees. Other miscellaneous income (excluding nonoperating items) totaled $6.4$4.6 million, up $0.9 million, or 23%, compared to the fourth quarter of 2022 and down $1.9 million, or 29%, from to the first quarter of 2022. The increase compared to the fourth quarter of 2022 was largely driven by an increase of $0.8 million resulting from a loss on sale of assets included in the prior quarter and a $0.4 million increase in dividends on FHLB stock, attributable to the stock purchased in connection with the incremental borrowings we made during the period. The decrease compared to the same quarter last year is primarily attributable to decreases of $0.9 million in SBIC income and $1.1 million from gains on sales of assets, partially offset by a $0.5 million increase in dividends on FHLB stock.
We expect noninterest income in 2023 to increase 3% to 4% from 2022, inclusive of the estimated $10 million to $11 million decrease in certain consumer nonsufficient funds and overdraft fees.
Noninterest Expense
Noninterest expense for the first quarter of 2023 was $200.9 million, up $10.7 million, or 6%, from the fourth quarter of 2022, and up $20.9 million, or 12%, from the first quarter of 2022. The increase in noninterest expense from the fourth quarter of 2022 was largely driven by increases in other retirement expense, deposit and regulatory fees, data processing expense, and bank share tax, and is also reflective of miscellaneous gains recorded in the fourth quarter. These increases were partially offset by a decrease in personnel expense. The increase when compared to the first quarter of 2022 is largely attributable to increases in personnel expense, data processing expense, other retirement expense, deposit and regulatory fees, franchise taxes and ORE expense. Approximately 54% and 25%, respectively, of the increase in noninterest expense from the quarters ended December 31, 2022 and March 31, 2022, is attributable to the increases in other retirement expense and deposit and regulatory fees. A more detailed discussion of these and other noninterest expense variances follows.
47
$0.9 million compared to the fourth of 2021 and up $5.9 million compared to the first quarter of 2021. The decrease compared to the prior period was largely driven by a lower level of SBIC income and syndication fees, partially offset by an increase in gains on sales of assets. The increase compared to the prior year reflects increased SBIC income as a result of an approximately $4.7 million pandemic related write-down in the first quarter of 2021, and higher syndication fees.
Management expects our 2022 fee income, excluding nonoperating items, to decline 1% to 3%, from the 2021 level of $353.4 million, largely due to lower secondary mortgage fees.
Noninterest Expense
Noninterest expense for the first quarter of 2022 was $179.9 million, down $2.5 million, or 1%, from the fourth quarter of 2021, and down $13.1 million, or 7%, from the first quarter of 2021. There were no nonoperating noninterest expense items in the first quarters of 2022 and 2021. During the fourth quarter of 2021, there was a net negative $1.3 million of nonoperating noninterest expense largely resulting from accrual reversals related to both Hurricane Ida expenses and closed branch writedowns, partially offset by expense associated with efficiency initiatives. Excluding the nonoperating items, operating noninterest expense was down $3.9 million, or 2% from the prior quarter. The decrease in operating expense from the prior quarter was largely driven by lower professional services expense with lower consulting and legal fees, other real estate gains, lower data processing expense with fewer processing days and lower personnel expense with one less workday. Compared to the same quarter last year, the decrease was largely attributable to personnel expense savings as a result of reduced headcount, lower occupancy expense resulting from branch closures, and a decrease in professional services expense, partially offset by an increase in business development costs and data processing expense as a result of higher level of card activity. A more detailed discussion of the variances follows.
The components of noninterest expense for the periods indicated are presented in the following tables.
|
| Three Months Ended |
| |||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, |
| |||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| 2022 |
| |||
Compensation expense |
| $ | 92,403 |
|
| $ | 99,349 |
|
| $ | 85,993 |
|
Employee benefits |
|
| 22,920 |
|
|
| 19,798 |
|
|
| 21,403 |
|
Personnel expense |
|
| 115,323 |
|
|
| 119,147 |
|
|
| 107,396 |
|
Net occupancy expense |
|
| 12,206 |
|
|
| 12,451 |
|
|
| 11,680 |
|
Equipment expense |
|
| 4,736 |
|
|
| 4,476 |
|
|
| 4,867 |
|
Data processing expense |
|
| 28,182 |
|
|
| 26,766 |
|
|
| 24,239 |
|
Professional services expense |
|
| 9,131 |
|
|
| 10,170 |
|
|
| 7,793 |
|
Amortization of intangible assets |
|
| 3,114 |
|
|
| 3,271 |
|
|
| 3,748 |
|
Deposit insurance and regulatory fees |
|
| 5,920 |
|
|
| 4,050 |
|
|
| 3,740 |
|
Other real estate and foreclosed asset expense |
|
| 155 |
|
|
| (773 | ) |
|
| (1,764 | ) |
Corporate value, franchise and other non-income taxes |
|
| 5,253 |
|
|
| 3,928 |
|
|
| 4,248 |
|
Advertising |
|
| 3,256 |
|
|
| 3,572 |
|
|
| 3,166 |
|
Telecommunications and postage |
|
| 3,071 |
|
|
| 2,947 |
|
|
| 2,925 |
|
Entertainment and contributions |
|
| 2,631 |
|
|
| 2,704 |
|
|
| 2,961 |
|
Tax credit investment amortization |
|
| 1,401 |
|
|
| 1,756 |
|
|
| 1,004 |
|
Printing and supplies |
|
| 990 |
|
|
| 903 |
|
|
| 1,003 |
|
Travel expense |
|
| 1,046 |
|
|
| 1,314 |
|
|
| 660 |
|
Net other retirement expense |
|
| (3,655 | ) |
|
| (7,570 | ) |
|
| (6,772 | ) |
Other miscellaneous |
|
| 8,124 |
|
|
| 1,042 |
|
|
| 9,045 |
|
Total noninterest expense |
| $ | 200,884 |
|
| $ | 190,154 |
|
| $ | 179,939 |
|
|
| Three Months Ended |
| |||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, |
| |||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
| |||
Compensation expense |
| $ | 85,993 |
|
| $ | 89,555 |
|
| $ | 95,846 |
|
Employee benefits |
|
| 21,403 |
|
|
| 18,573 |
|
|
| 23,769 |
|
Personnel expense |
|
| 107,396 |
|
|
| 108,128 |
|
|
| 119,615 |
|
Net occupancy expense |
|
| 11,680 |
|
|
| 11,947 |
|
|
| 12,910 |
|
Equipment expense |
|
| 4,867 |
|
|
| 4,100 |
|
|
| 4,781 |
|
Data processing expense |
|
| 24,239 |
|
|
| 25,157 |
|
|
| 22,947 |
|
Professional services expense |
|
| 7,793 |
|
|
| 11,206 |
|
|
| 11,251 |
|
Amortization of intangible assets |
|
| 3,748 |
|
|
| 3,919 |
|
|
| 4,419 |
|
Deposit insurance and regulatory fees |
|
| 3,740 |
|
|
| 3,540 |
|
|
| 3,395 |
|
Other real estate and foreclosed asset expense |
|
| (1,764 | ) |
|
| 246 |
|
|
| 6 |
|
Advertising |
|
| 3,166 |
|
|
| 4,041 |
|
|
| 2,486 |
|
Corporate value, franchise and other non-income taxes |
|
| 4,248 |
|
|
| 3,178 |
|
|
| 4,464 |
|
Telecommunications and postage |
|
| 2,925 |
|
|
| 3,078 |
|
|
| 3,318 |
|
Entertainment and contributions |
|
| 2,961 |
|
|
| 2,653 |
|
|
| 1,448 |
|
Travel expense |
|
| 660 |
|
|
| 908 |
|
|
| 357 |
|
Printing and supplies |
|
| 1,003 |
|
|
| 895 |
|
|
| 978 |
|
Tax credit investment amortization |
|
| 1,004 |
|
|
| 1,099 |
|
|
| 1,112 |
|
Other retirement expense |
|
| (6,772 | ) |
|
| (7,296 | ) |
|
| (6,545 | ) |
Loss on facilities and equipment from consolidation |
|
| — |
|
|
| (1,599 | ) |
|
| — |
|
Other miscellaneous |
|
| 9,045 |
|
|
| 7,262 |
|
|
| 6,130 |
|
Total noninterest expense |
| $ | 179,939 |
|
| $ | 182,462 |
|
| $ | 193,072 |
|
48
Nonoperating Expenses (included above)
|
| Three Months Ended |
| |||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, |
| |||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
| |||
Nonoperating expense |
|
|
|
|
|
|
|
|
| |||
Personnel expense |
| $ | — |
|
| $ | 949 |
|
| $ | — |
|
Equipment expense |
|
| — |
|
|
| 3 |
|
|
| — |
|
Advertising |
|
| — |
|
|
| 14 |
|
|
| — |
|
Loss on facilities and equipment from consolidation |
|
| — |
|
|
| (1,599 | ) |
|
| — |
|
Other miscellaneous |
|
| — |
|
|
| (696 | ) |
|
| — |
|
Total nonoperating expenses |
| $ | — |
|
| $ | (1,329 | ) |
| $ | — |
|
Personnel expense consists of salaries, incentive compensation, long-term incentives, payroll taxes, and other employee benefits such as 401(k), pension, and insurance for medical, life and disability. Personnel expense totaled $107.4$115.3 million for the first quarter of 2022,2023, down $0.7$3.8 million, or 1%3%, compared to the prior quarter and down $12.2up $7.9 million, or 10%7%, compared to the same quarter last year. The decrease from the prior quarter was largely dueattributable to one less payroll daya $6.6 million decrease in incentive-based compensation that was partly offset by a $3.1 million increase in benefit costs, including retirement and lower bonus and incentives from a lower level of secondary mortgage production.insurance benefits. The decreaseincrease from the same quarter last year is largely attributable to a decrease of 383 full-time equivalent employees (FTEs), primarily the result of the efficiency measures implemented during 2021, including a voluntary early retirement program and the closure of 20 financial centers, partially offset byhigher salaries resulting from annual merit raises.increases, an increase in headcount and increases of $1.5 million in benefit costs.
Occupancy and equipment expenses are primarily composed of lease expenses, depreciation, maintenance and repairs, rent, taxes, and other equipment expenses. Occupancy and equipment expenses totaled $16.5$16.9 million infor the first quarter of 2022,2023, virtually flat compared to the prior quarter, and up $0.5$0.4 million, or 3%2%, from the fourth quarter of 2021 and down $1.1 million, or 6%, from the first quarter of 2021. The linked-quarter increase was largely related to higher equipment expense related to annual maintenance contract renewals, partially offset by a decrease in occupancy expense related to higher sublease rental income. The decrease from the same quarter last year is primarily attributable to the closure of 26 financial centers during 2021 as a result of efficiency initiatives.year.
Data processing expense includes expenses related to third party technology processing and servicing costs, technology project costs and fees associated with bank card and ATM transactions. Data processing expense was $24.2$28.2 million for the first quarter of 2022, down $0.92023, up $1.4 million, or 4%5%, compared to the fourth quarter of 2021,2022, and up $1.3$3.9 million, or 6%16%, compared to the first quarter of 2021.2022. The decreaseincreases from both the fourth quarter of 2021 is largely due to a lower level of card activity with two fewer activity days. The increase from2022 and the first quarter of 2021 is largely due2022 are primarily attributable to higher processing expense related tocosts associated with the increase in bank card activity.implementation of technology enhancement projects.
Professional services expense for the first quarter of 20222023 totaled $7.8$9.1 million, down $3.4$1.0 million, or 30%10%, compared to the previousfourth quarter of 2022, and $3.5up $1.3 million, or 31%17%, from the first quarter of 2021.2022. The decrease fromvariance compared to the fourthprior quarter of 2021includes declines in legal, audit and consulting fees, where the variance to the same quarter last year is primarily attributablethe result of higher consulting costs. Professional service expense may vary from period to lower levels of expenseperiod, generally related to PPP consulting support, as well as a reduction inand legal fees.needs.
Deposit insurance and regulatory fees totaled $3.7$5.9 million, up $0.2$1.9 million, or 6%46%, from the fourth quarter of 20212022, and up $0.3$2.2 million, or 10%58%, from the first quarter of 2021.2022. The increases from both comparative periods are primarily attributable to the two-basis point increase in the FDIC assessment effective for the first quarterly assessment period of 2023. The increase from the prior quarter and thecompared to prior year is due largely to the impact on ouralso includes a higher risk based assessment rate. The increased assessment is expected to remain in effect until the Deposit Insurance Fund reserve ratio to insured deposits meets the FDIC’s long-term goal for reserve ratios of declining levelsthe deposit insurance fund. The Company may also be subject to a special assessment related to the protection of low-risk PPP loans and lower levelsuninsured depositors under the Systemic Risk Exception in the March 2023 financial institution failures. Federal law requires that any losses to the FDIC’s Deposit Insurance Fund related to this action be repaid by a special assessment on banks. The impact of excess liquiditythis assessment to our FDIC insurance cost. We expect our FDIC insurance cost to continue to increase as we continue to redeploy our excess liquidity and as our PPP loans pay down.the Company is not yet known.
48
Other real estate and foreclosed assetassets expense reflected net income of $1.8totaled $0.2 million forin the first quarter of 2023, compared to net gains of $0.8 million in the fourth quarter of 2022 resultingand $1.8 million in the first quarter of 2022. The level of expense in the current period reflects a somewhat typical level of expense of maintaining the ORE portfolio; the unfavorable variances from both comparative periods is attributable to the fact that gains on the sales of properties, compared to minimal activityassets outpaced the cost of maintaining the ORE portfolio in both the prior quarter andtwo comparative periods. Gains or losses on the same quarter last year. Othersale of other real estate gain or lossesand foreclosed assets may occur periodically and are dependent on the volumenumber and type of propertiesassets for sale and current market conditions.
Corporate value, franchise and other non-income tax expense for the first quarter of 20222023 totaled $4.2$5.3 million, up $1.1$1.3 million, or 34%, overfrom the prior quarter and down $0.2up $1.0 million, or 5%24%, compared to the same quarter last year. The increaseincreases from the fourth quarter of 2021 reflectsboth comparative periods are largely attributable to an increase in bank share tax as the benefit from the net loss recorded in 2020 concluded in 2021.tax. The decrease from the same quarter last year is primarily due to a $1.2 million termination penalty on a BOLI transaction incurred in the first quartercalculation of 2021, partially offset by the bank share tax benefit realized during 2021 fromis based on multiple variables, including average quarterly assets, earnings and stockholders’ equity to determine the net loss recordedtaxable assessment value that is either one or two years in 2020.arrears depending on the taxing jurisdiction.
Business development-related expenses (including advertising, travel, entertainment and contributions) totaled $6.8$6.9 million for the first quarter of 2022,2023, down $0.8$0.7 million, or 11%9%, from the fourth quarter of 2021,2022, and up $2.5$0.1 million, or 58%2%, from the first quarter of 2021.2022. The linked-quarter decreasetiming and level of business development expense can vary based on business needs and promotional campaigns.
All other expenses, excluding amortization of intangibles, totaled $9.9 million for the first quarter of 2023, up $10.9 million from the fourth quarter of 2022, and up $2.7million, or 38%, from the first quarter of 2022. The variances from both comparative periods are partly attributable to an increase in pension-related other retirement expense that is largely driven by an increase in the discount rate and other actuarial assumptions for the current plan year. The increase compared to the fourth quarter of 2022 was largely duealso influenced by miscellaneous gains recorded in the fourth quarter.
We expect noninterest expense for the year 2023 to a decreaseincrease 6% to 7% from 2022. The anticipated year-over-year increase includes increases in advertising and travel,retirement (pension) expense and the FDIC assessment as described above. Excluding these items, noninterest expense is expected to increase over last year was largely due4% to entertainment and contributions, advertising and travel expense.5%.
49
All other expenses, excluding amortization of intangibles and nonoperating items, totaled $7.2 million for the first quarter of 2022, an increase of $1.5 million from the fourth quarter of 2021, and $2.2 million from the first quarter of 2021. The increase for both periods is due in part to increases in noncredit losses of $0.9 million linked-quarter and $2.1 million from the same quarter last year, and other miscellaneous smaller items.
We expect our 2022 operating expense to be down approximately 2% to 3% from the 2021 level of $760.1 million, reflecting our continued focus on expense management. We expect our ongoing expense initiatives, including strategic procurement, combined with the full-year impact of initiatives completed through 2021, will support the strategy of using cost control measures to fund revenue enhancements, such as additional investments in technology and additional bankers, and reduce the overall impact of wage inflation.
Income Taxes
The effective income tax rate for the first quarter of 20222023 was approximately 20.1%20.2% compared to 16.4%20.1% in both the fourth quarter of 20212022 and 19.7% in the first quarter of 2021. The linked-quarter increase in the effective income tax rate is due primarily to a $4.9 million income tax benefit in the fourth quarter of 2021 from an increase in the 2020 net operating loss (“NOL”).
Many factors impact the effective income tax rate including, but not limited to, the level of pre-tax income and relative impact of net tax benefits related to tax credit investments, tax-exempt interest income, bank-owned life insurance, and nondeductible expenses.2022. Based on the current forecast, management expects the effective income tax rate for 2022 willto be approximately 21% in the 19%-21% range, absent any changes in tax law.2023.
Our effective tax rate has historically varied from the federal statutory rate primarily because of tax-exempt income and tax credits. Interest income on bonds issued by or loans to state and municipal governments and authorities, and earnings from the bank-owned life insurance program are the major components of tax-exempt income. The main source of tax credits has been investments in tax-advantaged securities and tax credit projects. These investments are made primarily in the markets we serve and are directed at tax credits issued under the Federal and State New Market Tax Credit (“NMTC”) programs, Low-Income Housing Tax Credit (“LIHTC”) programs, as well as pre-2018 Qualified Zone Academy Bonds (“QZAB”) and Qualified School Construction Bonds (“QSCB”). These investments generate tax credits, which reduce current and future taxes and are recognized when earned as a benefit in the provision for income taxes.
We have invested in NMTC projects through investments in our own Community Development Entities (“CDE”), as well as other unrelated CDEs. Federal tax credits from NMTC investments are recognized over a seven-year period, while recognition of the benefits from state tax credits varies from three to five years. We have also invested in affordable housing projects that generate federal LIHTC tax credits that are recognized over a ten-year period, beginning in the year the rental activity begins. The amortization of the LIHTC investment cost is recognized as a component of income tax expense in proportion to the tax credits recognized over the ten-year credit period.
Based on tax credit investments that have been made to date in 2022,2023, we expect to realize benefits from federal and state tax credits over the next three years totaling $10.0$11.7 million, $10.1$9.1 million and $7.4$7.7 million in 2023, 2024, 2025 and 2025,2026, respectively. We intend to continue making investments in tax credit projects. However, our ability to access new credits will depend upon, among other factors, federal and state tax policies and the level of competition for such credits.
In August 2022, the Inflation Reduction Act of 2022 (IRA of 2022) was signed into law to address inflation, healthcare costs, climate change and renewal energy incentives, among other things. Included in the IRA of 2022 are provisions for the creation of a 15% corporate alternative minimum tax rate (CAMT) that is effective for tax years beginning January 1, 2023 for corporations with an average annual adjusted financial statement income in excess of $1 billion. Based on information available to date, we do not anticipate our consolidated corporate group to be subject to the 15% CAMT, absent any further changes in law.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity
Liquidity management ensures that funds are available to meet the cash flow requirements of our depositors and borrowers, while also meeting the operating, capital and strategic cash flow needs of the Company, the Bank and other subsidiaries. As part of the overall asset and liability management process, liquidity management strategies and measurements have been developed to manage and monitor liquidity risk. The Company had access to sufficient liquidity at March 31, 2023, summarized as follows:
|
| March 31, 2023 |
| |||||||||
($ in thousands) |
| Total |
|
| Amount |
|
| Net |
| |||
Available Sources of Funding: |
|
|
|
|
|
|
|
|
| |||
Internal Sources: |
|
|
|
|
|
|
|
|
| |||
Free securities |
| $ | 2,261,893 |
|
| $ | — |
|
| $ | 2,261,893 |
|
External Sources: |
|
|
|
|
|
|
|
|
| |||
Federal Home Loan Bank (a) |
|
| 6,587,916 |
|
|
| 3,200,034 |
|
|
| 3,387,882 |
|
Federal Reserve Bank |
|
| 4,903,911 |
|
|
| — |
|
|
| 4,903,911 |
|
Brokered deposits |
|
| 4,441,961 |
|
|
| 572,501 |
|
|
| 3,869,460 |
|
Other |
|
| 1,369,000 |
|
|
| — |
|
|
| 1,369,000 |
|
Total Available Sources of Funding |
| $ | 19,564,681 |
|
| $ | 3,772,535 |
|
| $ | 15,792,146 |
|
Cash and other interest-bearing bank deposits |
|
|
|
|
|
|
|
| 2,882,521 |
| ||
Total Liquidity |
|
|
|
|
|
|
| $ | 18,674,667 |
|
(a) Amount used includes funded advances and letters of credit.
50
monitorThe recent failures of three major regional U.S. banks that included large-scale deposit runs has brought the subject of bank liquidity risk. The Company has accessinto high focus, particularly in relation to sufficientan institution's asset and liability composition. At present, the FDIC guarantees a depositor coverage of cash on deposit of up to $250,000 per institution. Dampened depositor confidence over a financial institution's ability to protect deposit balances in excess of the federally insured limit is thought to pose a higher likelihood of a deposit run, and, in turn, the risk that the institution may have insufficient liquidity for cash requirements, both on balance sheet and with $21.4 billion in net available sources of funds atto meet the demand. At March 31, 2022, summarized as follows:2023, our available on and off-balance sheet liquidity of $18.7 billion is well in excess of our estimated uninsured, noncollateralized deposits of approximately $10.7 billion.
|
| March 31, 2022 |
| |||||||||
(in thousands) |
| Total |
|
| Amount |
|
| Net |
| |||
Internal Sources |
|
|
|
|
|
|
|
|
| |||
Free Securities, cash and other |
| $ | 7,386,592 |
|
| $ | — |
|
| $ | 7,386,592 |
|
External Sources |
|
|
|
|
|
|
|
|
| |||
Federal Home Loan Bank |
|
| 5,739,451 |
|
|
| 1,200,814 |
|
|
| 4,538,637 |
|
Federal Reserve Bank |
|
| 3,603,969 |
|
|
| — |
|
|
| 3,603,969 |
|
Brokered deposits |
|
| 4,574,956 |
|
|
| 9,190 |
|
|
| 4,565,766 |
|
Other |
|
| 1,294,000 |
|
|
| — |
|
|
| 1,294,000 |
|
Total Liquidity |
| $ | 22,598,968 |
|
| $ | 1,210,004 |
|
| $ | 21,388,964 |
|
The asset portion of the balance sheet provides liquidity primarily through loan principal repayments, maturities and repayments of investment securities and occasional sales of various assets. Short-term investments such as federal funds sold, securities purchased under agreements to resell and interest-bearing deposits with the Federal Reserve Bank or with other commercial banks are additional sources of liquidity to meet cash flow requirements. Free securities represent unpledged securities that can be sold or used as collateral for borrowings, and include unpledged securities assigned to short-term dealer repurchase agreements or to the Federal Reserve Bank discount window. Management has established an internal target for the ratio of free securities to total securities of 20% or greater. As shown in the table below, our ratio of free securities to total securities was 50.63%28.45% at March 31, 2022,2023, compared to 53.95%41.59% at December 31, 2021 and 62.98% at March 31, 2021.2022. Securities and FHLB letters of credit are pledged as collateral related to public funds and repurchase agreements. Pledged securities at March 31, 2022 totaled $4.2 billion, up $250 million from December 31, 2021. The increase in pledged securities, as well as the decreasedecline in the ratio of free securities to total securities wasfrom December 31, 2022 is the result of utilizingpledging additional securities to replace FHLB letters of creditthe Federal Reserve Bank done as pledged collateral.a cautionary measure to increase borrowing capacity under its discount window.
|
|
| March 31, |
|
| December 31, |
|
| March 31, |
| |||
Liquidity Metrics |
|
| 2022 |
|
| 2021 |
|
| 2021 |
| |||
Free securities / total securities |
|
|
| 50.63 | % |
|
| 53.95 | % |
|
| 62.98 | % |
Core deposits / total deposits |
|
|
| 98.94 | % |
|
| 98.66 | % |
|
| 97.65 | % |
Wholesale funds / core deposits |
|
|
| 6.21 | % |
|
| 6.45 | % |
|
| 7.45 | % |
Quarter-to-date average loans /quarter-to-date average deposits |
|
|
| 70.34 | % |
|
| 69.81 | % |
|
| 77.28 | % |
|
| March 31, |
|
| December 31, |
| September 30, |
| June 30, |
| March 31, |
| |||||
Liquidity Metrics |
| 2023 |
|
| 2022 |
| 2022 |
| 2022 |
| 2022 |
| |||||
Free securities / total securities |
|
| 28.45 | % |
|
| 41.59 | % |
| 49.79 | % |
| 52.61 | % |
| 50.63 | % |
Core deposits / total deposits |
|
| 94.83 | % |
|
| 98.12 | % |
| 98.93 | % |
| 99.00 | % |
| 98.94 | % |
Wholesale funds / core deposits |
|
| 15.43 | % |
|
| 7.43 | % |
| 6.23 | % |
| 2.97 | % |
| 6.21 | % |
Quarter-to-date average loans /quarter-to-date average deposits |
|
| 80.18 | % |
|
| 78.86 | % |
| 75.87 | % |
| 72.24 | % |
| 70.34 | % |
The liability portion of the balance sheet provides liquidity mainly through the ability to use cash sourced from various customers’ interest-bearing and noninterest-bearing deposit and sweep accounts. At March 31, 2022,2023, deposits totaled $30.5$29.6 billion, an increase of $33.8$542.7 million, or less than 1%2%, from December 31, 20212022. The net increase was primarily due to the $567.6 million increase in brokered deposits and ana $233.7 million increase in core client deposits, partially offset by a $258.6 million seasonal outflows of $1.3 billion, or 4%, from March 31, 2021. The year over year increase is largely attributable to higher balances in consumer and business accounts, due in part to stimulus and hurricane-related insurance proceeds. Core deposits consist of total deposits excluding certificates of deposit of $250,000 or more and brokeredpublic funds deposits. Core deposits totaled $30.2 billion at March 31, 2022, up $120.2 million, or less than 1%, compared to December 31, 2021, and up $1.7 billion, or 6%, from March 31, 2021. The ratio of core deposits to total deposits was 98.94% at March 31, 2022, compared to 98.66% at December 31, 2021 and 97.65% at March 31, 2021. Brokered deposits totaled $14.2$572.5 million as of March 31, 2022, a decrease of $16.0 million2023, compared to $4.9 million at December 31, 20212022 and a decrease of $61.3$14.2 million compared toat March 31, 2021. The Company has had only limited2022. Following the recent events impacting the financial services industry, as a cautionary measure, we added $568 million of brokered certificates of deposit activity over the periods disclosed due to our excessincrease on-balance sheet liquidity. These instruments mature in December 2023 and bear interest plus fees of 5.45% per annum. The use of brokered deposits as a funding source is subject to certain policies regarding the amount, term and interest rate.
Core deposits consist of total deposits excluding certificates of deposit of $250,000 or more and brokered deposits. Core deposits totaled $28.1 billion at March 31, 2023, down $441.1 million, or 2%, compared to December 31, 2022. The decline in core deposits reflects the shift of deposits into certificates of deposits of $250,000 or more, up $416.2 million, largely due to attractive interest rates offered during the quarter. The ratio of core deposits to total deposits was 94.83% at March 31, 2023, compared to 98.12% at December 31, 2022 and 98.94% at March 31, 2022.
Purchases of federal funds, securities sold under agreements to repurchase and other short-term borrowings from customers provide additional sources of liquidity to meet short-term funding requirements. Besides funding from customer sources, the Bank has a line of credit with the FHLB that is secured by blanket pledges of certain mortgage loans. At March 31, 2022,2023, the Bank had borrowings of approximately $1.1$3.1 billion and had approximately $4.5$3.4 billion available under this line.The unused borrowing capacity at the Federal Reserve’s discount window is approximately $3.6$4.9 billion. There were no outstanding borrowings with the Federal Reserve at any date during any period covered by this report. In response to the March 2023 bank failures and resulting liquidity concerns, the Federal Reserve established a Bank Term Funding Program, available to eligible depository institutions to provide an additional source of liquidity secured by U.S. Treasury and government agency and mortgage-backed securities, and other qualifying assets at par. As a cautionary measure, the Bank registered for the program at its inception, but has not, and does not intend to borrow under this program.
Wholesale funds, which are comprised of short-term borrowings, long-term debt and brokered deposits were 6.21%15.43% of core deposits at March 31, 2022,2023, compared to 6.45%7.43% at December 31, 20212022 and 7.45%6.21% at March 31, 2021.2022. At March 31, 2022,2023, wholesale funds totaled $1.9$4.3 billion, a decreasean increase of $64.5 million,$2.2 billion, or 3%105%, from December 31, 20212022 and a decrease of $250.9 million,$2.5 billion, or 12%131%, from March 31, 2021.2022. The quarterlinked-quarter and year over quarter decline wasyear increases were primarily due to decreased repurchase agreementsa net increase in FHLB advances and the brokered deposits. The year over year decrease was largely attributable to the redemption of $150 million of our 5.95% subordinated notesdeposits added during the secondfirst quarter of
51
Table 2023. The increase in wholesale funds were part of Contents
2021, as well as decreased brokereda cautionary strategy to hold excess available funds should we see significant shifts in deposit activity. At March 31, 2023, the Company held $2.2 billion in interest-bearing bank deposits repurchase agreements, and other short term borrowings.with the Federal Reserve. The Company has established an internal target for wholesale funds to be less than 25% of core deposits.
51
Another key measure used to monitor our liquidity position is the loan-to-deposit ratio (average loans outstanding for the reporting period divided by average deposits outstanding). The loan-to-deposit ratio measures the amount of funds the Company lends for each dollar of deposits on hand. Our average loan-to-deposit ratio for the first quarter of 20222023 was 70.34%80.18%, compared to 69.81%78.86% for the fourth quarter of 20212022 and 77.28%70.34% for the first quarter of 2021.2022. Management has an established target range for the loan-to-deposit ratio of 87% to 89%, but will operate outside that range under certain circumstances, such as those caused by the continuing impact of the pandemic. Average loans outstanding for the first quarter of 2022, the fourth quarter of 2021, and the first quarter in 2021, included approximately $0.4 billion, $0.7 billion, and $2.2 billion, respectively, of low-risk SBA guaranteed PPP loans that are primarily repaid through the forgiveness process, which is expected to be substantially complete by end of the second quarter of 2022.pandemic where deposits became elevated.
Cash generated from operations is another important source of funds to meet liquidity needs. The consolidated statementsConsolidated Statements of cash flowsCash Flows included in Part I.I, Item 1 of this document present operating cash flows and summarize all significant sources and uses of funds during the three months ended March 31, 20222023 and 2021.2022.
Dividends received from the Bank have been the primary source of funds available to the Parent for the payment of dividends to our stockholders and for servicing its debt. The liquidity management process takes into account the various regulatory provisions that can limit the amount of dividends the Bank can distribute to the Parent. The Parent targets cash and other liquid assets to provide liquidity in an amount sufficient to fund approximately four quarters of ongoing cash or liquid asset needs, consisting primarily of common stockholder dividends, debt service requirements, and any expected share repurchase or early extinguishment of debt. The Parent may operate below the target level on a temporary basis if a return to the target can be achieved in the near-term, generally not to exceed four quarters. The Parent had cash and liquid assets of $89.0$152.1 million at March 31, 2022.2023.
DuringSince quarter end, we have experienced minimal and expected seasonal core client deposit outflows, which were down $376 million, or approximately 1%, at April 30, 2023 when compared to March 31, 2023. In addition, in early May, we repaid approximately $1.4 billion of FHLB borrowings, including the incremental borrowings drawn during the first quarter of 2022, we repurchased 350,000 shares of our common stock at an average cost of $52.82 per share, inclusive of commissions, underas a Board authorizationcautionary measure, to repurchase upreturn to 4,338,000 shares of the company’s common stock, set to expire December 31, 2022. To-date, the Company has repurchased 799,876 shares under this plan at a total cost of $40.3 million.
On June 15, 2021, the Parent utilized excessmore typical overall liquidity to redeem all of its issued and outstanding 5.95% subordinated notes due with an aggregate principal amount of $150 million.level.
Capital Resources
Stockholders’ equity totaled $3.5 billion at March 31, 2022, down $219.42023, up $188.6 million from December 31, 2021 and up $34.0 million from March 31, 2021.2022. The decrease from December 31, 2021increase is primarily attributable to a $305.3net income of $126.5 million, decrease in accumulated other comprehensive income largely dueof $84.7 million, net of tax, primarily attributable to fair value adjustments on securities available for sale and cash flow hedges, $23.9 million of dividends, and the repurchase of $18.5 million of common stock. These factors were partially offset by $123.5 million in net income and $4.9$3.8 million of long-term incentive plan and dividend reinvestment activity. These factors were partially offset by dividends of $26.4 million.
The tangible common equity (TCE) ratio was 7.16% at March 31, 2023, compared to 7.09% at December 31, 2022. The increase from March 31, 2021 is largely attributable to $479.5 million of net income and $18.4 million of long term incentive plan and dividend reinvestment activity, partially offset by a decline of $327.8 million of accumulated other comprehensive income largely attributable tothat resulted from fair value adjustments on the available for sale securities portfolio and to a lesser degree, cash flow hedges, and $95.8 million of dividends and the repurchase of $40.3 million of common stock.
The tangible common equity (TCE) ratio was 7.15% at March 31, 2022, compared to 7.71% at December 31, 2021 and 7.26% at March 31, 2021. The decreases from both comparative periods are largely attributable to other comprehensive loss that resulted from fair value adjustments to the available for sale securities portfolio, as well as to dividends and common stock repurchases. These factors were partially offset by net income and long-termlong term incentive plan and dividend reinvestment activity. The ratio as compared to December 31, 2021 was influencedreinvestments, partially offset by tangible asset contraction, primarily in short-term investments. The ratio as compared to March 31, 2021 was influenced by growththe impact of an increase in tangible assets, that resulted from deployment ofand dividends. The excess liquidity into short-term investments and investment securities.at March 31, 2023 negatively impacted the TCE ratio by 36 bps.
The regulatory capital ratios of the Company and the Bank at March 31, 20222023 remained well in excess of current regulatory minimum requirements, including capital conservation buffers, by at least $486$592 million. The Company and the Bank have been categorized as “well-capitalized” in the most recent notices received from our regulators. Refer to the Supervision and Regulation section in the Company’s Annual Report on Form 10-K for the year ended December 31, 20212022 for further discussion of our capital requirements.
52
The following table shows the regulatory capital ratios for the Company and the Bank as calculated under current rules for the indicated periods. The capital ratios reflect the election to use the CECL five-year transition rule that allowed for the option to delay for two years the estimated impact of CECL on regulatory capital (0% in 2020 and 2021), followed by a three-year transition (25% in 2022, 50% in 2023, 75% in 2024, and 100% thereafter). The two-year delay includes the full impact of January 1, 2020 cumulative effect impact plus an estimated impact of CECL calculated quarterly as 25% of the current ACL over the January 1, 2020 balance (modified transition amount). The modified transition amount was recalculated each quarter in 2020 and 2021, with the December 31,
52
2021 impact of $24.9 million plus day one impact of $44.1 million (net of tax) carrying through the remaining three years of the transition, as adjusted by the applicable transition percentage.
|
| Well- |
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| ||||||
|
| Capitalized |
|
| 2023 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
| ||||||
Total capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 10.00 | % |
|
| 13.21 | % |
|
| 12.97 | % |
|
| 12.67 | % |
|
| 12.70 | % |
|
| 12.82 | % |
Hancock Whitney Bank |
|
| 10.00 | % |
|
| 12.54 | % |
|
| 12.39 | % |
|
| 12.16 | % |
|
| 12.28 | % |
|
| 12.33 | % |
Tier 1 common equity capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 6.50 | % |
|
| 11.60 | % |
|
| 11.41 | % |
|
| 11.10 | % |
|
| 11.08 | % |
|
| 11.12 | % |
Hancock Whitney Bank |
|
| 6.50 | % |
|
| 11.52 | % |
|
| 11.43 | % |
|
| 11.20 | % |
|
| 11.28 | % |
|
| 11.27 | % |
Tier 1 capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 8.00 | % |
|
| 11.60 | % |
|
| 11.41 | % |
|
| 11.10 | % |
|
| 11.08 | % |
|
| 11.12 | % |
Hancock Whitney Bank |
|
| 8.00 | % |
|
| 11.52 | % |
|
| 11.43 | % |
|
| 11.20 | % |
|
| 11.28 | % |
|
| 11.27 | % |
Tier 1 leverage capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 5.00 | % |
|
| 9.63 | % |
|
| 9.53 | % |
|
| 9.27 | % |
|
| 8.68 | % |
|
| 8.38 | % |
Hancock Whitney Bank |
|
| 5.00 | % |
|
| 9.57 | % |
|
| 9.54 | % |
|
| 9.35 | % |
|
| 8.83 | % |
|
| 8.49 | % |
|
| Well- |
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| ||||||
|
| Capitalized |
|
| 2022 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
| ||||||
Total capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 10.00 | % |
|
| 12.82 | % |
|
| 12.84 | % |
|
| 13.06 | % |
|
| 12.94 | % |
|
| 13.60 | % |
Hancock Whitney Bank |
|
| 10.00 | % |
|
| 12.33 | % |
|
| 12.33 | % |
|
| 12.51 | % |
|
| 12.45 | % |
|
| 12.52 | % |
Tier 1 common equity capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 6.50 | % |
|
| 11.12 | % |
|
| 11.09 | % |
|
| 11.17 | % |
|
| 10.98 | % |
|
| 11.00 | % |
Hancock Whitney Bank |
|
| 6.50 | % |
|
| 11.27 | % |
|
| 11.24 | % |
|
| 11.30 | % |
|
| 11.20 | % |
|
| 11.26 | % |
Tier 1 capital (to risk weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 8.00 | % |
|
| 11.12 | % |
|
| 11.09 | % |
|
| 11.17 | % |
|
| 10.98 | % |
|
| 11.00 | % |
Hancock Whitney Bank |
|
| 8.00 | % |
|
| 11.27 | % |
|
| 11.24 | % |
|
| 11.30 | % |
|
| 11.20 | % |
|
| 11.26 | % |
Tier 1 leverage capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hancock Whitney Corporation |
|
| 5.00 | % |
|
| 8.38 | % |
|
| 8.25 | % |
|
| 8.15 | % |
|
| 7.83 | % |
|
| 7.89 | % |
Hancock Whitney Bank |
|
| 5.00 | % |
|
| 8.49 | % |
|
| 8.36 | % |
|
| 8.25 | % |
|
| 7.98 | % |
|
| 8.08 | % |
Hancock Whitney Corporation totalWe regularly perform stress analysis on our capital to risk weighted assets ratios after March 31, 2021 reflectlevels. One such scenario included the hypothetical impact of including accumulated other comprehensive losses on market valuations of available for sale securities and cash flow hedges in regulatory capital and a further stress scenario that included both those losses plus losses on the June 15, 2021 redemption of $150 million of subordinated notes of the Parentheld to maturity investment portfolio in regulatory capital. We estimate that qualified as tier 2 capital in the calculation of certainour regulatory capital ratios reducing total capital to risk weighted assets ratio by approximately 60 bps. Our regulatory ratios also reflectwould remain in excess of the impactwell-capitalized minimums under both of PPP loans, which are guaranteed by the SBA and, when meeting certain criteria, are subject to forgiveness to the debtor by the SBA. These loans carry a 0% risk-weighting in the tier 1 and total capital regulatory ratios due to the full guarantee by the SBA. However, these loans are reflected in average assets used to compute tier 1 leverage. PPP loans totaled $335 million, $531 million and $2.3 billion as ofstress scenarios at March 31, 2022, December 31, 2021 and March 31, 2021, respectively.2023.
On April 22, 2021,January 26, 2023, our board of directors authorized the repurchase of up to 4,338,0004,297,000 shares of the Company’s common stock (approximately 5% of the shares of common stock outstanding as of MarchDecember 31, 2021)2022). The authorization is currently set to expire on December 31, 2022.2024. The shares may be repurchased in the open market, by block purchase, through accelerated share repurchase plans, in privately negotiated transactions or otherwise, in one or more transactions, from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The Company is not obligated to purchase any shares under this program and the repurchase authorization may be terminated or amended by the Board at any time prior to the expiration date. During the first quarter of 2022, 350,000No shares were repurchased under this program at an average cost of $52.82 per share, inclusive of commissions. To date, 799,876 shares with an average cost of $50.36 have been repurchased under this program.
On January 27, 2022,26, 2023, our board of directors declared aan 11% increase in the regular first quarter cash dividend offrom $0.27 per share consistent with the prior quarter.to $0.30 per share. The quarterly common stock cash dividend was paid on March 15, 2023 to shareholders of record on March 6, 2023. The Company has paid uninterrupted dividends to its shareholders since 1967.
The Inflation Reduction Act of 2022 signed into law during in August 2022 includes a provision for an excise tax equal to 1% of the fair market value of any stock repurchased by covered corporations during a taxable year, subject to certain limits and provisions. The excise tax is effective beginning in fiscal year 2023. While we may complete transactions subject to the new excise tax, we do not expect a material impact to our statement of condition or results of operations.
53
BALANCE SHEET ANALYSIS
Short-Term Investments
Short-term assets are held to ensure funds are available to meet the cash flow needs of both borrowers and depositors. Short-term investments, including interest-bearing bank deposits and federal funds sold, were $3.1$2.3 billion at March 31, 2022, down $0.72023, up $2.0 billion from December 31, 2021 and up $0.8 billion from March 31, 2021.2022. Average short-term investments of $3.3$0.5 billion for the first quarter of 20222023 were down $0.4up $0.2 billion compared to the fourth quarter of 2021, and up $1.6 billion compared to the first quarter of 2021.2022. Typically, these balances will change on a daily basis depending upon movement in customer loan and deposit accounts. However,
53
TableThe increase in short-term investments was largely funded through the addition of Contents
excess$568 million of short-term brokered certificates of deposit and $1.2 billion in incremental FHLB advances funded in March of 2023 as a cautionary measure to provide additional on-balance sheet liquidity that has stemmed from pandemic related conditions (referin response to the discussion of Liquidity above) continues to drive an elevated balance of short-terms investments, largely held atdisruption in the Federal Reserve.financial services industry caused by the bank failures.
Securities
Investment in securities totaled $8.5 billion at March 31, 2022, down $71.4 million, or 1%, from December 31, 2021, and up $475.1 million, or 6%, from March 31, 2021. The decrease from December 31, 2021 was the result of a negative market valuation adjustment of $389.2 million, partially offset by net purchases of $317.8 million. The increase from March 31, 2021 reflects net purchases of $882.9 million, partially offset by a negative valuation adjustment of $407.8 million. The net purchases from the prior quarter and the same quarter last year reflect investment of a portion of excess cash from federal funds into higher-yielding securities. Our securities portfolio includes securities categorized as available for sale and held to maturity. At March 31, 2022, securities available for sale totaled $6.0 billion and securities held to maturity totaled $2.5 billion. As a result of excess liquidity, and to provide some protection from the impact of future interest rate changes upon accumulated other comprehensive income, we reclassified securities available for sale with an aggregate fair value of $561.8 million to the securities held to maturity portfolio during the first quarter of 2022. The purpose of the securities portfolio is to increase profitability, mitigate interest rate risk, provide liquidity and comply with regulatory pledging requirements. Our securities portfolio includes securities categorized as available for sale and held to maturity. Available for sale securities are carried at fair value and may be sold prior to maturity. Unrealized gains or losses on available for sale securities, net of deferred taxes, are recorded as accumulated other comprehensive income or loss in stockholders’stockholders' equity.
Investment in securities totaled $8.4 billion at March 31, 2023, down slightly from December 31, 2022. The decrease from December 31, 2022 is attributable to net payoffs and paydowns, part of a strategic decision to allow cash inflows from the securities portfolio to fund loan growth. The resulting decrease was partially offset by an $81.0 million favorable market valuation adjustment on the available for sale portfolio.
At March 31, 2023, securities available for sale totaled $5.6 billion and securities held to maturity totaled $2.8 billion.
Our securities portfolio consists mainly of residential and commercial mortgage-backed securities and collateralized mortgage obligations that are issued or guaranteed by U.S. government agencies. We invest only in high quality investment grade securities with a targeted portfolio effective duration generally between two and five and a half years. At March 31, 2022,2023, the average expected maturity of the portfolio was 5.86 years 6.08 years with an effective duration of 4.474.84 years and a nominal weighted-average yield of 1.93% 2.31%. Under an immediate, parallel rate shock of 100 bps and 200 bps, the effective durations would be 4.604.80 and 4.75 years, in both scenarios.respectively. At December 31, 2021,2022, the average expected maturity of the portfolio was 5.806.02 years with an effective duration of 4.254.87 years and a nominal weighted-average yield of 1.87%. The average maturity of the portfolio at March 31, 2021 was 5.93 years, with an effective duration of 4.76 years and a nominal weighted-average yield of 1.95%2.27%. The changes in expected maturity, effective duration, and nominal weighted-average yield compared to both December 31, 2021 and March 31, 2021 waswere largely the result of reinvestment of maturities, and paydowns and growththe impact from the investmenttermination of excess liquidity.fair value hedges on available for sale securities. At March 31, 2022,2023, approximately $1.9 billion$560 million of our available for sale securities are hedged with $1.7 billion$514 million in fair value hedges in order to provide protection and flexibility to reposition and/or reprice the portfolio in a rising interest rate environment, effectively reducing the duration (market price risk) on the hedged securities. Our strategy in the near term will be to invest inutilize the securities portfolio as rates risecash flow to fund loan growth and monitor our hedge positions to adjust interest rate sensitivity.
At the end of each reporting period, we evaluate the securities portfolio for credit loss. Based on our assessments, expected credit loss was negligiblenot material for all periods in 2022 and 2021,any period presented, and therefore no allowance for credit loss was recorded.
54
Loans
Total loans at March 31, 20222023 were $21.3$23.4 billion, up $189.1$290.5 million, or 1%, from December 31, 2021,2022. New loans and down $341.5 billion, or 2%, from March 31, 2021. The linked-quarter increase was primarily attributablefewer paydowns contributed to the growth, of $385.3 million in core loans,with income-producing commercial real estate and residential mortgage as demand for traditional loan products increased, driven by our east and west regions and equipment finance specialty line, partially offset by a decrease of $196.2 million in PPP loans. The decline compared to March 31, 2021 is due to a net decrease in PPP loans of $2.0 billion, partially offset by growth of $1.7 billion in core loans.the main drivers.
The following table shows the composition of our loan portfolio at each date indicated:
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
| |||||
Total loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial non-real estate |
| $ | 9,584,480 |
|
| $ | 9,612,460 |
|
| $ | 9,416,990 |
|
| $ | 9,532,710 |
|
| $ | 10,091,342 |
|
Commercial real estate - owner occupied |
|
| 2,868,233 |
|
|
| 2,821,246 |
|
|
| 2,812,926 |
|
|
| 2,809,868 |
|
|
| 2,795,104 |
|
Total commercial and industrial |
|
| 12,452,713 |
|
|
| 12,433,706 |
|
|
| 12,229,916 |
|
|
| 12,342,578 |
|
|
| 12,886,446 |
|
Commercial real estate - income producing |
|
| 3,563,299 |
|
|
| 3,464,626 |
|
|
| 3,467,939 |
|
|
| 3,419,028 |
|
|
| 3,411,028 |
|
Construction and land development |
|
| 1,286,655 |
|
|
| 1,228,670 |
|
|
| 1,213,991 |
|
|
| 1,295,036 |
|
|
| 1,122,141 |
|
Residential mortgages |
|
| 2,462,900 |
|
|
| 2,423,890 |
|
|
| 2,351,053 |
|
|
| 2,412,459 |
|
|
| 2,488,792 |
|
Consumer |
|
| 1,557,774 |
|
|
| 1,583,390 |
|
|
| 1,623,116 |
|
|
| 1,679,429 |
|
|
| 1,756,452 |
|
Total loans |
| $ | 21,323,341 |
|
| $ | 21,134,282 |
|
| $ | 20,886,015 |
|
| $ | 21,148,530 |
|
| $ | 21,664,859 |
|
54
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
| |||||
Total loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial non-real estate |
| $ | 10,013,482 |
|
| $ | 10,146,453 |
|
| $ | 9,905,427 |
|
| $ | 9,645,092 |
|
| $ | 9,584,480 |
|
Commercial real estate - owner occupied |
|
| 3,050,748 |
|
|
| 3,033,058 |
|
|
| 3,033,133 |
|
|
| 2,964,474 |
|
|
| 2,868,233 |
|
Total commercial and industrial |
|
| 13,064,230 |
|
|
| 13,179,511 |
|
|
| 12,938,560 |
|
|
| 12,609,566 |
|
|
| 12,452,713 |
|
Commercial real estate - income producing |
|
| 3,758,455 |
|
|
| 3,560,991 |
|
|
| 3,686,540 |
|
|
| 3,641,243 |
|
|
| 3,563,299 |
|
Construction and land development |
|
| 1,726,916 |
|
|
| 1,703,592 |
|
|
| 1,541,257 |
|
|
| 1,408,727 |
|
|
| 1,286,655 |
|
Residential mortgages |
|
| 3,329,793 |
|
|
| 3,092,605 |
|
|
| 2,843,723 |
|
|
| 2,615,807 |
|
|
| 2,462,900 |
|
Consumer |
|
| 1,525,129 |
|
|
| 1,577,347 |
|
|
| 1,575,505 |
|
|
| 1,570,725 |
|
|
| 1,557,774 |
|
Total loans |
| $ | 23,404,523 |
|
| $ | 23,114,046 |
|
| $ | 22,585,585 |
|
| $ | 21,846,068 |
|
| $ | 21,323,341 |
|
Commercial and industrial (“C&I”) loans, including both non-real estate and owner occupied real estate secured loans, totaled approximately $12.5$13.1 billion, or 58%56% of the total loan portfolio, at March 31, 2022, an increase2023, a decrease of $19$115.3 million, or less than 1%, from December 31, 2021,2022, as payoffs and a decrease of $434 million, or 3%, from March 31, 2021. The linked-quarter increase is primarily attributable to growth of $215 million, or 2%, in core loans, partially offset by a $196 million reduction in PPP loans, due to repayment primarily through the SBA’s forgiveness program. Core loan growth reflects increased production in our commercial portfolio and in our equipment finance portfolio, as well as an increase in the line utilization rate. The year over year decrease is attributable to a $2.0 billion net reduction in PPP loans, partially offset by $1.6 billion of core loan growth. PPP loans included in C&I portfolio totaled $335 million at March 31, 2022, $531 million at December 31, 2021, and $2.3 billion at March 31, 2021.paydowns outpaced originations.
The Bank lends mainly to middle market and smaller commercial entities, although it participates in larger shared credit loan facilities. Shared national credits funded at March 31, 20222023 totaled approximately $2.2$2.7 billion, or 10%12% of total loans, an increasea decrease of $64$9 million from December 31, 2021 and $554 million from March 31, 2021.2022. At March 31, 2022,2023, approximately $375$459 million of our shared national credits were with healthcare-related customers, with the remaining portfolioremainder in commercial real estate and other diverse industries.
Our loan portfolio is well diversified by product, client, and geography throughout our footprint. Nevertheless, we may be exposed to certain concentrations of credit risk which exist in relation to different borrowers or groups of borrowers, specific types of collateral, industries, loan products, or regions. The following table provides detail of the more significant industry concentrations for our commercial and industrial loan portfolio, which is based on NAICS codes for all industries, with the exceptions of energy, which is based on the borrower’s source of revenue (i.e. a manufacturer whose income is derived from energy-related business is reported as energy), and PPP loans, as those are expected to be 100% SBA guaranteed and therefore have limited credit risk..
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||||||||||||||||||||||
|
| 2023 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
| |||||||||||||||||||||||||
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
| ||||||||||
( $ in thousands ) |
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
| ||||||||||
Commercial & industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Health care and social assistance |
| $ | 1,398,300 |
|
|
| 10 | % |
| $ | 1,407,960 |
|
|
| 11 | % |
| $ | 1,420,861 |
|
|
| 11 | % |
| $ | 1,296,666 |
|
|
| 11 | % |
| $ | 1,205,237 |
|
|
| 10 | % |
Real estate and rental and leasing |
|
| 1,368,460 |
|
|
| 10 | % |
|
| 1,520,955 |
|
|
| 12 | % |
|
| 1,483,937 |
|
|
| 11 | % |
|
| 1,460,694 |
|
|
| 12 | % |
|
| 1,369,518 |
|
|
| 11 | % |
Retail trade |
|
| 1,238,090 |
|
|
| 9 | % |
|
| 1,218,784 |
|
|
| 9 | % |
|
| 1,162,095 |
|
|
| 9 | % |
|
| 1,136,244 |
|
|
| 9 | % |
|
| 1,119,969 |
|
|
| 9 | % |
Manufacturing |
|
| 1,149,578 |
|
|
| 9 | % |
|
| 1,145,947 |
|
|
| 8 | % |
|
| 1,123,087 |
|
|
| 9 | % |
|
| 1,046,900 |
|
|
| 8 | % |
|
| 1,007,612 |
|
|
| 8 | % |
Construction |
|
| 1,025,582 |
|
|
| 8 | % |
|
| 1,034,860 |
|
|
| 8 | % |
|
| 1,021,365 |
|
|
| 8 | % |
|
| 1,047,686 |
|
|
| 8 | % |
|
| 1,075,497 |
|
|
| 9 | % |
Wholesale trade |
|
| 999,258 |
|
|
| 8 | % |
|
| 997,930 |
|
|
| 8 | % |
|
| 1,001,960 |
|
|
| 8 | % |
|
| 999,589 |
|
|
| 8 | % |
|
| 868,886 |
|
|
| 7 | % |
Finance and insurance |
|
| 914,033 |
|
|
| 7 | % |
|
| 966,683 |
|
|
| 7 | % |
|
| 981,823 |
|
|
| 8 | % |
|
| 914,570 |
|
|
| 7 | % |
|
| 915,851 |
|
|
| 7 | % |
Transportation and warehousing |
|
| 852,153 |
|
|
| 7 | % |
|
| 872,234 |
|
|
| 7 | % |
|
| 856,599 |
|
|
| 7 | % |
|
| 837,701 |
|
|
| 7 | % |
|
| 785,411 |
|
|
| 6 | % |
Professional, scientific, and technical services |
|
| 732,068 |
|
|
| 6 | % |
|
| 706,430 |
|
|
| 5 | % |
|
| 696,855 |
|
|
| 5 | % |
|
| 653,555 |
|
|
| 5 | % |
|
| 689,148 |
|
|
| 6 | % |
Accommodation, food services and entertainment |
|
| 677,488 |
|
|
| 5 | % |
|
| 637,942 |
|
|
| 5 | % |
|
| 669,063 |
|
|
| 5 | % |
|
| 702,313 |
|
|
| 6 | % |
|
| 726,077 |
|
|
| 6 | % |
Public administration |
|
| 507,291 |
|
|
| 4 | % |
|
| 542,698 |
|
|
| 4 | % |
|
| 556,938 |
|
|
| 4 | % |
|
| 570,069 |
|
|
| 5 | % |
|
| 589,503 |
|
|
| 5 | % |
Information |
|
| 407,754 |
|
|
| 3 | % |
|
| 386,568 |
|
|
| 3 | % |
|
| 332,230 |
|
|
| 2 | % |
|
| 315,071 |
|
|
| 2 | % |
|
| 296,989 |
|
|
| 2 | % |
Other services (except public administration) |
|
| 387,396 |
|
|
| 3 | % |
|
| 396,629 |
|
|
| 3 | % |
|
| 405,724 |
|
|
| 3 | % |
|
| 403,874 |
|
|
| 3 | % |
|
| 412,609 |
|
|
| 3 | % |
Admin, Support, Waste Mgmt, Remediation Services |
|
| 326,667 |
|
|
| 3 | % |
|
| 314,921 |
|
|
| 2 | % |
|
| 244,399 |
|
|
| 2 | % |
|
| 262,326 |
|
|
| 2 | % |
|
| 249,090 |
|
|
| 2 | % |
Educational services |
|
| 282,488 |
|
|
| 2 | % |
|
| 298,126 |
|
|
| 2 | % |
|
| 268,392 |
|
|
| 2 | % |
|
| 280,377 |
|
|
| 2 | % |
|
| 286,992 |
|
|
| 2 | % |
Energy |
|
| 227,171 |
|
|
| 2 | % |
|
| 242,076 |
|
|
| 2 | % |
|
| 246,344 |
|
|
| 2 | % |
|
| 246,961 |
|
|
| 2 | % |
|
| 249,235 |
|
|
| 2 | % |
Other |
|
| 570,453 |
|
|
| 4 | % |
|
| 488,768 |
|
|
| 4 | % |
|
| 466,888 |
|
|
| 4 | % |
|
| 434,970 |
|
|
| 3 | % |
|
| 605,089 |
|
|
| 5 | % |
Total commercial & industrial loans |
| $ | 13,064,230 |
|
|
| 100 | % |
| $ | 13,179,511 |
|
|
| 100 | % |
| $ | 12,938,560 |
|
|
| 100 | % |
| $ | 12,609,566 |
|
|
| 100 | % |
| $ | 12,452,713 |
|
|
| 100 | % |
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||||||||||||||||||||||
|
| 2022 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
| |||||||||||||||||||||||||
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
| ||||||||||
( $ in thousands ) |
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
| ||||||||||
Commercial & industrial loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Real estate and rental and leasing |
| $ | 1,363,548 |
|
|
| 11 | % |
| $ | 1,311,241 |
|
|
| 11 | % |
| $ | 1,298,560 |
|
|
| 11 | % |
| $ | 1,250,737 |
|
|
| 10 | % |
| $ | 1,234,521 |
|
|
| 10 | % |
Health care and social assistance |
|
| 1,182,345 |
|
|
| 10 | % |
|
| 1,284,578 |
|
|
| 10 | % |
|
| 1,219,769 |
|
|
| 10 | % |
|
| 1,086,845 |
|
|
| 9 | % |
|
| 1,140,616 |
|
|
| 9 | % |
Retail trade |
|
| 1,104,686 |
|
|
| 9 | % |
|
| 1,086,204 |
|
|
| 9 | % |
|
| 1,069,225 |
|
|
| 9 | % |
|
| 1,051,317 |
|
|
| 9 | % |
|
| 1,033,822 |
|
|
| 8 | % |
Construction |
|
| 1,027,469 |
|
|
| 8 | % |
|
| 923,040 |
|
|
| 7 | % |
|
| 861,075 |
|
|
| 7 | % |
|
| 753,049 |
|
|
| 6 | % |
|
| 648,379 |
|
|
| 5 | % |
Manufacturing |
|
| 984,699 |
|
|
| 8 | % |
|
| 919,830 |
|
|
| 7 | % |
|
| 928,041 |
|
|
| 8 | % |
|
| 946,266 |
|
|
| 8 | % |
|
| 928,993 |
|
|
| 7 | % |
Finance and insurance |
|
| 911,910 |
|
|
| 7 | % |
|
| 896,105 |
|
|
| 7 | % |
|
| 796,980 |
|
|
| 7 | % |
|
| 772,464 |
|
|
| 6 | % |
|
| 680,368 |
|
|
| 5 | % |
Wholesale trade |
|
| 856,534 |
|
|
| 7 | % |
|
| 823,295 |
|
|
| 7 | % |
|
| 808,252 |
|
|
| 7 | % |
|
| 751,689 |
|
|
| 6 | % |
|
| 707,541 |
|
|
| 5 | % |
Transportation and warehousing |
|
| 771,865 |
|
|
| 6 | % |
|
| 780,934 |
|
|
| 6 | % |
|
| 785,367 |
|
|
| 6 | % |
|
| 769,145 |
|
|
| 6 | % |
|
| 789,573 |
|
|
| 6 | % |
Professional, scientific, and technical services |
|
| 662,559 |
|
|
| 5 | % |
|
| 621,739 |
|
|
| 5 | % |
|
| 521,965 |
|
|
| 4 | % |
|
| 503,425 |
|
|
| 4 | % |
|
| 486,970 |
|
|
| 4 | % |
Accommodation, food services and entertainment |
|
| 644,919 |
|
|
| 5 | % |
|
| 595,698 |
|
|
| 5 | % |
|
| 604,550 |
|
|
| 5 | % |
|
| 605,728 |
|
|
| 5 | % |
|
| 625,352 |
|
|
| 5 | % |
Public administration |
|
| 588,755 |
|
|
| 5 | % |
|
| 596,301 |
|
|
| 5 | % |
|
| 625,979 |
|
|
| 5 | % |
|
| 638,921 |
|
|
| 5 | % |
|
| 629,571 |
|
|
| 5 | % |
Other services (except public administration) |
|
| 401,243 |
|
|
| 3 | % |
|
| 424,090 |
|
|
| 4 | % |
|
| 421,884 |
|
|
| 3 | % |
|
| 420,321 |
|
|
| 4 | % |
|
| 433,848 |
|
|
| 3 | % |
Energy |
|
| 249,235 |
|
|
| 2 | % |
|
| 266,235 |
|
|
| 2 | % |
|
| 264,791 |
|
|
| 2 | % |
|
| 274,641 |
|
|
| 2 | % |
|
| 284,435 |
|
|
| 2 | % |
Educational services |
|
| 274,848 |
|
|
| 2 | % |
|
| 255,127 |
|
|
| 2 | % |
|
| 251,383 |
|
|
| 2 | % |
|
| 260,366 |
|
|
| 2 | % |
|
| 268,305 |
|
|
| 2 | % |
Other |
|
| 1,093,270 |
|
|
| 9 | % |
|
| 1,118,230 |
|
|
| 9 | % |
|
| 836,765 |
|
|
| 6 | % |
|
| 840,141 |
|
|
| 7 | % |
|
| 648,547 |
|
|
| 5 | % |
Total commercial & industrial loans |
|
| 12,117,885 |
|
|
| 97 | % |
|
| 11,902,647 |
|
|
| 96 | % |
|
| 11,294,586 |
|
|
| 92 | % |
|
| 10,925,055 |
|
|
| 89 | % |
|
| 10,540,841 |
|
|
| 82 | % |
PPP loans |
|
| 334,828 |
|
|
| 3 | % |
|
| 531,059 |
|
|
| 4 | % |
|
| 935,330 |
|
|
| 8 | % |
|
| 1,417,523 |
|
|
| 11 | % |
|
| 2,345,605 |
|
|
| 18 | % |
Total commercial & industrial loans |
| $ | 12,452,713 |
|
|
| 100 | % |
| $ | 12,433,706 |
|
|
| 100 | % |
| $ | 12,229,916 |
|
|
| 100 | % |
| $ | 12,342,578 |
|
|
| 100 | % |
| $ | 12,886,446 |
|
|
| 100 | % |
55
Commercial real estate – income producing loans totaled approximately $3.6$3.8 billion at March 31, 2022,2023, an increase of $99$197 million, or 3%6%, from December 31, 2021 and $152 million, or 4%, from March 31, 2021.2022. Construction and land development loans totalingtotaled approximately $1.3$1.7 billion at March 31, 2022, increased $582023, an increase of $23 million, or 5%1%, from December 31, 2021 and increased $165 million, or 15%,2022. The increase in the commercial real estate – income producing loans was largely the result of completed construction projects moving to permanent financing, with the shift from March 31, 2021.construction largely offset by continued funding on existing lines. We are continuing to limit our growth in income producing real estate with a focus on resilient projects given the current economic environment. The following table details the end-of-period aggregated commercial real estate – income producing and
55
construction loan balances by property type. Loans reflected in 1-4 family residential construction include both loans to construction builders as well as single family borrowers.
|
| March 31, |
| December 31, |
|
| September 30, |
| June 30, |
|
| March 31, |
|
| March 31, |
| December 31, |
| June 30, |
| September 30, |
|
| March 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
| 2022 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2023 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
|
| Pct of |
|
|
|
| Pct of |
|
|
|
|
| Pct of |
| ||||||||||||||||||||||
( $ in thousands ) |
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
|
| Balance |
|
| Total |
| ||||||||||||||||||||
Commercial real estate - income producing and construction loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
Multifamily |
| $ | 1,017,351 |
|
|
| 19 | % |
| $ | 870,869 |
|
|
| 17 | % |
| $ | 872,944 |
|
|
| 17 | % |
| $ | 776,723 |
|
|
| 15 | % |
| $ | 695,090 |
|
|
| 14 | % | ||||||||||||||||||||||||||||||||||||||||
Healthcare related properties |
| $ | 815,090 |
| 17 | % |
| $ | 766,338 |
| 16 | % |
| $ | 677,137 |
| 15 | % |
| $ | 676,587 |
| 14 | % |
|
| 614,510 |
|
| 14 | % |
|
| 865,414 |
|
|
| 16 | % |
|
| 854,563 |
|
|
| 16 | % |
|
| 851,998 |
|
|
| 16 | % |
|
| 879,474 |
|
|
| 18 | % |
|
| 815,090 |
|
|
| 17 | % | |||||||||
Retail |
| 793,126 |
| 17 | % |
| 777,594 |
| 17 | % |
| 756,619 |
| 16 | % |
|
| 781,143 |
| 16 | % |
| 742,649 |
| 16 | % |
|
| 802,220 |
|
|
| 15 | % |
|
| 811,990 |
|
|
| 15 | % |
|
| 803,300 |
|
|
| 15 | % |
|
| 780,454 |
|
|
| 16 | % |
|
| 793,126 |
|
|
| 17 | % | ||||||||||||||
Multifamily |
|
| 695,090 |
|
| 14 | % |
|
| 647,300 |
|
| 14 | % |
|
| 696,924 |
|
| 15 | % |
|
| 688,900 |
|
| 15 | % |
|
| 648,097 |
|
| 14 | % | |||||||||||||||||||||||||||||||||||||||||||||
Industrial |
| 568,886 |
| 12 | % |
| 561,022 |
| 12 | % |
| 577,988 |
| 12 | % |
|
| 569,123 |
| 12 | % |
| 544,755 |
| 12 | % |
|
| 677,907 |
|
|
| 12 | % |
|
| 613,149 |
|
|
| 12 | % |
|
| 602,739 |
|
|
| 12 | % |
|
| 573,993 |
|
|
| 11 | % |
|
| 568,886 |
|
|
| 12 | % | ||||||||||||||
Office |
|
| 554,005 |
|
| 11 | % |
|
| 501,771 |
|
| 11 | % |
|
| 487,510 |
|
| 10 | % |
|
| 501,885 |
|
| 11 | % |
|
| 506,661 |
|
| 11 | % |
|
| 561,248 |
|
|
| 10 | % |
|
| 569,452 |
|
|
| 11 | % |
|
| 585,614 |
|
|
| 11 | % |
|
| 569,055 |
|
|
| 11 | % |
|
| 554,005 |
|
|
| 11 | % | |||||
1-4 family residential construction |
| 516,580 |
| 11 | % |
| 469,690 |
| 10 | % |
| 441,925 |
| 9 | % |
|
| 426,745 |
| 9 | % |
| 426,124 |
| 9 | % |
|
| 623,293 |
|
|
| 11 | % |
|
| 602,867 |
|
|
| 11 | % |
|
| 588,122 |
|
|
| 11 | % |
|
| 548,286 |
|
|
| 11 | % |
|
| 516,580 |
|
|
| 11 | % | ||||||||||||||
Hotel/motel and restaurants |
|
| 441,285 |
|
| 9 | % |
|
| 437,241 |
|
| 9 | % |
|
| 504,536 |
|
| 11 | % |
|
| 501,434 |
|
| 11 | % |
|
| 519,736 |
|
| 12 | % |
|
| 475,377 |
|
|
| 9 | % |
|
| 485,865 |
|
|
| 9 | % |
|
| 453,847 |
|
|
| 9 | % |
|
| 448,949 |
|
|
| 9 | % |
|
| 441,285 |
|
|
| 9 | % | |||||
Other land loans |
| 214,446 |
| 4 | % |
| 257,594 |
| 5 | % |
| 291,415 |
| 7 | % |
|
| 318,136 |
| 7 | % |
| 283,833 |
| 6 | % |
|
| 219,192 |
|
|
| 4 | % |
|
| 213,159 |
|
|
| 4 | % |
|
| 222,723 |
|
|
| 4 | % |
|
| 221,905 |
|
|
| 4 | % |
|
| 214,446 |
|
|
| 4 | % | ||||||||||||||
Other |
|
| 251,446 |
|
|
| 5 | % |
|
| 274,746 |
|
|
| 6 | % |
|
| 247,876 |
|
|
| 5 | % |
|
| 250,111 |
|
|
| 5 | % |
|
| 246,804 |
|
|
| 6 | % |
|
| 243,369 |
|
|
| 4 | % |
|
| 242,669 |
|
|
| 5 | % |
|
| 246,510 |
|
|
| 5 | % |
|
| 251,131 |
|
|
| 5 | % |
|
| 251,446 |
|
|
| 5 | % |
Total commercial real estate - income producing and construction loans |
| $ | 4,849,954 |
|
|
| 100 | % |
| $ | 4,693,296 |
|
|
| 100 | % |
| $ | 4,681,930 |
|
|
| 100 | % |
| $ | 4,714,064 |
|
|
| 100 | % |
|
| 4,533,169 |
|
|
| 100 | % |
| $ | 5,485,371 |
|
|
| 100 | % |
| $ | 5,264,583 |
|
|
| 100 | % |
| $ | 5,227,797 |
|
|
| 100 | % |
| $ | 5,049,970 |
|
|
| 100 | % |
| $ | 4,849,954 |
|
|
| 100 | % |
Our residential mortgages loan portfolio totaled $2.5$3.3 billion at March 31, 2022,2023, up $39$237 million, or 2%8%, from December 31, 2021 and down $26 million, or 1%, from March 31, 2021. The increase2022. Growth in residential mortgage includes a combination of completed construction loans from the prior quarter was dueconverting to a lower level of originated loans sold in the secondary market, down to 27% from 35% in the quarter ending December 31, 2021, partially offset by a 2% decline in production. The decrease from the same quarter last year was due to continued refinance activity due to the interest rate environment which led to demand for longer term, fixed rate mortgages, which we typically originate for sale in the secondary market, and,permanent financing as such, we have experienced a decline in our residential mortgage portfolio. well new loan growth.
The consumer loan portfolio totaled $1.6$1.5 billion at March 31, 2022,2023, down $26$52 million, or 2%3%, from December 31, 2021, and down $199 million, or 11%, from March 31, 2021. The decline2022. Changes in the consumer loan portfolio is due in part tobalance include the impact of our exit offrom the indirect automobile lending and decreasedmarket, where the existing portfolio is in run-off.
Management expects the 2023 loan demand.growth percentage to be in the range of low to mid-single digits from the December 31, 2022 balance of $23.1 billion.
Management expects core loan growth (excluding PPP loans)56
Allowance for Credit Losses and Asset Quality
The Company's allowance for credit losses was $348.6$341.4 million at March 31, 2022, compared to $371.42023, up slightly from $341.1 million at December 31, 2021 and $456.9 million at March 31, 2021.2022.
The $22.8$0.3 million decreaselinked-quarter increase in the March 31, 2022 allowance for credit losses is primarily attributable to lower collectively evaluated reserves driven by the economic forecast$5.7 million of net charge-offs and improving asset quality,a provision for credit losses of $6.0 million, reflective of loan growth and lower individually evaluated reserves (generally used for nonperforming and troubled debt restructured loans) due largely to customer payment activity. The slower near-term growth S-2 scenario (anchoreda relatively consistent credit loss outlook on the baseline) was weighted most heavily at 60%portfolio as a whole. Uncertainty related to inflationary pressure and the outcome of the Federal Reserve’s monetary policy continues to result in an elevated reserve relative to pre-pandemic levels. After considering the variables underlying each of the Moody's economic scenarios, management weighed the baseline scenario was weightedat 40% to incorporate reasonably possible alternative economic outcomes. Both economic, the downside S-2 mild recessionary scenario at 50% and the downside moderate recessionary scenario at 10% in the computation of the allowance for credit losses at March 31, 2023. Each of the scenarios utilized reflect continued recovery from the economic downturn in the first half of 2020; however, each scenario hashave varying degrees of severity and duration of inflationary pressures andpressure, including volatility in commodities prices stemming from geopolitical unrest.unrest, the consequences of the Federal Reserve's actions with regard to monetary policy, and the ultimate effects of recent disruption in the financial services industry on credit trends. Refer to the Economic Outlook section of this discussion and analysis for further information on the Moody’s scenarios and our weighting assumptions.
The March 2022 baseline forecast assumes that the Russian invasion of Ukraine will have a marginal impact on the U.S. economy and disruptions to commodity markets will be limited and temporary. The date for abatement of the pandemic, where total case growth is less than 0.05% per day, occurred in
In the first quarter of 2022 and2023, the forecast assumes that COVID-19 will be endemic and seasonal. Congress will passprovision for credit losses included a $600 billion Building a Better America plan by the third quarterreserve build of 2022, which will focus on clean-energy tax credits and other climate change programs. Inflation moderates and returns$0.3 million, compared to the Federal Reserve’s target of 2% in the first half of next year and the Federal Reserve raises the target range for the federal funds rate four times this year, 25 basis points each time. The slower near-term growth S-2 forecast reflects a slower economic recovery than the baseline forecast, with the conflict between Russia and Ukraine persisting longer than in the baseline, resulting in further supply-chain disruption and volatility in commodities prices. Additionally, new cases, hospitalizations and deaths from COVID-19 begin to rise again, and as a result, a slower return to spending on air travel, retail and hotels than baseline. The S-2 scenario also assumes less effective stimulus and a slower return to full employment. Additional information on the Moody’s forecast is provided in the “Economic Outlook” section of this document
The allowance release of $22.8$1.5 million in the firstfourth quarter 2022 and the release of $108.4 million when compared to March 31, 2021 are across most portfolios and reflect the continued improvement in the economic conditions in our market and overall asset quality.2022. Our allowance for credit loss coverage to total loans remains strong at 1.63%was 1.46% at March 31, 2022, or 1.66% when excluding SBA
56
guaranteed PPP loans,2023, compared to 1.76%1.48% at December 31, 2021, or 1.80% excluding PPP loans, and 2.11% at March 31, 2021, or 2.35% excluding PPP loans. While our reserve coverage to total loans continues to decline, it remains elevated compared to normalized levels,2022, with borrower performance for select regions/industries not yet at pre-pandemic levels and uncertainty related to future payment performance asthe modest change reflecting the impact of the federal stimulus tapers and modifications expire. The impact of the COVID-19 variants, inflationary pressures, global supply chain issues, and labor supply shortages in our markets adds uncertainty to the overall outlook.loan growth with relatively stable asset quality metrics.
The allowance for credit losses on the commercial portfolio decreased to $291.5was relatively unchanged at $278.0 million, or 1.68%1.50% of that portfolio, at March 31, 20222023, compared to the December 31, 20212022 allowance of $307.9$279.0 million, or 1.80%. The decrease in the commercial allowance is1.51%, primarily due to improved economic conditions in our footprint and improved asset quality metrics, with several quarters of little to no net charge-offs.stable credit performance. Our residential mortgage allowance for credit loss decreasedincreased modestly to $26.4$34.6 million, or 1.07%1.04% of that portfolio at March 31, 2022,2023, compared to $30.6$32.5 million, or 1.26%1.05%, at December 31, 2021,2022, due primarilylargely to a favorable movementgrowth in forecasted variables for home prices.the portfolio. Our allowance for credit losses on the consumer portfolio was $30.7$28.8 million, or 1.97%,1.89% at March 31, 2022,2023, compared to $32.8$29.6 million, or 2.07%1.88%, at December 31, 2021.2022.
Criticized commercial loans totaled $282.5$295.5 million at March 31, 2022,2023, down $6.4 million, or 2%, from $287.2$301.9 million at December 31, 2021 and down 19% from $347.8 million at March 31, 2021.2022. The reductiondecrease in criticized commercial criticized loans reflects is the result of net activity wherepayoffs, paydowns, upgrades, and charge-offs exceeding new downgrades.exceeded downgraded credits during the first quarter. Criticized loans are defined as those having potential weaknesses that deserve management’s close attention (risk-rated as special mention, substandard and doubtful), including both accruing and nonaccruing loans. The Company routinely assesses the ratings of loans in its portfolio through an established and comprehensive portfolio management process. In addition, the Company often looks atreviews portfolios of loans to determine if there are areas of risk not specifically identified in its loan by loan approach. Criticized commercial loans comprised 1.59% of that portfolio at March 31, 2023, down from 1.64% at December 31, 2022 and remain near historically low levels. Our criticized commercial loans at March 31, 2022 are diversified across many industries, with the largest concentrations being construction, totaling $77.2 million; manufacturing, totaling $40.0 million; energy support services, totaling $31.3 million; and wholesale trade, totaling $30.7 million. Commercial loans risk rated pass-watch totaled $456.0 million at March 31, 2023, virtually unchanged when compared to December 31, 2022. The pass-watch risk rating includes credits with negative performance trends that reflect sufficient risk to cause concern, but have not risen to the level of criticized.
Net charge-offs were $0.3$5.7 million, or 0.01%0.10% of average total loans on an annualized basis in the first quarter of 2022, virtually unchanged2023, compared to $0.7$1.0 million, or 0.02% of average total loans in the fourth quarter of 2022, and $0.3 million, or 0.01% of average total loans in the fourth quarter of 2021 and down from $18.3 million, or 0.34% in the first quarter of 2021.2022. Our commercial portfolio had net recoveriescharge-offs of $0.8 million and $0.5$3.4 million in the first quarter of 20222023, and net recoveries of $1.2 million and $0.8 million in the fourth quarterand first quarters of 2021,2022, respectively. The first quarter of 2021 commercial net charge-offs totaled $16.2 million, consisting largely of charges related to energy-dependent credits. Our residential mortgage portfolio reflected minimalhad net recoveries of $0.2 million in the first quarter of 20222023, and $0.3 million and less than $0.1 million in the fourth and first quarterquarters of 2021, and consumer2022, respectively. Consumer net charge-offs were $2.5 million in the first quarter of 2023, $2.4 million in the fourth quarter of 2022, and $1.2 million in the first quarter of 2022, virtually flat2022. Charge-off metrics, while up compared to the prior quarter and down from $2.1 million in the first quarter of 2021.periods, remains relatively modest.
57
The following table sets forth activity in the allowance for credit losses for the periods indicated:
|
| Three Months Ended |
|
|
| Three Months Ended |
| ||||||||||||||||||
|
| March 31, |
|
| December 31, |
|
| March 31, |
|
|
| March 31, |
|
| December 31, |
|
| March 31, |
| ||||||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
|
| |||||||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| 2022 |
| ||||||||||||||||
Provision and Allowance for Credit Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses at beginning of period |
| $ | 342,065 |
|
| $ | 371,521 |
|
| $ | 450,177 |
|
|
| $ | 307,789 |
|
| $ | 306,116 |
|
| $ | 342,065 |
|
Loans charged-off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial non real estate |
| 2,659 |
| 1,154 |
| 17,512 |
|
|
| 4,528 |
|
|
| 1,271 |
|
|
| 2,659 |
| ||||||
Commercial real estate - owner-occupied |
|
| — |
|
|
| 1,457 |
|
|
| 347 |
|
|
|
| — |
|
|
| 2 |
|
|
| — |
|
Total commercial & industrial |
| 2,659 |
| 2,611 |
| 17,859 |
|
|
| 4,528 |
|
|
| 1,273 |
|
|
| 2,659 |
| ||||||
Commercial real estate - income producing |
| 4 |
| 194 |
| 194 |
|
|
| — |
|
|
| 7 |
|
|
| 4 |
| ||||||
Construction and land development |
|
| — |
|
|
| 7 |
|
|
| 248 |
|
|
|
| 61 |
|
|
| — |
|
|
| — |
|
Total commercial |
|
| 2,663 |
|
|
| 2,812 |
|
|
| 18,301 |
|
|
|
| 4,589 |
|
|
| 1,280 |
|
|
| 2,663 |
|
Residential mortgages |
| 42 |
| 495 |
| 109 |
|
|
| 20 |
|
|
| 35 |
|
|
| 42 |
| ||||||
Consumer |
|
| 2,680 |
|
|
| 2,848 |
|
|
| 3,694 |
|
|
|
| 3,363 |
|
|
| 3,328 |
|
|
| 2,680 |
|
Total charge-offs |
|
| 5,385 |
|
|
| 6,155 |
|
|
| 22,104 |
|
|
|
| 7,972 |
|
|
| 4,643 |
|
|
| 5,385 |
|
Recoveries of loans previously charged-off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial non real estate |
| 2,142 |
| 2,406 |
| 1,899 |
|
|
| 1,033 |
|
|
| 2,352 |
|
|
| 2,142 |
| ||||||
Commercial real estate - owner-occupied |
|
| 389 |
|
|
| 279 |
|
|
| 37 |
|
|
|
| 195 |
|
|
| 127 |
|
|
| 389 |
|
Total commercial & industrial |
| 2,531 |
| 2,685 |
| 1,936 |
|
|
| 1,228 |
|
|
| 2,479 |
|
|
| 2,531 |
| ||||||
Commercial real estate - income producing |
| 878 |
| 5 |
| — |
|
|
| — |
|
|
| — |
|
|
| 878 |
| ||||||
Construction and land development |
|
| 68 |
|
|
| 624 |
|
|
| 159 |
|
|
|
| 6 |
|
|
| 2 |
|
|
| 68 |
|
Total commercial |
|
| 3,477 |
|
|
| 3,314 |
|
|
| 2,095 |
|
|
|
| 1,234 |
|
|
| 2,481 |
|
|
| 3,477 |
|
Residential mortgages |
| 61 |
| 526 |
| 206 |
|
|
| 181 |
|
|
| 286 |
|
|
| 61 |
| ||||||
Consumer |
|
| 1,528 |
|
|
| 1,646 |
|
|
| 1,549 |
|
|
|
| 838 |
|
|
| 903 |
|
|
| 1,528 |
|
Total recoveries |
|
| 5,066 |
|
|
| 5,486 |
|
|
| 3,850 |
|
|
|
| 2,253 |
|
|
| 3,670 |
|
|
| 5,066 |
|
Total net charge-offs |
|
| 319 |
|
|
| 669 |
|
|
| 18,254 |
|
|
|
| 5,719 |
|
|
| 973 |
|
|
| 319 |
|
Provision for loan losses |
| (23,903 | ) |
| (28,787 | ) |
| (7,563 | ) |
|
|
| 7,315 |
|
|
| 2,646 |
|
|
| (23,903 | ) | |||
Allowance for loan losses at end of period |
| $ | 317,843 |
|
| $ | 342,065 |
|
| $ | 424,360 |
|
|
| $ | 309,385 |
|
| $ | 307,789 |
|
| $ | 317,843 |
|
Reserve for Unfunded Lending Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Reserve for unfunded lending commitments at beginning of period |
| $ | 29,334 |
| $ | 28,946 |
| $ | 29,907 |
|
|
| $ | 33,309 |
|
| $ | 33,468 |
|
| $ | 29,334 |
| ||
Provision for losses on unfunded lending commitments |
|
| 1,376 |
|
|
| 388 |
|
|
| 2,652 |
|
|
|
| (1,295 | ) |
|
| (159 | ) |
|
| 1,376 |
|
Reserve for unfunded lending commitments at end of period |
| $ | 30,710 |
|
| $ | 29,334 |
|
| $ | 32,559 |
|
|
| $ | 32,014 |
|
| $ | 33,309 |
|
| $ | 30,710 |
|
Total Allowance for Credit Losses |
| $ | 348,553 |
|
| $ | 371,399 |
|
| $ | 456,919 |
|
|
| $ | 341,399 |
|
| $ | 341,098 |
|
| $ | 348,553 |
|
Total Provision for Credit Losses |
| $ | (22,527 | ) |
| $ | (28,399 | ) |
| $ | (4,911 | ) |
|
| $ | 6,020 |
|
| $ | 2,487 |
|
| $ | (22,527 | ) |
Coverage Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses to period-end loans |
| 1.49 | % |
| 1.62 | % |
| 1.96 | % |
|
|
| 1.32 | % |
|
| 1.33 | % |
|
| 1.49 | % | |||
Allowance for credit losses to period-end loans |
| 1.63 | % |
| 1.76 | % |
| 2.11 | % |
|
|
| 1.46 | % |
|
| 1.48 | % |
|
| 1.63 | % | |||
Charge-offs ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross charge-offs to average loans |
| 0.10 | % |
| 0.12 | % |
| 0.41 | % |
|
|
| 0.14 | % |
|
| 0.08 | % |
|
| 0.10 | % | |||
Recoveries to average loans |
| 0.10 | % |
| 0.10 | % |
| 0.07 | % |
|
|
| 0.04 | % |
|
| 0.06 | % |
|
| 0.10 | % | |||
Net charge-offs to average loans |
| 0.01 | % |
| 0.01 | % |
| 0.34 | % |
|
|
| 0.10 | % |
|
| 0.02 | % |
|
| 0.01 | % | |||
Net Charge-offs to average loans by portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial non real estate |
| 0.02 | % |
| (0.05 | )% |
| 0.63 | % |
|
|
| 0.14 | % |
|
| (0.04 | )% |
|
| 0.02 | % | |||
Commercial real estate - owner-occupied |
|
| (0.06 | )% |
| 0.17 | % |
|
| 0.04 | % |
|
|
| (0.03 | )% |
|
| (0.02 | )% |
|
| (0.06 | )% | |
Total commercial & industrial |
| 0.00 | % |
| 0.00 | % |
| 0.50 | % |
|
|
| 0.10 | % |
|
| (0.04 | )% |
|
| 0.00 | % | |||
Commercial real estate - income producing |
|
| (0.10 | )% |
| 0.02 | % |
| 0.02 | % |
|
|
| — |
|
|
| 0.00 | % |
|
| (0.10 | )% | ||
Construction and land development |
| (0.02 | )% |
| (0.20 | )% |
| 0.03 | % |
|
|
| 0.01 | % |
|
| (0.00 | )% |
|
| (0.02 | )% | |||
Total commercial |
| (0.02 | )% |
| (0.01 | )% |
| 0.38 | % |
|
|
| 0.07 | % |
|
| (0.03 | )% |
|
| (0.02 | )% | |||
Residential mortgages |
| (0.00 | )% |
| (0.01 | )% |
| (0.02 | )% |
|
|
| (0.02 | )% |
|
| (0.03 | )% |
|
| (0.00 | )% | |||
Consumer |
|
| 0.30 | % |
| 0.30 | % |
| 0.48 | % |
|
|
| 0.66 | % |
|
| 0.61 | % |
|
| 0.30 | % |
58
The following table sets forth nonperforming assets by type for the periods indicated consisting of nonaccrual loans troubled debt restructuringsand loans modified or restructured, by type, and foreclosed and surplus ORE and other foreclosed assets. LoansThe table also includes loans past due 90 days or more and still accruing are also disclosed.accruing.
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
| March 31, |
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
| March 31, |
| ||||||||||||
(in thousands) |
| 2022 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
|
| 2021 |
| |||||||||||||||||||||||||
($ in thousands) |
| 2023 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
|
| 2022 |
| |||||||||||||||||||||||||
Loans accounted for on a nonaccrual basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Commercial non-real estate |
| $ | 4,065 |
| $ | 4,058 |
| $ | 7,167 |
| $ | 16,029 |
| $ | 24,108 |
|
| $ | 12,378 |
|
| $ | 3,078 |
|
| $ | 3,563 |
|
| $ | 3,600 |
|
| $ | 4,065 |
| ||||
Commercial non-real estate - restructured |
|
| 1,247 |
|
|
| 2,915 |
|
|
| 2,781 |
|
|
| 3,095 |
|
|
| 3,542 |
| ||||||||||||||||||||
Commercial non-real estate - modified/restructured (a) |
|
| 924 |
|
|
| 942 |
|
|
| 965 |
|
|
| 1,230 |
|
|
| 1,247 |
| ||||||||||||||||||||
Total commercial non-real estate |
|
| 5,312 |
|
|
| 6,973 |
|
|
| 9,948 |
|
|
| 19,124 |
|
|
| 27,650 |
|
|
| 13,302 |
|
|
| 4,020 |
|
|
| 4,528 |
|
|
| 4,830 |
|
|
| 5,312 |
|
Commercial real estate - owner occupied |
| 2,514 |
| 3,104 |
| 4,922 |
| 6,276 |
|
|
| 9,922 |
|
|
| 1,709 |
|
|
| 1,233 |
|
|
| 2,009 |
|
|
| 2,165 |
|
|
| 2,514 |
| |||||||
Commercial real estate - owner-occupied - restructured |
|
| 235 |
|
|
| 1,817 |
|
|
| 1,798 |
|
|
| 1,839 |
|
|
| 1,882 |
| ||||||||||||||||||||
Commercial real estate - owner-occupied - modified/restructured (a) |
|
| 684 |
|
|
| 228 |
|
|
| 228 |
|
|
| 228 |
|
|
| 235 |
| ||||||||||||||||||||
Total commercial real estate - owner-occupied |
|
| 2,749 |
|
|
| 4,921 |
|
|
| 6,720 |
|
|
| 8,115 |
|
|
| 11,804 |
|
|
| 2,393 |
|
|
| 1,461 |
|
|
| 2,237 |
|
|
| 2,393 |
|
|
| 2,749 |
|
Commercial real estate - income producing |
| 1,880 |
| 5,377 |
| 4,167 |
| 4,975 |
| 4,729 |
|
|
| 1,501 |
|
|
| 1,174 |
|
|
| 1,814 |
|
|
| 1,842 |
|
|
| 1,880 |
| |||||||||
Commercial real estate - income producing - restructured |
|
| 76 |
|
|
| 81 |
|
|
| 82 |
|
|
| 86 |
|
|
| 89 |
| ||||||||||||||||||||
Commercial real estate - income producing - modified/restructured (a) |
|
| — |
|
|
| 66 |
|
|
| 69 |
|
|
| 74 |
|
|
| 76 |
| ||||||||||||||||||||
Total commercial real estate - income producing |
|
| 1,956 |
|
|
| 5,458 |
|
|
| 4,249 |
|
|
| 5,061 |
|
|
| 4,818 |
|
|
| 1,501 |
|
|
| 1,240 |
|
|
| 1,883 |
|
|
| 1,916 |
|
|
| 1,956 |
|
Construction and land development |
| 578 |
| 837 |
| 1,230 |
| 2,004 |
|
|
| 1,680 |
|
|
| 340 |
|
|
| 306 |
|
|
| 349 |
|
|
| 676 |
|
|
| 578 |
| |||||||
Construction and land development - restructured |
|
| 6 |
|
|
| 7 |
|
|
| 8 |
|
|
| 8 |
|
|
| 9 |
| ||||||||||||||||||||
Construction and land development - modified/restructured (a) |
|
| — |
|
|
| 3 |
|
|
| 4 |
|
|
| 4 |
|
|
| 6 |
| ||||||||||||||||||||
Total construction and land development |
|
| 584 |
|
|
| 844 |
|
|
| 1,238 |
|
|
| 2,012 |
|
|
| 1,689 |
|
|
| 340 |
|
|
| 309 |
|
|
| 353 |
|
|
| 680 |
|
|
| 584 |
|
Residential mortgage |
| 20,709 |
| 23,483 |
| 23,423 |
| 30,995 |
| 39,066 |
|
|
| 30,110 |
|
|
| 23,946 |
|
|
| 22,753 |
|
|
| 18,649 |
|
|
| 20,709 |
| |||||||||
Residential mortgage - restructured |
|
| 2,036 |
|
|
| 1,956 |
|
|
| 2,541 |
|
|
| 1,780 |
|
|
| 1,649 |
| ||||||||||||||||||||
Residential mortgage - modified/restructured (a) |
|
| — |
|
|
| 1,323 |
|
|
| 1,530 |
|
|
| 1,713 |
|
|
| 2,036 |
| ||||||||||||||||||||
Total residential mortgage |
|
| 22,745 |
|
|
| 25,439 |
|
|
| 25,964 |
|
|
| 32,775 |
|
|
| 40,715 |
|
|
| 30,110 |
|
|
| 25,269 |
|
|
| 24,283 |
|
|
| 20,362 |
|
|
| 22,745 |
|
Consumer |
| 9,093 |
| 11,888 |
| 12,238 |
| 16,464 |
|
|
| 21,758 |
|
|
| 6,698 |
|
|
| 6,646 |
|
|
| 6,476 |
|
|
| 7,885 |
|
|
| 9,093 |
| |||||||
Consumer - restructured |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
| ||||||||||||||||||||
Consumer - modified/restructured (a) |
|
| — |
|
|
| 46 |
|
|
| 47 |
|
|
| — |
|
|
| — |
| ||||||||||||||||||||
Total consumer |
|
| 9,093 |
|
|
| 11,888 |
|
|
| 12,238 |
|
|
| 16,464 |
|
|
| 21,758 |
|
|
| 6,698 |
|
|
| 6,692 |
|
|
| 6,523 |
|
|
| 7,885 |
|
|
| 9,093 |
|
Total nonaccrual loans |
| $ | 42,439 |
|
| $ | 55,523 |
|
| $ | 60,357 |
|
| $ | 83,551 |
|
| $ | 108,434 |
|
| $ | 54,344 |
|
| $ | 38,991 |
|
| $ | 39,807 |
|
| $ | 38,066 |
|
| $ | 42,439 |
|
Restructured loans - still accruing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||
ORE and foreclosed assets |
|
| 1,976 |
|
|
| 2,017 |
|
|
| 2,085 |
|
|
| 3,467 |
|
|
| 6,345 |
| ||||||||||||||||||||
Total nonaccrual loans and ORE and foreclosed assets |
| $ | 56,320 |
|
| $ | 41,008 |
|
| $ | 41,892 |
|
| $ | 41,533 |
|
| $ | 48,784 |
| ||||||||||||||||||||
Modified/Restructured loans - still accruing (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||
Commercial non-real estate |
| $ | 494 |
| $ | 515 |
| $ | 480 |
| $ | 526 |
| $ | 2,337 |
|
| $ | 10 |
|
| $ | 307 |
|
| $ | 316 |
|
| $ | 329 |
|
| $ | 494 |
| ||||
Commercial real estate - owner occupied |
| — |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
| |||||||
Commercial real estate - income producing |
| — |
| — |
| — |
| — |
| 341 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
| |||||||||
Construction and land development |
| 117 |
| 118 |
| 119 |
| 120 |
|
|
| 121 |
|
|
| — |
|
|
| 113 |
|
|
| 114 |
|
|
| 116 |
|
|
| 117 |
| |||||||
Residential mortgage |
| 1,363 |
| 2,169 |
| 1,407 |
| 2,103 |
| 2,457 |
|
|
| — |
|
|
| 1,018 |
|
|
| 1,016 |
|
|
| 1,142 |
|
|
| 1,363 |
| |||||||||
Consumer |
|
| 929 |
|
|
| 986 |
|
|
| 1,065 |
|
|
| 1,081 |
|
|
| 1,064 |
|
|
| — |
|
|
| 469 |
|
|
| 479 |
|
|
| 905 |
|
|
| 929 |
|
Total restructured loans - still accruing |
|
| 2,903 |
|
|
| 3,788 |
|
|
| 3,071 |
|
|
| 3,830 |
|
|
| 6,320 |
| ||||||||||||||||||||
Total nonperforming loans |
|
| 45,342 |
|
|
| 59,311 |
|
|
| 63,428 |
|
|
| 87,381 |
|
|
| 114,754 |
| ||||||||||||||||||||
ORE and foreclosed assets |
|
| 6,345 |
|
|
| 7,533 |
|
|
| 8,423 |
|
|
| 10,201 |
|
| 9,467 |
| |||||||||||||||||||||
Total nonperforming assets (a) |
| $ | 51,687 |
|
| $ | 66,844 |
|
| $ | 71,851 |
|
| $ | 97,582 |
|
| $ | 124,221 |
| ||||||||||||||||||||
Loans 90 days past due still accruing (b) |
| $ | 4,258 |
| $ | 5,524 |
| $ | 9,970 |
| $ | 8,925 |
| $ | 5,090 |
| ||||||||||||||||||||||||
Total restructured loans |
| $ | 6,503 |
| $ | 10,564 |
| $ | 10,281 |
| $ | 10,638 |
|
| $ | 13,491 |
| |||||||||||||||||||||||
Total Modified/restructured loans - still accruing (a) |
| $ | 10 |
|
| $ | 1,907 |
|
| $ | 1,925 |
|
| $ | 2,492 |
|
| $ | 2,903 |
| ||||||||||||||||||||
Total reportable modified loans (a) |
| $ | 1,618 |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total troubled debt restructured loans (a) |
|
|
|
| $ | 4,515 |
|
| $ | 4,768 |
|
| $ | 5,741 |
|
| $ | 6,503 |
| |||||||||||||||||||||
Loans 90 days past due still accruing |
| $ | 13,155 |
|
| $ | 4,585 |
|
| $ | 2,600 |
|
| $ | 4,697 |
|
| $ | 4,258 |
| ||||||||||||||||||||
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Nonaccrual loans to total loans |
| 0.20 | % |
| 0.26 | % |
| 0.29 | % |
| 0.40 | % |
|
| 0.50 | % |
|
| 0.23 | % |
|
| 0.17 | % |
|
| 0.18 | % |
|
| 0.17 | % |
|
| 0.20 | % | ||||
Nonperforming assets to loans plus ORE and foreclosed assets |
| 0.24 | % |
| 0.32 | % |
| 0.34 | % |
| 0.46 | % |
| 0.57 | % | |||||||||||||||||||||||||
Nonaccrual loans plus ORE and foreclosed assets to loans plus ORE |
|
| 0.24 | % |
|
| 0.18 | % |
|
| 0.19 | % |
|
| 0.20 | % |
|
| 0.24 | % | ||||||||||||||||||||
Allowance for loan losses to nonaccrual loans |
|
| 569.31 | % |
|
| 789.38 | % |
|
| 769.00 | % |
|
| 809.58 | % |
|
| 748.94 | % | ||||||||||||||||||||
Allowance for loan losses to nonaccrual loans and accruing loans 90 days past due |
| 680.65 | % |
| 560.33 | % |
| 528.28 | % |
| 432.19 | % |
|
| 373.81 | % |
|
| 458.35 | % |
|
| 706.33 | % |
|
| 721.85 | % |
|
| 720.66 | % |
|
| 680.65 | % | ||||
Allowance for loan losses to nonperforming loans and accruing loans 90 days past due |
| 640.81 | % |
| 527.59 | % |
| 506.17 | % |
| 415.00 | % |
| 354.09 | % | |||||||||||||||||||||||||
Loans 90 days past due still accruing to loans |
| 0.02 | % |
| 0.03 | % |
| 0.05 | % |
| 0.04 | % |
|
| 0.02 | % |
|
| 0.06 | % |
|
| 0.02 | % |
|
| 0.01 | % |
|
| 0.02 | % |
|
| 0.02 | % |
Nonaccrual loans plus ORE and foreclosed 59 Deposits Deposits provide the most significant source of funding for our interest earning assets. Generally, our ability to compete for market share depends on our deposit pricing and our wide range of products and services that are focused on customer needs. The failure of two large U.S. banks in the span of three days in March 2023 created sustained disruption in the financial services industry, with yet another failure in early May. While many factors played a role in the ultimate failures, these institutions had significant industry/demographic concentration within their deposit bases and a high ratio of uninsured deposits. Lack of diversity in concentration within a deposit base may increase the risk of events or trends that could prompt a larger-scale demand for deposits outflow. Further, concerns over a financial institution's ability to protect deposit balances in excess of the federally insured limit may increase the risk of a deposit run. We consider our deposit base to be seasoned, stable and well-diversified. We also offer our customers an insured cash sweep product (ICS) that allows customers to insure deposits above FDIC insured limits. We have seen increased demand for the ICS product following the recent bank failures, with the balance totaling $111.4 million at March 31, 2023 compared to $12.2 million at December 31, 2022. At March 31, 2023, we have calculated our average deposit account size by dividing period-end deposits by the population of accounts with balances to be approximately $38,300, which includes $205,800 in our commercial and small business lines (excluding public funds), $140,100 in our wealth management business line, and $18,500 in our consumer business line. Further, at March 31, 2023, our sources of liquidity exceed uninsured deposits. We have estimated the Bank’s amount of uninsured deposits using the methodologies and assumptions required for FDIC regulatory reporting to be approximately $14.2 billion at March 31, 2023, down from $14.7 billion at December 31, 2022. Our uninsured deposit total at March 31, 2023 includes approximately $3.5 billion of public funds that have pledged securities as collateral, leaving $10.7 billion of noncollateralized, uninsured deposits compared to total liquidity of $18.7 billion. Our ratio of noncollateralized, uninsured deposits to total deposits was approximately 36.2% at March 31, 2023 compared to 37.9% at December 31, 2022. As a cautionary measure, we are holding approximately $1.8 billion of excess liquidity in short-term investments to ensure we have readily available funds to meet our customers’ needs. Total deposits were The following table shows the composition of our deposits at each date indicated. Three Months Ended March 31, December 31, September 30, June 30, March 31, (in thousands) 2022 2021 2021 2021 2021 Noninterest-bearing deposits $ 14,976,670 $ 14,392,808 $ 13,653,366 $ 13,406,385 $ 13,174,911 Interest-bearing retail transaction and savings deposits 11,488,607 11,677,333 11,306,731 11,325,942 11,218,208 Interest-bearing public fund deposits: Public fund transaction and savings deposits 2,962,811 3,216,651 2,938,943 3,090,247 3,067,819 Public fund time deposits 51,496 77,956 116,445 116,552 130,704 Total interest-bearing public fund deposits 3,014,307 3,294,607 3,055,388 3,206,799 3,198,523 Retail time deposits 1,010,935 1,091,959 1,183,482 1,319,857 1,604,754 Brokered time deposits 9,190 9,190 9,190 14,124 14,124 Total interest-bearing deposits 15,523,039 16,073,089 15,554,791 15,866,722 16,035,609 Total deposits $ 30,499,709 $ 30,465,897 $ 29,208,157 $ 29,273,107 $ 29,210,520 March 31, December 31, September 30, June 30, March 31, ($ in thousands) 2023 2022 2022 2022 2022 Noninterest-bearing deposits $ 12,860,027 $ 13,645,113 $ 14,290,817 $ 14,676,342 $ 14,976,670 Interest-bearing retail transaction and savings deposits 10,682,568 10,757,495 10,924,309 11,359,561 11,488,607 Interest-bearing public fund deposits: Public fund transaction and savings deposits 2,987,565 3,132,828 2,737,074 2,832,720 2,962,811 Public fund time deposits 98,644 111,397 59,288 50,943 51,496 Total interest-bearing public fund deposits 3,086,209 3,244,225 2,796,362 2,883,663 3,014,307 Retail time deposits 2,411,765 1,418,596 934,866 937,676 1,010,935 Brokered time deposits 572,501 4,920 4,920 9,190 9,190 Total interest-bearing deposits 16,753,043 15,425,236 14,660,457 15,190,090 15,523,039 Total deposits $ 29,613,070 $ 29,070,349 $ 28,951,274 $ 29,866,432 $ 30,499,709 Noninterest-bearing demand deposits were 60 products amid the rising interest rate environment and public funds deposits reflecting typical seasonality. Noninterest-bearing demand deposits comprised 43% of total deposits at March 31, 2023 and 47% at December 31, 2022. Interest-bearing transaction and savings accounts of $10.7 billion at March 31, 2023 were down $66.3 million, or 1%, from December 31, 2022. Interest-bearing public fund deposits totaled $3.1 billion at March 31, 2023, down $158.0 million, or 5%, from December 31, 2022. The decrease in public funds is mostly reflective of typical seasonal outflows. Retail time deposits totaled $2.4 billion at March 31, 2023, up $1.0 billion, or 70%, from December 31, 2022. The increase in retail time deposits was due to promotional product offerings at rates that reflect management’s strategic approach to attract and maintain deposits. Brokered time deposits of $572.5 million at March 31, 2023 were up $567.6 million, which represents the addition of short-term brokered time deposits to fund excess liquidity. These instruments bear interest plus fees of 5.45% and mature in December 2023. As previously noted, interest rates paid on deposit accounts continued to increase in the first quarter of 2023, particularly on time deposits where we have offered promotional rates. The following table sets forth average balances and weighted-average rates paid on deposits for the first quarter of 2023 and the fourth and first quarters of 2022. March 31, 2023 December 31, 2022 March 31, 2022 ($ in millions) Balance Rate Mix Balance Rate Mix Balance Rate Mix Interest-bearing deposits: Interest-bearing transaction $ 2,468.9 0.46 % 8.6 % $ 2,604.5 0.07 % 9.0 % $ 2,574.9 0.07 % 8.6 % Money market deposits 5,497.3 1.80 19.1 5,349.0 0.92 18.6 6,020.1 0.04 20.1 Savings deposits 2,684.2 0.01 9.3 2,857.2 0.01 9.9 2,828.5 0.01 9.4 Time deposits 2,018.6 2.70 7.0 1,178.0 1.09 4.1 1,088.5 0.24 3.6 Public Funds 3,160.7 3.04 11.0 2,973.0 2.43 10.3 3,154.5 0.26 10.5 Total interest-bearing deposits 15,829.7 1.65 % 55.0 14,961.7 0.96 % 51.9 15,666.5 0.10 % 52.2 Noninterest bearing demand 12,963.2 45.0 13,854.6 48.1 14,363.3 47.8 Total deposits $ 28,792.9 100.0 % $ 28,816.3 100.0 % $ 30,029.8 100.0 % The following sets forth the maturities of time certificates of deposit greater than $250,000 at March 31, 2023. March 31, ($ in thousands) 2023 Three months $ 139,855 Over three months through six months 270,903 Over six months through one year 515,746 Over one year 31,184 Total $ 957,688 Management expects relatively flat or low single digit end of period deposit growth for 2023 compared to the balance of $29.1 billion at December 31, 2022. Short-Term Borrowings At March 31, Short-term borrowings are a core portion of the Company’s funding strategy and can fluctuate depending on our funding needs and the sources utilized. Customer repurchase agreements and FHLB borrowings are the major sources of short-term borrowings. Customer repurchase agreements are offered mainly to commercial customers to assist them with their cash management strategies or to provide a temporary investment vehicle for their excess liquidity pending redeployment for corporate or investment purposes. While customer repurchase agreements provide a recurring source of funds to the Bank, amounts available will vary. FHLB borrowings are funds from the Federal Home Loan Bank that are collateralized by certain residential mortgage and commercial real estate loans included in the Bank’s loan portfolio, subject to specific criteria. Table of Long-Term Debt Long-term debt totaled Long-term debt at March 31, OFF-BALANCE SHEET ARRANGEMENTS Loan Commitments and Letters of Credit In the normal course of business, the Bank enters into financial instruments, such as commitments to extend credit and letters of credit, to meet the financing needs of its customers. Such instruments are not reflected in the accompanying consolidated financial statements until they are funded, although they expose the Bank to varying degrees of credit risk and interest rate risk in much the same way as funded loans. Under regulatory capital guidelines, the Company and Bank must include unfunded commitments meeting certain criteria in risk-weighted capital calculations. Commitments to extend credit include revolving commercial credit lines, non-revolving loan commitments issued mainly to finance the acquisition and development or construction of real property or equipment, and credit card and personal credit lines. The availability of funds under commercial credit lines and loan commitments generally depends on whether the borrower continues to meet credit standards established in the underlying contract and has not violated other contractual conditions. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Credit card and personal credit lines are generally subject to cancellation if the borrower’s credit quality deteriorates. A number of commercial and personal credit lines are used only partially or, in some cases, not at all before they expire, and the total commitment amounts do not necessarily represent our future cash requirements. A substantial majority of the letters of credit are standby agreements that obligate the Bank to fulfill a customer’s financial commitments to a third party if the customer is unable to perform. The Bank issues standby letters of credit primarily to provide credit enhancement to its customers’ other commercial or public financing arrangements and to help them demonstrate financial capacity to vendors of essential goods and services. The contract amounts of these instruments reflect our exposure to credit risk. The Bank undertakes the same credit evaluation in making loan commitments and assuming conditional obligations as it does for on-balance sheet instruments and may require collateral or other credit support. At March 31, The following table shows the commitments to extend credit and letters of credit at March 31, Expiration Date Expiration Date Less than 1-3 3-5 More than Less than 1-3 3-5 More than (in thousands) Total 1 year years years 5 years ($ in thousands) Total 1 year years years 5 years Commitments to extend credit $ 9,612,025 $ 4,086,523 $ 2,500,027 $ 2,219,598 $ 805,877 $ 10,285,535 $ 3,948,624 $ 2,809,683 $ 2,689,948 $ 837,280 Letters of credit 382,067 287,586 82,761 11,720 — 430,026 360,265 69,513 248 — Total $ 9,994,092 $ 4,374,109 $ 2,582,788 $ 2,231,318 $ 805,877 $ 10,715,561 $ 4,308,889 $ 2,879,196 $ 2,690,196 $ 837,280 62 CRITICAL ACCOUNTING POLICIES AND ESTIMATES There were no material changes or developments during the reporting period with respect to methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and with those generally practiced within the banking industry which require management to make estimates and assumptions about future events. Estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, and the resulting estimates form the basis for making judgments about the carrying values of certain assets and liabilities not readily apparent from other sources. Actual results could differ significantly from those estimates. NEW ACCOUNTING PRONOUNCEMENTS Refer to Note 14 to our consolidated financial statements included elsewhere in this report. Item 3. Quantitative and Qualitative Disclosures About Market Risk The Company’s net income is materially dependent upon net interest income. The Company’s primary market risk is interest rate risk which stems from uncertainty with respect to absolute and relative levels of future market interest rates that affect financial products and services. In order to manage the exposures to interest rate risk, management measures the sensitivity of net interest income and cash flows under various market interest rate scenarios, establishes interest rate risk management policies and implements asset/liability management strategies designed to produce a relatively stable net interest margin under varying interest rate environments. The following table presents an analysis of our interest rate risk as measured by the estimated changes in net interest income resulting from an instantaneous and sustained parallel shift in rates at March 31, Estimated Increase (Decrease) in NII Change in Interest Rates Year 1 Year 2 (basis points) +100 6.84 % 10.32 % +200 14.54 % 21.24 % +300 22.21 % 32.12 % Estimated Increase (Decrease) in NII Change in Interest Rates Year 1 Year 2 (basis points) -200 -7.75 % -11.49 % -100 -3.56 % -5.44 % +100 3.29 % 5.02 % +200 6.38 % 9.73 % +300 9.40 % 14.33 % The results indicate Even if interest rates change in the designated amounts, there can be no assurance that our assets and liabilities would perform as anticipated. Additionally, a change in the U.S. Treasury rates in the designated amounts accompanied by a change in the shape of the U.S. Treasury yield curve would cause significantly different changes to net interest income than indicated above. Strategic management of our balance sheet and earnings is fluid and would be adjusted to accommodate these movements. As with any method of measuring interest rate risk, certain shortcomings are inherent in the methods of analysis presented above. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in 63 market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Certain assets such as adjustable-rate loans have features which restrict changes in interest rates on a short-term basis and over the life of the asset. Also, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase. LIBOR Transition In 2017, the United Kingdom’s Financial Conduct Authority announced that after 2021 it would no longer compel banks to submit the rates required to calculate the London Interbank Offered Rate Regulators, industry groups and certain committees (e.g., the Alternative Reference Rates Committee The Bank has adopted several replacement benchmarks to use in place of LIBOR benchmark rates, based on transparent, market-based transactions. The Bank began using these replacement benchmarks towards the end of the third quarter of 2021. In the first quarter of 2023, the Company converted all of its LIBOR based cash flow hedges to SOFR with limited financial impact or cost. We continue to have a significant number of loans, derivative contracts, borrowings and other financial instruments with attributes that are either directly or indirectly dependent on LIBOR. The transition from LIBOR has resulted in and could continue to result in added costs and employee efforts and could present additional risk. Since alternative rates are calculated differently, payments under contracts referencing new rates will differ from those referencing LIBOR. The transition will change our market risk profiles, requiring changes to risk and pricing models, valuation tools, product design and hedging strategies. Even with provisions allowing for designation of alternative benchmarks or “fallback” provisions, the discontinuance of LIBOR could result in customer uncertainty and disputes arising as a consequence of the transition from LIBOR. All of this could result in damage to our reputation and loss of customers. At March 31, 64 Item 4. Controls and Procedures In connection with the preparation of this Quarterly Report on Form 10-Q, an evaluation was carried out by the Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, Our management, including the Chief Executive Officer and Chief Financial Officer, identified no change in our internal control over financial reporting that occurred during the three month period ended March 31, PART II. OTHER INFORMATION Item 1. Legal Proceedings The Company, including subsidiaries, is party to various legal proceedings arising in the ordinary course of business. We do not believe that loss contingencies, if any, arising from pending litigation and regulatory matters will have a material adverse effect on our consolidated financial position or liquidity. Item 1A. Risk Factors Recent negative developments in the banking industry could adversely affect our current and projected business operations and our financial condition and results of operations. The recent bank failures and related negative media attention have generated significant market trading volatility among publicly traded bank holding companies and, in particular, regional banks like the Company. These developments have negatively impacted customer confidence in regional banks, which could prompt customers to maintain their deposits with larger financial institutions. Further, competition for deposits has increased in recent periods, and the cost of funding has similarly increased, putting pressure on our net interest margin and results of operation. The FDIC estimates that the two recent failures of Silicon Valley Bank and Signature Bank resulted in losses of approximately $22.5 billion, of which $19.2 billion is attributable to the protection of uninsured depositors under the Systemic Risk Exception. Federal law requires that any losses to the FDIC’s Deposit Insurance Fund related to this action be repaid by a special assessment on banks. The impact of the assessment to the Company for these failures or any potential future failures is not yet known, but is expected to negatively impact operating results. The risks described herein and in our Annual Report on 10-K may not be the only risks Item 2. Unregistered Sales of Equity Securities and Use of Proceeds The Company has in place a Board approved stock buyback program whereby the Company is authorized to repurchase up to 4.3 million shares of its common stock through the program’s expiration date of December 31, Total number of shares or units purchased Average price paid per share Total number of shares purchased as part of a publicly announced plan or program Maximum number of shares that may yet be purchased under such plans or programs January 1, 2022 - January 31, 2022 — — — 3,850,124 February 1, 2022 - February 28, 2022 165,767 $ 53.08 165,767 3,684,357 March 1, 2022 - March 31, 2022 184,233 $ 52.59 184,233 3,500,124 350,000 $ 52.82 350,000 Total number of shares or units purchased Average price paid per share Total number of shares purchased as part of a publicly announced plan or program Maximum number of shares that may yet be purchased under such plans or programs January 1, 2023 - January 31, 2023 — $ — — 4,297,000 February 1, 2023 - February 28, 2023 — $ — — 4,297,000 March 1, 2023 - March 31, 2023 — $ — — 4,297,000 — $ — — Item 6. Exhibits (a) Exhibits: Exhibit Number Description Filed Herewith Form Exhibit Filing Date 3.1 Second Amended and Restated Articles of Hancock Whitney Corporation 8-K 3.1 5/1/2020 3.2 Second Amended and Restated Bylaws of Hancock Whitney Corporation 8-K 3.2 5/1/2020 31.1 X 31.2 X 32.1 X 32.2 X 101.INS Inline XBRL Instance Document X 101.SCH Inline XBRL Taxonomy Extension Schema Document X 101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document X 101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document X 101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document X 101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document X 104 Cover Page Interactive Data File X 67 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Hancock Whitney Corporation By: /s/ John M. Hairston John M. Hairston President & Chief Executive Officer (Principal Executive Officer) /s/ Michael M. Achary Michael M. Achary Senior Executive Vice President & Chief Financial Officer (Principal Financial Officer) May 4, assets.(b)Excludes 90+ accruing restructured loans already reflected in total nonperforming loans of $1.8 million at 3/31/2021.Nonperforming assets totaled $51.7$56.3 million at March 31, 2022, down $15.22023, up $15.3 million from December 31, 2021, and $72.52022. Nonaccrual loans of $54.3 million from March 31, 2021. Nonperforming loans decreased $14.0increased $15.4 million compared to December 31, 2021,2022, and $69.4 million from Marchremains at a relatively low percentage of the total portfolio at 0.23%. The increase in nonaccrual loans compared to December 31, 2021. The declines in nonperforming loans2022 was largely attributable to downgrades, partially offset by payoffs and charge-offs outpacing downgrades.charge-offs. ORE and foreclosed assets were $6.3$2.0 million at March 31, 2022, down from $7.5 million at2023, flat to December 31, 2021,2022. Nonaccrual loans plus ORE and $9.5 million at March 31, 2021. Nonperformingother foreclosed assets as a percentage of total loans, ORE and other foreclosed assets was 0.24% at March 31, 2022, down 82023, up 6 bps from December 31, 2021, and 33 bps from March 31, 2021.2022.FutureWe expect to see low to modest charge-offs and provision for credit losses throughout 2023. Loan growth, portfolio mix, asset quality metrics and future assumptions in economic forecasts and our own asset quality metrics will drive our outlook for the level of forecastedcredit loss reserves. We currently expect reserve releases will continue, however, expect to see them taper off over the next few quarters.In order to meet our customers’ needs, weWe offer high-quality banking services with convenient delivery channels, including online and mobile banking. We provide specialized services to our commercial customers to promote commercial deposit growth. These services include treasury management, industry expertise and lockbox services. Since early 2020, deposit levels have also been influenced by pandemic drivenpandemic-driven factors, such as inflows from government stimulus payments, deposits related to funding PPP loans into business checking accounts and a slowdown in customer spending during the height of the pandemic. In late 2022, we began to see outflows of some of the deposit bases built over the preceding two years, as spending levels have increased amid inflationary conditions and an increase in competition for deposits, though deposits remain well above pre-pandemic levels.$30.5$29.6 billion at March 31, 2022,2023, up $34$542.7 million, or 2%, from December 31, 2022. Average deposits for the first quarter of 2023 were $28.8 billion, down $23.5 million, or less than 1%, from December 31, 2021, with a favorable change in the deposit mix that included a $584 million increase in noninterest-bearing deposits and a $550 million decrease in interest-bearing accounts, including an $81 million decrease in higher-cost time deposits. Total deposits increased $1.3 billion, or 4%, from March 31, 2021, with strong growth of $1.8 billion in noninterest-bearing and a $513 million decrease in interest-bearing transaction deposits. Growth in noninterest-bearing deposits includes both commercial and consumer accounts. The decrease in interest-bearing deposits is largely a function of the low interest rate environment and deposit pricing. Average deposits for the first quarter of 2022 were $30.0 billion, up $279 million, or 1%, from the fourth quarter of 20212022. Through April 30, 2023, we experienced minimal and up $1.9 billion,expected seasonal core client deposit outflows, down $376 million, or 7%approximately 1%, from the first quarter of 2021.end.$15.0$12.9 billion at March 31, 2022, up $584 million, or 4%, from December 31, 2021, and $1.8 billion, or 14%, from March 31, 2021. The linked quarter increase reflects growth in noninterest-bearing commercial and public funds deposits due in part to typical seasonality related to taxes, while the year-over-year changes is likely the result of pandemic and hurricane related cash inflows. Noninterest-bearing demand deposits comprised 49% of total deposits at March 31, 2022, 47% at December 31, 2021 and 45% at March 31, 2021.Interest-bearing transaction and savings accounts of $11.5 billion at March 31, 2022 were2023, down $189 million, or 2%, from December 31, 2021 and up $270 million, or 2%, from March 31, 2021. Interest-bearing public fund deposits totaled $3.0 billion at March 31, 2022, down $280.3 million, or 9%, from December 31, 2021, and down $184.2$785.1 million, or 6%, from March 31, 2021. Time deposits other than public funds totaled $1.0 billion at March 31, 2022, down $81.0 million, or 7%, from December 31, 2021, and $593.8 million, or 37%, from March 31, 2021.2022. The decrease includes declines in time deposits from both periods wasnoninterest-bearing commercial and consumer accounts due in part to maturing retail and jumbo certificates of deposit which were not renewed, likely duea to prevailing rates that reflect management’s strategic approachshift to lowering the cost of funds.interest-bearingManagement expects deposits to remain flat to down slightly from the December 31, 2021 level of $30.5 billion.
deposits
deposits2022,2023, short-term borrowings totaled $3.5 billion, up $1.6 billion, down $45 million, or 3%88%, from December 31, 2021 and down $32 million, or 2%,2022. The increase from December 31, 2022 is primarily attributable to a $1.7 billion increase in FHLB borrowings, approximately $1.2 billion of which was drawn as a cautionary measure to increase on-balance sheet liquidity in light of the current business environment following the March bank failures. FHLB borrowings totaled $3.1 billion at March 31, 2021, driven mainly by2023, and consisting of five fixed rate advances maturing between April 3, 2023 through May 3, 2023. Subsequent to quarter end, in early May, $1.4 billion of the borrowings were repaid at maturity, reducing cautionary excess liquidity. The remaining variance is largely due to changes in customer repurchase agreements.agreements discussed below. Average short-term borrowings of $1.7$2.1 billion in the first quarter of 20222023 were virtually flat whenup $522.8 million, or 33%, compared to both the prior quarter and same quarter last year.quarter.Included in short-term borrowings at March 31, 2022 are $1.1 billion61FHLB advances consisting of five fixed rate notes maturing between 2034 and 2035, Contentsthat are classified as short-term as the FHLB has the option to put (terminate) the advance prior to maturity. The advances were entered into in late 2019 into early 2020 with average interest rates of 0.49%. The Company has access to sufficient liquidity should these advances be called.$240.5$242.1 million at March 31, 2022, down $3.8 million, or 2%,2023, virtually unchanged from December 31, 2021, and down $157.1 million, or 40%, from March 31, 2021. The decrease from March 31, 2021 is largely attributable to the redemption of $150 million of subordinated notes on June 15, 2021.2022.20222023 includes subordinated notes payable with an aggregate principal amount of $172.5 million, with a stated maturity of June 15, 2060, and a fixed rate of 6.25% per annum that qualify as Tier 2 capital of certain regulatory capital ratios. Subject to prior approval by the Federal Reserve, the Company may redeem these notes in whole or in part on any of its quarterly interest payment dates after June 15, 2025.612022,2023, the Company had a reserve for unfunded lending commitments totaling $30.7$32.0 million.20222023 according to expiration date.2021.2022.2022.2023. Shifts are measured in 100 basis point increments in a range from -500 to +500 basis points from base case, with +100-200 through +300 basis points presented in the table below. Our interest rate sensitivity modeling incorporates a number of assumptions including loan and deposit repricing characteristics, the rate of loan prepayments and other factors such as loan floors and the impact of off-balance sheet hedges. The base scenario assumes that the current interest rate environment is held constant over a 24-month forecast period and is the scenario to which all others are compared in order to measure the change in net interest income. Policy limits on the change in net interest income under a variety of interest rate scenarios are approved by the Board of Directors. All policy scenarios assume a static volume forecast where the balance sheet is held constant, although other scenarios are modeled.62an increased level ofa general asset sensitivity across most scenarios driven primarily by a large short-term excess reserves position held at the Federal Reserve, repricing in variable rate loans and a funding mix which hasincludes a higher compositionlarge percentage of non-interest bearing and lower rate sensitive deposits. As rates have risen over the past year, the funding mix has experienced a shift to more rate sensitive deposit and wholesale funding which has resulted in a lower Net Interest Income at risk measurements compared to recent years. When deemed to be prudent, management has taken actions to mitigate exposure to interest rate risk with on- oron-or off-balance sheet financial instruments and intends to do so in the future. Possible actions include, but are not limited to, changes in the pricing of loan and deposit products, modifying the composition of earning assets and interest-bearing liabilities, and adding to, modifying or terminating existing interest rate swap agreements or other financial instruments used for interest rate risk management purposes.We consider allAll of these factors are considered in monitoring exposure to interest rate risk.(“LIBOR”)(LIBOR). In November 2020, the administrator of LIBOR announced it will consult on its intention to extend the retirement date of certain offered rates whereby the publication of the one week and two month LIBOR offered rates will cease after December 31, 2021,2021; but, the publication of the remaining LIBOR offered rates will continue until June 30, 2023. Given consumer protection, litigation, and reputation risks,The Company discontinued the bank regulatory agencies have indicated that entering intouse of LIBOR for new contracts that use LIBOR as a reference rate after December 31, 2021, would create safetywith limited exceptions as permitted by regulatory guidance and soundness risks and that they will examine bank practices accordingly. Therefore, the agencies encouraged banks to cease entering into new contracts that use LIBOR as a reference rate as soon as practicable and in any event by December 31, 2021.internal policy.("ARRC"(ARRC)) have, among other things, published recommended fallback language for LIBOR-linked financial instruments, identified recommended alternatives for certain LIBOR rates (e.g., AMERIBOR or the Secured Overnight Financing Rate ("SOFR")(SOFR) as the recommended alternative to U.S. Dollar LIBOR), and proposed implementations of the recommended alternatives in floating rate instruments. Further, the Adjustable Interest Rate (LIBOR) Act, enacted in March 2022, provides a statutory framework to replace U.S. dollar LIBOR with a benchmark rate based on the SOFR for contracts governed by U.S. law that have no or ineffective fallbacks, and in December 2022, the Federal Reserve Board adopted related implementing rules. In addition, where fallback language allows the Bank to select a benchmark rate, the statutory framework grants the authority to select the Board-selected benchmark replacement as the benchmark replacement, including the safe harbor provisions that, among other things, generally provide that such selection or use will not discharge or excuse performance under, give any person the right to unilaterally terminate or suspend performance under, or constitute a breach, of the contract.We have a significant number of loans, derivative contracts, borrowings and other financial instruments with attributes that are either directly or indirectly dependent on LIBOR. The transition from LIBOR has resulted in and could continue to result in added costs and employee efforts and could present additional risk. Since proposed alternative rates are calculated differently, payments under contracts referencing new rates will differ from those referencing LIBOR. The transition will change our market risk profiles, requiring changes to risk and pricing models, valuation tools, product design and hedging strategies.Management has established aOur LIBOR Transition Working Group (the “Group”), whose purpose is to direct the overall transition process for the Company. The GroupCompany, is an internal, cross-functional team with representatives from business lines, support and control functions and legal counsel. Beginning in the third quarter of 2019, key provisions in our loan documents were modified to ensure new and renewed loans include appropriate pre-cessation trigger language and LIBOR fallback language for transition from LIBOR to the new benchmark when such transition occurs. All direct exposures resulting from existing financial contracts that mature after 2021 have been inventoried and are monitored on an ongoing basis. Remediation of these exposures will be consistent with industry timing. The Group has also inventoried indirect LIBOR exposures within the Company's systems, models and processes. The results of this assessment will drive developmentManagement has developed and prioritization ofprioritized remediation plans, and the Group is continuing to monitor developments and taking steps to ensure readiness when the LIBOR benchmark rate is discontinued. Although we are currently unable to assess whatThe Group expects that the ultimate impactmajority of our existing LIBOR contracts will transition in accordance with the transition from LIBOR will be, failure to adequately managestatutory framework established by the transition could have a material adverse effect on our business, financial condition and results of operations.Federal Reserve.with AMERIBOR along withincluding Chicago Mercantile Exchange Inc. (“CME”)(CME) Term SOFR, and FRB-NY SOFR and AMERIBOR as the primary rates. The replacement benchmarksbenchmark rates adopted by the Bank have been affirmed to comply with the 19 principles set forth by the International Organization of Securities Commissions ("IOSCO")(IOSCO) for Financial Benchmarks, and it further provides the Bank confidence these replacement benchmarks are632022,2023, approximately 31%16% of our loan portfolio excluding PPP loans, consisted of variable rate loans tied to LIBOR, along with related derivatives and other financial instruments.2022,2023, the Company’s disclosure controls and procedures were effective.2022,2023, that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.6465The Company disclosedThere were no changes to the risk factors that were previously disclosed in itsour Annual Report on Form 10-K for the year ended December 31, 2021. 2022, except for the addition of the item below.facing us.we face. Additional risks and uncertainties not currently known to us or that are currently considered to not be material also may materially adversely affect our business, financial condition, and/or operating results.2022.2024. The program allows the Company to repurchase its common shares in the open market, by block purchase, through accelerated share repurchase programs, in privately negotiated transactions, or otherwise, in one or more transactions. Following is a summary of repurchases during the three months ended March 31, 2022.2023.656666202220236768