ASSOCIATED BANC-CORP - Quarter Report: 2020 September (Form 10-Q)
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: September 30, 2020
☐ | 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: 001-31343
Associated Banc-Corp
(Exact name of registrant as specified in its charter)
Wisconsin | 39-1098068 | ||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
433 Main Street | |||||||||||
Green Bay, | Wisconsin | 54301 | |||||||||
(Address of principal executive offices) | (Zip Code) |
(920) 491-7500
(Registrant’s telephone number, including area code)
(not applicable)
(Former name, former address and former fiscal year, if changed since last report)
Securities Registered Pursuant to Section 12(b) of the act:
Title of each class | Trading symbol | Name of each exchange on which registered | ||||||
Common stock, par value $0.01 per share | ASB | New York Stock Exchange | ||||||
Depositary Shrs, each representing 1/40th intrst in a shr of 6.125% Non-Cum. Perp Pref Stock, Srs C | ASB PrC | New York Stock Exchange | ||||||
Depositary Shrs, each representing 1/40th intrst in a shr of 5.375% Non-Cum. Perp Pref Stock, Srs D | ASB PrD | New York Stock Exchange | ||||||
Depositary Shrs, each representing 1/40th intrst in a shr of 5.875% Non-Cum. Perp Pref Stock, Srs E | ASB PrE | New York Stock Exchange | ||||||
Depositary Shrs, each representing 1/40th intrst in a shr of 5.625% Non-Cum. Perp Pref Stock, Srs F | ASB PrF | New York Stock Exchange |
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 (§ 232.405 of this chapter) 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, a 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 ☑
APPLICABLE ONLY TO CORPORATE ISSUERS:
The number of shares outstanding of registrant’s common stock, par value $0.01 per share, at October 27, 2020 was 153,589,914.
1
ASSOCIATED BANC-CORP | |||||
Table of Contents |
Page | ||||||||
2
ASSOCIATED BANC-CORP | |||||
Commonly Used Acronyms and Abbreviations | |||||
The following listing provides a reference of common acronyms and abbreviations used throughout the document: |
ABRC | Associated Benefits & Risk Consulting, the Corporation's insurance division which was sold on June 30, 2020 | ||||
ABS | Asset Backed Securities | ||||
ACL | Allowance for Credit Losses on Loans and Investments | ||||
ACLL | Allowance for Credit Losses on Loans | ||||
ALCO | Asset / Liability Committee | ||||
ASC | Accounting Standards Codification | ||||
Associated / Corporation / our / us / we | Associated Banc-Corp collectively with all of its subsidiaries and affiliates | ||||
Associated Bank / the Bank | Associated Bank, National Association | ||||
ASU | Accounting Standards Update | ||||
Basel III | International framework established by the Basel Committee on Banking Supervision for the regulation of capital and liquidity | ||||
bp | basis point(s) | ||||
CARES Act | Coronavirus Aid, Relief, and Economic Security Act | ||||
CDs | Certificates of Deposit | ||||
CDIs | Core Deposit Intangibles | ||||
CECL | Current Expected Credit Losses | ||||
CET1 | Common Equity Tier 1 | ||||
CMO | Collateralized Mortgage Obligation | ||||
CRA | Community Reinvestment Act | ||||
EAR | Earnings at Risk | ||||
Exchange Act | Securities Exchange Act of 1934, as amended | ||||
FASB | Financial Accounting Standards Board | ||||
FDIC | Federal Deposit Insurance Corporation | ||||
Federal Reserve | Board of Governors of the Federal Reserve System | ||||
FFELP | Federal Family Education Loan Program | ||||
FHLB | Federal Home Loan Bank | ||||
FHLMC | Federal Home Loan Mortgage Corporation | ||||
FICO | Fair Isaac Corporation, provider of a broad-based risk score to aid in credit decisions | ||||
First Staunton | First Staunton Bancshares, Incorporated | ||||
FNMA | Federal National Mortgage Association | ||||
FOMC | Federal Open Market Committee | ||||
FTP | Funds Transfer Pricing | ||||
GAAP | Generally Accepted Accounting Principles | ||||
GNMA | Government National Mortgage Association | ||||
GSEs | Government-Sponsored Enterprises | ||||
Huntington | The Huntington National Bank, a subsidiary of Huntington Bancshares Incorporated | ||||
LIBOR | London Interbank Offered Rate | ||||
LTV | Loan-to-Value | ||||
MBS | Mortgage-Backed Securities | ||||
MSLP | Main Street Lending Program | ||||
MSRs | Mortgage Servicing Rights |
3
MVE | Market Value of Equity | ||||
Net Free Funds | Noninterest-bearing sources of funds | ||||
NII | Net Interest Income | ||||
NPAs | Nonperforming Assets | ||||
OCC | Office of the Comptroller of the Currency | ||||
OREO | Other Real Estate Owned | ||||
Parent Company | Associated Banc-Corp individually | ||||
PCD | Purchased Credit Deteriorated | ||||
PPP | Paycheck Protection Program | ||||
PPPLF | Paycheck Protection Program Liquidity Facility | ||||
RAP | Retirement Account Plan - the Corporation's noncontributory defined benefit retirement plan | ||||
Restricted Stock Awards | Restricted common stock and restricted common stock units to certain key employees | ||||
S&P | Standard & Poor's | ||||
SBA | Small Business Administration | ||||
SEC | U.S. Securities and Exchange Commission | ||||
Series C Preferred Stock | The Corporation's 6.125% Non-Cumulative Perpetual Preferred Stock, Series C, liquidation preference $1,000 per share | ||||
Series D Preferred Stock | The Corporation's 5.375% Non-Cumulative Perpetual Preferred Stock, Series D, liquidation preference $1,000 per share | ||||
Series E Preferred Stock | The Corporation's 5.875% Non-Cumulative Perpetual Preferred Stock, Series E, liquidation preference $1,000 per share | ||||
Series F Preferred Stock | The Corporation's 5.625% Non-Cumulative Perpetual Preferred Stock, Series F, liquidation preference $1,000 per share | ||||
TDR | Troubled Debt Restructuring | ||||
USI | USI Insurance Services LLC | ||||
YTD | Year-to-Date |
4
PART I - FINANCIAL INFORMATION | |||||
ITEM 1. | Financial Statements: |
ASSOCIATED BANC-CORP
Consolidated Balance Sheets
September 30, 2020 | December 31, 2019 | ||||||||||
(In Thousands, except share and per share data) | (Unaudited) | (Audited) | |||||||||
Assets | |||||||||||
Cash and due from banks | $ | 401,151 | $ | 373,380 | |||||||
Interest-bearing deposits in other financial institutions | 712,416 | 207,624 | |||||||||
Federal funds sold and securities purchased under agreements to resell | 95 | 7,740 | |||||||||
Investment securities held to maturity, net, at amortized cost(a) | 1,990,870 | 2,205,083 | |||||||||
Investment securities available for sale, at fair value | 3,258,360 | 3,262,586 | |||||||||
Equity securities | 15,090 | 15,090 | |||||||||
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost | 168,280 | 227,347 | |||||||||
Residential loans held for sale | 130,139 | 136,280 | |||||||||
Commercial loans held for sale | 19,360 | 15,000 | |||||||||
Loans | 25,003,753 | 22,821,440 | |||||||||
Allowance for loan losses(a) | (384,711) | (201,371) | |||||||||
Loans, net | 24,619,041 | 22,620,068 | |||||||||
Bank and corporate owned life insurance | 679,257 | 671,948 | |||||||||
Tax credit and other investments | 314,066 | 279,969 | |||||||||
Premises and equipment, net | 422,222 | 435,284 | |||||||||
Goodwill | 1,107,902 | 1,176,230 | |||||||||
Mortgage servicing rights, net | 45,261 | 67,306 | |||||||||
Other intangible assets, net | 70,507 | 88,301 | |||||||||
Interest receivable | 91,612 | 91,196 | |||||||||
Other assets | 653,117 | 506,046 | |||||||||
Total assets | $ | 34,698,746 | $ | 32,386,478 | |||||||
Liabilities and Stockholders' Equity | |||||||||||
Noninterest-bearing demand deposits | $ | 7,489,048 | $ | 5,450,709 | |||||||
Interest-bearing deposits | 19,223,500 | 18,328,355 | |||||||||
Total deposits | 26,712,547 | 23,779,064 | |||||||||
Federal funds purchased and securities sold under agreements to repurchase | 155,329 | 433,097 | |||||||||
Commercial paper | 50,987 | 32,016 | |||||||||
PPPLF | 1,022,217 | — | |||||||||
FHLB advances | 1,706,763 | 3,180,967 | |||||||||
Other long-term funding | 549,201 | 549,343 | |||||||||
Allowance for unfunded commitments(a) | 57,276 | 21,907 | |||||||||
Accrued expenses and other liabilities(a) | 398,991 | 467,961 | |||||||||
Total liabilities | 30,653,313 | 28,464,355 | |||||||||
Stockholders’ Equity | |||||||||||
Preferred equity | 353,637 | 256,716 | |||||||||
Common equity | |||||||||||
Common stock | 1,752 | 1,752 | |||||||||
Surplus | 1,717,186 | 1,716,431 | |||||||||
Retained earnings(a) | 2,424,992 | 2,380,867 | |||||||||
Accumulated other comprehensive income (loss) | 3,995 | (33,183) | |||||||||
Treasury stock, at cost | (456,129) | (400,460) | |||||||||
Total common equity | 3,691,796 | 3,665,407 | |||||||||
Total stockholders’ equity | 4,045,433 | 3,922,124 | |||||||||
Total liabilities and stockholders’ equity | $ | 34,698,746 | $ | 32,386,478 | |||||||
Preferred shares authorized (par value $1.00 per share) | 750,000 | 750,000 | |||||||||
Preferred shares issued and outstanding | 364,458 | 264,458 | |||||||||
Common shares authorized (par value $0.01 per share) | 250,000,000 | 250,000,000 | |||||||||
Common shares issued | 175,216,409 | 175,216,409 | |||||||||
Common shares outstanding | 153,551,692 | 157,171,247 |
Numbers may not sum due to rounding.
(a) See Note 3 Summary of Significant Accounting Policies for additional details on the adoption of ASU 2016-13.
See accompanying notes to consolidated financial statements.
5
Item 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Income (Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
(In Thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||
Interest income | ||||||||||||||
Interest and fees on loans | $ | 182,625 | $ | 248,579 | $ | 599,306 | $ | 768,216 | ||||||
Interest and dividends on investment securities | ||||||||||||||
Taxable | 13,689 | 23,485 | 50,064 | 79,248 | ||||||||||
Tax-exempt | 14,523 | 14,491 | 44,021 | 42,950 | ||||||||||
Other interest | 2,238 | 4,865 | 7,774 | 13,086 | ||||||||||
Total interest income | 213,075 | 291,420 | 701,165 | 903,500 | ||||||||||
Interest expense | ||||||||||||||
Interest on deposits | 10,033 | 61,585 | 59,877 | 191,408 | ||||||||||
Interest on federal funds purchased and securities sold under agreements to repurchase | 34 | 145 | 454 | 1,058 | ||||||||||
Interest on other short-term funding | 5 | 30 | 46 | 113 | ||||||||||
Interest on PPPLF | 899 | — | 1,574 | — | ||||||||||
Interest on FHLB advances | 14,375 | 15,896 | 47,471 | 53,194 | ||||||||||
Interest on long-term funding | 5,580 | 7,398 | 16,780 | 22,196 | ||||||||||
Total interest expense | 30,925 | 85,054 | 126,201 | 267,969 | ||||||||||
Net interest income | 182,150 | 206,365 | 574,964 | 635,532 | ||||||||||
Provision for credit losses | 43,009 | 2,000 | 157,009 | 16,000 | ||||||||||
Net interest income after provision for credit losses | 139,141 | 204,365 | 417,954 | 619,532 | ||||||||||
Noninterest income | ||||||||||||||
Wealth management fees(a) | 21,152 | 21,015 | 62,884 | 61,885 | ||||||||||
Service charges and deposit account fees | 14,283 | 16,561 | 40,989 | 47,102 | ||||||||||
Card-based fees | 10,195 | 10,456 | 28,685 | 29,848 | ||||||||||
Other fee-based revenue | 4,968 | 5,085 | 14,240 | 14,246 | ||||||||||
Capital markets, net | 7,222 | 4,300 | 22,067 | 12,215 | ||||||||||
Mortgage banking, net | 12,636 | 10,940 | 31,043 | 25,118 | ||||||||||
Bank and corporate owned life insurance | 3,074 | 4,337 | 9,793 | 11,482 | ||||||||||
Insurance commissions and fess | 114 | 20,954 | 45,153 | 69,403 | ||||||||||
Asset gains (losses), net(b) | (339) | 877 | 156,945 | 2,316 | ||||||||||
Investment securities gains (losses), net | 7 | 3,788 | 9,222 | 5,931 | ||||||||||
Other | 2,232 | 2,537 | 7,321 | 8,344 | ||||||||||
Total noninterest income | 75,545 | 100,850 | 428,342 | 287,890 | ||||||||||
Noninterest expense | ||||||||||||||
Personnel | 108,567 | 123,170 | 334,117 | 366,449 | ||||||||||
Technology | 19,666 | 20,572 | 61,639 | 59,698 | ||||||||||
Occupancy | 17,854 | 15,164 | 48,386 | 45,466 | ||||||||||
Business development and advertising | 3,626 | 7,991 | 13,007 | 21,284 | ||||||||||
Equipment | 5,399 | 6,335 | 16,150 | 17,580 | ||||||||||
Legal and professional | 5,591 | 5,724 | 15,809 | 14,342 | ||||||||||
Loan and foreclosure costs | 2,118 | 1,638 | 8,842 | 5,599 | ||||||||||
FDIC assessment | 3,900 | 4,000 | 14,650 | 12,250 | ||||||||||
Other intangible amortization | 2,253 | 2,686 | 7,939 | 7,237 | ||||||||||
Acquisition related costs(c) | 218 | 1,629 | 2,457 | 5,995 | ||||||||||
Loss on prepayments of FHLB advances | 44,650 | — | 44,650 | — | ||||||||||
Other | 13,745 | 12,021 | 35,537 | 34,479 | ||||||||||
Total noninterest expense | 227,587 | 200,930 | 603,184 | 590,380 | ||||||||||
Income (loss) before income taxes | (12,900) | 104,286 | 243,112 | 317,042 | ||||||||||
Income tax expense (benefit) | (58,114) | 20,947 | 3,342 | 62,356 | ||||||||||
Net income | 45,214 | 83,339 | 239,769 | 254,686 | ||||||||||
Preferred stock dividends | 5,207 | 3,801 | 13,152 | 11,402 | ||||||||||
Net income available to common equity | $ | 40,007 | $ | 79,539 | $ | 226,618 | $ | 243,285 | ||||||
Earnings per common share | ||||||||||||||
Basic | $ | 0.26 | $ | 0.50 | $ | 1.47 | $ | 1.49 | ||||||
Diluted | $ | 0.26 | $ | 0.49 | $ | 1.46 | $ | 1.48 | ||||||
Average common shares outstanding | ||||||||||||||
Basic | 152,440 | 159,126 | 153,175 | 161,727 | ||||||||||
Diluted | 153,194 | 160,382 | 153,914 | 163,061 |
Numbers may not sum due to rounding.
(a) Includes trust, asset management, brokerage, and annuity fees.
(b) The nine months ended September 30, 2020 includes a gain of $163 million from the sale of ABRC. The nine months ended September 30, 2019 includes less than $1 million of Huntington related asset losses.
(c) Includes Huntington branch and First Staunton acquisition related costs only.
See accompanying notes to consolidated financial statements.
6
Item 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
($ in Thousands) | 2020 | 2019 | 2020 | 2019 | |||||||||||||
Net income | $ | 45,214 | $ | 83,339 | $ | 239,769 | $ | 254,686 | |||||||||
Other comprehensive income, net of tax | |||||||||||||||||
Investment securities available for sale | |||||||||||||||||
Net unrealized gains (losses) | 5,840 | 33,173 | 53,900 | 123,139 | |||||||||||||
Amortization of net unrealized (gains) losses on available for sale securities transferred to held to maturity securities | 1,296 | (8) | 2,628 | 279 | |||||||||||||
Reclassification adjustment for net losses (gains) realized in net income | (7) | (3,788) | (9,222) | (5,931) | |||||||||||||
Income tax (expense) benefit | (1,786) | (7,410) | (11,852) | (29,651) | |||||||||||||
Other comprehensive income (loss) on investment securities available for sale | 5,342 | 21,967 | 35,454 | 87,836 | |||||||||||||
Defined benefit pension and postretirement obligations | |||||||||||||||||
Amortization of prior service cost | (36) | (36) | (111) | (111) | |||||||||||||
Amortization of actuarial loss (gain) | 1,313 | 229 | 2,923 | 357 | |||||||||||||
Income tax (expense) benefit | (703) | (49) | (1,088) | (62) | |||||||||||||
Other comprehensive income (loss) on pension and postretirement obligations | 573 | 144 | 1,724 | 184 | |||||||||||||
Total other comprehensive income (loss) | 5,916 | 22,111 | 37,178 | 88,020 | |||||||||||||
Comprehensive income | $ | 51,130 | $ | 105,450 | $ | 276,948 | $ | 342,706 |
Numbers may not sum due to rounding.
See accompanying notes to consolidated financial statements.
7
Item 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Changes in Stockholders’ Equity
(In Thousands, except per share data) | Preferred Equity | Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | ||||||||||||||||
Balance, December 31, 2019 | $ | 256,716 | $ | 1,752 | $ | 1,716,431 | $ | 2,380,867 | $ | (33,183) | $ | (400,460) | $ | 3,922,124 | |||||||||
Cumulative effect of ASU 2016-13 adoption (CECL) | — | — | — | (98,337) | — | — | (98,337) | ||||||||||||||||
Total shareholder's equity at beginning of period, as adjusted | 256,716 | 1,752 | 1,716,431 | 2,282,530 | (33,183) | (400,460) | 3,823,787 | ||||||||||||||||
Comprehensive income | |||||||||||||||||||||||
Net income | — | — | — | 45,838 | — | — | 45,838 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 16,209 | — | 16,209 | ||||||||||||||||
Comprehensive income | 62,046 | ||||||||||||||||||||||
Common stock issued | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | (20,659) | — | — | 23,555 | 2,896 | ||||||||||||||||
Purchase of treasury stock, open market purchases | — | — | — | — | — | (71,255) | (71,255) | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | (5,555) | (5,555) | ||||||||||||||||
Cash dividends | |||||||||||||||||||||||
Common stock, $0.18 per share | — | — | — | (28,392) | — | — | (28,392) | ||||||||||||||||
Preferred stock(a) | — | — | — | (3,801) | — | — | (3,801) | ||||||||||||||||
Stock-based compensation expense, net | — | — | 10,744 | — | — | — | 10,744 | ||||||||||||||||
Balance, March 31, 2020 | $ | 256,716 | $ | 1,752 | $ | 1,706,516 | $ | 2,296,176 | $ | (16,974) | $ | (453,714) | $ | 3,790,471 | |||||||||
Comprehensive income: | |||||||||||||||||||||||
Net income | — | — | — | 148,718 | — | — | 148,718 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 15,054 | — | 15,054 | ||||||||||||||||
Comprehensive income | 163,772 | ||||||||||||||||||||||
Common stock issued: | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | 1,523 | — | — | (1,350) | 173 | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | 7 | 7 | ||||||||||||||||
Cash dividends: | |||||||||||||||||||||||
Common stock, $0.18 per share | — | — | — | (27,889) | — | — | (27,889) | ||||||||||||||||
Preferred stock(b) | — | — | — | (4,144) | — | — | (4,144) | ||||||||||||||||
Issuance of preferred stock | 97,129 | — | — | — | — | — | 97,129 | ||||||||||||||||
Stock-based compensation expense, net | — | — | 4,939 | — | — | — | 4,939 | ||||||||||||||||
Balance, June 30, 2020 | $ | 353,846 | $ | 1,752 | $ | 1,712,978 | $ | 2,412,859 | $ | (1,920) | $ | (455,057) | $ | 4,024,457 | |||||||||
Comprehensive income: | |||||||||||||||||||||||
Net income | — | — | — | 45,214 | — | — | 45,214 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 5,916 | — | 5,916 | ||||||||||||||||
Comprehensive income | 51,130 | ||||||||||||||||||||||
Common stock issued: | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | 706 | — | — | (610) | 95 | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | (462) | (462) | ||||||||||||||||
Cash dividends: | |||||||||||||||||||||||
Common stock, $0.18 per share | — | — | — | (27,875) | — | — | (27,875) | ||||||||||||||||
Preferred stock(c) | — | — | — | (5,207) | — | — | (5,207) | ||||||||||||||||
Issuance of preferred stock | (208) | — | — | — | — | — | (208) | ||||||||||||||||
Stock-based compensation expense, net | — | — | 3,502 | — | — | — | 3,502 | ||||||||||||||||
Balance, September 30, 2020 | $ | 353,637 | $ | 1,752 | $ | 1,717,186 | $ | 2,424,992 | $ | 3,995 | $ | (456,129) | $ | 4,045,433 |
Numbers may not sum due to rounding.
(a) Series C, $0.3828125 per share; Series D, $0.3359375 per share; and Series E, $0.3671875 per share.
(b) Series C, $0.3828125 per share; Series D, $0.3359375 per share; Series E, $0.3671875 per share; and Series F, $0.0849931 per share.
(c) Series C, $0.3828125 per share; Series D, $0.3359375 per share; Series E, $0.3671875 per share; and Series F, $0.3515625 per share.
8
(In Thousands, except per share data) | Preferred Equity | Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | ||||||||||||||||
Balance, December 31, 2018 | $ | 256,716 | $ | 1,752 | $ | 1,712,615 | $ | 2,181,414 | $ | (124,972) | $ | (246,638) | $ | 3,780,888 | |||||||||
Comprehensive income | |||||||||||||||||||||||
Net income | — | — | — | 86,686 | — | — | 86,686 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 21,597 | — | 21,597 | ||||||||||||||||
Comprehensive income | 108,283 | ||||||||||||||||||||||
Common stock issued | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | (32,220) | — | — | 39,265 | 7,045 | ||||||||||||||||
Purchase of treasury stock, open market purchases | — | — | — | — | — | (29,999) | (29,999) | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | (7,468) | (7,468) | ||||||||||||||||
Cash dividends | |||||||||||||||||||||||
Common stock, $0.17 per share | — | — | — | (28,183) | — | — | (28,183) | ||||||||||||||||
Preferred stock(a) | — | — | — | (3,801) | — | — | (3,801) | ||||||||||||||||
Stock-based compensation expense, net | — | — | 9,397 | — | — | — | 9,397 | ||||||||||||||||
Other | — | — | — | (293) | — | — | (293) | ||||||||||||||||
Balance, March 31, 2019 | $ | 256,716 | $ | 1,752 | $ | 1,689,792 | $ | 2,235,824 | $ | (103,375) | $ | (244,840) | $ | 3,835,870 | |||||||||
Comprehensive income: | |||||||||||||||||||||||
Net income | — | — | — | 84,661 | — | — | 84,661 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 44,311 | — | 44,311 | ||||||||||||||||
Comprehensive income | 128,972 | ||||||||||||||||||||||
Common stock issued: | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | (211) | — | — | 1,038 | 827 | ||||||||||||||||
Purchase of treasury stock, open market purchases | — | — | — | — | — | (39,602) | (39,602) | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | (831) | (831) | ||||||||||||||||
Cash dividends: | |||||||||||||||||||||||
Common stock, $0.17 per share | — | — | — | (27,776) | — | — | (27,776) | ||||||||||||||||
Preferred stock(a) | — | — | — | (3,801) | — | — | (3,801) | ||||||||||||||||
Stock-based compensation expense, net | — | — | 6,134 | — | — | — | 6,134 | ||||||||||||||||
Balance, June 30, 2019 | $ | 256,716 | $ | 1,752 | $ | 1,695,715 | $ | 2,288,909 | $ | (59,063) | $ | (284,235) | $ | 3,899,794 | |||||||||
Comprehensive income: | |||||||||||||||||||||||
Net income | — | — | — | 83,339 | — | — | 83,339 | ||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 22,111 | — | 22,111 | ||||||||||||||||
Comprehensive income | 105,450 | ||||||||||||||||||||||
Common stock issued: | |||||||||||||||||||||||
Stock-based compensation plans, net | — | — | 12,561 | — | — | (11,363) | 1,198 | ||||||||||||||||
Purchase of treasury stock, open market purchases | — | — | — | — | — | (59,999) | (59,999) | ||||||||||||||||
Purchase of treasury stock, stock-based compensation plans | — | — | — | — | — | (194) | (194) | ||||||||||||||||
Cash dividends: | |||||||||||||||||||||||
Common stock, $0.17 per share | — | — | — | (27,289) | — | — | (27,289) | ||||||||||||||||
Preferred stock(a) | — | — | — | (3,801) | — | — | (3,801) | ||||||||||||||||
Stock-based compensation expense, net | — | — | 5,696 | — | — | — | 5,696 | ||||||||||||||||
Balance, September 30, 2019 | $ | 256,716 | $ | 1,752 | $ | 1,713,971 | $ | 2,341,158 | $ | (36,953) | $ | (355,791) | $ | 3,920,855 |
Numbers may not sum due to rounding.
(a) Series C, $0.3828125 per share; Series D, $0.3359375 per share; and Series E, $0.3671875 per share.
See accompanying notes to consolidated financial statements.
9
Item 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended September 30, | |||||||||||
($ in Thousands) | 2020 | 2019 | |||||||||
Cash Flow From Operating Activities | |||||||||||
Net income | $ | 239,769 | $ | 254,686 | |||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities | |||||||||||
Provision for credit losses | 157,009 | 16,000 | |||||||||
Depreciation and amortization | 38,707 | 43,704 | |||||||||
Addition to (recovery of) valuation allowance on mortgage servicing rights, net | 18,481 | 177 | |||||||||
Amortization of mortgage servicing rights | 16,416 | 8,749 | |||||||||
Amortization of other intangible assets | 7,939 | 7,237 | |||||||||
Amortization and accretion on earning assets, funding, and other, net | 21,748 | 17,607 | |||||||||
Net amortization of tax credit investments | 18,988 | 15,512 | |||||||||
Losses (gains) on sales of investment securities, net | (9,222) | (5,931) | |||||||||
Asset (gains) losses, net | (156,945) | (2,316) | |||||||||
(Gain) loss on mortgage banking activities, net | (43,889) | (15,966) | |||||||||
Mortgage loans originated and acquired for sale | (1,319,034) | (824,289) | |||||||||
Proceeds from sales of mortgage loans held for sale | 1,620,777 | 1,048,729 | |||||||||
Changes in certain assets and liabilities | |||||||||||
(Increase) decrease in interest receivable | (415) | 2,476 | |||||||||
Increase (decrease) in interest payable | (12,735) | 589 | |||||||||
Increase (decrease) in expense payable | (32,892) | (15,932) | |||||||||
(Increase) decrease in net derivative position | (133,165) | (109,948) | |||||||||
Increase (decrease) in unsettled trades | 1,000 | 2,577 | |||||||||
(Increase) decrease in net income tax position | (58,002) | 33,770 | |||||||||
Net change in other assets and other liabilities | 48,525 | (7,446) | |||||||||
Net cash provided by (used in) operating activities | 423,060 | 469,986 | |||||||||
Cash Flow From Investing Activities | |||||||||||
Net increase in loans | (2,170,320) | (72,644) | |||||||||
Purchases of | |||||||||||
Available for sale securities | (1,368,124) | (460,124) | |||||||||
Held to maturity securities | (109,824) | (322,590) | |||||||||
Federal Home Loan Bank and Federal Reserve Bank stocks | (84,152) | (214,554) | |||||||||
Premises, equipment, and software, net of disposals | (34,440) | (50,385) | |||||||||
Other intangibles | (200) | — | |||||||||
Proceeds from | |||||||||||
Sales of available for sale securities | 626,283 | 1,367,450 | |||||||||
Sale of Federal Home Loan Bank and Federal Reserve Bank stocks | 144,000 | 257,646 | |||||||||
Prepayments, calls, and maturities of available for sale investment securities | 893,157 | 400,648 | |||||||||
Prepayments, calls, and maturities of held to maturity investment securities | 323,175 | 168,378 | |||||||||
Sales, prepayments, calls, and maturities of other assets | 18,457 | 6,674 | |||||||||
Net cash received in ABRC sale | 256,511 | — | |||||||||
Net change in tax credit and alternative investments | (35,630) | (50,117) | |||||||||
Net cash (paid) received in acquisition | (31,518) | 551,250 | |||||||||
Net cash provided by (used in) investing activities | (1,572,625) | 1,581,631 | |||||||||
Cash Flow From Financing Activities | |||||||||||
Net increase (decrease) in deposits | 2,495,229 | (1,200,004) | |||||||||
Net increase (decrease) in short-term funding | (284,655) | (48,630) | |||||||||
Net increase (decrease) in short-term FHLB advances | (520,000) | (685,000) | |||||||||
Repayment of long-term FHLB advances | (966,777) | (763,036) | |||||||||
Proceeds from long-term FHLB advances | 4,000 | 751,573 | |||||||||
Proceeds from PPPLF | 1,022,217 | — | |||||||||
Repayment of finance lease principal | (1,044) | — | |||||||||
Proceeds from issuance of preferred shares | 96,921 | — | |||||||||
Proceeds from issuance of common stock for stock-based compensation plans | 3,165 | 9,070 | |||||||||
Purchase of treasury stock, open market purchases | (71,255) | (129,600) | |||||||||
Purchase of treasury stock, stock-based compensation plans | (6,010) | (8,493) | |||||||||
Cash dividends on common stock | (84,156) | (83,248) | |||||||||
Cash dividends on preferred stock | (13,152) | (11,402) | |||||||||
Net cash provided by (used in) financing activities | 1,674,484 | (2,168,770) | |||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 524,918 | (117,154) | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 588,744 | 876,698 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 1,113,663 | $ | 759,545 |
Numbers may not sum due to rounding.
See accompanying notes to consolidated financial statements.
10
ASSOCIATED BANC-CORP
Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended September 30, | |||||||||||
($ in Thousands) | 2020 | 2019 | |||||||||
Supplemental disclosures of cash flow information | |||||||||||
Cash paid for interest | $ | 137,423 | $ | 266,192 | |||||||
Cash paid for (received from) income and franchise taxes | 17,682 | 38,979 | |||||||||
Loans and bank premises transferred to OREO | 12,599 | 7,374 | |||||||||
Capitalized mortgage servicing rights | 11,495 | 8,900 | |||||||||
Loans transferred into held for sale from portfolio, net | 260,856 | 326,476 | |||||||||
Unsettled trades to purchase securities | 1,000 | 2,577 | |||||||||
Acquisition | |||||||||||
Fair value of assets acquired, including cash and cash equivalents | 457,878 | 695,848 | |||||||||
Fair value ascribed to goodwill and intangible assets | 22,150 | 29,837 | |||||||||
Fair value of liabilities assumed | 480,028 | 725,764 | |||||||||
Equity issued in (adjustments related to) acquisition | — | (79) |
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same sum amounts shown on the consolidated statements of cash flows:
Nine Months Ended September 30, | |||||||||||
($ in Thousands) | 2020 | 2019 | |||||||||
Cash and cash equivalents | $ | 1,113,663 | $ | 562,798 | |||||||
Restricted cash | — | 196,747 | |||||||||
Total cash, cash equivalents, and restricted cash shown in the statement of cash flows | $ | 1,113,663 | $ | 759,545 |
Amounts included in restricted cash represent required reserve balances with the Federal Reserve Bank, which is included in interest-bearing deposits in other financial institutions on the face of the consolidated balance sheets. At September 30, 2020, the Corporation had no restricted cash due to the Federal Reserve reducing the required ratios to zero percent.
11
Item 1. Financial Statements Continued:
ASSOCIATED BANC-CORP
Notes to Consolidated Financial Statements
These interim consolidated financial statements have been prepared according to the rules and regulations of the SEC and, therefore, certain information and footnote disclosures normally presented in accordance with GAAP have been omitted or abbreviated. The information contained on the consolidated financial statements and footnotes in Associated Banc-Corp's 2019 Annual Report on Form 10-K should be referred to in connection with the reading of these unaudited interim financial statements.
Note 1 Basis of Presentation
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary to present fairly the financial position, results of operations and comprehensive income, changes in stockholders’ equity, and cash flows of the Corporation and Parent Company for the periods presented, and all such adjustments are of a normal recurring nature. The consolidated financial statements include the accounts of all subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year.
In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates. Estimates that are particularly susceptible to significant change include the determination of the ACLL, goodwill impairment assessment, MSRs valuation, and income taxes. Management has evaluated subsequent events for potential recognition or disclosure.
Within the tables presented, certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes.
Note 2 Acquisitions and Dispositions
Acquisitions:
First Staunton Acquisition
On February 14, 2020, the Corporation completed its acquisition of First Staunton. The purchase price was based on an assumed 4% deposit premium at announcement. The conversion of the branches was completed simultaneously with the close of the transaction, expanding the Bank's presence into 9 new Metro-East St. Louis communities. As a result of the acquisition and other consolidations, a net of 7 branch locations were added.
The First Staunton acquisition constituted a business combination. The acquisition has been accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at estimated fair value on the acquisition date. The determination of estimated fair values required management to make certain estimates that are subjective in nature and may require adjustments upon the availability of new information regarding facts and circumstances which existed at the date of acquisition (i.e., appraisals) for up to a year following the acquisition. The Corporation continues to review information relating to events or circumstances existing at the acquisition date. Management anticipates that this review could result in adjustments to the acquisition date valuation amounts presented herein but does not anticipate that these adjustments will be material.
The Corporation recorded approximately $15 million in goodwill related to the First Staunton acquisition during the first quarter of 2020, however the Corporation subsequently reduced goodwill by $2 million during the second quarter of 2020. Upon review of information relating to events and circumstances existing at the acquisition date, and in accordance with applicable accounting guidance, the Corporation remeasured select previously reported fair value amounts. The adjustment to goodwill was driven by an update that increased the fair value of MSRs acquired. Goodwill created by the acquisition is not tax deductible. See Note 8 for additional information on goodwill, as well as the carrying amount and amortization of CDI assets related to the First Staunton acquisition.
12
The following table presents the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date related to the First Staunton acquisition:
($ in Thousands) | Purchase Accounting Adjustments | February 14, 2020 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | — | $ | 44,782 | ||||
Investment securities available for sale | (24) | 98,743 | ||||||
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost | — | 781 | ||||||
Loans | (4,808) | 369,741 | ||||||
Premises and equipment, net | (3,005) | 4,865 | ||||||
Bank owned life insurance | 9 | 6,770 | ||||||
Goodwill | 13,414 | |||||||
Core deposit intangibles (included in other intangible assets, net on the face of the consolidated balance sheets) | 7,379 | 7,379 | ||||||
OREO (included in other assets on the face of the consolidated balance sheets) | 670 | 762 | ||||||
Other assets | 4,193 | 9,090 | ||||||
Total assets | $ | 556,328 | ||||||
Liabilities | ||||||||
Deposits | $ | 1,285 | $ | 438,684 | ||||
Other borrowings | 61 | 34,613 | ||||||
Accrued expenses and other liabilities | 179 | 6,730 | ||||||
Total liabilities | $ | 480,028 | ||||||
Total consideration paid | $ | 76,300 |
For a description of methods used to determine the fair value of significant assets and liabilities presented on the balance sheet above, see Assumptions section of this Note.
The Corporation has purchased loans with the First Staunton acquisition, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans is as follows:
($ in Thousands) | February 14, 2020 | ||||
Purchase price of loans at acquisition | $ | 77,221 | |||
Allowance for credit losses at acquisition | 3,504 | ||||
Non-credit discount/(premium) at acquisition | (951) | ||||
Par value of acquired loans at acquisition | $ | 79,774 |
There were no PCD securities.
Huntington Wisconsin Branch Acquisition
On June 14, 2019, the Corporation completed its acquisition of the Wisconsin branches of Huntington. The Corporation paid a 4% premium on acquired deposits. The conversion of the branches happened simultaneously with the close of the transaction and the acquisition expanded the Bank's presence into 13 new Wisconsin communities. As a result of the acquisition and other consolidations, a net of 14 branch locations were added.
The Huntington branch acquisition constituted a business combination. The acquisition has been accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at estimated fair value on the acquisition date. The determination of estimated fair values required management to make certain estimates that are subjective in nature and may require adjustments upon the availability of new information regarding facts and circumstances which existed at the date of acquisition (i.e., appraisals) for up to a year following the acquisition.
The Corporation recorded approximately $7 million in goodwill related to the Huntington branch acquisition during the second quarter of 2019 and approximately $210,000 during the third quarter of 2019. Upon review of information relating to events and circumstances existing at the acquisition date, and in accordance with applicable accounting guidance, the Corporation remeasured select previously reported fair value amounts. The adjustment to goodwill was driven by an update that decreased the fair value of furniture acquired. Goodwill created by the acquisition is tax deductible. See Note 8 for additional information on goodwill.
13
The following table presents the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date related to Huntington branch acquisition:
($ in Thousands) | Purchase Accounting Adjustments | June 14, 2019 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | — | $ | 551,250 | ||||
Loans | (1,552) | 116,346 | ||||||
Premises and equipment, net | 4,800 | 22,430 | ||||||
Goodwill | 7,286 | |||||||
Core deposit intangibles (included in other intangible assets, net on the face of the consolidated balance sheets) | 22,630 | 22,630 | ||||||
OREO (included in other assets on the face of the consolidated balance sheets) | (2,561) | 5,263 | ||||||
Other assets | — | 559 | ||||||
Total assets | $ | 725,764 | ||||||
Liabilities | ||||||||
Deposits | $ | 156 | $ | 725,173 | ||||
Other liabilities | 70 | 590 | ||||||
Total liabilities | $ | 725,764 | ||||||
Assumptions
Investment Securities: The fair value of investments on the date of acquisition was determined utilizing an external third party broker opinion of the market value.
Loans: Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan, amortization status and current discount rates. For the non-credit (interest and liquidity) premium, loans were grouped together according to similar characteristics when applying various valuation techniques. For the credit discount, loans were also grouped based on whether they had more than insignificant deterioration in credit since origination.
CDIs: This intangible asset represents the value of the relationships with deposit customers. The fair value was estimated based on a discounted cash flow methodology that gave appropriate consideration to expected customer attrition rates, net maintenance cost of the deposit base, alternative cost of funds, and the interest costs associated with customer deposits. The CDIs will be amortized on a straight-line basis over 10 years.
Time Deposits: The fair value for time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered to the contractual interest rates on such time deposits.
FHLB Borrowings: The fair value of FHLB advances are estimated based on quoted market prices for the instrument if available, or for similar instruments if not available, or by using discounted cash flow analyses, based on current incremental borrowing rates for similar types of instruments.
Dispositions:
Completed:
Associated Benefits & Risk Consulting
On June 30, 2020, the Corporation announced that it had closed the previously announced sale of ABRC to USI. Under the terms of the agreement, the purchase price was $266 million in cash. Associated recorded a second quarter 2020 pre-tax book gain of approximately $163 million in conjunction with the sale.
Pending:
During the third quarter of 2020, the Corporation announced branch sale transactions. With the continued migration to mobile and online channels along with declining foot traffic, the Corporation has a reduced need of branches in our distribution strategy. As a result of the pending sales, the Corporation transferred the related branch real estate to OREO and wrote the value down to fair value.
On September 11, 2020, Associated Bank entered into a definitive agreement with Morton Community Bank to sell 5 branches in Peoria, IL. Under the terms of the transaction, Associated Bank expects to sell approximately $208 million in total deposits
14
and no loans. Associated Bank will be receiving a 4% purchase premium on deposits transferred. The sale is expected to close in December 2020. With the sale of these branches, Associated Bank will exit the Peoria Community Market.
On September 12, 2020, Associated Bank entered into an agreement with Royal Bank to sell 2 branches in southwest Wisconsin. Under the terms of the transaction, Associated Bank expects to sell approximately $56 million in total deposits and no loans. Associated Bank will be receiving a 4% purchase premium on deposits transferred in the Prairie du Chien and Richland Center branches. This sale is expected to close in December 2020.
On September 22, 2020, Associated Bank entered into an agreement with Summit Credit Union to sell 1 branch located in Monroe, Wisconsin. Under the terms of the transaction, Associated Bank expects to sell approximately $38 million in total deposits and no loans. Associated Bank will be receiving a 4% purchase premium on deposits transferred. This sale is expected to close in the first quarter of 2021.
Note 3 Summary of Significant Accounting Policies
The accounting and reporting policies of the Corporation conform to U.S. GAAP and to general practice within the financial services industry. A discussion of these policies can be found in Note 1 Summary of Significant Accounting Policies included in the Corporation’s 2019 Annual Report on Form 10-K. As a result of adopting ASU 2016-13 Financial Instruments - Credit Losses (Topic 326) and strategic branch optimization initiatives, there have been changes to the Corporation's significant accounting policies since December 31, 2019, which are described below.
Investment Securities
Management measures expected credit losses on held to maturity securities on a collective basis by major security type. Accrued interest receivable on held to maturity securities is excluded from the estimate of credit losses. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts and is included in investment securities held to maturity, net on the consolidated balance sheets.
For available for sale securities, the Corporation evaluates whether any decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses on investments is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses on investments is recognized in other comprehensive income.
Changes in the allowance for credit losses on investments are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the available for sale security is uncollectible or when either of the criteria regarding intent or requirement to sell is met. Accrued interest receivable on available for sale debt securities is excluded from the estimate of credit losses.
Allowance for Credit Losses on Loans
The level of the allowance for loan losses represents management's estimate of an amount appropriate to provide for lifetime credit losses in the loan portfolio at the balance sheet date. The methodology applied by the Corporation is designed to assess the appropriateness of the allowance for loan losses within the Corporation's loan segmentation as well as management’s ongoing review and grading of the loan portfolio into criticized loan categories. The methodology focuses on evaluation of several factors, including but not limited to: evaluation of facts and issues related to specific loans, management's ongoing review and grading of the loan portfolio using a dual risk rating system consisting of probability of default and loss given default models, which are based on loan grades for commercial loans and credit reports for consumer loans applied based on portfolio segmentation leveraging industry breakouts in Commercial and Industrial (C&I) and property types in Commercial Real Estate (CRE) for commercial loans and loan types for consumer loans, consideration of historical credit loss and delinquency experience on each portfolio category, trends in past due and nonaccrual loans, the level of potential problem loans, the risk characteristics of the various classifications of loans, changes in the size and character of the loan portfolio, concentrations of loans to specific borrowers or industries, existing economic conditions and economic forecasts, the fair value of underlying collateral, and other qualitative and quantitative factors which could affect potential loan losses. The Corporation utilizes the Moody's Baseline economic forecast in the allowance model and applies that forecast over a reasonable and supportable period with reversion to historical losses. For additional detail on the reasonable and supportable period and reversion assumptions, see Note 7. The Company estimates the lifetime expected loss using prepayment assumptions over the
15
projected lifetime cash flow of the loans. Potential problem loans are generally defined by management to include loans rated as substandard by management. Assessing these numerous factors involves significant judgment. The provision for loan losses is predominantly a function of the result of the methodology and other qualitative and quantitative factors used to determine the allowance for loan losses.
Management individually analyzes loans that do not share similar risk characteristics to other loans in the portfolio. Management has determined that commercial loan relationships that have nonaccrual status or commercial and retail loans that have had their terms restructured in a TDR meet this definition. Probable TDRs are loans the Corporation has reviewed individually to determine whether there is a high likelihood that the loans will default and will require restructuring in the near future. Probable TDRs could be classified as Pass, Special Mention, Potential Problem or Nonaccrual within the Corporation's credit quality analysis depending on the specific circumstances surrounding the individual credits. Accrued interest receivable on loans is excluded from the estimate of credit losses.
The allowance for unfunded commitments leverages the same methodology utilized to measure the allowance for loan losses. The Corporation estimates expected credit losses over the contractual period in which the Corporation is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Corporation. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. See Note 7 for additional information on the ACLL and Note 12 for additional information on the allowance for unfunded commitments.
A portion of the ACLL is comprised of adjustments for qualitative factors not reflected in the quantitative model.
OREO
OREO is included in other assets on the consolidated balance sheets and is comprised of property acquired through a foreclosure proceeding or acceptance of a deed-in-lieu of foreclosure, and loans classified as in-substance foreclosure. OREO is recorded at the fair value of the underlying property collateral, less estimated selling costs. This fair value becomes the new cost basis for the foreclosed asset. The initial write-down, if any, will be recorded as a charge off against the allowance for loan losses. Any subsequent write-downs to reflect current fair value, as well as gains and losses on disposition and revenues and expenses incurred in maintaining such properties, are expensed as incurred. OREO also includes bank premises formerly but no longer used for banking, property originally acquired for future expansion but no longer intended to be used for that purpose, and property currently held for sale. Banking premises are transferred at the lower of carrying value or fair value, less estimated selling costs and any write-down is expensed as incurred.
Impact of adopting ASU 2016-13 Financial Instruments - Credit Losses (Topic 326)
The following table illustrates the adoption impact:
December 31, 2019 | January 1, 2020 | |||||||||||||
($ in Thousands) | Allowance for Loan Losses | Allowance for Unfunded Commitments | CECL Day 1 Adjustment | ACLL Beginning Balance | ||||||||||
Commercial and industrial | $ | 91,133 | $ | 12,276 | $ | 48,921 | $ | 152,330 | ||||||
Commercial real estate - owner occupied | 10,284 | 127 | (1,851) | 8,560 | ||||||||||
Commercial and business lending | 101,417 | 12,403 | 47,070 | 160,890 | ||||||||||
Commercial real estate - investor | 40,514 | 530 | 2,287 | 43,331 | ||||||||||
Real estate construction | 24,915 | 7,532 | 25,814 | 58,261 | ||||||||||
Commercial real estate lending | 65,428 | 8,062 | 28,101 | 101,591 | ||||||||||
Total Commercial | 166,846 | 20,465 | 75,171 | 262,482 | ||||||||||
Residential mortgage | 16,960 | — | 33,215 | 50,175 | ||||||||||
Home equity | 10,926 | 1,038 | 14,240 | 26,204 | ||||||||||
Other consumer | 6,639 | 405 | 8,520 | 15,564 | ||||||||||
Total consumer | 34,525 | 1,443 | 55,975 | 91,943 | ||||||||||
Total loans | $ | 201,371 | $ | 21,907 | $ | 131,147 | $ | 354,425 |
The allowance for credit losses on held to maturity securities was approximately $61,000 at January 1, 2020, attributable entirely to the Corporation's municipal securities.
At January 1, 2020, the adoption of ASU 2016-13 resulted in an increase to the allowance for loan losses of $112 million and an increase to the allowance for unfunded commitments of $19 million for a total increase to the ACLL of $131 million. A corresponding after tax decrease to common equity of $98 million was recorded along with a deferred tax asset of $33 million.
16
New Accounting Pronouncements Adopted
Standard | Description | Date of adoption | Effect on financial statements | |||||||||||||||||
ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | The FASB issued an amendment to replace the current incurred loss impairment methodology. Under the new guidance, entities will be required to measure expected credit losses by utilizing forward-looking information to assess an entity's ACL. The guidance also requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances. This amendment was effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Entities should apply the amendment by means of a cumulative-effect adjustment to retained earnings as of the beginning of the fiscal year of adoption. ASU 2018-19 was issued to clarify that receivables arising from operating leases are not within the scope of Subtopic 326-20. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842, Leases. ASU 2019-04 was issued and provided entities alternatives for measurement of accrued interest receivable, clarified the steps entities should take when recording the transfer of loans or debt securities between measurement classifications or categories and clarifies that entities should include expected recoveries on financial assets. ASU 2019-05 was issued to provide entities that have certain instruments within the scope of Subtopic 320-20 with an option to irrevocably elect the fair value option in Subtopic 825-10. ASU 2020-02 was issued to further explain the measurement of current expected credit losses and the development, governance, and documentation of a systematic methodology. | 1st Quarter 2020 | The Corporation has adopted the Update using a modified retrospective approach. The Corporation has developed a CECL allowance model which calculates reserves over the life of the loan and is largely driven by portfolio characteristics, risk-grading, economic outlook, and key methodology assumptions. Those assumptions are based upon the existing probability of default and loss given default framework. At adoption, the Corporation utilized a single economic forecast over a 2-year reasonable and supportable forecast period. In the second year, the Corporation used straight-line reversion to historical losses. The Corporation recorded a $131 million adjustment to the ACL related to the adoption of this standard, which includes $61 thousand related to the held to maturity investment securities portfolio. The Corporation has elected to maintain pools accounted for under Subtopic 310-30 at adoption. The Corporation has elected to utilize the 2019 Capital Transition Relief for initial adoption, as well as the 2020 Capital Transition Relief as permitted under applicable regulations. The total impact at adoption equates to an approximately 29 bp net, after tax, reduction in the tangible common equity ratio. Results for the periods after January 1, 2020 are presented in accordance with ASC 326 while prior period amounts continue to be reported in accordance with previously applicable standards. | |||||||||||||||||
ASU 2018-13 Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement | The FASB issued an amendment to add, modify, and remove disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, based on the FASB Concepts Statement "Conceptual Framework for Financial Reporting," including the consideration of costs and benefits. The amendment was effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods presented upon their effective date. | 1st Quarter 2020 | The Corporation has evaluated and determined it has an immaterial impact with minor changes in presentation. | |||||||||||||||||
ASU 2017-04 Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment | The FASB issued an amendment to simplify the subsequent quantitative measurement of goodwill by eliminating step two from the goodwill impairment test. Instead, an entity will perform only step one of its quantitative goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and then recognizing an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. An entity will still have the option to perform a qualitative assessment for a reporting unit to determine if the quantitative step one impairment test is necessary. This amendment was effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Entities should apply the amendment prospectively. | 1st Quarter 2020 | There has been no material impact on results of operations, financial position, and liquidity. The Corporation performs its annual impairment testing in May. |
17
Standard | Description | Date of adoption | Effect on financial statements | |||||||||||||||||
ASU 2020-03 Codification Improvements to Financial Instruments | The FASB issued an amendment to further clarify that all entities are required to provide the fair value option disclosures in paragraphs 825-10-50-24 through 50-32. The amendment also states that paragraphs 820-10-35-2A(g) and 820-10-35-18L are to include the phrase nonfinancial items accounted for as derivatives under Topic 815 to be consistent with the previous amendments to Section 820-10-35 that were made by ASU No. 2018-09, Codification Improvements. The amendment also clarifies that the disclosure requirements in Topic 320 apply to the disclosure requirements in Topic 942 for depository and lending institutions along with improving the understandability of the guidance relating to subtopic 470-50 and subtopic 820-10. Lastly, the amendment clarifies that the contractual term of a net investment in a lease determined in accordance with Topic 842 should be the contractual term used to measure expected credit losses under Topic 326 and that when an entity regains control of financial assets sold, an ACL should be recorded in accordance with Topic 326. | 1st Quarter 2020 | The Corporation has evaluated and determined it has an immaterial impact. | |||||||||||||||||
ASU 2020-04 Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting | The FASB issued an amendment to provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendment only applies to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. | 1st Quarter 2020 | The Corporation has evaluated the impact of the Update and determined the expedients provided allow for simpler, more streamlined modifications to the financial instruments referencing LIBOR. A small population of loans have been modified under the new standard. |
18
Future Accounting Pronouncements
The expected impact of accounting pronouncements recently issued or proposed but not yet required to be adopted are displayed in the table below:
Standard | Description | Date of anticipated adoption | Effect on financial statements | |||||||||||||||||
ASU 2018-14 Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans | The FASB issued an amendment to modify the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans. The amendments also added requirements to disclose the weighted-average interest crediting rates for cash balance plans and other plans with promised interest crediting rates and an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period. The amendment also clarifies the disclosure requirements in paragraph 715-20-50-3, which states that certain information for defined benefit pension plans should be disclosed. The amendments in this Update remove disclosures that no longer are considered cost beneficial, clarify the specific requirements of disclosures, and add disclosure requirements identified as relevant. The amendment is effective for fiscal years ending after December 15, 2020. Entities should apply the amendments in this Update on a retrospective basis to all periods presented. Early adoption is permitted. | 1st Quarter 2021 | The Corporation is currently evaluating the impact on its results of operations, financial position, and liquidity. | |||||||||||||||||
ASU 2020-01 Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) Clarifying the Interactions between Topic 321, Topic 323, and Topic 815 | The FASB issued an amendment to clarify the interaction of the accounting for equity securities under Topic 321 and investments accounted for under the equity method of accounting in Topic 323 and the accounting for certain forward contracts and purchased options accounted for under Topic 815. The amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting for the purposes of applying the measurement alternative in accordance with Topic 321 immediately before applying or upon discontinuing the equity method. The amendments also clarify that for the purpose of applying paragraph 815-10-15-141(a) an entity should not consider whether, upon the settlement of the forward contract or exercise of the purchased option, individually or with existing investments, the underlying securities would be accounted for under the equity method in Topic 323 or the fair value option in accordance with the financial instruments guidance in Topic 825. An entity also would evaluate the remaining characteristics in paragraph 815-10-15-141 to determine the accounting for those forward contracts and purchased options. | 1st Quarter 2021 | The Corporation is currently evaluating the impact on its results of operations, financial position, and liquidity. |
19
Note 4 Earnings Per Common Share
Earnings per common share are calculated utilizing the two-class method. Basic earnings per common share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per common share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding adjusted for the dilutive effect of common stock awards (outstanding stock options and unvested restricted stock awards). Presented below are the calculations for basic and diluted earnings per common share:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(In Thousands, except per share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
Net income | $ | 45,214 | $ | 83,339 | $ | 239,769 | $ | 254,686 | |||||||||||||||
Preferred stock dividends | (5,207) | (3,801) | (13,152) | (11,402) | |||||||||||||||||||
Net income available to common equity | $ | 40,007 | $ | 79,539 | $ | 226,618 | $ | 243,285 | |||||||||||||||
Common shareholder dividends | (27,676) | (27,091) | (83,607) | (82,741) | |||||||||||||||||||
Unvested share-based payment awards | (199) | (198) | (549) | (506) | |||||||||||||||||||
Undistributed earnings | $ | 12,133 | $ | 52,250 | $ | 142,462 | $ | 160,037 | |||||||||||||||
Undistributed earnings allocated to common shareholders | $ | 12,045 | $ | 51,870 | $ | 141,426 | $ | 158,970 | |||||||||||||||
Undistributed earnings allocated to unvested share-based payment awards | 87 | 380 | 1,036 | 1,067 | |||||||||||||||||||
Undistributed earnings | $ | 12,133 | $ | 52,250 | $ | 142,462 | $ | 160,037 | |||||||||||||||
Basic | |||||||||||||||||||||||
Distributed earnings to common shareholders | $ | 27,676 | $ | 27,091 | $ | 83,607 | $ | 82,741 | |||||||||||||||
Undistributed earnings allocated to common shareholders | 12,045 | 51,870 | 141,426 | 158,970 | |||||||||||||||||||
Total common shareholders earnings, basic | $ | 39,721 | $ | 78,961 | $ | 225,032 | $ | 241,711 | |||||||||||||||
Diluted | |||||||||||||||||||||||
Distributed earnings to common shareholders | $ | 27,676 | $ | 27,091 | $ | 83,607 | $ | 82,741 | |||||||||||||||
Undistributed earnings allocated to common shareholders | 12,045 | 51,870 | 141,426 | 158,970 | |||||||||||||||||||
Total common shareholders earnings, diluted | $ | 39,721 | $ | 78,961 | $ | 225,032 | $ | 241,711 | |||||||||||||||
Weighted average common shares outstanding | 152,440 | 159,126 | 153,175 | 161,727 | |||||||||||||||||||
Effect of dilutive common stock awards | 754 | 1,256 | 739 | 1,334 | |||||||||||||||||||
Diluted weighted average common shares outstanding | 153,194 | 160,382 | 153,914 | 163,061 | |||||||||||||||||||
Basic earnings per common share | $ | 0.26 | $ | 0.50 | $ | 1.47 | $ | 1.49 | |||||||||||||||
Diluted earnings per common share | $ | 0.26 | $ | 0.49 | $ | 1.46 | $ | 1.48 |
Non-dilutive common stock options of approximately 8 million and 3 million for the three months ended September 30, 2020 and 2019, respectively, and 7 million and 3 million for the nine months ended September 30, 2020 and 2019, respectively, were excluded from the earnings per common share calculation.
Note 5 Stock-Based Compensation
The fair value of stock options granted is estimated on the date of grant using a Black-Scholes option pricing model, while the fair value of restricted stock awards is their fair market value on the date of grant. The fair values of stock options and restricted stock awards are amortized as compensation expense on a straight-line basis over the vesting period of the grants. For colleagues who meet the definition of retirement eligible under the 2017 Incentive Compensation Plan and the 2020 Incentive Compensation Plan, expenses related to stock options and restricted stock awards are fully recognized on the date the colleague meets the definition of normal or early retirement. Compensation expense recognized is included in personnel expense on the consolidated statements of income.
Assumptions are used in estimating the fair value of stock options granted. The weighted average expected life of the stock option represents the period of time stock options are expected to be outstanding and is estimated using historical data of stock option exercises and forfeitures. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant. The expected volatility is based on the implied volatility of the Corporation’s stock.
20
The following assumptions were used in estimating the fair value for options granted in the first nine months of 2020 and full year 2019:
2020 | 2019 | ||||||||||
Dividend yield | 3.50 | % | 3.30 | % | |||||||
Risk-free interest rate | 1.60 | % | 2.60 | % | |||||||
Weighted average expected volatility | 21.00 | % | 24.00 | % | |||||||
Weighted average expected life | 5.75 years | 5.75 years | |||||||||
Weighted average per share fair value of options | $2.39 | $4.00 |
A summary of the Corporation’s stock option activity for the nine months ended September 30, 2020 is presented below:
Stock Options | Shares(a) | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value(a) | ||||||||||
Outstanding at December 31, 2019 | 5,543 | $ | 20.13 | 6.25 years | $ | 16,043 | ||||||||
Granted | 1,697 | 18.43 | ||||||||||||
Exercised | (117) | 13.89 | ||||||||||||
Forfeited or expired | (306) | 21.48 | ||||||||||||
Outstanding at September 30, 2020 | 6,817 | $ | 19.75 | 6.47 years | $ | 18 | ||||||||
Options Exercisable at September 30, 2020 | 4,203 | $ | 19.21 | 5.07 years | $ | 18 |
(a) In thousands
Intrinsic value represents the amount by which the fair market value of the underlying stock exceeds the exercise price of the stock option. For the nine months ended September 30, 2020, the intrinsic value of stock options exercised was less than $1 million compared to $3 million for the nine months ended September 30, 2019. The total fair value of stock options vested was $4 million for both the nine months ended September 30, 2020 and 2019.
The Corporation recognized compensation expense for the vesting of stock options of $3 million for the nine months ended September 30, 2020, compared to $4 million for the nine months ended September 30, 2019. Included in compensation expense for 2020 was approximately $2 million of expense for the accelerated vesting of stock options granted to retirement eligible colleagues. At September 30, 2020, the Corporation had approximately $4 million of unrecognized compensation expense related to stock options that is expected to be recognized over the remaining requisite service periods that extend predominately through the first quarter of 2024.
The Corporation also has issued time-based and performance-based restricted stock awards under the 2017 Incentive Compensation Plan and subsequent 2020 Incentive Compensation Plan. Performance awards are based on performance goals of earnings per share and total shareholder return with vesting ranging from a minimum of 0% to a maximum of 150% of the target award. Performance awards are valued utilizing a Monte Carlo simulation model to estimate fair value of the awards at the grant date.
The following table summarizes information about the Corporation’s restricted stock awards activity for the nine months ended September 30, 2020:
Restricted Stock Awards | Shares(a) | Weighted Average Grant Date Fair Value | |||||||||
Outstanding at December 31, 2019 | 2,393 | $ | 22.39 | ||||||||
Granted | 1,043 | 18.21 | |||||||||
Vested | (905) | 22.64 | |||||||||
Forfeited | (146) | 20.65 | |||||||||
Outstanding at September 30, 2020 | 2,385 | $ | 20.56 |
(a) In thousands
The Corporation amortizes the expense related to restricted stock awards as compensation expense over the vesting period specified in the grant's award agreement. Performance-based restricted stock awards granted during 2019 and 2020 will vest ratably over a period of three years. Service-based restricted stock awards granted during 2019 and 2020 will vest ratably over a period of four years. Expense for restricted stock awards issued of approximately $15 million was recorded for the nine months ended September 30, 2020 and $18 million was recorded for the nine months ended September 30, 2019. Included in compensation expense for the first nine months of 2020 was approximately $6 million of expense for the accelerated vesting of restricted stock awards granted to retirement eligible colleagues. The Corporation had $18 million of unrecognized compensation costs related to restricted stock awards at September 30, 2020 that are expected to be recognized over the remaining requisite service periods that extend predominately through the first quarter of 2024.
21
At the Corporation’s 2020 Annual Meeting of Shareholders held on April 28, 2020, the Corporation’s shareholders approved the Associated Banc-Corp 2020 Incentive Compensation Plan, which provides for various types of awards to the Company’s executive officers, employees, consultants and non-employee directors, including, among others, stock options, restricted stock, restricted stock units and performance units.
The Corporation has the ability to issue shares from treasury or new shares upon the exercise of stock options or the granting of restricted stock awards. The Board of Directors has authorized management to repurchase shares of the Corporation’s common stock in the market, to be made available for issuance in connection with the Corporation’s employee incentive plans and for other corporate purposes. The repurchase of shares, if any, will be based on market and investment opportunities, capital levels, growth prospects, and regulatory constraints. Such repurchases may occur from time to time in open market purchases, block transactions, private transactions, accelerated share repurchase programs, or similar facilities. On March 13, 2020, the Corporation suspended its share repurchase program and expects the program to remain suspended for the remainder of 2020.
Note 6 Investment Securities
Investment securities are classified as available for sale, held to maturity, or equity on the consolidated balance sheets at the time of purchase. The amortized cost and fair values of securities available for sale and held to maturity at September 30, 2020 were as follows:
($ in Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||
Investment securities available for sale | ||||||||||||||
U. S. Treasury securities | $ | 26,541 | $ | 108 | $ | — | $ | 26,650 | ||||||
Agency securities | 24,983 | 50 | — | 25,033 | ||||||||||
Obligations of state and political subdivisions (municipal securities) | 450,174 | 24,521 | — | 474,695 | ||||||||||
Residential mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 1,267,003 | 9,554 | (94) | 1,276,463 | ||||||||||
GNMA | 399,490 | 7,823 | — | 407,313 | ||||||||||
Commercial mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 19,724 | 2,153 | — | 21,877 | ||||||||||
GNMA | 670,573 | 17,805 | — | 688,378 | ||||||||||
Asset backed securities | ||||||||||||||
FFELP | 332,398 | — | (6,556) | 325,843 | ||||||||||
SBA | 9,159 | — | (48) | 9,111 | ||||||||||
Other debt securities | 3,000 | — | (3) | 2,997 | ||||||||||
Total investment securities available for sale | $ | 3,203,046 | $ | 62,015 | $ | (6,701) | $ | 3,258,360 | ||||||
Investment securities held to maturity | ||||||||||||||
U. S. Treasury securities | $ | 999 | $ | 31 | $ | — | $ | 1,030 | ||||||
Obligations of state and political subdivisions (municipal securities) | 1,444,325 | 115,343 | (368) | 1,559,300 | ||||||||||
Residential mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 63,142 | 3,147 | — | 66,289 | ||||||||||
GNMA | 159,455 | 5,217 | — | 164,672 | ||||||||||
Commercial mortgage-related securities | ||||||||||||||
FNMA/FHLMC | 11,220 | — | — | 11,220 | ||||||||||
GNMA | 311,798 | 10,142 | — | 321,941 | ||||||||||
Total investment securities held to maturity | $ | 1,990,940 | $ | 133,880 | $ | (368) | $ | 2,124,452 |
22
The amortized cost and fair values of securities available for sale and held to maturity at December 31, 2019 were as follows:
($ in Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||
Investment securities available for sale | ||||||||||||||
Obligations of state and political subdivisions (municipal securities) | $ | 529,908 | $ | 16,269 | $ | (18) | $ | 546,160 | ||||||
Residential mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 131,158 | 1,562 | (59) | 132,660 | ||||||||||
GNMA | 982,941 | 3,887 | (1,689) | 985,139 | ||||||||||
Commercial mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 19,929 | 1,799 | — | 21,728 | ||||||||||
GNMA | 1,314,836 | 7,403 | (12,032) | 1,310,207 | ||||||||||
FFELP asset backed securities | 270,178 | — | (6,485) | 263,693 | ||||||||||
Other debt securities | 3,000 | — | — | 3,000 | ||||||||||
Total investment securities available for sale | $ | 3,251,950 | $ | 30,920 | $ | (20,284) | $ | 3,262,586 | ||||||
Investment securities held to maturity | ||||||||||||||
U. S. Treasury securities | $ | 999 | $ | 19 | $ | — | $ | 1,018 | ||||||
Obligations of state and political subdivisions (municipal securities) | 1,418,569 | 69,775 | (1,118) | 1,487,227 | ||||||||||
Residential mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 81,676 | 1,759 | (15) | 83,420 | ||||||||||
GNMA | 269,523 | 1,882 | (1,108) | 270,296 | ||||||||||
GNMA commercial mortgage-related securities | 434,317 | 6,308 | (6,122) | 434,503 | ||||||||||
Total investment securities held to maturity | $ | 2,205,083 | $ | 79,744 | $ | (8,363) | $ | 2,276,465 |
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. The expected maturities of investment securities available for sale and held to maturity at September 30, 2020 are shown below:
Available for Sale | Held to Maturity | |||||||||||||
($ in Thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||
Due in one year or less | $ | 8,343 | $ | 8,350 | $ | 28,957 | $ | 29,140 | ||||||
Due after one year through five years | 82,198 | 82,964 | 63,630 | 65,751 | ||||||||||
Due after five years through ten years | 344,172 | 362,247 | 161,769 | 170,223 | ||||||||||
Due after ten years | 69,987 | 75,815 | 1,190,968 | 1,295,217 | ||||||||||
Total debt securities | 504,699 | 529,375 | 1,445,325 | 1,560,331 | ||||||||||
Residential mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 1,267,003 | 1,276,463 | 63,142 | 66,289 | ||||||||||
GNMA | 399,490 | 407,313 | 159,455 | 164,672 | ||||||||||
Commercial mortgage-related securities | ||||||||||||||
FNMA / FHLMC | 19,724 | 21,877 | 11,220 | 11,220 | ||||||||||
GNMA | 670,573 | 688,378 | 311,798 | 321,941 | ||||||||||
Asset backed securities | ||||||||||||||
FFELP | 332,398 | 325,843 | — | — | ||||||||||
SBA | 9,159 | 9,111 | — | — | ||||||||||
Total investment securities | $ | 3,203,046 | $ | 3,258,360 | $ | 1,990,940 | $ | 2,124,452 | ||||||
Ratio of fair value to amortized cost | 101.7 | % | 106.7 | % |
23
On a quarterly basis, the Corporation refreshes the credit quality of each held to maturity security. The following table summarizes the credit quality indicators of held to maturity securities at amortized cost at September 30, 2020:
($ in Thousands) | AAA | AA | A | Total | ||||||||||
U. S. Treasury securities | $ | 999 | $ | — | $ | — | $ | 999 | ||||||
Obligations of state and political subdivisions (municipal securities) | 567,468 | 860,465 | 16,393 | 1,444,325 | ||||||||||
Residential mortgage-related securities | ||||||||||||||
FNMA/FHLMC | 63,142 | — | — | 63,142 | ||||||||||
GNMA | 159,455 | — | — | 159,455 | ||||||||||
Commercial mortgage-related securities | ||||||||||||||
FNMA/FHLMC | 11,220 | — | — | 11,220 | ||||||||||
GNMA | 311,798 | — | — | 311,798 | ||||||||||
Total held to maturity securities | $ | 1,114,082 | $ | 860,465 | $ | 16,393 | $ | 1,990,940 |
Investment securities gains (losses), net includes proceeds from the sale of investment securities as well as any applicable write-ups or write-downs of investment securities. The proceeds from the sale of investment securities for the three and nine months ended September 30, 2020 and 2019 are shown below:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
($ in Thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||
Gross gains on available for sale securities | $ | 7 | $ | 4,013 | $ | 9,312 | $ | 6,347 | ||||||
Gross gains on held to maturity securities | — | — | — | — | ||||||||||
Total gains | 7 | 4,013 | 9,312 | 6,347 | ||||||||||
Gross (losses) on available for sale securities | — | (225) | (90) | (13,861) | ||||||||||
Gross (losses) on held to maturity securities | — | — | — | — | ||||||||||
Total (losses) | — | (225) | (90) | (13,861) | ||||||||||
Write-up of equity securities without readily determinable fair values | — | — | — | 13,444 | ||||||||||
Investment securities gains (losses), net | $ | 7 | $ | 3,788 | $ | 9,222 | $ | 5,931 | ||||||
Proceeds from sales of investment securities | $ | 8 | $ | 433,222 | $ | 626,283 | $ | 1,367,450 |
During the second quarter of 2020, the Corporation sold $261 million of less liquid securities at a gain of $3 million, reinvesting the proceeds into more liquid securities in order to further improve portfolio liquidity. During the first quarter of 2020, the Corporation sold $281 million of primarily prepayment sensitive mortgage-related securities at a gain of $6 million. Additionally, in February 2020, the Corporation sold $84 million of certain securities acquired in the First Staunton acquisition that did not fit the parameters of the Corporation's current investment strategy.
During the first nine months of 2019, the Corporation made a one-time election to transfer municipal securities with an amortized cost of $692 million from held to maturity to available for sale, as permitted by the adoption of ASU 2019-04. The Corporation sold $1.2 billion of taxable floating rate ABS and shorter duration MBS, and CMO Agency securities, with the proceeds utilized to pay down borrowings and to reinvest into higher yielding Agency related mortgage securities with slightly longer durations, repositioning the portfolio for a stable to declining rate environment. The Corporation also donated 42,039 shares of Visa Class B restricted shares to the Corporation's Charitable Remainder Trust during the second quarter of 2019, and the subsequent sale of those shares by the Trust resulted in an observable market price. As a result, the Corporation wrote up its remaining 77,000 Visa Class B restricted shares to fair value. Based on the existing transfer restriction and the uncertainty of covered litigation, the shares were previously carried at a zero cost basis.
Investment securities with a carrying value of approximately $1.8 billion and $2.6 billion at September 30, 2020 and December 31, 2019, respectively, were pledged to secure certain deposits or for other purposes as required or permitted by law.
Accrued interest receivable on held to maturity securities totaled $13 million and $16 million at September 30, 2020 and December 31, 2019, respectively. Accrued interest receivable on available for sale securities totaled $9 million and $10 million at September 30, 2020 and December 31, 2019, respectively. Accrued interest receivable on both held to maturity and available for sale securities is included in interest receivable on the consolidated balance sheets. There was no interest income reversed for investments going into nonaccrual at September 30, 2020 or December 31, 2019.
A security is considered past due once it is 30 days past due under the terms of the agreement. At September 30, 2020, the Corporation had no past due held to maturity securities.
The allowance for credit losses on held to maturity securities was approximately $70,000 at September 30, 2020, attributable entirely to the Corporation's municipal securities, included in investment securities held to maturity, net, at amortized cost on the consolidated balance sheets. The Corporation also holds U.S. Treasury and residential mortgage-related securities issued by
24
the U.S. government or a GSE which are backed by the full faith and credit of the U.S. government and, as a result, no allowance for credit losses has been recorded related to these securities.
The following represents gross unrealized losses and the related fair value of investment securities available for sale and held to maturity, aggregated by investment category and length of time individual securities have been in a continuous unrealized loss position, at September 30, 2020:
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||
($ in Thousands) | Number of Securities | Unrealized (Losses) | Fair Value | Number of Securities | Unrealized (Losses) | Fair Value | Unrealized (Losses) | Fair Value | ||||||||||||||||||
Investment securities available for sale | ||||||||||||||||||||||||||
Residential mortgage-related securities | ||||||||||||||||||||||||||
FNMA / FHLMC | 5 | $ | (94) | $ | 77,157 | — | $ | — | $ | — | $ | (94) | $ | 77,157 | ||||||||||||
GNMA | 1 | — | 424 | — | — | — | — | 424 | ||||||||||||||||||
Asset backed securities | ||||||||||||||||||||||||||
FFELP | 5 | (837) | 93,134 | 20 | (5,719) | 232,709 | (6,556) | 325,843 | ||||||||||||||||||
SBA | 15 | (48) | 8,953 | — | — | — | (48) | 8,953 | ||||||||||||||||||
Other debt securities | 3 | (3) | 2,997 | — | — | — | (3) | 2,997 | ||||||||||||||||||
Total | 29 | $ | (982) | $ | 182,665 | 20 | $ | (5,719) | $ | 232,709 | $ | (6,701) | $ | 415,374 | ||||||||||||
Investment securities held to maturity | ||||||||||||||||||||||||||
Obligations of state and political subdivisions (municipal securities) | 10 | $ | (368) | $ | 25,895 | — | $ | — | $ | — | $ | (368) | $ | 25,895 | ||||||||||||
Total | 10 | $ | (368) | $ | 25,895 | — | $ | — | $ | — | $ | (368) | $ | 25,895 |
For comparative purposes, the following represents gross unrealized losses and the related fair value of investment securities available for sale and held to maturity, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2019:
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||
($ in Thousands) | Number of Securities | Unrealized (Losses) | Fair Value | Number of Securities | Unrealized (Losses) | Fair Value | Unrealized (Losses) | Fair Value | ||||||||||||||||||
Investment securities available for sale | ||||||||||||||||||||||||||
Obligations of state and political subdivisions (municipal securities) | 4 | $ | (18) | $ | 1,225 | — | $ | — | $ | — | $ | (18) | $ | 1,225 | ||||||||||||
Residential mortgage-related securities | ||||||||||||||||||||||||||
FNMA / FHLMC | — | — | — | 4 | (59) | 34,807 | (59) | 34,807 | ||||||||||||||||||
GNMA | 18 | (924) | 322,394 | 3 | (766) | 79,461 | (1,689) | 401,856 | ||||||||||||||||||
GNMA commercial mortgage-related securities | 22 | (810) | 258,218 | 42 | (11,222) | 621,307 | (12,032) | 879,524 | ||||||||||||||||||
FFELP asset backed securities | 19 | (6,092) | 250,780 | 2 | (393) | 12,913 | (6,485) | 263,693 | ||||||||||||||||||
Other debt securities | 2 | — | 2,000 | — | — | — | — | 2,000 | ||||||||||||||||||
Total | 65 | $ | (7,843) | $ | 834,616 | 51 | $ | (12,440) | $ | 748,487 | $ | (20,284) | $ | 1,583,104 | ||||||||||||
Investment securities held to maturity | ||||||||||||||||||||||||||
Obligations of state and political subdivisions (municipal securities) | 52 | $ | (1,105) | $ | 77,562 | 6 | $ | (13) | $ | 2,378 | $ | (1,118) | $ | 79,940 | ||||||||||||
Residential mortgage-related securities | ||||||||||||||||||||||||||
FNMA / FHLMC | 1 | (6) | 1,242 | 1 | (9) | 833 | (15) | 2,075 | ||||||||||||||||||
GNMA | 12 | (1,059) | 187,261 | 8 | (49) | 6,587 | (1,108) | 193,849 | ||||||||||||||||||
GNMA commercial mortgage-related securities | 2 | (29) | 26,202 | 21 | (6,093) | 357,733 | (6,122) | 383,935 | ||||||||||||||||||
Total | 67 | $ | (2,199) | $ | 292,267 | 36 | $ | (6,164) | $ | 367,532 | $ | (8,363) | $ | 659,799 |
The Corporation reviews the available for sale investment securities portfolio on a quarterly basis to monitor its credit exposure. A determination as to whether a security’s decline in fair value is the result of credit risk takes into consideration numerous factors and the relative significance of any single factor can vary by security. Some factors the Corporation may consider in the impairment analysis include the extent to which the security has been in an unrealized loss position, the change in security rating, financial condition and near-term prospects of the issuer, as well as the security and industry specific economic conditions.
Based on the Corporation’s evaluation, management does not believe any available for sale securities in an unrealized loss position at September 30, 2020 represent credit deterioration as these unrealized losses are primarily attributable to changes in interest rates and the current market conditions. The fair value of municipal securities, which pertains to various state and local
25
political subdivisions and school districts, has increased due to the decrease in overall interest rates, resulting in lower unrealized losses at September 30, 2020. The U.S. Treasury 3 year and 5 year rates decreased by 146 bp and 141 bp, respectively, from December 31, 2019. The Corporation does not intend to sell nor does it believe that it will be required to sell the securities in an unrealized loss position before recovery of their amortized cost basis.
FHLB and Federal Reserve Bank stocks: The Corporation is required to maintain Federal Reserve Bank stock and FHLB stock as a member of both the Federal Reserve System and the FHLB, and in amounts as required by these institutions. These equity securities are “restricted” in that they can only be sold back to the respective institutions or another member institution at par. Therefore, they are less liquid than other marketable equity securities and their fair value is equal to amortized cost. At September 30, 2020 and December 31, 2019, the Corporation had FHLB stock of $82 million and $149 million, respectively. The Corporation had Federal Reserve Bank stock of $87 million and $78 million at September 30, 2020 and December 31, 2019, respectively. Accrued interest receivable on FHLB stock totaled $1 million and $2 million at September 30, 2020 and December 31, 2019. There was approximately $149,000 of accrued interest receivable on Federal Reserve Bank stock at September 30, 2020 and none at December 31, 2019. Accrued interest receivable on both FHLB stock and Federal Reserve Bank stock is included in interest receivable on the consolidated balance sheets.
Equity Securities
Equity securities with readily determinable fair values: The Corporation's portfolio of equity securities with readily determinable fair values is primarily comprised of CRA Qualified Investment mutual funds. At both September 30, 2020 and December 31, 2019, the Corporation had equity securities with readily determinable fair values of $2 million.
Equity securities without readily determinable fair values: The Corporation's portfolio of equity securities without readily determinable fair values consists of 77,996 Visa Class B restricted shares, 77,000 of which the Corporation received in 2008 as part of Visa's initial public offering and carried at fair value after the Corporation donated 42,039 Visa Class B restricted shares to the Corporation's Charitable Remainder Trust during the second quarter of 2019, with the subsequent sale of those shares resulting in an observable market price after the shares were previously carried at a zero cost basis. During the first quarter of 2020, the Corporation also acquired 996 Visa Class B restricted shares from the acquisition of First Staunton, and those shares are carried at a zero cost basis due to the lack of an observable market price since the time of acquisition. The Corporation had equity securities without readily determinable fair values of $13 million at both September 30, 2020 and December 31, 2019.
Note 7 Loans
The period end loan composition was as follows:
($ in Thousands) | September 30, 2020 | December 31, 2019 | |||||||||
PPP | $ | 1,022,217 | $ | — | |||||||
Commercial and industrial | 7,933,404 | 7,354,594 | |||||||||
Commercial real estate — owner occupied | 904,997 | 911,265 | |||||||||
Commercial and business lending | 9,860,618 | 8,265,858 | |||||||||
Commercial real estate — investor | 4,320,926 | 3,794,517 | |||||||||
Real estate construction | 1,859,609 | 1,420,900 | |||||||||
Commercial real estate lending | 6,180,536 | 5,215,417 | |||||||||
Total commercial | 16,041,154 | 13,481,275 | |||||||||
Residential mortgage | 7,885,523 | 8,136,980 | |||||||||
Home equity | 761,593 | 852,025 | |||||||||
Other consumer | 315,483 | 351,159 | |||||||||
Total consumer | 8,962,599 | 9,340,164 | |||||||||
Total loans | $ | 25,003,753 | $ | 22,821,440 |
Accrued interest receivable on loans totaled $67 million at September 30, 2020, and $63 million at December 31, 2019 and is included in interest receivable on the consolidated balance sheets. Interest accrued but not received for loans placed on nonaccrual is reversed against interest income. The amount of accrued interest reversed totaled $1 million and $2 million for the three and nine months ended September 30, 2020, respectively.
26
The following table presents commercial and consumer loans by credit quality indicator by vintage year at September 30, 2020:
Term Loans Amortized Cost Basis by Origination Year(a) | ||||||||||||||||||||||||||||||||
($ in Thousands) | Rev Loans Converted to Term(a) | Rev Loans Amortized Cost Basis | YTD 2020 | 2019 | 2018 | 2017 | 2016 | Prior | Total | |||||||||||||||||||||||
PPP:(b) | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | 995,646 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 995,646 | ||||||||||||||
Special Mention | — | — | 7,409 | — | — | — | — | — | 7,409 | |||||||||||||||||||||||
Potential Problem | — | — | 19,161 | — | — | — | — | — | 19,161 | |||||||||||||||||||||||
PPP | $ | — | $ | — | $ | 1,022,217 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,022,217 | ||||||||||||||
Commercial and industrial: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 4,904 | $ | 2,031,744 | $ | 1,102,032 | $ | 1,581,019 | $ | 1,430,036 | $ | 545,931 | $ | 326,862 | $ | 518,950 | $ | 7,536,572 | ||||||||||||||
Special Mention | — | 9,424 | 13,594 | 61,594 | 48,357 | 22 | 13,783 | — | 146,774 | |||||||||||||||||||||||
Potential Problem(c) | 3,089 | 10,580 | 21,483 | 18,101 | 81,580 | 2,369 | 8,031 | 2,015 | 144,159 | |||||||||||||||||||||||
Nonaccrual(d) | 568 | 200 | 1,571 | 6,761 | 15,728 | 44,933 | 29,193 | 7,513 | 105,899 | |||||||||||||||||||||||
Commercial and industrial | $ | 8,562 | $ | 2,051,948 | $ | 1,138,680 | $ | 1,667,475 | $ | 1,575,701 | $ | 593,255 | $ | 377,868 | $ | 528,478 | $ | 7,933,404 | ||||||||||||||
Commercial real estate - owner occupied: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 1,150 | $ | 18,912 | $ | 120,161 | $ | 236,928 | $ | 137,669 | $ | 106,305 | $ | 155,023 | $ | 90,750 | $ | 865,748 | ||||||||||||||
Special Mention | — | — | 2,420 | 2,410 | 1,106 | 556 | 2,671 | 5,236 | 14,398 | |||||||||||||||||||||||
Potential Problem | — | 2,593 | 678 | 7,804 | 1,354 | 1,135 | 5,127 | 4,117 | 22,808 | |||||||||||||||||||||||
Nonaccrual | — | — | 168 | — | 371 | 326 | — | 1,177 | 2,043 | |||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 1,150 | $ | 21,505 | $ | 123,426 | $ | 247,142 | $ | 140,499 | $ | 108,323 | $ | 162,821 | $ | 101,280 | $ | 904,997 | ||||||||||||||
Commercial and business lending: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 6,054 | $ | 2,050,656 | $ | 2,217,839 | $ | 1,817,947 | $ | 1,567,704 | $ | 652,236 | $ | 481,885 | $ | 609,700 | $ | 9,397,966 | ||||||||||||||
Special Mention | — | 9,424 | 23,423 | 64,004 | 49,462 | 578 | 16,454 | 5,236 | 168,582 | |||||||||||||||||||||||
Potential Problem(c) | 3,089 | 13,173 | 41,323 | 25,905 | 82,934 | 3,504 | 13,158 | 6,132 | 186,129 | |||||||||||||||||||||||
Nonaccrual(d) | 568 | 200 | 1,739 | 6,761 | 16,099 | 45,259 | 29,193 | 8,690 | 107,941 | |||||||||||||||||||||||
Commercial and business lending | $ | 9,712 | $ | 2,073,453 | $ | 2,284,323 | $ | 1,914,617 | $ | 1,716,200 | $ | 701,578 | $ | 540,690 | $ | 629,759 | $ | 9,860,618 | ||||||||||||||
Commercial real estate - investor: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 84 | $ | 189,623 | $ | 1,082,792 | $ | 1,030,772 | $ | 781,592 | $ | 321,341 | $ | 350,582 | $ | 245,290 | $ | 4,001,992 | ||||||||||||||
Special Mention | — | — | 57,701 | 53,145 | 12,408 | 13,439 | 29,818 | 1,506 | 168,018 | |||||||||||||||||||||||
Potential Problem | — | 854 | 16,032 | 18,026 | 11,424 | 14,733 | 265 | 39,124 | 100,459 | |||||||||||||||||||||||
Nonaccrual | 19,964 | — | 1,018 | 48,691 | 446 | — | — | 304 | 50,458 | |||||||||||||||||||||||
Commercial real estate - investor | $ | 20,049 | $ | 190,477 | $ | 1,157,543 | $ | 1,150,634 | $ | 805,870 | $ | 349,513 | $ | 380,665 | $ | 286,224 | $ | 4,320,926 | ||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 1,151 | $ | 45,347 | $ | 545,859 | $ | 772,861 | $ | 376,567 | $ | 69,025 | $ | 2,588 | $ | 19,928 | $ | 1,832,176 | ||||||||||||||
Special Mention | — | — | 411 | — | 24,437 | — | — | 16 | 24,863 | |||||||||||||||||||||||
Potential Problem | — | — | 127 | — | 355 | 1,557 | 95 | 45 | 2,178 | |||||||||||||||||||||||
Nonaccrual | — | — | 12 | — | — | — | — | 380 | 392 | |||||||||||||||||||||||
Real estate construction | $ | 1,151 | $ | 45,347 | $ | 546,409 | $ | 772,861 | $ | 401,358 | $ | 70,582 | $ | 2,683 | $ | 20,369 | $ | 1,859,609 | ||||||||||||||
Commercial real estate lending: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 1,236 | $ | 234,970 | $ | 1,628,651 | $ | 1,803,633 | $ | 1,158,158 | $ | 390,366 | $ | 353,170 | $ | 265,219 | $ | 5,834,167 | ||||||||||||||
Special Mention | — | — | 58,112 | 53,145 | 36,845 | 13,439 | 29,818 | 1,522 | 192,881 | |||||||||||||||||||||||
Potential Problem | — | 854 | 16,159 | 18,026 | 11,779 | 16,289 | 360 | 39,169 | 102,637 | |||||||||||||||||||||||
Nonaccrual | 19,964 | — | 1,030 | 48,691 | 446 | — | — | 684 | 50,850 | |||||||||||||||||||||||
Commercial real estate lending | $ | 21,200 | $ | 235,823 | $ | 1,703,952 | $ | 1,923,495 | $ | 1,207,229 | $ | 420,095 | $ | 383,348 | $ | 306,593 | $ | 6,180,536 |
27
Term Loans Amortized Cost Basis by Origination Year(a) | ||||||||||||||||||||||||||||||||
($ in Thousands) | Rev Loans Converted to Term(a) | Rev Loans Amortized Cost Basis | YTD 2020 | 2019 | 2018 | 2017 | 2016 | Prior | Total | |||||||||||||||||||||||
Total commercial: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 7,290 | $ | 2,285,626 | $ | 3,846,490 | $ | 3,621,580 | $ | 2,725,863 | $ | 1,042,603 | $ | 835,055 | $ | 874,918 | $ | 15,232,134 | ||||||||||||||
Special Mention | — | 9,424 | 81,534 | 117,150 | 86,307 | 14,017 | 46,272 | 6,758 | 361,463 | |||||||||||||||||||||||
Potential Problem | 3,089 | 14,027 | 57,482 | 43,931 | 94,713 | 19,793 | 13,518 | 45,301 | 288,766 | |||||||||||||||||||||||
Nonaccrual | 20,533 | 200 | 2,769 | 55,451 | 16,546 | 45,259 | 29,193 | 9,374 | 158,792 | |||||||||||||||||||||||
Total commercial | $ | 30,912 | $ | 2,309,277 | $ | 3,988,275 | $ | 3,838,112 | $ | 2,923,428 | $ | 1,121,672 | $ | 924,038 | $ | 936,352 | $ | 16,041,154 | ||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | 1,585,703 | $ | 1,608,973 | $ | 685,384 | $ | 1,119,248 | $ | 1,025,378 | $ | 1,794,997 | $ | 7,819,683 | ||||||||||||||
Special Mention | — | — | 684 | — | 37 | — | — | 392 | 1,113 | |||||||||||||||||||||||
Potential Problem | — | — | 695 | 663 | 137 | — | 206 | 694 | 2,396 | |||||||||||||||||||||||
Nonaccrual | — | — | 2,292 | 3,282 | 5,624 | 8,243 | 10,334 | 32,557 | 62,331 | |||||||||||||||||||||||
Residential mortgage | $ | — | $ | — | $ | 1,589,374 | $ | 1,612,918 | $ | 691,182 | $ | 1,127,490 | $ | 1,035,918 | $ | 1,828,640 | $ | 7,885,523 | ||||||||||||||
Home equity: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 10,470 | $ | 610,660 | $ | 2,041 | $ | 14,679 | $ | 18,022 | $ | 13,415 | $ | 6,700 | $ | 83,761 | $ | 749,277 | ||||||||||||||
Special Mention | 107 | 39 | — | — | — | — | — | 369 | 408 | |||||||||||||||||||||||
Potential Problem | — | 1,632 | — | — | — | — | — | — | 1,632 | |||||||||||||||||||||||
Nonaccrual | 972 | 606 | 421 | 361 | 523 | 353 | 230 | 7,782 | 10,277 | |||||||||||||||||||||||
Home equity | $ | 11,549 | $ | 612,936 | $ | 2,462 | $ | 15,040 | $ | 18,545 | $ | 13,768 | $ | 6,930 | $ | 91,912 | $ | 761,593 | ||||||||||||||
Other consumer: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 27 | $ | 164,453 | $ | 7,298 | $ | 11,505 | $ | 4,438 | $ | 2,259 | $ | 1,475 | $ | 123,487 | $ | 314,916 | ||||||||||||||
Special Mention | 5 | 369 | — | — | — | — | 3 | 5 | 377 | |||||||||||||||||||||||
Nonaccrual | 2 | 23 | 1 | 63 | 5 | 6 | 74 | 19 | 190 | |||||||||||||||||||||||
Other consumer | $ | 34 | $ | 164,845 | $ | 7,298 | $ | 11,568 | $ | 4,443 | $ | 2,265 | $ | 1,551 | $ | 123,511 | $ | 315,483 | ||||||||||||||
Total consumer: | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||
Pass | $ | 10,497 | $ | 775,112 | $ | 1,595,042 | $ | 1,635,157 | $ | 707,843 | $ | 1,134,922 | $ | 1,033,553 |