Annual Statements Open main menu

RENASANT CORP - Quarter Report: 2020 March (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 March 31, 2020
Or
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from                      to                     
Commission file number: 001-13253
 ________________________________________________________
RENASANT CORPORATION
(Exact name of registrant as specified in its charter)
 ________________________________________________________
Mississippi
 
64-0676974
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
209 Troy Street,
Tupelo,
Mississippi
 
38804-4827
(Address of principal executive offices)
 
(Zip Code)
(662) 680-1001
(Registrant’s telephone number, including area code)
 ________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common stock, $5.00 par value per share
RNST
The NASDAQ Stock Market LLC
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  
As of April 30, 2020, 56,157,581 shares of the registrant’s common stock, $5.00 par value per share, were outstanding.



Renasant Corporation and Subsidiaries
Form 10-Q
For the Quarterly Period Ended March 31, 2020
CONTENTS
 





PART I. FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS

Renasant Corporation and Subsidiaries
Consolidated Balance Sheets

(In Thousands, Except Share Data)
 
(Unaudited)
 
 
 
March 31,
2020
 
December 31, 2019
Assets
 
 
 
Cash and due from banks
$
234,583

 
$
191,065

Interest-bearing balances with banks
403,189

 
223,865

Cash and cash equivalents
637,772

 
414,930

Securities available for sale, at fair value
1,359,129

 
1,290,613

Loans held for sale, at fair value
448,797

 
318,272

Loans, net of unearned income:
 
 
 
Non purchased loans and leases
7,802,404

 
7,587,974

Purchased loans
1,966,973

 
2,101,664

Total loans, net of unearned income
9,769,377

 
9,689,638

Allowance for credit losses
(120,185
)
 
(52,162
)
Loans, net
9,649,192

 
9,637,476

Premises and equipment, net
306,720

 
309,697

Other real estate owned:
 
 
 
Non purchased
3,241

 
2,762

Purchased
5,430

 
5,248

Total other real estate owned, net
8,671

 
8,010

Goodwill
939,683

 
939,683

Other intangible assets, net
35,365

 
37,260

Bank-owned life insurance
227,271

 
225,942

Mortgage servicing rights
46,365

 
53,208

Other assets
241,585

 
165,527

Total assets
$
13,900,550

 
$
13,400,618

Liabilities and shareholders’ equity
 
 
 
Liabilities
 
 
 
Deposits
 
 
 
Noninterest-bearing
$
2,642,059

 
$
2,551,770

Interest-bearing
7,770,367

 
7,661,398

Total deposits
10,412,426

 
10,213,168

Short-term borrowings
803,037

 
489,091

Long-term debt
376,594

 
376,507

Other liabilities
237,981

 
196,163

Total liabilities
11,830,038

 
11,274,929

Shareholders’ equity
 
 
 
Preferred stock, $.01 par value – 5,000,000 shares authorized; no shares issued and outstanding

 

Common stock, $5.00 par value – 150,000,000 shares authorized; 59,296,725 shares issued; 56,141,018 and 56,855,002 shares outstanding, respectively
296,483

 
296,483

Treasury stock, at cost – 3,155,707 and 2,441,723 shares, respectively
(103,620
)
 
(83,189
)
Additional paid-in capital
1,291,439

 
1,294,276

Retained earnings
571,709

 
617,355

Accumulated other comprehensive income, net of taxes
14,501

 
764

Total shareholders’ equity
2,070,512

 
2,125,689

Total liabilities and shareholders’ equity
$
13,900,550

 
$
13,400,618

See Notes to Consolidated Financial Statements.    

1


Renasant Corporation and Subsidiaries
Consolidated Statements of Income (Unaudited)
(In Thousands, Except Share Data)
 
Three Months Ended
 
March 31,
 
2020
 
2019
Interest income
 
 
 
Loans
$
120,606

 
$
126,302

Securities
 
 
 
Taxable
7,302

 
7,925

Tax-exempt
1,454

 
1,409

Other
811

 
1,458

Total interest income
130,173

 
137,094

Interest expense
 
 
 
Deposits
18,494

 
19,772

Borrowings
5,077

 
4,175

Total interest expense
23,571

 
23,947

Net interest income
106,602

 
113,147

Provision for credit losses on loans
26,350

 
1,500

Net interest income after provision for credit losses on loans
80,252

 
111,647

Noninterest income
 
 
 
Service charges on deposit accounts
9,070

 
9,102

Fees and commissions
3,054

 
6,471

Insurance commissions
1,991

 
2,116

Wealth management revenue
4,002

 
3,324

Mortgage banking income
15,535

 
10,401

Net gain on sales of securities

 
13

BOLI income
1,163

 
1,407

Other
2,755

 
3,051

Total noninterest income
37,570

 
35,885

Noninterest expense
 
 
 
Salaries and employee benefits
73,189

 
57,350

Data processing
5,006

 
4,906

Net occupancy and equipment
14,120

 
11,835

Other real estate owned
418

 
1,004

Professional fees
2,641

 
2,454

Advertising and public relations
3,400

 
2,866

Intangible amortization
1,895

 
2,110

Communications
2,198

 
1,895

Other
12,174

 
4,412

Total noninterest expense
115,041

 
88,832

Income before income taxes
2,781

 
58,700

Income taxes
773

 
13,590

Net income
$
2,008

 
$
45,110

Basic earnings per share
$
0.04

 
$
0.77

Diluted earnings per share
$
0.04

 
$
0.77

Cash dividends per common share
$
0.22

 
$
0.21

See Notes to Consolidated Financial Statements.

2


Renasant Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income (Unaudited)
(In Thousands)
 
 
Three Months Ended
 
March 31,
 
2020
 
2019
Net income
$
2,008

 
$
45,110

Other comprehensive income (loss), net of tax:
 
 
 
Securities available for sale:
 
 
 
Unrealized holding gains on securities
16,694

 
11,317

Reclassification adjustment for losses realized in net income

 
(10
)
Total securities
16,694

 
11,307

Derivative instruments:
 
 
 
Unrealized holding losses on derivative instruments
(3,003
)
 
(915
)
Total derivative instruments
(3,003
)
 
(915
)
Defined benefit pension and post-retirement benefit plans:
 
 
 
Amortization of net actuarial loss recognized in net periodic pension cost
46

 
54

Total defined benefit pension and post-retirement benefit plans
46

 
54

Other comprehensive income, net of tax
13,737

 
10,446

Comprehensive income
$
15,745

 
$
55,556


See Notes to Consolidated Financial Statements.

3



Renasant Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
(Unaudited)

(In Thousands, Except Share Data)

 
Common Stock
 
Treasury Stock
 
Additional Paid-In Capital
 
Retained Earnings
 
Accumulated Other Comprehensive Income
 
Total
Three Months Ended March 31, 2020
Shares
 
Amount
 
 
 
 
 
Balance at January 1, 2020
56,855,002

 
$
296,483

 
$
(83,189
)
 
$
1,294,276

 
$
617,355

 
$
764

 
$
2,125,689

Cumulative effect adjustment due to the adoption of ASU 2016-13

 

 

 

 
(35,099
)
 

 
(35,099
)
Net income

 

 

 

 
2,008

 

 
2,008

Other comprehensive income

 

 

 

 

 
13,737

 
13,737

Comprehensive income
 
 
 
 
 
 
 
 
 
 
 
 
15,745

Cash dividends ($0.22 per share)

 

 

 

 
(12,555
)
 

 
(12,555
)
Repurchase of shares in connection with stock repurchase program
(818,886
)
 

 
(24,569
)
 

 

 

 
(24,569
)
Issuance of common stock for stock-based compensation awards
104,902

 

 
4,138

 
(5,587
)
 

 

 
(1,449
)
Stock-based compensation expense

 

 

 
2,750

 

 

 
2,750

Balance at March 31, 2020
56,141,018

 
$
296,483

 
$
(103,620
)
 
$
1,291,439

 
$
571,709

 
$
14,501

 
$
2,070,512

 
Common Stock
 
Treasury Stock
 
Additional Paid-In Capital
 
Retained Earnings
 
Accumulated Other Comprehensive Income (Loss)
 
Total
Three Months Ended March 31, 2019
Shares
 
Amount
 
 
 
 
 
Balance at January 1, 2019
58,546,480

 
$
296,483

 
$
(24,245
)
 
$
1,288,911

 
$
500,660

 
$
(17,896
)
 
$
2,043,913

Net income

 

 

 

 
45,110

 

 
45,110

Other comprehensive loss

 

 

 

 

 
10,446

 
10,446

Comprehensive income
 
 
 
 
 
 
 
 
 
 
 
 
55,556

Cash dividends ($0.21 per share)

 

 

 

 
(12,442
)
 

 
(12,442
)
Issuance of common stock for stock-based compensation awards
87,150

 

 
2,655

 
(3,442
)
 

 

 
(787
)
Stock-based compensation expense

 

 

 
2,637

 

 

 
2,637

Balance at March 31, 2019
58,633,630

 
$
296,483

 
$
(21,590
)
 
$
1,288,106

 
$
533,328

 
$
(7,450
)
 
$
2,088,877


See Notes to Consolidated Financial Statements.

4


Renasant Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(In Thousands)
 
Three Months Ended March 31,
 
2020
 
2019
Operating activities
 
 
 
Net income
$
2,008

 
$
45,110

Adjustments to reconcile net income to net cash (used in) provided by operating activities:
 
 
 
Provision for credit losses on loans
26,350

 
1,500

Depreciation, amortization and accretion
4,937

 
409

Deferred income tax (benefit) expense
(2,791
)
 
5,949

Funding of mortgage loans held for sale
(715,760
)
 
(384,103
)
Proceeds from sales of mortgage loans held for sale
607,017

 
416,032

Gains on sales of mortgage loans held for sale
(21,782
)
 
(7,888
)
Valuation adjustment to mortgage servicing rights
9,571

 

Gains on sales of securities

 
(13
)
Gains on sales of premises and equipment

 
(89
)
Stock-based compensation expense
2,750

 
2,637

Net change in other loans held for sale

 
70,375

(Decrease) increase in other assets
(70,631
)
 
5,982

Increase (decrease) in other liabilities
35,331

 
(15,794
)
Net cash (used in) provided by operating activities
(123,000
)
 
140,107

Investing activities
 
 
 
Purchases of securities available for sale
(123,670
)
 
(49,577
)
Proceeds from sales of securities available for sale

 
10,611

Proceeds from call/maturities of securities available for sale
76,269

 
48,509

Net increase in loans
(69,337
)
 
(808
)
Purchases of premises and equipment
(1,941
)
 
(7,242
)
Proceeds from sales of premises and equipment

 
135

Net change in FHLB stock
(12,432
)
 
10,441

Proceeds from sales of other assets
770

 
12,965

Other, net

 
(104
)
Net cash (used in) provided by investing activities
(130,341
)
 
24,930

Financing activities
 
 
 
Net increase in noninterest-bearing deposits
90,289

 
47,517

Net increase in interest-bearing deposits
109,115

 
93,175

Net increase (decrease) in short-term borrowings
313,946

 
(300,116
)
Repayment of long-term debt
(43
)
 
(216
)
Cash paid for dividends
(12,555
)
 
(12,442
)
Repurchase of shares in connection with stock repurchase program
(24,569
)
 

Net cash provided by (used in) financing activities
476,183

 
(172,082
)
Net increase (decrease) in cash and cash equivalents
222,842

 
(7,045
)
Cash and cash equivalents at beginning of period
414,930

 
569,111

Cash and cash equivalents at end of period
$
637,772

 
$
562,066

 
 
 
 
 
 
 
 
Supplemental disclosures
 
 
 
Cash paid for interest
$
26,264

 
$
23,887

Cash paid for income taxes
$
4,176

 
$
5,325

Noncash transactions:
 
 
 
Transfers of loans to other real estate owned
$
1,641

 
$
885

Financed sales of other real estate owned
$
159

 
$
120

Recognition of operating right-of-use assets
$
1,968

 
$
54,338

Recognition of operating lease liabilities
$
2,034

 
$
57,857


See Notes to Consolidated Financial Statements.

5


Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)

Note 1 – Summary of Significant Accounting Policies

(In Thousands)
Nature of Operations: Renasant Corporation (referred to herein as the “Company”) owns and operates Renasant Bank (“Renasant Bank” or the “Bank”) and Renasant Insurance, Inc. (“Renasant Insurance”). The Company offers a diversified range of financial, wealth management and insurance services to its retail and commercial customers through its subsidiaries and full-service offices located throughout north and central Mississippi, Tennessee, Georgia, Alabama and north Florida.
Basis of Presentation: The accompanying unaudited consolidated financial statements of the Company and its subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Certain prior year amounts have been reclassified to conform to the current year presentation. For further information regarding the Company’s significant accounting policies, refer to the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 filed with the Securities and Exchange Commission on February 27, 2020.
Use of Estimates: The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates, and such differences may be material.

Impact of Recently-Issued Accounting Standards and Pronouncements:
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). This update to Accounting Standards Codification Topic (“ASC”) 326, Financial Instruments - Credit Losses (“ASC 326”), significantly changed the way entities recognize impairment on many financial assets by requiring immediate recognition of estimated credit losses expected to occur over the asset’s remaining life. FASB describes this impairment recognition model as the current expected credit loss (“CECL”) model and believes the CECL model will result in more timely recognition of credit losses since the CECL model incorporates expected credit losses versus incurred credit losses. The scope of FASB’s CECL model includes loans, held-to-maturity debt instruments, lease receivables, loan commitments and financial guarantees that are not accounted for at fair value. Additionally, ASU 2016-13 amended the accounting for credit losses on available for sale securities and purchased financial assets with credit deterioration (“PCD”). In the remainder of these Notes to Consolidated Financial Statements, references to “CECL” or to “ASC 326” shall mean the accounting standards and principles set forth in ASC 326 after giving effect to ASU 2016-13 and the clarifications thereto discussed in the next paragraph.
ASU 2016-13 became effective on January 1, 2020 for publicly-traded companies like the Company, and the Company elected not to take advantage of federal legislation enacted in March 2020 allowing companies to postpone the adoption of CECL. To implement CECL, entities are required to apply a cumulative-effect adjustment to retained earnings as of the beginning of the fiscal year of adoption. Over the course of 2019, FASB issued a number of updates clarifying various matters arising under ASU 2016-13, including the following: (1) 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 ASC 842, Leases (“ASC 842”); (2) ASU 2019-04 was issued and provides entities alternatives for measurement of accrued interest receivable, clarifies 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; (3) 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; and (4) ASU 2019-11 was issued to clarify and address stakeholders’ specific issues relating to expected recoveries on PCD assets and transition and disclosure relief related to troubled debt restructured loans and accrued interest, respectively. Early adoption is permitted.

The Company adopted ASU 2016-13 on January 1, 2020 and recorded a one-time cumulative-effect adjustment as disclosed in the table below.


6


 
December 31, 2019
(as reported)
Impact of ASU 2016-13 Adoption
January 1, 2020
(adjusted)
Assets:
 
 
 
Allowance for credit losses
$
(52,162
)
$
(42,484
)
$
(94,646
)
Deferred tax assets, net
$
27,282

$
12,305

$
39,587

Remaining purchase discount on loans
$
(50,958
)
$
5,469

$
(45,489
)
Liabilities:
 
 
 
Reserve for unfunded commitments
$
946

$
10,389

$
11,335

Shareholders’ equity:
 
 
 
Retained earnings
$
617,355

$
(35,099
)
$
582,256


The Company used the prospective transition approach for PCD loans that were previously classified as purchased credit impaired (“PCI”) and accounted for under ASC 310-30, “Loans and Debt Securities Acquired with Deteriorated Credit Quality” (“ASC 310-30”). As permitted under ASC 326, the Company did not reassess whether PCI assets meet the criteria of PCD assets as of the date of adoption. As shown in the table above, the amortized cost basis of the PCD assets were adjusted to reflect the addition of $5,469 to the allowance for credit losses. The remaining noncredit discount will be accreted into interest income.
The prospective transition approach was also used for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2020. As a result, the amortized cost basis remained the same before and after the effective date of the adoption of CECL.
Additionally, the Company has elected to exclude accrued interest receivable from the amortized cost of loans. As of March 31, 2020, the Company has accrued interest receivable for loans of $32,998, which is recorded in other assets on the Consolidated Balance Sheets.
In January 2017, FASB issued ASU No. 2017-04, “Intangibles - Goodwill and Other (Topic 350)” (“ASU 2017-04”). ASU 2017-04 amends and simplifies current goodwill impairment testing by eliminating certain testing under the earlier provisions. Under the new guidance, an entity performs the goodwill impairment test by comparing the fair value of a reporting unit with its carrying value and recognizes an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if a quantitative impairment test is necessary. ASU 2017-04 was adopted on January 1, 2020 and did not have a material impact on the Company’s financial statements.
In August 2018, FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”). ASU 2018-13 is intended to improve the disclosures on fair value measurements by eliminating, amending and adding certain disclosure requirements. These changes are intended to reduce costs for preparers while providing more useful information for financial statement users.   ASU 2018-13 was adopted on January 1, 2020 and did not have a material impact on the Company’s financial statements.
In March 2019, FASB issued ASU 2019-01, “Leases (Topic 842): Codification Improvements” (“ASU 2019-01”). ASU 2019-01 is intended to clarify potential implementation questions related to ASC 842. This includes clarification on the determination of fair value of underlying assets by lessors that are not manufacturers or dealers, cash flow presentation of sales-type and direct financing leases and transition disclosures related to accounting changes and error corrections. ASU 2019-01 was adopted on January 1, 2020 and did not have a material impact on the Company’s financial statements.
In March 2020, FASB issued ASU 2020-04, “Reference Rate Reform (Topic 842): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (ASU 2020-04). ASU 2020-04 provides temporary optional guidance to ease the potential burden in accounting for reference rate reform on financial reporting. ASU 2020-04 provides optional expedients and exceptions for applying generally accepted accounting principles to contracts, hedging relationships, and other transactions if certain criteria are met that reference LIBOR or another reference rate expected to be discontinued. As the guidance is intended to assist stakeholders during the global market-wide reference rate transition period, it is in effect only from March 12, 2020 through December 31, 2022. The Company has established a LIBOR Transition Committee and is currently evaluating the impact of adopting ASU 2020-04 on the consolidated financial statements.
Note 2 – Securities
(In Thousands, Except Number of Securities)


7

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The amortized cost, fair value and allowance for credit losses of securities available for sale were as follows as of the dates presented:
 
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Allowance for Credit Losses
 
Fair
Value
March 31, 2020
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
$
7,605

 
$
67

 
$

 
$

 
$
7,672

Obligations of other U.S. Government agencies and corporations
2,514

 
31

 

 

 
2,545

Obligations of states and political subdivisions
256,974

 
6,399

 
(1,872
)
 

 
261,501

Residential mortgage backed securities:
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
709,117

 
24,296

 

 

 
733,413

Government agency collateralized mortgage obligations
159,940

 
4,653

 

 

 
164,593

Commercial mortgage backed securities:
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
32,625

 
1,967

 
(2
)
 

 
34,590

Government agency collateralized mortgage obligations
85,752

 
2,825

 
(178
)
 

 
88,399

Trust preferred securities
12,091

 

 
(3,487
)
 

 
8,604

Other debt securities
56,380

 
1,677

 
(245
)
 

 
57,812

 
$
1,322,998

 
$
41,915

 
$
(5,784
)
 
$

 
$
1,359,129

 
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair
Value
December 31, 2019
 
 
 
 
 
 
 
U.S. Treasury securities
$
498

 
$
1

 
$

 
$
499

Obligations of other U.S. Government agencies and corporations
2,518

 
16

 
(3
)
 
2,531

Obligations of states and political subdivisions
218,362

 
5,134

 
(365
)
 
223,131

Residential mortgage backed securities:
 
 
 
 
 
 
 
Government agency mortgage backed securities
708,970

 
8,951

 
(1,816
)
 
716,105

Government agency collateralized mortgage obligations
172,178

 
1,322

 
(262
)
 
173,238

Commercial mortgage backed securities:
 
 
 
 
 
 
 
Government agency mortgage backed securities
30,372

 
659

 
(24
)
 
31,007

Government agency collateralized mortgage obligations
76,456

 
1,404

 
(109
)
 
77,751

Trust preferred securities
12,153

 

 
(2,167
)
 
9,986

Other debt securities
55,364

 
1,133

 
(132
)
 
56,365

 
$
1,276,871

 
$
18,620

 
$
(4,878
)
 
$
1,290,613









 
 
 
 
 
 

8

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


There were no sales of securities for the three months ended March 31, 2020. Securities sold for the three months ended March 31, 2019 were as follows :
 
Carrying Value
 
Net Proceeds
 
Gain/(Loss)
Obligations of states and political subdivisions
$
10,368

 
$
10,384

 
$
16

Residential mortgage backed securities:
 
 
 
 
 
Government agency mortgage backed securities
230

 
227

 
(3
)
 
$
10,598

 
$
10,611

 
$
13


Gross realized gains and losses on sales of securities available for sale for the three months ended March 31, 2019 were as follows:
 
 
 
Three Months Ended
 
March 31,
 
2019
Gross gains on sales of securities available for sale
$
45

Gross losses on sales of securities available for sale
(32
)
Gains on sales of securities available for sale, net
$
13



At March 31, 2020 and December 31, 2019, securities with a carrying value of $500,820 and $416,849, respectively, were pledged to secure government, public and trust deposits. Securities with a carrying value of $37,743 and $27,754 were pledged as collateral for short-term borrowings and derivative instruments at March 31, 2020 and December 31, 2019, respectively.
The amortized cost and fair value of securities at March 31, 2020 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may call or prepay obligations with or without call or prepayment penalties.
 
 
 
Available for Sale
 
 
Amortized
Cost
 
Fair
Value
Due within one year
 
$
19,647

 
$
19,786

Due after one year through five years
 
34,038

 
34,948

Due after five years through ten years
 
81,750

 
84,830

Due after ten years
 
160,241

 
157,388

Residential mortgage backed securities:
 
 
 
 
Government agency mortgage backed securities
 
709,117

 
733,413

Government agency collateralized mortgage obligations
 
159,940

 
164,593

Commercial mortgage backed securities:
 
 
 
 
Government agency mortgage backed securities
 
32,625

 
34,590

Government agency collateralized mortgage obligations
 
85,752

 
88,399

Other debt securities
 
39,888

 
41,182

 
 
$
1,322,998

 
$
1,359,129




9

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)




The following table presents the age of gross unrealized losses and fair value by investment category for which an allowance for credit losses has not been recorded as of the dates presented:
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
#
 
Fair
Value
 
Unrealized
Losses
 
#
 
Fair
Value
 
Unrealized
Losses
 
#
 
Fair
Value
 
Unrealized
Losses
Available for Sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of states and political subdivisions
29
 
$
47,604

 
$
(1,872
)
 
0
 
$

 
$

 
29
 
$
47,604

 
$
(1,872
)
Residential mortgage backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
1
 
106

 

 
0
 

 

 
1
 
106

 

Government agency collateralized mortgage obligations
0
 

 

 
0
 

 

 
0
 

 

Commercial mortgage backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
0
 

 

 
2
 
1,176

 
(2
)
 
2
 
1,176

 
(2
)
Government agency collateralized mortgage obligations
3
 
12,376

 
(178
)
 
0
 

 

 
3
 
12,376

 
(178
)
Trust preferred securities
2
 
8,604

 
(3,487
)
 
0
 

 

 
2
 
8,604

 
(3,487
)
Other debt securities
5
 
11,987

 
(245
)
 
0
 

 

 
5
 
11,987

 
(245
)
Total
40
 
$
80,677

 
$
(5,782
)
 
2
 
$
1,176

 
$
(2
)
 
42
 
$
81,853

 
$
(5,784
)
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of other U.S. Government agencies and corporations
0
 
$

 
$

 
1
 
$
1,008

 
$
(3
)
 
1
 
$
1,008

 
$
(3
)
Obligations of states and political subdivisions
26
 
33,902

 
(365
)
 
0
 

 

 
26
 
33,902

 
(365
)
Residential mortgage backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
37
 
233,179

 
(1,504
)
 
16
 
20,775

 
(312
)
 
53
 
253,954

 
(1,816
)
Government agency collateralized mortgage obligations
11
 
45,319

 
(262
)
 
0
 

 

 
11
 
45,319

 
(262
)
Commercial mortgage backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Government agency mortgage backed securities
1
 
4,976

 
(23
)
 
2
 
1,190

 
(1
)
 
3
 
6,166

 
(24
)
Government agency collateralized mortgage obligations
1
 
4,910

 
(109
)
 
0
 

 

 
1
 
4,910

 
(109
)
Trust preferred securities
0
 

 

 
2
 
9,986

 
(2,167
)
 
2
 
9,986

 
(2,167
)
Other debt securities
3
 
8,737

 
(131
)
 
1
 
741

 
(1
)
 
4
 
9,478

 
(132
)
Total
79
 
$
331,023

 
$
(2,394
)
 
22
 
$
33,700

 
$
(2,484
)
 
101
 
$
364,723

 
$
(4,878
)

 
The Company evaluates its investment portfolio for impairment related to credit losses on a quarterly basis. Impairment is assessed at the individual security level. The Company considers an investment security impaired if the fair value of the security is less than its cost or amortized cost basis. If the Company intends to sell the investment security or if the Company does not expect to recover the entire amortized cost basis of the security before the Company is required to sell the security or before the security’s maturity the security is impaired and it is written down to fair value with all losses recognized in earnings.

The Company does not intend to sell any securities in an unrealized loss position that it holds, and it is not more likely than not that the Company will be required to sell any such security prior to the recovery of its amortized cost basis, which may be at maturity. Furthermore, even though a number of these securities have been in a continuous unrealized loss position for a period greater than twelve months, the Company is collecting principal and interest payments from the respective issuers as scheduled.

10

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


As such, no allowance for credit losses for securities was needed at March 31, 2020. There was no other-than-temporary impairment recorded during the three months ended March 31, 2019 (determined in accordance with the accounting standards in effect prior to our adoption of CECL).


Note 3 – Non Purchased Loans
(In Thousands, Except Number of Loans)

For purposes of this Note 3, all references to “loans” mean non purchased loans excluding loans held for sale.

The following is a summary of non purchased loans and leases as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
Commercial, financial, agricultural
$
1,144,004

 
$
1,052,353

Lease financing
88,351

 
85,700

Real estate – construction:
 
 
 
Residential
277,551

 
272,643

Commercial
467,515

 
502,258

Total real estate – construction
745,066

 
774,901

Real estate – 1-4 family mortgage:


 


Primary
1,466,887

 
1,449,219

Home equity
449,263

 
456,265

Rental/investment
285,244

 
291,931

Land development
155,233

 
152,711

Total real estate – 1-4 family mortgage
2,356,627

 
2,350,126

Real estate – commercial mortgage:
 
 
 
Owner-occupied
1,244,919

 
1,209,204

Non-owner occupied
1,874,559

 
1,803,587

Land development
122,694

 
116,085

Total real estate – commercial mortgage
3,242,172

 
3,128,876

Installment loans to individuals
229,856

 
199,843

Gross loans
7,806,076

 
7,591,799

Unearned income
(3,672
)
 
(3,825
)
Loans, net of unearned income
$
7,802,404

 
$
7,587,974



Past Due and Nonaccrual Loans
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Generally, the recognition of interest on mortgage and commercial loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Consumer and other retail loans are typically charged-off no later than the time the loan is 120 days past due. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. All interest accrued for the current year, but not collected, for loans that are placed on nonaccrual status or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The Company recognized $21 in interest income on nonaccrual non purchased loans during the first quarter of 2020.

11

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The following table provides an aging of past due accruing and nonaccruing loans, segregated by class, as of the dates presented:
 
Accruing Loans
 
Nonaccruing Loans
 
 
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
3,361

 
$
96

 
$
1,135,968

 
$
1,139,425

 
$
118

 
$
4,410

 
$
51

 
$
4,579

 
$
1,144,004

Lease financing

 
51

 
88,074

 
88,125

 

 
226

 

 
226

 
88,351

Real estate – construction:
 
 
 
 
 
 


 
 
 
 
 
 
 


 


Residential
267

 
284

 
274,272

 
274,823

 

 
2,728

 

 
2,728

 
277,551

Commercial

 

 
467,515

 
467,515

 

 

 

 

 
467,515

Total real estate – construction
267

 
284

 
741,787

 
742,338

 

 
2,728

 

 
2,728

 
745,066

Real estate – 1-4 family mortgage:
 
 
 
 
 
 


 
 
 
 
 
 
 


 


Primary
20,213

 
1,859

 
1,436,829

 
1,458,901

 
898

 
4,279

 
2,809

 
7,986

 
1,466,887

Home equity
1,184

 
720

 
446,756

 
448,660

 
31

 
394

 
178

 
603

 
449,263

Rental/investment
1,339

 
56

 
283,403

 
284,798

 

 
438

 
8

 
446

 
285,244

Land development
137

 
7

 
155,021

 
155,165

 

 
31

 
37

 
68

 
155,233

Total real estate – 1-4 family mortgage
22,873

 
2,642

 
2,322,009

 
2,347,524

 
929

 
5,142

 
3,032

 
9,103

 
2,356,627

Real estate – commercial mortgage:
 
 
 
 
 
 


 
 
 
 
 
 
 


 


Owner-occupied
2,868

 
889

 
1,237,360

 
1,241,117

 
870

 
2,538

 
394

 
3,802

 
1,244,919

Non-owner occupied
362

 
320

 
1,873,172

 
1,873,854

 

 
380

 
325

 
705

 
1,874,559

Land development
464

 
78

 
122,047

 
122,589

 

 
105

 

 
105

 
122,694

Total real estate – commercial mortgage
3,694

 
1,287

 
3,232,579

 
3,237,560

 
870

 
3,023

 
719

 
4,612

 
3,242,172

Installment loans to individuals
901

 
99

 
228,720

 
229,720

 

 
129

 
7

 
136

 
229,856

Unearned income

 

 
(3,672
)
 
(3,672
)
 

 

 

 

 
(3,672
)
Loans, net of unearned income
$
31,096

 
$
4,459

 
$
7,745,465

 
$
7,781,020

 
$
1,917

 
$
15,658

 
$
3,809

 
$
21,384

 
$
7,802,404

 
 
Accruing Loans
 
Nonaccruing Loans
 
 
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
Total
Loans
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
605

 
$
476

 
$
1,045,802

 
$
1,046,883

 
$
387

 
$
5,023

 
$
60

 
$
5,470

 
$
1,052,353

Lease financing

 

 
85,474

 
85,474

 

 
226

 

 
226

 
85,700

Real estate – construction
794

 

 
774,107

 
774,901

 

 

 

 

 
774,901

Real estate – 1-4 family mortgage
18,020

 
2,502

 
2,320,328

 
2,340,850

 
623

 
6,571

 
2,082

 
9,276

 
2,350,126

Real estate – commercial mortgage
2,362

 
276

 
3,119,785

 
3,122,423

 
372

 
4,655

 
1,426

 
6,453

 
3,128,876

Installment loans to individuals
1,000

 
204

 
198,555

 
199,759

 

 
17

 
67

 
84

 
199,843

Unearned income

 

 
(3,825
)
 
(3,825
)
 

 

 

 

 
(3,825
)
Total
$
22,781

 
$
3,458

 
$
7,540,226

 
$
7,566,465

 
$
1,382

 
$
16,492

 
$
3,635

 
$
21,509

 
$
7,587,974



12

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Restructured Loans
Restructured loans are those for which concessions have been granted to the borrower due to a deterioration of the borrower’s financial condition and which are performing in accordance with the new terms. Such concessions may include reduction in interest rates or deferral of interest or principal payments. In evaluating whether to restructure a loan, management analyzes the long-term financial condition of the borrower, including guarantor and collateral support, to determine whether the proposed concessions will increase the likelihood of repayment of principal and interest.
The tables below illustrate the impact of modifications classified as restructured loans which were made during the periods presented and held on the Consolidated Balance Sheets at the respective period end. There were no newly restructured loans during the three months ended March 31, 2019.
 
 
 
 
 
 
 
Number of
Loans
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
Three months ended March 31, 2020
 
 
 
 
 
Commercial, financial, agricultural
2

 
$
898

 
$
898

Real estate – 1-4 family mortgage:
 
 
 
 
 
Primary
3

 
447

 
449

Total
5

 
$
1,345

 
$
1,347

 
 
 
 
 
 
 
 
 
 
 
 

With respect to loans that were restructured during the three months ended March 31, 2020, none have subsequently defaulted as of the date of this report.

Restructured loans not performing in accordance with their restructured terms that are either contractually 90 days or more past due or placed on nonaccrual status are reported as nonperforming loans. There were two restructured loans in the amount of $164 contractually 90 days past due or more and still accruing at March 31, 2020 and no restructured loans contractually 90 days past due or more and still accruing at March 31, 2019. The outstanding balance of restructured loans on nonaccrual status was $2,596 and $2,976 at March 31, 2020 and March 31, 2019, respectively.

Changes in the Company’s restructured loans are set forth in the table below:
 
 
Number of
Loans
 
Recorded
Investment
Totals at January 1, 2020
46

 
$
4,679

Additional advances or loans with concessions
5

 
1,365

Reclassified as performing restructured loan
1

 
58

Reductions due to:
 
 
 
Principal paydowns

 
(42
)
Totals at March 31, 2020
52

 
$
6,060



The allocated allowance for credit losses on loans attributable to restructured loans was $193 and $32 at March 31, 2020 and March 31, 2019, respectively. The Company had no remaining availability under commitments to lend additional funds on these restructured loans at March 31, 2020 and $44 at March 31, 2019.

Due to the current economic environment caused by the COVID-19 pandemic, the Company implemented a loan deferral program in March 2020 that provides temporary payment relief to both consumer and commercial customers. Any customer that is current on loan payments, taxes and insurance can qualify for a 90-day deferral of principal and interest payments. The Company’s loan deferral program complies with the guidance set forth in the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and related guidance from the FDIC and other banking regulators. Through April 30, 2020, the Company has granted temporary

13

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


modifications on approximately 2,900 non purchased loans with total balances of approximately $1,285,000. In accordance with the applicable guidance, none of these loans were considered “restructured loans”.
Credit Quality
For commercial and commercial real estate loans, internal risk-rating grades are assigned by lending, credit administration or loan review personnel, based on an analysis of the financial and collateral strength and other credit attributes underlying each loan. Management analyzes the resulting ratings, as well as other external statistics and factors such as delinquency, to track the migration performance of the portfolio balances of these loans. Loan grades range between 1 and 9, with 1 being loans with the least credit risk. Loans within the “Pass” grade generally have a lower risk of loss and therefore a lower risk factor applied to the loan balances. The “Pass” grade is reserved for loans with a risk rating between 1 and 4A, and the “Pass-Watch” grade (those with a risk rating of 4B and 4E) is utilized on a temporary basis for “Pass” grade loans where a significant adverse risk-modifying action is anticipated in the near term. Loans that migrate toward the “Substandard” grade (those with a risk rating between 5 and 9) generally have a higher risk of loss and therefore a higher risk factor applied to the related loan balances. During the first quarter of 2020, the Company proactively downgraded from “Pass” to “Pass-Watch” rated loans greater than $1,000 in certain industries the Company believes pose a greater risk in the current environment (i.e. hotel/motel, restaurant and entertainment industries). The following table presents the Company’s loan portfolio by year of origination and internal risk-rating grades as of the dates presented:
 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
Commercial, Financial, Agricultural
$
76,216

$
274,388

$
103,827

$
66,812

$
27,657

$
31,662

$
282,822

$
13,979

$
877,363

Pass
75,035

253,990

102,161

63,688

23,890

29,693

274,646

12,443

835,546

Pass-Watch
1,181

19,667

244

989

2,692

63

7,916

886

33,638

Substandard

731

1,422

2,135

1,075

1,906

260

650

8,179

 
 
 
 


 
 
 
 


Real Estate - Construction
$
75,514

$
396,047

$
81,619

$
83,621

$
27,389

$

$
14,443

$
75

$
678,708

Residential
$
55,230

$
143,139

$
11,881

$

$

$

$
6,770

$
75

$
217,095

Pass
55,230

143,075

9,153




6,770

75

214,303

Pass-Watch









Substandard

64

2,728






2,792

 
 
 
 
 
 
 
 
 


Commercial
$
20,284

$
252,908

$
69,738

$
83,621

$
27,389

$

$
7,673

$

$
461,613

Pass
18,921

234,161

65,170

83,123

27,389


7,673


436,437

Pass-Watch
1,363

18,747

4,568

498





25,176

Substandard









 
 
 
 
 
 
 
 
 


Real Estate - 1-4 Family Mortgage
$
27,595

$
129,544

$
84,743

$
43,367

$
23,235

$
20,005

$
15,029

$
388

$
343,906

Primary
$
4,406

$
9,533

$
8,090

$
6,261

$
1,497

$
2,865

$
960

$

$
33,612

Pass
4,406

9,533

7,917

6,261

1,214

2,846

960


33,137

Pass-Watch





2



2

Substandard


173


283

17



473

 
 
 
 
 
 
 
 
 


Home Equity
$

$
793

$
327

$

$

$

$
10,327

$

$
11,447

Pass

793

327




10,201


11,321

Pass-Watch






126


126

Substandard









 
 
 
 
 
 
 
 
 


Rental/Investment
$
7,743

$
48,761

$
38,003

$
36,312

$
21,206

$
16,665

$
1,333

$
388

$
170,411

Pass
7,743

46,959

37,502

35,287

18,978

15,438

1,233

388

163,528

Pass-Watch

388

232

952

2,001

652

100


4,325

Substandard

1,414

269

73

227

575



2,558

 
 
 
 
 
 
 
 
 


Land Development
$
15,446

$
70,457

$
38,323

$
794

$
532

$
475

$
2,409

$

$
128,436

Pass
15,446

69,674

37,379

794

523

435

2,409


126,660

Pass-Watch

243

944



40



1,227


14

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
Substandard

540



9




549

 
 
 
 
 
 
 
 
 


Real Estate - Commercial Mortgage
$
236,893

$
809,437

$
533,181

$
435,460

$
414,685

$
385,780

$
77,005

$
18,918

$
2,911,359

Owner-Occupied
$
56,096

$
247,602

$
223,225

$
199,741

$
144,544

$
125,555

$
32,773

$
6,365

$
1,035,901

Pass
52,629

238,900

193,125

175,474

115,879

111,230

28,180

6,365

921,782

Pass-Watch
2,792

8,277

26,581

19,904

24,663

12,716

2,653


97,586

Substandard
675

425

3,519

4,363

4,002

1,609

1,940


16,533

 
 
 
 
 
 
 
 
 


Non-Owner Occupied
$
165,686

$
530,660

$
292,062

$
229,628

$
264,488

$
253,359

$
41,360

$
12,553

$
1,789,796

Pass
156,333

490,667

259,332

184,826

194,725

200,141

35,564

12,425

1,534,013

Pass-Watch
9,353

39,775

32,730

43,202

69,763

52,275

5,796

128

253,022

Substandard

218


1,600


943



2,761

 
 
 
 
 
 
 
 
 


Land Development
$
15,111

$
31,175

$
17,894

$
6,091

$
5,653

$
6,866

$
2,872

$

$
85,662

Pass
13,239

31,175

16,213

6,091

3,880

6,790

2,872


80,260

Pass-Watch
1,872


1,681






3,553

Substandard




1,773

76



1,849

 
 
 
 
 
 
 
 
 


Installment loans to individuals
$

$
7

$

$

$

$

$

$

$
7

Pass

7







7

Pass-Watch









Substandard









 
 
 
 
 
 
 
 
 
 
Total loans subject to risk rating
$
416,218

$
1,609,423

$
803,370

$
629,260

$
492,966

$
437,447

$
389,299

$
33,360

$
4,811,343

Pass
398,982

1,518,934

728,279

555,544

386,478

366,573

370,508

31,696

4,356,994

Pass-Watch
16,561

87,097

66,980

65,545

99,119

65,748

16,591

1,014

418,655

Substandard
675

3,392

8,111

8,171

7,369

5,126

2,200

650

35,694


The following table presents the performing status of the Company’s loan portfolio not subject to risk rating as of the dates presented:
 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
Commercial, Financial, Agricultural
$
8,855

$
28,004

$
16,678

$
10,734

$
4,892

$
16,913

$
180,110

$
455

$
266,641

Performing Loans
8,855

27,955

16,631

10,159

4,891

16,870

179,750

392

265,503

Non-Performing Loans

49

47

575

1

43

360

63

1,138

 
 
 
 
 
 
 
 
 
 
Lease Financing Receivables
$
9,209

$
38,374

$
21,422

$
6,999

$
3,854

$
4,821

$

$

$
84,679

Performing Loans
9,209

38,374

21,422

6,999

3,628

4,770



84,402

Non-Performing Loans




226

51



277

 
 
 
 
 
 
 
 
 
 
Real Estate - Construction
$
5,984

$
51,279

$
7,813

$
743

$
223

$

$
316

$

$
66,358

Residential
$
4,862

$
47,636

$
7,063

$
511

$
68

$

$
316

$

$
60,456

Performing Loans
4,862

47,636

6,871

511

68


316


60,264

Non-Performing Loans


192






192

 
 
 
 
 
 
 
 
 
 
Commercial
$
1,122

$
3,643

$
750

$
232

$
155

$

$

$

$
5,902

Performing Loans
1,122

3,643

750

232

155




5,902

Non-Performing Loans









 
 
 
 
 
 
 
 
 
 


15

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
Real Estate - 1-4 Family Mortgage
$
91,729

$
439,545

$
375,081

$
267,794

$
143,083

$
255,576

$
436,912

$
3,001

$
2,012,721

Primary
$
78,600

$
400,107

$
345,036

$
239,952

$
126,621

$
241,563

$
1,094

$
302

$
1,433,275

Performing Loans
78,600

399,661

341,058

238,066

125,960

238,923

1,034

302

1,423,604

Non-Performing Loans

446

3,978

1,886

661

2,640

60


9,671

 
 
 
 
 
 
 
 
 
 
Home Equity
$

$
306

$
386

$
205

$
45

$
1,245

$
433,318

$
2,311

$
437,816

Performing Loans

306

386

205

45

1,125

432,263

2,163

436,493

Non-Performing Loans





120

1,055

148

1,323

 
 
 
 
 
 
 
 
 
 
Rental/Investment
$
7,889

$
29,839

$
24,761

$
24,579

$
15,021

$
10,788

$
1,568

$
388

$
114,833

Performing Loans
7,889

29,839

24,705

24,549

14,973

10,689

1,568

388

114,600

Non-Performing Loans


56

30

48

99



233

 
 
 
 
 
 
 
 
 
 
Land Development
$
5,240

$
9,293

$
4,898

$
3,058

$
1,396

$
1,980

$
932

$

$
26,797

Performing Loans
5,240

9,273

4,879

3,022

1,396

1,980

932


26,722

Non-Performing Loans

20

19

36





75

 
 
 
 
 
 
 
 
 
 
Real Estate - Commercial Mortgage
$
23,887

$
83,163

$
71,819

$
57,390

$
44,728

$
34,602

$
14,934

$
290

$
330,813

Owner-Occupied
$
14,795

$
49,969

$
45,312

$
37,701

$
29,621

$
23,279

$
8,107

$
234

$
209,018

Performing Loans
14,795

49,917

44,958

37,244

29,493

22,225

8,107

234

206,973

Non-Performing Loans

52

354

457

128

1,054



2,045

 
 
 
 
 
 
 
 
 
 
Non-Owner Occupied
$
6,173

$
21,808

$
19,144

$
15,746

$
10,513

$
7,688

$
3,691

$

$
84,763

Performing Loans
6,173

21,808

19,144

15,746

10,513

7,299

3,691


84,374

Non-Performing Loans





389



389

 
 
 
 
 
 
 
 
 
 
Land Development
$
2,919

$
11,386

$
7,363

$
3,943

$
4,594

$
3,635

$
3,136

$
56

$
37,032

Performing Loans
2,919

11,368

7,363

3,932

4,594

3,635

3,136

56

37,003

Non-Performing Loans

18


11





29

 
 
 
 
 
 
 
 
 
 
Installment loans to individuals
$
43,867

$
137,404

$
22,035

$
7,031

$
3,918

$
2,659

$
12,832

$
103

$
229,849

Performing Loans
43,867

137,339

21,953

6,996

3,879

2,646

12,831

102

229,613

Non-Performing Loans

65

82

35

39

13

1

1

236

 
 
 
 
 
 
 
 
 
 
Total loans not subject to risk rating
$
183,531

$
777,769

$
514,848

$
350,691

$
200,698

$
314,571

$
645,104

$
3,849

$
2,991,061

Performing Loans
183,531

777,119

510,120

347,661

199,595

310,162

643,628

3,637

2,975,453

Non-Performing Loans

650

4,728

3,030

1,103

4,409

1,476

212

15,608



The following disclosures are presented under GAAP in effect prior to the adoption of CECL. The Company has included these disclosures to address the applicable prior periods.

A discussion of the Company’s policies regarding internal risk-rating of loans is discussed above and is applicable to these tables. The following table presents the Company’s loan portfolio by internal risk-rating grades as of the dates presented:


16

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Pass
 
Watch
 
Substandard
 
Total
December 31, 2019
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
779,798

 
$
11,949

 
$
11,715

 
$
803,462

Real estate – construction
698,950

 
501

 
9,209

 
708,660

Real estate – 1-4 family mortgage
339,079

 
3,856

 
3,572

 
346,507

Real estate – commercial mortgage
2,737,629

 
31,867

 
26,711

 
2,796,207

Installment loans to individuals
6

 

 

 
6

Total
$
4,555,462

 
$
48,173

 
$
51,207

 
$
4,654,842


 
 
Performing
 
Non-
Performing
 
Total
December 31, 2019
 
 
 
 
 
Commercial, financial, agricultural
$
247,575

 
$
1,316

 
$
248,891

Lease financing
81,649

 
226

 
81,875

Real estate – construction
66,241

 

 
66,241

Real estate – 1-4 family mortgage
1,992,331

 
11,288

 
2,003,619

Real estate – commercial mortgage
330,714

 
1,955

 
332,669

Installment loans to individuals
199,549

 
288

 
199,837

Total
$
2,918,059

 
$
15,073

 
$
2,933,132



The following disclosures are presented under GAAP in effect prior to the adoption of CECL that are no longer applicable or required. The Company has included these disclosures to address the applicable prior periods.
Impaired Loans
Loans formerly accounted for under FASB ASC 310-20, “Nonrefundable Fees and Other Cost” (“ASC 310-20”), and which are impaired loans recognized in conformity with ASC 310, “Receivables” (“ASC 310”), segregated by class, were as follows as of the date presented:

 
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With
Allowance
 
Recorded
Investment
With No
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2019
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
6,623

 
$
5,722

 
$

 
$
5,722

 
$
1,222

Lease financing
226

 
226

 

 
226

 
3

Real estate – construction
9,145

 

 
9,145

 
9,145

 

Real estate – 1-4 family mortgage
14,018

 
13,689

 

 
13,689

 
143

Real estate – commercial mortgage
11,067

 
7,361

 
1,080

 
8,441

 
390

Installment loans to individuals
91

 
84

 

 
84

 
1

Totals
$
41,170

 
$
27,082

 
$
10,225

 
$
37,307

 
$
1,759


The following table presents the average recorded investment and interest income recognized on loans formerly accounted for under ASC 310-20 and which are impaired loans for the period presented:

17

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Three Months Ended
 
March 31, 2019
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial, agricultural
$
4,634

 
$
10

Lease financing
87

 

Real estate – construction
8,485

 
102

Real estate – 1-4 family mortgage
8,490

 
51

Real estate – commercial mortgage
7,030

 
28

Installment loans to individuals
149

 
1

Total
$
28,875

 
$
192





18

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Note 4 – Purchased Loans
(In Thousands, Except Number of Loans)

For purposes of this Note 4, all references to “loans” mean purchased loans excluding loans held for sale.

The following is a summary of purchased loans as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
Commercial, financial, agricultural
$
280,572

 
$
315,619

Real estate – construction:
 
 
 
Residential
11,449

 
16,407

Commercial
31,380

 
35,175

Total real estate – construction
42,829

 
51,582

Real estate – 1-4 family mortgage:


 


Primary
309,549

 
332,729

Home equity
114,463

 
117,275

Rental/investment
44,222

 
43,169

Land development
21,440

 
23,314

Total real estate – 1-4 family mortgage
489,674

 
516,487

Real estate – commercial mortgage:
 
 
 
Owner-occupied
418,079

 
428,077

Non-owner occupied
610,383

 
647,308

Land development
38,074

 
40,004

Total real estate – commercial mortgage
1,066,536

 
1,115,389

Installment loans to individuals
87,362

 
102,587

Loans, net of unearned income
$
1,966,973

 
$
2,101,664




19

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Past Due and Nonaccrual Loans
The Company’s policies with respect to placing loans on nonaccrual status or charging off loans, and its accounting for interest on any such loans, are described above in Note 3, “Non Purchased Loans.” The Company recognized $147 in interest income on nonaccrual purchased loans during the first quarter of 2020.
The following table provides an aging of past due accruing and nonaccruing loans, segregated by class, as of the dates presented:
 
Accruing Loans
 
Nonaccruing Loans
 
 
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
2,284

 
$
2,984

 
$
269,348

 
$
274,616

 
$
820

 
$
1,551

 
$
3,585

 
$
5,956

 
$
280,572

Real estate – construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
647

 

 
10,802

 
11,449

 

 

 

 

 
11,449

Commercial

 

 
31,380

 
31,380

 

 

 

 

 
31,380

Total real estate – construction
647

 

 
42,182

 
42,829

 

 

 

 

 
42,829

Real estate – 1-4 family mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Primary
5,507

 
312

 
297,809

 
303,628

 
1,191

 
3,764

 
966

 
5,921

 
309,549

Home equity
65

 
69

 
112,902

 
113,036

 
200

 
478

 
749

 
1,427

 
114,463

Rental/investment
102

 
30

 
43,214

 
43,346

 
54

 
732

 
90

 
876

 
44,222

Land development
53

 

 
21,055

 
21,108

 
47

 

 
285

 
332

 
21,440

Total real estate – 1-4 family mortgage
5,727

 
411

 
474,980

 
481,118

 
1,492

 
4,974

 
2,090

 
8,556

 
489,674

Real estate – commercial mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
1,356

 
1,497

 
412,188

 
415,041

 
261

 
125

 
2,652

 
3,038

 
418,079

Non-owner occupied
519

 
50

 
608,960

 
609,529

 
11

 
697

 
146

 
854

 
610,383

Land development
604

 
72

 
36,980

 
37,656

 

 
164

 
254

 
418

 
38,074

Total real estate – commercial mortgage
2,479

 
1,619

 
1,058,128

 
1,062,226

 
272

 
986

 
3,052

 
4,310

 
1,066,536

Installment loans to individuals
3,291

 
90

 
83,713

 
87,094

 
11

 
73

 
184

 
268

 
87,362

Loans, net of unearned income
$
14,428

 
$
5,104

 
$
1,928,351

 
$
1,947,883

 
$
2,595

 
$
7,584

 
$
8,911

 
$
19,090

 
$
1,966,973


 
Accruing Loans
 
Nonaccruing Loans
 
 
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
30-89 Days
Past Due
 
90 Days
or More
Past Due
 
Current
Loans
 
Total
Loans
 
Total
Loans
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
1,889

 
$
998

 
$
311,218

 
$
314,105

 
$

 
$
1,246

 
$
268

 
$
1,514

 
$
315,619

Real estate – construction
319

 

 
51,263

 
51,582

 

 

 

 

 
51,582

Real estate – 1-4 family mortgage
5,516

 
2,244

 
503,826

 
511,586

 
605

 
2,762

 
1,534

 
4,901

 
516,487

Real estate – commercial mortgage
3,454

 
922

 
1,110,570

 
1,114,946

 

 
123

 
320

 
443

 
1,115,389

Installment loans to individuals
3,709

 
153

 
98,545

 
102,407

 
1

 
51

 
128

 
180

 
102,587

Total
$
14,887

 
$
4,317

 
$
2,075,422

 
$
2,094,626

 
$
606

 
$
4,182

 
$
2,250

 
$
7,038

 
$
2,101,664




Restructured Loans

20

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


An explanation of what constitutes a “restructured loan,” and management’s analysis in determining whether to restructure a loan, are described above in Note 3, “Non Purchased Loans.”
The table below illustrates the impact of modifications classified as restructured loans which were made during the periods presented and held on the Consolidated Balance Sheets at the respective period end. There were no newly restructured loans during the three months ended March 31, 2019.
 
 
 
 
 
 
 
Number of
Loans
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
Three months ended March 31, 2020
 
 
 
 
 
Real estate – 1-4 family mortgage:
 
 
 
 
 
Primary
1

 
$
223

 
$
114

 
 
 
 
 
 

 
 
 
 
 
 


With respect to loans that were restructured during the three months ended March 31, 2020, none have subsequently defaulted as of the date of this report.

There were two restructured loans in the amount of $134 contractually 90 days past due or more and still accruing at March 31, 2020 and four restructured loans in the amount of $414 contractually 90 days past due or more and still accruing at March 31, 2019. The outstanding balance of restructured loans on nonaccrual status was $3,797 and $1,851 at March 31, 2020 and March 31, 2019, respectively.

Changes in the Company’s restructured loans are set forth in the table below:
 
 
Number of
Loans
 
Recorded
Investment
Totals at January 1, 2020
54

 
$
7,275

Additional advances or loans with concessions
1

 
209

Reductions due to:
 
 
 
Reclassified to nonperforming loans
(12
)
 
(2,449
)
Paid in full
(1
)
 
(34
)
Charge-offs
(1
)
 
(3
)
Principal paydowns

 
(19
)
Totals at March 31, 2020
41

 
$
4,979



The allocated allowance for credit losses on loans attributable to restructured loans was $56 and $86 at March 31, 2020 and March 31, 2019, respectively. The Company had $7 and $3 in remaining availability under commitments to lend additional funds on these restructured loans at March 31, 2020 and March 31, 2019, respectively.

As discussed in Note 3, “Non Purchased Loans,” the Company has implemented a loan deferral program in response to the COVID-19 pandemic. Through April 30, 2020, the Company has granted temporary modifications on approximately 600 purchased loans with total balances of approximately $415,000. Under the applicable guidance, none of these loans were considered “restructured loans”.

21

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Credit Quality
A discussion of the Company’s policies regarding internal risk-rating of loans is discussed above in Note 3, “Non Purchased Loans.” The following table presents the Company’s loan portfolio by year of origination and internal risk-rating grades as of the dates presented:

 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
Commercial, Financial, Agricultural
$

$
1,845

$
40,693

$
41,361

$
33,262

$
33,099

$
113,126

$
1,786

$
265,172

Pass

1,845

26,920

32,523

29,791

29,291

100,538

1,398

222,306

Pass-Watch



2,564

1,790

1,271

2,374

131

8,130

Substandard


13,773

6,274

1,681

2,537

10,214

257

34,736

 
 
 
 
 
 
 
 
 
 
Real Estate - Construction
$

$

$
10,283

$
14,029

$
9,949

$
6,581

$
259

$

$
41,101

Residential
$

$

$
3,857

$
4,923

$
682

$

$
259

$

$
9,721

Pass


3,857

4,923

682


259


9,721

Pass-Watch









Substandard









 
 
 
 
 
 
 
 
 
 
Commercial
$

$

$
6,426

$
9,106

$
9,267

$
6,581

$

$

$
31,380

Pass


6,426

9,106

9,267

6,581



31,380

Pass-Watch









Substandard









 
 
 
 
 
 
 
 
 
 
Real Estate - 1-4 Family Mortgage
$

$

$
16,663

$
10,884

$
3,841

$
53,263

$
3,875

$
253

$
88,779

Primary
$

$

$
7,936

$
7,192

$
1,175

$
21,681

$

$

$
37,984

Pass


6,674

7,192

1,156

15,891



30,913

Pass-Watch





767



767

Substandard


1,262


19

5,023



6,304

 
 
 
 
 
 
 
 
 


Home Equity
$

$

$

$

$

$

$
1,819

$
253

$
2,072

Pass






1,104


1,104

Pass-Watch






176


176

Substandard






539

253

792

 
 
 
 
 
 
 
 
 
 
Rental/Investment
$

$

$

$
1,229

$
873

$
28,203

$
107

$

$
30,412

Pass



1,229

873

25,343

107


27,552

Pass-Watch





330



330

Substandard





2,530



2,530

 
 
 
 
 
 
 
 
 
 
Land Development
$

$

$
8,727

$
2,463

$
1,793

$
3,379

$
1,949

$

$
18,311

Pass


8,389

2,436

1,793

2,230

1,949


16,797

Pass-Watch


338






338

Substandard



27


1,149



1,176

 
 
 
 
 
 
 
 
 
 

22

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
Real Estate - Commercial Mortgage
$

$

$
95,770

$
178,360

$
186,517

$
523,528

$
38,999

$
320

$
1,023,494

Owner-Occupied
$

$

$
25,640

$
47,266

$
66,524

$
239,440

$
14,541

$
320

$
393,731

Pass


24,627

43,304

45,607

204,909

14,422


332,869

Pass-Watch


1,013

1,661

18,309

13,669



34,652

Substandard



2,301

2,608

20,862

119

320

26,210

 
 
 
 
 
 
 
 
 
 
Non-Owner Occupied
$

$

$
62,334

$
125,736

$
116,669

$
268,725

$
23,685

$

$
597,149

Pass


42,381

92,855

77,092

225,668

18,869


456,865

Pass-Watch


19,942

32,881

39,577

31,429

4,816


128,645

Substandard


11



11,628



11,639

 
 
 
 
 
 
 
 
 
 
Land Development
$

$

$
7,796

$
5,358

$
3,324

$
15,363

$
773

$

$
32,614

Pass


6,922

5,303

3,097

8,422

656


24,400

Pass-Watch


874

55

86

5,494

117


6,626

Substandard




141

1,447



1,588

 
 
 
 
 
 
 
 
 
 
Total loans subject to risk rating
$

$
1,845

$
163,409

$
244,634

$
233,569

$
616,471

$
156,259

$
2,359

$
1,418,546

Pass

1,845

126,196

198,871

169,358

518,335

137,904

1,398

1,153,907

Pass-Watch


22,167

37,161

59,762

52,960

7,483

131

179,664

Substandard


15,046

8,602

4,449

45,176

10,872

830

84,975


The following table presents the performing status of the Company’s loan portfolio not subject to risk rating by origination date:
 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
March 31, 2020
 
 
 
 
 
 
 
 
 
Commercial, Financial, Agricultural
$

$

$
10

$
397

$
406

$
2,950

$
11,502

$
135

$
15,400

Performing Loans


10

397

406

2,950

11,502

135

15,400

Non-Performing Loans









 
 
 
 
 
 
 
 
 


Real Estate - Construction
$

$

$

$
1,728

$

$

$

$

$
1,728

Residential
$

$

$

$
1,728

$

$

$

$

$
1,728

Performing Loans



1,728





1,728

Non-Performing Loans









 
 
 
 
 
 
 
 
 


Real Estate - 1-4 Family Mortgage
$

$
376

$
4,237

$
48,881

$
42,684

$
200,925

$
101,461

$
2,331

$
400,895

Primary
$

$
252

$
2,985

$
43,379

$
39,731

$
184,583

$
491

$
144

$
271,565

Performing Loans

252

2,874

42,613

39,641

179,700

491

144

265,715

Non-Performing Loans


111

766

90

4,883



5,850

 
 
 
 
 
 
 
 
 


Home Equity
$

$

$
748

$
5,105

$
2,295

$
1,086

$
100,970

$
2,187

$
112,391

Performing Loans


748

5,105

2,295

1,018

100,510

1,471

111,147

Non-Performing Loans





68

460

716

1,244

 
 
 
 
 
 
 
 
 


Rental/Investment
$

$
124

$

$

$
334

$
13,352

$

$

$
13,810

Performing Loans

124



334

13,191



13,649

Non-Performing Loans





161



161

 
 
 
 
 
 
 
 
 


Land Development
$

$

$
504

$
397

$
324

$
1,904

$

$

$
3,129

Performing Loans


504

397

77

1,904



2,882

Non-Performing Loans




247




247

 
 
 
 
 
 
 
 
 



23

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Term Loans Amortized Cost Basis by Origination Year
 
 
 
 
2020
2019
2018
2017
2016
Prior
Revolving Loans
Revolving Loans Converted to Term
Total
Loans
Real Estate - Commercial Mortgage
$

$
344

$
662

$
926

$
908

$
37,698

$
2,504

$

$
43,042

Owner-Occupied
$

$

$

$
591

$
710

$
21,280

$
1,767

$

$
24,348

Performing Loans



591

710

21,129

1,767


24,197

Non-Performing Loans





151



151

 
 
 
 
 
 
 
 
 


Non-Owner Occupied
$

$
344

$
501

$

$
68

$
11,912

$
409

$

$
13,234

Performing Loans

344

501


68

11,766

409


13,088

Non-Performing Loans





146



146

 
 
 
 
 
 
 
 
 


Land Development
$

$

$
161

$
335

$
130

$
4,506

$
328

$

$
5,460

Performing Loans


161

335

130

4,434

328


5,388

Non-Performing Loans





72



72

 
 
 
 
 
 
 
 
 


Installment loans to individuals
$

$

$
54,787

$
20,881

$
1,688

$
5,357

$
4,605

$
44

$
87,362

Performing Loans


54,733

20,805

1,597

5,221

4,605

44

87,005

Non-Performing Loans


54

76

91

136



357

 
 
 
 
 
 
 
 
 
 
Total loans not subject to risk rating
$

$
720

$
59,696

$
72,813

$
45,686

$
246,930

$
120,072

$
2,510

$
548,427

Performing Loans

720

59,531

71,971

45,258

241,313

119,612

1,794

540,199

Non-Performing Loans


165

842

428

5,617

460

716

8,228


The following disclosures are presented under GAAP in effect prior to the adoption of CECL. The Company has included these disclosures to address the applicable prior periods.

A discussion of the Company’s policies regarding internal risk-rating of loans is discussed above in Note 3, “Non Purchased Loans,” and is applicable to these tables. The following table presents the Company’s loan portfolio by internal risk-rating grades as of the dates presented:

 
Pass
 
Watch
 
Substandard
 
Total
December 31, 2019
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
259,760

 
$
7,166

 
$
5,220

 
$
272,146

Real estate – construction
48,994

 

 

 
48,994

Real estate – 1-4 family mortgage
78,105

 
791

 
3,935

 
82,831

Real estate – commercial mortgage
909,513

 
56,334

 
15,835

 
981,682

Installment loans to individuals

 

 

 

Total
$
1,296,372

 
$
64,291

 
$
24,990

 
$
1,385,653



The following table presents the performing status of the Company’s loan portfolio not subject to risk rating as of the dates presented:
 
 
Performing
 
Non-
Performing
 
Total
December 31, 2019
 
 
 
 
 
Commercial, financial, agricultural
$
13,935

 
$

 
$
13,935

Real estate – construction
1,725



 
1,725

Real estate – 1-4 family mortgage
394,476

 
3,638

 
398,114

Real estate – commercial mortgage
30,472

 
101

 
30,573

Installment loans to individuals
99,139

 
261

 
99,400

Total
$
539,747

 
$
4,000

 
$
543,747



24

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)



The following disclosures are presented under GAAP in effect prior to the adoption of CECL that are no longer applicable or required. The Company has included these disclosures to address the applicable prior periods.
Impaired Loans
The Company’s former policies with respect to the determination of whether a loan is impaired and the treatment of such loans are described above in Note 3, “Non Purchased Loans.”
Loans formerly accounted for under ASC 310-20, and which are impaired loans recognized in conformity with ASC 310, segregated by class, were as follows as of the date presented:
 
 
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With
Allowance
 
Recorded
Investment
With No
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2019
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
2,979

 
$
1,837

 
$
901

 
$
2,738

 
$
212

Real estate – construction
3,269

 
2,499

 
772

 
3,271

 
16

Real estate – 1-4 family mortgage
7,464

 
2,801

 
3,772

 
6,573

 
17

Real estate – commercial mortgage
1,148

 
981

 
128

 
1,109

 
6

Installment loans to individuals
202

 
110

 
71

 
181

 
2

Totals
$
15,062

 
$
8,228

 
$
5,644

 
$
13,872

 
$
253



The following table presents the average recorded investment and interest income recognized on loans formerly accounted for under ASC 310-20 and which are impaired loans for the period presented:
 
Three Months Ended
 
March 31, 2019
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial, agricultural
$
1,242

 
$
3

Real estate – construction
320

 

Real estate – 1-4 family mortgage
5,577

 
42

Real estate – commercial mortgage
2,630

 
12

Installment loans to individuals
397

 

Total
$
10,166

 
$
57


 
 
 
 

Loans formerly accounted for under ASC 310-30, and which are impaired loans recognized in conformity with ASC 310, segregated by class, were as follows as of the date presented:
 
 
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With
Allowance
 
Recorded
Investment
With No
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2019
 
 
 
 
 
 
 
 
 
Commercial, financial, agricultural
$
49,162

 
$
3,695

 
$
25,843

 
$
29,538

 
$
292

Real estate – construction
882

 

 
863

 
863

 

Real estate – 1-4 family mortgage
42,969

 
10,061

 
25,482

 
35,543

 
291

Real estate – commercial mortgage
119,929

 
52,501

 
50,632

 
103,133

 
1,386

Installment loans to individuals
5,411

 
640

 
2,547

 
3,187

 
2

Totals
$
218,353

 
$
66,897

 
$
105,367

 
$
172,264

 
$
1,971




25

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The following table presents the average recorded investment and interest income recognized on loans formerly accounted for under ASC 310-30 and which are impaired loans for the period presented:
 
Three Months Ended
 
March 31, 2019
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial, agricultural
$
27,403

 
$
427

Real estate – construction

 

Real estate – 1-4 family mortgage
44,177

 
572

Real estate – commercial mortgage
137,421

 
1,796

Installment loans to individuals
4,144

 
106

Total
$
213,145

 
$
2,901


 
 
 
 

Loans Purchased with Deteriorated Credit Quality
Loans purchased in business combinations that exhibited, at the date of acquisition, evidence of deterioration of the credit quality since origination, such that it was probable that all contractually required payments would not be collected, were as follows as of the date presented:
 
 
Total Purchased Credit Deteriorated Loans
December 31, 2019
 
Commercial, financial, agricultural
$
29,538

Real estate – construction
863

Real estate – 1-4 family mortgage
35,543

Real estate – commercial mortgage
103,133

Installment loans to individuals
3,187

Total
$
172,264






26

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Note 5 – Allowance for Credit Losses
(In Thousands)
The following is a summary of total non purchased and purchased loans as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
Commercial, financial, agricultural
$
1,424,576

 
$
1,367,972

Lease financing
88,351

 
85,700

Real estate – construction:
 
 
 
Residential
289,000

 
289,050

Commercial
498,895

 
537,433

Total real estate – construction
787,895

 
826,483

Real estate – 1-4 family mortgage:


 


Primary
1,776,436

 
1,781,948

Home equity
563,726

 
573,540

Rental/investment
329,466

 
335,100

Land development
176,673

 
176,025

Total real estate – 1-4 family mortgage
2,846,301

 
2,866,613

Real estate – commercial mortgage:
 
 
 
Owner-occupied
1,662,998

 
1,637,281

Non-owner occupied
2,484,942

 
2,450,895

Land development
160,768

 
156,089

Total real estate – commercial mortgage
4,308,708

 
4,244,265

Installment loans to individuals
317,218

 
302,430

Gross loans
9,773,049

 
9,693,463

Unearned income
(3,672
)
 
(3,825
)
Loans, net of unearned income
9,769,377

 
9,689,638

Allowance for credit losses on loans
(120,185
)
 
(52,162
)
Net loans
$
9,649,192

 
$
9,637,476



Allowance for Credit Losses on Loans

The allowance for credit losses is an estimate of expected losses inherent within the Company’s loans held for investment portfolio and is maintained at a level believed adequate by management to absorb probable credit losses inherent in the entire loan portfolio. Management evaluates the adequacy of the allowance for credit losses on a quarterly basis. Expected credit loss inherent in non-cancellable off-balance-sheet credit exposures is accounted for as a separate liability in the Consolidated Balance Sheets. The allowance for credit losses for loans held for investment, as reported in our Consolidated Balance Sheets, is adjusted by a provision for credit losses, which is reported in earnings, and reduced by net charge-offs. Loan losses are charged against the allowance for credit losses when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of the Company’s loan portfolio segments. Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and in the Company’s process for estimation of expected credit losses. Credit quality monitoring procedures and indicators can include an assessment of problem loans, the types of loans, historical loss experience, new lending products, emerging credit trends, changes in the size and character of loan categories and other factors, including the Company's risk rating system, regulatory guidance and economic conditions, such as unemployment rate and GDP growth in the markets in which the Company operates, as well as trends in the market values of underlying collateral securing loans, all as determined based on input from management, loan review staff and other sources. This evaluation is complex and inherently subjective, as it requires estimates by management that are inherently uncertain and therefore susceptible to significant revision as more information becomes available. In future periods, evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and provision for credit losses in those future periods.

27

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, a collective or pooled component for estimating expected credit losses for pools of loans that share similar risk characteristics; and second, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans.
Loans Evaluated on a Collective (Pool) Basis
The allowance for credit losses for loans that share similar risk characteristics with other loans is calculated on a collective or pool basis, where such loans are segregated into loan portfolio segments based upon similarity of credit risk. The Company’s primary loan portfolio segments are as follows:
Commercial, Financial, and Agricultural (“Commercial”) - Commercial loans are customarily granted to established local business customers in the Company's market area on a collateralized basis to meet their credit needs. Maturities are typically short term in nature and are commensurate with the secondary source of repayment that serves as the Company’s collateral. Although commercial loans may be collateralized by equipment or other business assets, the repayment of this type of loan depends primarily on the creditworthiness and projected cash flow of the borrower (and any guarantors). Thus, the chief considerations when assessing the risk of a commercial loan are the local business borrower’s ability to sell its products/services, thereby generating sufficient operating revenue to repay the Company under the agreed upon terms and conditions, and the general business conditions of the local economy or other market that the business serves.
Real Estate - Construction - The Company’s construction loan portfolio consists of loans for the construction of single family residential properties, multi-family properties and commercial projects. Maturities for construction loans generally range from 9 to 12 months for residential properties and from 24 to 36 months for non-residential and multi-family properties. The source of repayment of a construction loan comes from the sale or lease of newly-constructed property, although often construction loans are repaid with the proceeds of a commercial real estate loan that the Company makes to the owner or lessor of the newly-constructed property.
Real Estate - 1-4 Family Mortgage - This segment of the Company’s loan portfolio includes loans secured by first or second liens on residential real estate in which the property is the principal residence of the borrower, as well as loans secured by residential real estate in which the property is rented to tenants or is not the principal residence of the borrower; loans for the preparation of residential real property prior to construction are also included in this segment. Finally, this segment includes home equity loans or lines of credit and term loans secured by first and second mortgages on the residences of borrowers who elect to use the accumulated equity in their homes for purchases, refinances, home improvements, education and other personal expenditures.
Real Estate - Commercial Mortgage - Included in this portfolio segment (referred to collectively as “commercial real estate loans”) are “owner-occupied” loans in which the owner develops a property with the intention of locating its business there. Payments on these loans are dependent on the successful development and management of the business as well as the borrower’s ability to generate sufficient operating revenue to repay the loan. In some instances, in addition to the mortgage on the underlying real estate of the business, the commercial real estate loans are secured by other non-real estate collateral, such as equipment or other assets used in the business. In addition to owner-occupied commercial real estate loans, the Company offers loans in which the owner develops a property where the source of repayment of the loan will come from the sale or lease of the developed property, for example, retail shopping centers, hotels, storage facilities, etc. These loans are referred to as “non-owner occupied” commercial real estate loans. The Company also offers commercial real estate loans to developers of commercial properties for purposes of site acquisition and preparation and other development prior to actual construction (referred to as “commercial land development loans”). Non-owner occupied commercial real estate loans and commercial land development loans are dependent on the successful completion of the project and may be affected by adverse conditions in the real estate market or the economy as a whole.
Lease Financing - This segment of the Company’s loan portfolio includes loans granted to provide capital to businesses for commercial equipment needs. These loans are generally granted for periods ranging between two and five years at fixed rates of interest. Loss or decline of income by the borrower due to unplanned occurrences represents the primary risk of default to the Company. In the event of default, a shortfall in the value of the collateral may pose a loss in this loan category. The Company obtains a lien against the collateral securing the loan and holds title (if applicable) until the loan is repaid in full. Transportation, manufacturing, healthcare, material handling, printing and construction are the industries that typically obtain lease financing.
Installment Loans to Individuals - Installment loans to individuals (or “consumer loans”) are granted to individuals for the purchase of personal goods. Loss or decline of income by the borrower due to unplanned occurrences represents the primary risk of default to the Company. In the event of default, a shortfall in the value of the collateral may pose a loss in this loan category. Before granting a consumer loan, the Company assesses the applicant’s credit history and ability to meet existing and proposed debt obligations. Although the applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the collateral, if any, to the proposed loan amount. The Company obtains a lien against the collateral securing the loan and holds title until the loan is repaid in full.

28

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


In determining the allowance for credit losses on loans evaluated on a collective basis, the Company categorizes loan pools based on loan type and/or risk rating. The Company uses two CECL models: (1) a loss rate model, based on average historical life-of-loan loss rates, is used for the Real Estate - 1-4 Family Mortgage, Real Estate - Construction and the Installment Loans to Individuals portfolio segments, and (2) for the Commercial, Real Estate - Commercial Mortgage and Lease Financing portfolio segments, the Company uses a probability of default/loss given default model, which calculates an expected loss percentage for each loan pool by considering (a) the probability of default, based on the migration of loans from performing (using risk ratings) to default using life-of-loan analysis periods and (b) the historical severity of loss, based on the aggregate net lifetime losses incurred per loan pool.
The historical loss rates calculated as described above are adjusted, as necessary, for both internal and external qualitative factors where there are differences in the historical loss data of the Company and current or projected future conditions. Internal factors include loss history, changes in credit quality (including movement between risk ratings) and/or credit concentration, the nature and volume of the respective loan portfolio segments, and changes in lending or loan review staffing. External factors include current and reasonable and supportable forecasted economic conditions, the competitive environment and changes in collateral values. These factors are used to adjust the historical loss rates (as described above) to ensure that they reflect management’s expectation of future conditions based on a reasonable and supportable forecast period. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, when necessary, the models immediately revert back to the historical loss rates adjusted for qualitative factors related to current conditions.
Loans Evaluated on an Individual Basis
For loans that do not share similar risk characteristics with other loans, an individual analysis is performed to determine the expected credit loss. If the respective loan is collateral dependent (that is, when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral), the expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral. The fair value of collateral is initially based on external appraisals. Generally, collateral values for loans for which measurement of expected losses is dependent on collateral values are updated every twelve months, either from external third parties or in-house certified appraisers. Third-party appraisals are obtained from a pre-approved list of independent, third-party, local appraisal firms. The fair value of the collateral derived from external appraisal is then adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral. Other acceptable methods for determining the expected credit losses for individually evaluated loans is a discounted cash flow approach or, if applicable, an observable market price. Once the expected credit loss amount is determined, an allowance is provided for equal to the calculated expected credit loss and included in the allowance for credit losses.
The Company considers the loans in the Real Estate - Construction, Real Estate - 1-4 Family Mortgage and Real Estate - Commercial Mortgage loan segments disclosed as individually evaluated in the table below as collateral dependent with the type of collateral being real estate.

29

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The following table provides a roll forward of the allowance for credit losses by loan category and a breakdown of the ending balance of the allowance based on the Company’s credit loss methodology for the period presented:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
Real Estate -
Construction
 
Real Estate -
1-4 Family
Mortgage
 
Real Estate  -
Commercial
Mortgage
 
Lease Financing
 
Installment
Loans to Individuals
 
Total
Three Months Ended March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
10,658

 
$
5,029

 
$
9,814

 
$
24,990

 
$
910

 
$
761

 
$
52,162

Impact of the adoption of ASC 326
11,351

 
3,505

 
14,314

 
4,293

 
521

 
8,500

 
42,484

Charge-offs
(393
)
 

 
(221
)
 
(2,047
)
 

 
(2,688
)
 
(5,349
)
Recoveries
190

 

 
88

 
1,699

 
5

 
2,556

 
4,538

Net (charge-offs) recoveries
(203
)
 

 
(133
)
 
(348
)
 
5

 
(132
)
 
(811
)
Provision for credit losses on loans
4,131

 
2,390

 
3,325

 
15,302

 
152

 
1,050

 
26,350

Ending balance
$
25,937

 
$
10,924

 
$
27,320

 
$
44,237

 
$
1,588

 
$
10,179

 
$
120,185

Period-End Amount Allocated to:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
3,653

 
$

 
$
370

 
$
856

 
$

 
$
270

 
$
5,149

Collectively evaluated
22,284

 
10,924

 
26,950

 
43,381

 
1,588

 
9,909

 
115,036

Ending balance
$
25,937

 
$
10,924

 
$
27,320

 
$
44,237

 
$
1,588

 
$
10,179

 
$
120,185

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
10,460

 
$
2,728

 
$
5,865

 
$
7,508

 
$

 
$
625

 
$
27,186

Collectively evaluated
1,414,116

 
785,167

 
2,840,436

 
4,301,200

 
84,679

 
316,593

 
9,742,191

Ending balance
$
1,424,576

 
$
787,895

 
$
2,846,301

 
$
4,308,708

 
$
84,679

 
$
317,218

 
$
9,769,377

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccruing loans with no allowance for credit losses
$
4,224

 
$
2,728

 
$
3,309

 
$
2,594

 
$

 
$

 
$
12,855

 
 
 
 
 
 
 
 
 
 
 
 
 
 


Upon adoption of ASC 326 on January 1, 2020, the allowance for credit losses on loans was increased by $42,484. The Company recorded a first quarter provision for credit losses on loans of $26,350. The significant provision recorded during the current period is primarily driven by the current and future economic uncertainty caused by the COVID-19 pandemic, including the uncertainty regarding the national unemployment rate and GDP growth. The Company also factored into its estimate the potential benefit of the government programs implemented through the CARES Act and the internal loan deferral program being offered to qualified customers. The Company utilized a one year reasonable and supportable forecast range during the current period. The Company proactively downgraded from “Pass” to “Pass-Watch” loans greater than $1,000 in certain industries the Company believes pose a greater risk in the current environment (i.e. hotel/motel, restaurant, entertainment and retail trade industries). The Company will continue to monitor the performance of all portfolios and the severity and potential subsequent recovery of the economic environment.
 
 
 
 
 
 
 
 
 
 
 
 


30

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The following table provides a roll forward of the allowance for credit losses by loan category and a breakdown of the ending balance of the allowance based on the Company’s credit loss methodology prior to the adoption of ASC 326 for the period presented:

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
Real Estate -
Construction
 
Real Estate -
1-4 Family
Mortgage
 
Real Estate  -
Commercial
Mortgage
 
Installment
and  Other(1)
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
8,269

 
$
4,755

 
$
10,139

 
$
24,492

 
$
1,371

 
$
49,026

Charge-offs
(258
)
 

 
(497
)
 
(562
)
 
(220
)
 
(1,537
)
Recoveries
374

 
7

 
197

 
245

 
23

 
846

Net (charge-offs) recoveries
116

 
7

 
(300
)
 
(317
)
 
(197
)
 
(691
)
Provision for credit losses on loans
1,237

 
16

 
(348
)
 
468

 
127

 
1,500

Ending balance
$
9,622

 
$
4,778

 
$
9,491

 
$
24,643

 
$
1,301

 
$
49,835

Period-End Amount Allocated to:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,181

 
$
58

 
$
127

 
$
842

 
$
5

 
$
2,213

Collectively evaluated for impairment
8,312

 
4,720

 
8,944

 
21,828

 
1,294

 
45,098

Purchased with deteriorated credit quality
129

 

 
420

 
1,973

 
2

 
2,524

Ending balance
$
9,622

 
$
4,778

 
$
9,491

 
$
24,643

 
$
1,301

 
$
49,835

(1)
Includes lease financing receivables.

The following table provides the recorded investment in loans, net of unearned income, based on the Company’s former impairment methodology prior to the adoption of ASC 326.
 
Commercial
 
Real Estate  -
Construction
 
Real Estate -
1-4 Family
Mortgage
 
Real Estate  -
Commercial
Mortgage
 
Installment
and  Other(1)
 
Total
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,460

 
$
12,416

 
$
20,262

 
$
9,550

 
$
491

 
$
51,179

Collectively evaluated for impairment
1,329,974

 
813,204

 
2,810,808

 
4,131,582

 
380,627

 
9,466,195

Purchased with deteriorated credit quality
29,538

 
863

 
35,543

 
103,133

 
3,187

 
172,264

Ending balance
$
1,367,972

 
$
826,483

 
$
2,866,613

 
$
4,244,265

 
$
384,305

 
$
9,689,638

 
(1)
Includes lease financing receivables.

Allowance for Credit Losses on Unfunded Loan Commitments
The Company maintains a separate allowance for credit losses on unfunded loan commitments, which is included in the "other liabilities" line item on the Consolidated Balance Sheets. Management estimates the amount of expected losses on unfunded loan commitments by calculating a likelihood of funding over the contractual period for exposures that are not unconditionally cancellable by the Company and applying the loss factors used in the allowance for credit losses on loans methodology described above to unfunded commitments for each loan type. No credit loss estimate is reported for off-balance-sheet credit exposures that are unconditionally cancellable by the Company. The following table provides a roll forward of the allowance for credit losses on unfunded loan commitments.

31

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
 
Three Months Ended March 31, 2020
 
Allowance for credit losses on unfunded loan commitments:
 
Beginning balance
$
946

Impact of the adoption of ASC 326
10,389

Provision for credit losses on unfunded loan commitments (included in other noninterest expense)
3,400

Ending balance
$
14,735




Note 6 – Other Real Estate Owned
(In Thousands)

The following table provides details of the Company’s other real estate owned (“OREO”) purchased and non purchased, net of
valuation allowances and direct write-downs, as of the dates presented:
 
 
Purchased OREO
 
Non Purchased OREO
 
Total
OREO
March 31, 2020
 
 
 
 
 
Residential real estate
$
649

 
$
1,012

 
$
1,661

Commercial real estate
2,058

 
1,353

 
3,411

Residential land development
572

 
387

 
959

Commercial land development
2,151

 
489

 
2,640

Total
$
5,430

 
$
3,241

 
$
8,671

December 31, 2019
 
 
 
 
 
Residential real estate
$
890

 
$
415

 
$
1,305

Commercial real estate
2,106

 
1,548

 
3,654

Residential land development
530

 
369

 
899

Commercial land development
1,722

 
430

 
2,152

Total
$
5,248

 
$
2,762

 
$
8,010



Changes in the Company’s purchased and non purchased OREO were as follows:
 
 
Purchased
OREO
 
Non Purchased OREO
 
Total
OREO
Balance at January 1, 2020
$
5,248

 
$
2,762

 
$
8,010

Transfers of loans
754

 
886

 
1,640

Impairments
(178
)
 
(19
)
 
(197
)
Dispositions
(394
)
 
(388
)
 
(782
)
Balance at March 31, 2020
$
5,430

 
$
3,241

 
$
8,671



Components of the line item “Other real estate owned” in the Consolidated Statements of Income were as follows for the periods presented:
 

32

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
 
Three Months Ended
 
 
March 31,
 
 
2020
 
2019
Repairs and maintenance
 
$
86

 
$
95

Property taxes and insurance
 
133

 
107

Impairments
 
197

 
727

Net losses on OREO sales
 
12

 
80

Rental income
 
(10
)
 
(5
)
Total
 
$
418

 
$
1,004




Note 7 – Goodwill and Other Intangible Assets
(In Thousands)
The carrying amounts of goodwill by operating segments for the three months ended March 31, 2020 were as follows:
 
Community Banks
 
Insurance
 
Total
Balance at January 1, 2020
$
936,916

 
$
2,767

 
$
939,683

Adjustment to previously recorded goodwill

 

 

Balance at March 31, 2020
$
936,916

 
$
2,767

 
$
939,683



The following table provides a summary of finite-lived intangible assets as of the dates presented:
 
 
Gross  Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying
Amount
March 31, 2020
 
 
 
 
 
Core deposit intangibles
$
82,492

 
$
(48,449
)
 
$
34,043

Customer relationship intangible
2,470

 
(1,148
)
 
1,322

Total finite-lived intangible assets
$
84,962

 
$
(49,597
)
 
$
35,365

December 31, 2019
 
 
 
 
 
Core deposit intangibles
$
82,492

 
$
(46,599
)
 
$
35,893

Customer relationship intangible
2,470

 
(1,103
)
 
1,367

Total finite-lived intangible assets
$
84,962

 
$
(47,702
)
 
$
37,260



Current year amortization expense for finite-lived intangible assets is presented in the table below.
 
Three Months Ended
 
March 31,
 
2020
 
2019
Amortization expense for:
 
 
 
  Core deposit intangibles
$
1,850

 
$
2,077

  Customer relationship intangible
45

 
33

Total intangible amortization
$
1,895

 
$
2,110



The estimated amortization expense of finite-lived intangible assets for the year ending December 31, 2020 and the succeeding four years is summarized as follows:

33

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Core Deposit Intangibles
 
Customer Relationship Intangible
 
Total
 
 
 
 
 
 
2020
$
6,939

 
$
181

 
$
7,120

2021
5,860

 
181

 
6,041

2022
4,940

 
181

 
5,121

2023
4,044

 
181

 
4,225

2024
3,498

 
181

 
3,679



Note 8 – Mortgage Servicing Rights
(In Thousands)
The Company retains the right to service certain mortgage loans that it sells to secondary market investors. These mortgage servicing rights (“MSRs”) are recognized as a separate asset on the date the corresponding mortgage loan is sold. MSRs are amortized in proportion to and over the period of estimated net servicing income. These servicing rights are carried at the lower of amortized cost or fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, prepayment speeds, market discount rates, servicing costs, and other factors. Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. Impairment is recognized through a valuation allowance in the amount that unamortized cost exceeds fair value. If the Company later determines that all or a portion of the impairment no longer exists, a reduction of the valuation allowance may be recorded as an increase to income. Changes in valuation allowances related to servicing rights are reported in mortgage banking income on the Consolidated Statements of Income. The fair values of servicing rights are subject to significant fluctuations as a result of changes in estimated and actual prepayment speeds and default rates and losses. There were $9,571 of valuation adjustments on MSRs during the three months ended March 31, 2020, primarily arising on account of the difference between actual prepayment speeds and the Company’s assumptions with respect to prepayment speeds; no valuation adjustments were recognized during the three months ended March 31, 2019. A continued decline in mortgage interest rates and an increase in actual prepayment speeds may cause additional negative adjustments to the valuation of the Company’s MSRs.
Changes in the Company’s MSRs were as follows: 
Balance at January 1, 2020
$
53,208

Capitalization
4,945

Amortization
(2,217
)
Valuation adjustment
(9,571
)
Balance at March 31, 2020
$
46,365



Data and key economic assumptions related to the Company’s MSRs are as follows as of the dates presented:
 
 
March 31, 2020
 
December 31, 2019
 
Unpaid principal balance
$
5,051,174

 
$
4,871,155

 
 
 
 
 
 
Weighted-average prepayment speed (CPR)
13.51
%
 
11.48
%
 
Estimated impact of a 10% increase
$
(1,675
)
 
$
(2,469
)
 
Estimated impact of a 20% increase
(3,234
)
 
(4,774
)
 
 
 
 
 
 
Discount rate
9.73
%
 
9.69
%
 
Estimated impact of a 10% increase
$
(2,701
)
 
$
(2,027
)
 
Estimated impact of a 20% increase
(5,203
)
 
(3,908
)
 
 
 
 
 
 
Weighted-average coupon interest rate
4.01
%
 
4.04
%
 
Weighted-average servicing fee (basis points)
29.62

 
29.20

 
Weighted-average remaining maturity (in years)
5.65
 
6.35
 


34

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The Company recorded servicing fees of $2,623 and $2,254 for the three months ended March 31, 2020 and 2019, respectively, which are included in “Mortgage banking income” in the Consolidated Statements of Income. The Company recorded servicing fees of $2,623 and $2,254 for the three months ended March 31, 2020 and 2019, respectively.

Note 9 - Employee Benefit and Deferred Compensation Plans
(In Thousands, Except Share Data)

Pension and Post-retirement Medical Plans
The Company sponsors a noncontributory defined benefit pension plan, under which participation and benefit accruals ceased as of December 31, 1996 and it provides retiree medical benefits, consisting of the opportunity to purchase coverage at subsidized rates under the Company’s group medical plan.

Information related to the defined benefit pension plan maintained by Renasant Bank (“Pension Benefits”) and to the post-retirement health and life plan (“Other Benefits”) as of the dates presented is as follows:
 
Pension Benefits
 
Other Benefits
 
Three Months Ended
 
Three Months Ended
 
March 31,
 
March 31,
 
2020
 
2019
 
2020
 
2019
Service cost
$

 
$

 
$
2

 
$
2

Interest cost
242

 
273

 
5

 
8

Expected return on plan assets
(413
)
 
(363
)
 

 

Recognized actuarial loss (gain)
79

 
86

 
(18
)
 
(14
)
Net periodic benefit return
$
(92
)
 
$
(4
)
 
$
(11
)
 
$
(4
)
 
 
 
 


Incentive Compensation Plans
The Company maintains a long-term equity compensation plan that provides for the grant of stock options and the award of restricted stock. There were no stock options granted, nor compensation expense associated with options recorded, during the three months ended March 31, 2020 or 2019. The following table summarizes information about options outstanding, exercised and forfeited as of and for the three months ended March 31, 2020:
 
 
Shares
 
Weighted Average Exercise Price
Options outstanding at beginning of period
 
29,250

 
$
15.86

Granted
 

 

Exercised
 

 

Forfeited
 

 

Options outstanding at end of period
 
29,250

 
$
15.86



The Company also awards performance-based restricted stock to executives and other officers and employees and time-based restricted stock to non-employee directors, executives, and other officers and employees.
 
The following table summarizes the changes in restricted stock as of and for the three months ended March 31, 2020:


35

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
 
Performance-Based Restricted Stock
 
Weighted Average Grant-Date Fair Value
 
Time- Based Restricted Stock
 
Weighted Average Grant-Date Fair Value
Nonvested at beginning of period
 
115,725

 
$
34.00

 
500,932

 
$
36.34

Awarded
 
81,423

 
35.42

 
210,893

 
35.42

Vested
 

 

 
(83,740
)
 
39.71

Cancelled
 
(2,233
)
 
33.70

 
(22,427
)
 
37.43

Nonvested at end of period
 
194,915

 
$
34.60

 
605,658

 
$
35.51


During the three months ended March 31, 2020, the Company reissued 104,902 shares from treasury in connection with the exercise of stock options and awards of restricted stock. The Company recorded total stock-based compensation expense of $2,750 and $2,637 for the three months ended March 31, 2020 and 2019, respectively.

Note 10 – Derivative Instruments
(In Thousands)
The Company utilizes derivative financial instruments, including interest rate contracts such as swaps, caps and/or floors, as part of its ongoing efforts to mitigate its interest rate risk exposure and to facilitate the needs of its customers. The Company also from time to time enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with these customer contracts, the Company enters into an offsetting derivative contract position. The Company manages its credit risk, or potential risk of default by its commercial customers, through credit limit approval and monitoring procedures. At March 31, 2020, the Company had notional amounts of $219,068 on interest rate contracts with corporate customers and $219,068 in offsetting interest rate contracts with other financial institutions to mitigate the Company’s rate exposure on its corporate customers’ contracts and certain fixed-rate loans.

In June 2014, the Company entered into two forward interest rate swap contracts on floating rate liabilities at the Bank level with notional amounts of $15,000 each. The interest rate swap contracts are each accounted for as a cash flow hedge with the objective of protecting against any interest rate volatility on future FHLB borrowings for a four-year and five-year period beginning June 1, 2018 and December 3, 2018 and ending June 2022 and June 2023, respectively. Under these contracts, the Bank pays a fixed interest rate and receives a variable interest rate based on the three-month LIBOR plus a pre-determined spread, with quarterly net settlements.
In March and April 2012, the Company entered into two interest rate swap agreements effective March 30, 2014 and March 17, 2014, respectively. Under these swap agreements, the Company receives a variable rate of interest based on the three-month LIBOR plus a pre-determined spread and pays a fixed rate of interest. The agreements, which both terminate in March 2022, are accounted for as cash flow hedges to reduce the variability in cash flows resulting from changes in interest rates on $32,000 of the Company’s junior subordinated debentures.
In April 2018, the Company entered into an interest rate swap agreement effective June 15, 2018. Under this swap agreement, the Company receives a variable rate of interest based on the three-month LIBOR plus a pre-determined spread and pays a fixed rate of interest. The agreement, which terminates in June 2028, is accounted for as a cash flow hedge to reduce the variability in cash flows resulting from changes in interest rates on $30,000 of the Company’s junior subordinated debentures.
In March 2020, the Company entered into a forward interest rate swap contract on floating rate liabilities with a notional amount of $100,000. The interest rate swap contract is accounted for as a cash flow hedge with the objective of protecting against any interest rate volatility on future FHLB borrowings for a ten-year period beginning March 23, 2022 and ending March 23, 2032. Under this contract, the Company pays a fixed interest rate and receives a variable interest rate based on one-month LIBOR with monthly net settlements.
The Company enters into interest rate lock commitments with its customers to mitigate the interest rate risk associated with the commitments to fund fixed-rate and adjustable-rate residential mortgage loans. The notional amount of commitments to fund fixed-rate and adjustable-rate mortgage loans was $1,034,335 and $215,751 at March 31, 2020 and December 31, 2019, respectively. The Company also enters into forward commitments to sell residential mortgage loans to secondary market investors.

36

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


The notional amount of commitments to sell residential mortgage loans to secondary market investors was $909,000 and $414,000 at March 31, 2020 and December 31, 2019, respectively.
The following table provides details on the Company’s derivative financial instruments as of the dates presented:
 
 
 
 
Fair Value
 
Balance Sheet
Location
 
March 31,
2020
 
December 31, 2019
Derivative assets:
 
 
 
 
 
Designated as hedging instruments
 
 
 
 
 
Interest rate swap
Other Assets
 
$
555

 
$

Totals
 
 
$
555

 
$

Not designated as hedging instruments:
 
 
 
 
 
Interest rate contracts
Other Assets
 
$
10,910

 
$
3,880

Interest rate lock commitments
Other Assets
 
26,437

 
4,579

Forward commitments
Other Assets
 
215

 
39

Totals
 
 
$
37,562

 
$
8,498

Derivative liabilities:
 
 
 
 
 
Designated as hedging instruments:
 
 
 
 
 
Interest rate swaps
Other Liabilities
 
$
9,604

 
$
5,021

Totals
 
 
$
9,604

 
$
5,021

Not designated as hedging instruments:
 
 
 
 
 
Interest rate contracts
Other Liabilities
 
$
10,910

 
$
3,880

Interest rate lock commitments
Other Liabilities
 

 
3

Forward commitments
Other Liabilities
 
16,742

 
1,096

Totals
 
 
$
27,652

 
$
4,979



Gains (losses) included in the Consolidated Statements of Income related to the Company’s derivative financial instruments were as follows as of the periods presented:
 
Three Months Ended
 
March 31,
 
2020
 
2019
Derivatives not designated as hedging instruments:
 
 
 
Interest rate contracts:
 
 
 
Included in interest income on loans
$
736

 
$
1,046

Interest rate lock commitments:
 
 
 
Included in mortgage banking income
21,821

 
1,222

Forward commitments
 
 
 
Included in mortgage banking income
15,470

 
901

Total
$
38,027

 
$
3,169


For the Company’s derivatives designated as cash flow hedges, changes in fair value of the cash flow hedges are, to the extent that the hedging relationship is effective, recorded as other comprehensive income and are subsequently recognized in earnings at the same time that the hedged item is recognized in earnings. The ineffective portions of the changes in fair value of the hedging instruments are immediately recognized in earnings. The assessment of the effectiveness of the hedging relationship is evaluated under the hypothetical derivative method. There were no ineffective portions for the three months ended March 31, 2020 or 2019. The impact on other comprehensive income for the three months ended March 31, 2020 and 2019, respectively, can be seen at Note 13, “Other Comprehensive Income (Loss).”


37

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Offsetting

Certain financial instruments, including derivatives, may be eligible for offset in the consolidated balance sheet when the “right of offset” exists or when the instruments are subject to an enforceable master netting agreement, which includes the right of the non-defaulting party or non-affected party to offset recognized amounts, including collateral posted with the counterparty, to determine a net receivable or net payable upon early termination of the agreement. Certain of the Company’s derivative instruments are subject to master netting agreements; however, the Company has not elected to offset such financial instruments in the Consolidated Balance Sheets. The following table presents the Company’s gross derivative positions as recognized in the Consolidated Balance Sheets as well as the net derivative positions, including collateral pledged to the extent the application of such collateral did not reduce the net derivative liability position below zero, had the Company elected to offset those instruments subject to an enforceable master netting agreement:

 
Offsetting Derivative Assets
 
Offsetting Derivative Liabilities
 
March 31,
2020
 
December 31, 2019
 
March 31,
2020
 
December 31, 2019
Gross amounts recognized
$
770

 
$
61

 
$
37,256

 
$
9,974

Gross amounts offset in the Consolidated Balance Sheets

 

 

 

Net amounts presented in the Consolidated Balance Sheets
770

 
61

 
37,256

 
9,974

Gross amounts not offset in the Consolidated Balance Sheets
 
 
 
 
 
 
 
Financial instruments
770

 
61

 
770

 
61

Financial collateral pledged

 

 
19,604

 
8,698

Net amounts
$

 
$

 
$
16,882

 
$
1,215


 

Note 11 – Income Taxes

(In Thousands)

The following table is a summary of the Company’s temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to deferred income tax assets and liabilities and their approximate tax effects as of the dates presented.

38

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
March 31,
 
December 31,
 
2020
 
2019
Deferred tax assets
 
 
 
Allowance for credit losses
$
30,528

 
$
14,304

Loans
11,573

 
10,284

Deferred compensation
9,213

 
12,050

Impairment of assets
1,141

 
1,108

Net operating loss carryforwards
6,916

 
9,387

Lease liabilities under operating leases
22,745

 
22,686

Other
1,635

 
934

Total deferred tax assets
83,751

 
70,753

Deferred tax liabilities
 
 
 
Net unrealized gains on securities
4,880

 
190

Investment in partnerships
877

 
967

Fixed assets
2,951

 
2,952

Mortgage servicing rights
11,718

 
13,472

Junior subordinated debt
2,282

 
2,304

Lease right-of-use asset
21,747

 
21,727

Other
1,760

 
1,859

Total deferred tax liabilities
46,215

 
43,471

Net deferred tax assets
$
37,536

 
$
27,282



For the three months ended March 31, 2020 and 2019, the Company recorded a provision for income taxes totaling $773 and $13,590, respectively. The provision for income taxes includes both federal and state income taxes and differs from the statutory rate due to favorable permanent differences. The effective tax rate was 27.80% and 23.15% for the three months ended March 31, 2020 and 2019, respectively.
The Company and its subsidiary file a consolidated U.S. federal income tax return. The Company is currently open to audit under the statute of limitations by the Internal Revenue Service and the state departments of revenue for the years ending December 31, 2015 through December 31, 2018.
The Company acquired both federal and state net operating losses as part of its previous acquisitions with varying expiration periods. The federal and state net operating losses acquired in its acquisition of Brand Group Holdings, Inc. (“Brand”) were $81,288 and $55,067, respectively, as of the September 1, 2018 acquisition date, all created in 2018. As part of The Tax Cuts and Jobs Act and corresponding state tax laws, the federal net operating losses and the majority of the state net operating losses created by Brand have an indefinite carryforward period. As of March 31, 2020, there are federal and state net operating losses acquired in the Brand acquisition, without expiration periods of $21,086 and $34,477, respectively. The federal and state net operating losses acquired in the Company’s acquisition of Heritage Financial Group, Inc. (“Heritage”) in 2015 were $18,321 and $16,849, respectively, of which $3,751 and $3,072 remain to be utilized as of March 31, 2020. The net operating losses related to the Heritage acquisition begin to expire in 2029 and are expected to be utilized. Because the benefits are expected to be fully realized, the Company recorded no valuation allowance against the net operating losses for the period ending March 31, 2020.


Note 12 – Fair Value Measurements
(In Thousands)
Fair Value Measurements and the Fair Level Hierarchy
ASC 820, “Fair Value Measurements and Disclosures,” provides guidance for using fair value to measure assets and liabilities and also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to a valuation based on quoted prices in active markets for identical assets and liabilities (Level 1), moderate priority to a valuation based on quoted prices in active markets for similar assets and liabilities and/or based on assumptions that are observable in the market (Level 2), and the lowest priority to a valuation based on assumptions that are not observable in the market (Level 3).

39

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Recurring Fair Value Measurements
The Company carries certain assets and liabilities at fair value on a recurring basis in accordance with applicable standards. The Company’s recurring fair value measurements are based on the requirement to carry such assets and liabilities at fair value or the Company’s election to carry certain eligible assets and liabilities at fair value. Assets and liabilities that are required to be carried at fair value on a recurring basis include securities available for sale and derivative instruments. The Company has elected to carry mortgage loans held for sale at fair value on a recurring basis as permitted under the guidance in ASC 825, “Financial Instruments” (“ASC 825”).
The following methods and assumptions are used by the Company to estimate the fair values of the Company’s financial assets and liabilities that are measured on a recurring basis:
Securities available for sale: Securities available for sale consist primarily of debt securities, such as obligations of U.S. Government agencies and corporations, obligations of states and political subdivisions, mortgage-backed securities and trust preferred securities. Where quoted market prices in active markets are available, securities are classified within Level 1 of the fair value hierarchy. If quoted prices from active markets are not available, fair values are based on quoted market prices for similar instruments traded in active markets, quoted market prices for identical or similar instruments traded in markets that are not active, or model-based valuation techniques where all significant assumptions are observable in the market. Such instruments are classified within Level 2 of the fair value hierarchy. When assumptions used in model-based valuation techniques are not observable in the market, the assumptions used by management reflect estimates of assumptions used by other market participants in determining fair value. When there is limited transparency around the inputs to the valuation, the instruments are classified within Level 3 of the fair value hierarchy.
Derivative instruments: The Company uses derivatives to manage various financial risks. Most of the Company’s derivative contracts are extensively traded in over-the-counter markets and are valued using discounted cash flow models which incorporate observable market based inputs including current market interest rates, credit spreads, and other factors. Such instruments are categorized within Level 2 of the fair value hierarchy and include interest rate swaps and other interest rate contracts such as interest rate caps and/or floors. The Company’s interest rate lock commitments are valued using current market prices for mortgage-backed securities with similar characteristics, adjusted for certain factors including servicing and risk. The value of the Company’s forward commitments is based on current prices for securities backed by similar types of loans. Because these assumptions are observable in active markets, the Company’s interest rate lock commitments and forward commitments are categorized within Level 2 of the fair value hierarchy.
Mortgage loans held for sale in loans held for sale: Mortgage loans held for sale are primarily agency loans which trade in active secondary markets. The fair value of these instruments is derived from current market pricing for similar loans, adjusted for differences in loan characteristics, including servicing and risk. Because the valuation is based on external pricing of similar instruments, mortgage loans held for sale are classified within Level 2 of the fair value hierarchy.
The following table presents assets and liabilities that are measured at fair value on a recurring basis as of the dates presented:
 
 
Level 1
 
Level 2
 
Level 3
 
Totals
March 31, 2020
 
 
 
 
 
 
 
Financial assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Trust preferred securities
$

 
$

 
$
8,604

 
$
8,604

Other available for sale securities

 
1,350,525

 

 
1,350,525

Total securities available for sale

 
1,350,525

 
8,604

 
1,359,129

Derivative instruments

 
38,117

 

 
38,117

Mortgage loans held for sale in loans held for sale

 
448,797

 

 
448,797

Total financial assets
$

 
$
1,837,439

 
$
8,604

 
$
1,846,043

Financial liabilities:
 
 
 
 
 
 
 
Derivative instruments
$

 
$
37,256

 
$

 
$
37,256



40

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
Level 1
 
Level 2
 
Level 3
 
Totals
December 31, 2019
 
 
 
 
 
 
 
Financial assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Trust preferred securities
$

 
$

 
$
9,986

 
$
9,986

Other available for sale securities

 
1,280,627

 

 
1,280,627

Total securities available for sale

 
1,280,627

 
9,986

 
1,290,613

Derivative instruments

 
8,498

 

 
8,498

Mortgage loans held for sale in loans held for sale

 
318,272

 

 
318,272

Total financial assets
$

 
$
1,607,397

 
$
9,986

 
$
1,617,383

Financial liabilities:
 
 
 
 
 
 


Derivative instruments
$

 
$
10,000

 
$

 
$
10,000



The Company reviews fair value hierarchy classifications on a quarterly basis. Changes in the Company’s ability to observe inputs to the valuation may cause reclassification of certain assets or liabilities within the fair value hierarchy. Transfers between levels of the hierarchy are deemed to have occurred at the end of period. There were no such transfers between levels of the fair value hierarchy during the three months ended March 31, 2020.
The following tables provide a reconciliation for assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs, or Level 3 inputs, as of the dates presented:
 
Three Months Ended March 31, 2020
Trust preferred
securities
 
Three Months Ended March 31, 2019
Trust preferred
securities
Three Months Ended March 31, 2020
Trust preferred
securities
Balance at January 1, 2020
$
9,986

Accretion included in net income
9

Unrealized losses included in other comprehensive income
(1,319
)
Settlements
(72
)
Balance at March 31, 2020
$
8,604

Three Months Ended March 31, 2019
Trust preferred
securities
Balance at January 1, 2019
$
10,633

Accretion included in net income
9

Unrealized losses included in other comprehensive income
(287
)
Settlements
(109
)
Balance at March 31, 2019
$
10,246



For the three months ended March 31, 2020 and 2019, respectively, there were no gains or losses included in earnings that were attributable to the change in unrealized gains or losses related to assets or liabilities held at the end of each respective period that were measured on a recurring basis using significant unobservable inputs.
The following table presents information as of March 31, 2020 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a recurring basis:
 
Financial instrument
Fair
Value
 
Valuation Technique
 
Significant
Unobservable Inputs
 
Range of Inputs
Trust preferred securities
$
8,604

 
Discounted cash flows
 
Default rate
 
0-100%



41

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Nonrecurring Fair Value Measurements
Certain assets and liabilities may be recorded at fair value on a nonrecurring basis. These nonrecurring fair value adjustments typically are a result of the application of the lower of cost or market accounting or a write-down occurring during the period. The following table provides the fair value measurement for assets measured at fair value on a nonrecurring basis that were still held on the Consolidated Balance Sheets as of the dates presented and the level within the fair value hierarchy each is classified:
 
March 31, 2020
Level 1
 
Level 2
 
Level 3
 
Totals
Impaired loans
$

 
$

 
$
6,744

 
$
6,744

OREO

 

 
960

 
960

Mortgage servicing rights

 

 
46,365

 
46,365

Total
$

 
$

 
$
54,069

 
$
54,069

 
December 31, 2019
Level 1
 
Level 2
 
Level 3
 
Totals
Impaired loans
$

 
$

 
$
27,348

 
$
27,348

OREO

 

 
2,820

 
2,820

Mortgage servicing rights

 

 
53,208

 
53,208

Total
$

 
$

 
$
83,376

 
$
83,376



The following methods and assumptions are used by the Company to estimate the fair values of the Company’s financial assets measured on a nonrecurring basis:

Impaired loans: Loans considered impaired are reserved for at the time the loan is identified as impaired taking into account the fair value of the collateral less estimated selling costs. Collateral may be real estate and/or business assets including but not limited to equipment, inventory and accounts receivable. The fair value of real estate is determined based on appraisals by qualified licensed appraisers. The fair value of the business assets is generally based on amounts reported on the business’s financial statements. Appraised and reported values may be adjusted based on changes in market conditions from the time of valuation and management’s knowledge of the client and the client’s business. Since not all valuation inputs are observable, these nonrecurring fair value determinations are classified as Level 3. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors previously identified. Impaired loans that were measured or re-measured at fair value had a carrying value of $7,784 and $29,606 at March 31, 2020 and December 31, 2019, respectively, and a specific reserve for these loans of $1,040 and $2,258 was included in the allowance for credit losses as of such dates.
Other real estate owned: OREO is comprised of commercial and residential real estate obtained in partial or total satisfaction of loan obligations. OREO acquired in settlement of indebtedness is recorded at the fair value of the real estate less estimated costs to sell. Subsequently, it may be necessary to record nonrecurring fair value adjustments for declines in fair value. Fair value, when recorded, is determined based on appraisals by qualified licensed appraisers and adjusted for management’s estimates of costs to sell. Accordingly, values for OREO are classified as Level 3.
The following table presents OREO measured at fair value on a nonrecurring basis that was still held on the Consolidated Balance Sheets as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
Carrying amount prior to remeasurement
$
1,157

 
$
3,726

Impairment recognized in results of operations
(197
)
 
(906
)
Fair value
$
960

 
$
2,820



Mortgage servicing rights: The Company retains the right to service certain mortgage loans that it sells to secondary market investors. Mortgage servicing rights are carried at the lower of amortized cost or fair value. Fair value is determined using an income approach with various assumptions including expected cash flows, market discount rates, prepayment speeds, servicing costs, and other factors. Because these factors are not all observable and include management’s assumptions, mortgage servicing rights are classified within Level 3 of the fair value hierarchy. Mortgage servicing rights were carried at amortized cost at March 31,

42

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


2020 and December 31, 2019. There were $9,571 of valuation adjustments on MSRs during the three months ended March 31, 2020 and $1,836 of valuation adjustments recognized during the twelve months ended December 31, 2019.
The following table presents information as of March 31, 2020 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
 
Financial instrument
Fair
Value
 
Valuation Technique
 
Significant
Unobservable Inputs
 
Range of Inputs
Impaired loans
$
6,744

 
Appraised value of collateral less estimated costs to sell
 
Estimated costs to sell
 
4-10%
OREO
960

 
Appraised value of property less estimated costs to sell
 
Estimated costs to sell
 
4-10%


Fair Value Option
The Company elected to measure all mortgage loans originated for sale on or after July 1, 2012 at fair value under the fair value option as permitted under ASC 825. Electing to measure these assets at fair value reduces certain timing differences and better matches the changes in fair value of the loans with changes in the fair value of derivative instruments used to economically hedge them.
Net gains of $12,709 and net losses of $769 resulting from fair value changes of these mortgage loans were recorded in income during the three months ended March 31, 2020 and 2019, respectively. The amount does not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans. The change in fair value of both mortgage loans held for sale and the related derivative instruments are recorded in “Mortgage banking income” in the Consolidated Statements of Income.
The Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these loans, valuation adjustments attributable to instrument-specific credit risk is nominal. Interest income on mortgage loans held for sale measured at fair value is accrued as it is earned based on contractual rates and is reflected in loan interest income on the Consolidated Statements of Income.
The following table summarizes the differences between the fair value and the principal balance for mortgage loans held for sale measured at fair value as of March 31, 2020:
 
 
Aggregate
Fair  Value
 
Aggregate
Unpaid
Principal
Balance
 
Difference
Mortgage loans held for sale measured at fair value
$
448,797

 
$
425,975

 
$
22,822

Past due loans of 90 days or more

 

 

Nonaccrual loans

 

 



Fair Value of Financial Instruments
The carrying amounts and estimated fair values of the Company’s financial instruments, including those assets and liabilities that are not measured and reported at fair value on a recurring basis or nonrecurring basis, were as follows as of the dates presented:
 

43

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


 
 
 
Fair Value
As of March 31, 2020
Carrying
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
637,772

 
$
637,772

 
$

 
$

 
$
637,772

Securities available for sale
1,359,129

 

 
1,350,525

 
8,604

 
1,359,129

Loans held for sale
448,797

 

 
448,797

 

 
448,797

Loans, net
9,649,192

 

 

 
9,689,967

 
9,689,967

Mortgage servicing rights
46,365

 

 

 
46,365

 
46,365

Derivative instruments
38,117

 

 
38,117

 

 
38,117

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
$
10,412,426

 
$
8,328,545

 
$
2,108,440

 
$

 
$
10,436,985

Short-term borrowings
803,037

 
803,037

 

 

 
803,037

Federal Home Loan Bank advances
152,294

 

 
155,682

 

 
155,682

Junior subordinated debentures
110,360

 

 
97,665

 

 
97,665

Subordinated notes
113,940

 

 
113,700

 

 
113,700

Derivative instruments
37,256

 

 
37,256

 

 
37,256

 
 
 
 
Fair Value
As of December 31, 2019
Carrying
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
414,930

 
$
414,930

 
$

 
$

 
$
414,930

Securities available for sale
1,290,613

 

 
1,280,627

 
9,986

 
1,290,613

Loans held for sale
318,272

 

 
318,272

 

 
318,272

Loans, net
9,637,476

 

 

 
9,321,039

 
9,321,039

Mortgage servicing rights
53,208

 

 

 
53,208

 
53,208

Derivative instruments
8,498

 

 
8,498

 

 
8,498

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
$
10,213,168

 
$
8,052,536

 
$
2,158,431

 
$

 
$
10,210,967

Short-term borrowings
489,091

 
489,091

 

 

 
489,091

Federal Home Loan Bank advances
152,337

 

 
152,321

 

 
152,321

Junior subordinated debentures
110,215

 

 
104,480

 

 
104,480

Subordinated notes
113,955

 

 
117,963

 

 
117,963

Derivative instruments
10,000

 

 
10,000

 

 
10,000




44

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)



Note 13 – Other Comprehensive Income (Loss)
(In Thousands)
Changes in the components of other comprehensive income (loss), net of tax, were as follows for the periods presented:
 
 
Pre-Tax
 
Tax Expense
(Benefit)
 
Net of Tax
Three months ended March 31, 2020
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
Unrealized holding gains on securities
$
22,389

 
$
5,695

 
$
16,694

Reclassification adjustment for losses realized in net income

 

 

Total securities available for sale
22,389

 
5,695

 
16,694

Derivative instruments:
 
 
 
 
 
Unrealized holding losses on derivative instruments
(4,028
)
 
(1,025
)
 
(3,003
)
Total derivative instruments
(4,028
)
 
(1,025
)
 
(3,003
)
Defined benefit pension and post-retirement benefit plans:
 
 
 
 
 
Amortization of net actuarial loss recognized in net periodic pension cost
62

 
16

 
46

Total defined benefit pension and post-retirement benefit plans
62

 
16

 
46

Total other comprehensive income
$
18,423

 
$
4,686

 
$
13,737

Three months ended March 31, 2019
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
Unrealized holding gains on securities
$
15,179


$
3,862


$
11,317

Reclassification adjustment for gains realized in net income
(13
)
 
(3
)
 
(10
)
Total securities available for sale
15,166

 
3,859

 
11,307

Derivative instruments:
 
 
 
 
 
Unrealized holding losses on derivative instruments
(1,228
)
 
(313
)
 
(915
)
Total derivative instruments
(1,228
)
 
(313
)
 
(915
)
Defined benefit pension and post-retirement benefit plans:
 
 
 
 
 
Amortization of net actuarial loss recognized in net periodic pension cost
72

 
18

 
54

Total defined benefit pension and post-retirement benefit plans
72

 
18

 
54

Total other comprehensive income
$
14,010

 
$
3,564

 
$
10,446


 
 
 
 
 
 


The accumulated balances for each component of other comprehensive income (loss), net of tax, were as follows as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
Unrealized gains on securities
$
38,257

 
$
21,563

Non-credit related portion of previously recorded other-than-temporary impairment on securities
(11,319
)
 
(11,319
)
Unrealized losses on derivative instruments
(5,851
)
 
(2,847
)
Unrecognized losses on defined benefit pension and post-retirement benefit plans obligations
(6,586
)
 
(6,633
)
Total accumulated other comprehensive income
$
14,501

 
$
764




45

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)



Note 14 – Net Income Per Common Share
(In Thousands, Except Share Data)
Basic net income per common share is calculated by dividing net income by the weighted-average number of common shares outstanding for the period. Diluted net income per common share reflects the pro forma dilution of shares outstanding, assuming outstanding service-based restricted stock awards fully vested and outstanding stock options were exercised into common shares, calculated in accordance with the treasury method. Basic and diluted net income per common share calculations are as follows for the periods presented:
 
 
Three Months Ended
 
March 31,
 
2020
 
2019
Basic
 
 
 
Net income applicable to common stock
$
2,008

 
$
45,110

Average common shares outstanding
56,534,816

 
58,585,517

Net income per common share - basic
$
0.04

 
$
0.77

Diluted
 
 
 
Net income applicable to common stock
$
2,008

 
$
45,110

Average common shares outstanding
56,534,816

 
58,585,517

Effect of dilutive stock-based compensation
171,473

 
145,018

Average common shares outstanding - diluted
56,706,289

 
58,730,535

Net income per common share - diluted
$
0.04

 
$
0.77

 
 
 
 


Stock-based compensation awards that could potentially dilute basic net income per common share in the future that were not included in the computation of diluted net income per common share due to their anti-dilutive effect were as follows for the periods presented:
 
Three Months Ended
 
March 31,
 
2020
 
2019
Number of shares
236,327
 
27,740
Exercise prices (for stock option awards)
 
 
 
 
 


Note 15 – Regulatory Matters
(In Thousands)
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

The Federal Reserve, the FDIC and the Office of the Comptroller of the Currency have issued guidelines governing the levels of capital that bank holding companies and banks must maintain. Those guidelines specify capital tiers, which include the following classifications:


46

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Capital Tiers
Tier 1 Capital to
Average Assets
(Leverage)
 
Common Equity Tier 1 to
Risk - Weighted Assets
 
Tier 1 Capital to
Risk – Weighted
Assets
 
Total Capital to
Risk – Weighted
Assets
Well capitalized
5% or above
 
6.5% or above
 
8% or above
 
10% or above
Adequately capitalized
4% or above
 
4.5% or above
 
6% or above
 
8% or above
Undercapitalized
Less than 4%
 
Less than 4.5%
 
Less than 6%
 
Less than 8%
Significantly undercapitalized
Less than 3%
 
Less than 3%
 
Less than 4%
 
Less than 6%
Critically undercapitalized
 Tangible Equity / Total Assets less than 2%


The following table provides the capital and risk-based capital and leverage ratios for the Company and for the Bank as of the dates presented:

 
March 31, 2020
 
December 31, 2019
 
Amount
 
Ratio
 
Amount
 
Ratio
Renasant Corporation
 
 
 
 
 
 
 
Tier 1 Capital to Average Assets (Leverage)
$
1,239,814

 
9.90
%
 
$
1,262,588

 
10.37
%
Common Equity Tier 1 Capital to Risk-Weighted Assets
1,133,444

 
10.63
%
 
1,156,828

 
11.12
%
Tier 1 Capital to Risk-Weighted Assets
1,239,814

 
11.63
%
 
1,262,588

 
12.14
%
Total Capital to Risk-Weighted Assets
1,432,281

 
13.44
%
 
1,432,949

 
13.78
%
Renasant Bank
 
 
 
 
 
 
 
Tier 1 Capital to Average Assets (Leverage)
$
1,308,943

 
10.46
%
 
$
1,331,809

 
10.95
%
Common Equity Tier 1 Capital to Risk-Weighted Assets
1,308,943

 
12.28
%
 
1,331,809

 
12.81
%
Tier 1 Capital to Risk-Weighted Assets
1,308,943

 
12.28
%
 
1,331,809

 
12.81
%
Total Capital to Risk-Weighted Assets
1,387,752

 
13.02
%
 
1,388,553

 
13.36
%


Common equity Tier 1 capital (“CET1”) generally consists of common stock, retained earnings, accumulated other comprehensive income and certain minority interests, less certain adjustments and deductions. In addition, the Company must maintain a “capital conservation buffer,” which is a specified amount of CET1 capital in addition to the amount necessary to meet minimum risk-based capital requirements. The capital conservation buffer is designed to absorb losses during periods of economic stress. If the Company’s ratio of CET1 to risk-weighted capital is below the capital conservation buffer, the Company will face restrictions on its ability to pay dividends, repurchase outstanding stock and make certain discretionary bonus payments. The required capital conservation buffer is 2.5% of CET1 to risk-weighted assets in addition to the amount necessary to meet minimum risk-based capital requirements. As shown in the tables above, as of March 31, 2020, the Company’s CET1 capital was in excess of the capital conservation buffer.

In addition, the Federal Reserve, the FDIC and the Office of the Comptroller of the Currency’s rules for calculating risk-weighted assets have been revised in recent years to enhance risk sensitivity and to incorporate certain international capital standards of the Basel Committee on Banking Supervision. These revisions affect the calculation of the denominator of a banking organization’s risk-based capital ratios to reflect the higher-risk nature of certain types of loans. For example, residential mortgages are risk-weighted between 35% and 200%, depending on the mortgage’s loan-to-value ratio and whether the mortgage falls into one of two categories based on eight criteria that include, among others, the term, use of negative amortization and balloon payments, certain rate increases and documented and verified borrower income, while a 150% risk weight applies to both certain high volatility commercial real estate acquisition, development and construction loans as well as non-residential mortgage loans 90 days past due or on nonaccrual status (in both cases, as opposed to the former 100% risk weight). Also, “hybrid” capital items like trust preferred securities no longer enjoy Tier 1 capital treatment, subject to various grandfathering and transition rules.
As previously disclosed, the Company adopted CECL as of January 1, 2020. The Company has elected to take advantage of transitional relief offered by the Federal Reserve and the FDIC to delay for two years the estimated impact of CECL on regulatory capital, followed by a three-year transitional period to phase out the capital benefit provided by the two-year delay. Therefore the Company’s regulatory ratios as of March 31, 2020 were not impacted by the adoption of CECL.



47

Renasant Corporation and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)


Note 16 – Segment Reporting
(In Thousands)
The operations of the Company’s reportable segments are described as follows:
The Community Banks segment delivers a complete range of banking and financial services to individuals and small to medium-sized businesses including checking and savings accounts, business and personal loans, asset-based lending and equipment leasing, as well as safe deposit and night depository facilities.
The Insurance segment includes a full service insurance agency offering all major lines of commercial and personal insurance through major carriers.
The Wealth Management segment offers a broad range of fiduciary services which include the administration and management of trust accounts including personal and corporate benefit accounts, self-directed IRAs, and custodial accounts. In addition, the Wealth Management segment offers annuities, mutual funds and other investment services through a third party broker-dealer.
In order to give the Company’s divisional management a more precise indication of the income and expenses they can control, the results of operations for the Community Banks, the Insurance and the Wealth Management segments reflect the direct revenues and expenses of each respective segment. Indirect revenues and expenses, including but not limited to income from the Company’s investment portfolio as well as certain costs associated with data processing and back office functions, primarily support the operations of the community banks and, therefore, are included in the results of the Community Banks segment. Included in “Other” are the operations of the holding company and other eliminations which are necessary for purposes of reconciling to the consolidated amounts.
The following table provides financial information for the Company’s operating segments as of and for the periods presented:
 
 
 
 
 
 
 
 
 
 
 
Community
Banks
 
Insurance
 
Wealth
Management
 
Other
 
Consolidated
Three months ended March 31, 2020
 
 
 
 
 
 
 
 
 
Net interest income (loss)
$
108,869

 
$
187

 
$
441

 
$
(2,895
)
 
$
106,602

Provision for credit losses on loans
26,212

 

 
138

 

 
26,350

Noninterest income (loss)
30,683

 
2,940

 
4,344

 
(397
)
 
37,570

Noninterest expense (benefit)
109,284

 
1,886

 
3,945

 
(74
)
 
115,041

Income (loss) before income taxes
4,056

 
1,241

 
702

 
(3,218
)
 
2,781

Income tax expense (benefit)
1,280

 
330

 

 
(837
)
 
773

Net income (loss)
$
2,776

 
$
911

 
$
702

 
$
(2,381
)
 
$
2,008

 
 
 
 
 
 
 
 
 
 
Total assets
$
13,776,076

 
$
28,448

 
$
71,895

 
$
24,131

 
$
13,900,550

Goodwill
$
936,916

 
$
2,767

 
$

 
$

 
$
939,683

 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2019
 
 
 
 
 
 
 
 
 
Net interest income (loss)
$
116,058

 
$
168

 
$
350

 
$
(3,429
)
 
$
113,147

Provision for credit losses on loans
1,500

 

 

 

 
1,500

Noninterest income
29,585

 
2,879

 
3,659

 
(238
)
 
35,885

Noninterest expense
83,313

 
1,815

 
3,448

 
256

 
88,832

Income (loss) before income taxes
60,830

 
1,232

 
561

 
(3,923
)
 
58,700

Income tax expense (benefit)
14,286

 
320

 

 
(1,016
)
 
13,590

Net income (loss)
$
46,544

 
$
912

 
$
561

 
$
(2,907
)
 
$
45,110

 
 
 
 
 
 
 
 
 
 
Total assets
$
12,763,349

 
$
27,267

 
$
58,971

 
$
12,808

 
$
12,862,395

Goodwill
$
930,204

 
$
2,767

 
$

 
$

 
$
932,971



48


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(In Thousands, Except Share Data)

This Form 10-Q may contain or incorporate by reference statements regarding Renasant Corporation (referred to herein as the “Company”, “we”, “our”, or “us”) that constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “projects,” “anticipates,” “intends,” “estimates,” “plans,” “potential,” “possible,” “may increase,” “may fluctuate,” “will likely result,” and similar expressions, or future or conditional verbs such as “will,” “should,” “would” and “could,” are generally forward-looking in nature and not historical facts. Forward-looking statements include information about the Company’s future financial performance, business strategy, projected plans and objectives and are based on the current beliefs and expectations of management. The Company’s management believes these forward-looking statements are reasonable, but they are all inherently subject to significant business, economic and competitive risks and uncertainties, many of which are beyond the Company’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ from those indicated or implied in the forward-looking statements, and such differences may be material. Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties and, accordingly, investors should not place undue reliance on these forward-looking statements, which speak only as of the date they are made.

Currently, the most important factor that could cause the Company’s actual results to differ materially from those in forward-looking statements is the impact of the COVID-19 pandemic and related governmental measures to respond to the pandemic on the United States economy and the economies of the markets in which the Company operates. In this Form 10-Q, the Company addresses the historical impact of the pandemic on certain aspects of the Company's operations and set forth certain expectations regarding the COVID-19 pandemic’s future impact on the Company’s business, financial condition, results of operations, liquidity, asset quality, cash flows and prospects. The Company believes that its statements regarding future events and conditions in light of the COVID-19 pandemic are reasonable, but these statements are based on assumptions regarding, among other things, how long the pandemic will continue, the duration and extent of the governmental measures implemented to contain the pandemic and ameliorate its impact on businesses and individuals throughout the United States, and the impact of the pandemic and the government’s virus containment measures on national and local economies, which are out of the Company’s control. If the Company’s assumptions underlying its statements about future events prove to be incorrect, the Company’s business, financial condition, results of operations, liquidity, asset quality, cash flows and prospects may be materially and adversely affected.

Important factors other than the COVID-19 pandemic currently known to management that could cause actual results to differ materially from those in forward-looking statements include the following: (1) the Company’s ability to efficiently integrate acquisitions into its operations, retain the customers of these businesses, grow the acquired operations and realize the cost savings expected from an acquisition to the extent and in the timeframe anticipated by management; (2) the effect of economic conditions and interest rates on a national, regional or international basis; (3) timing and success of the implementation of changes in operations to achieve enhanced earnings or effect cost savings; (4) competitive pressures in the consumer finance, commercial finance, insurance, financial services, asset management, retail banking, mortgage lending and auto lending industries; (5) the financial resources of, and products available from, competitors; (6) changes in laws and regulations as well as changes in accounting standards, such as the adoption of ASC 326 (or CECL), effective January 1, 2020; (7) changes in policy by regulatory agencies; (8) changes in the securities and foreign exchange markets; (9) the Company’s potential growth, including its entrance or expansion into new markets, and the need for sufficient capital to support that growth; (10) changes in the quality or composition of the Company’s loan or investment portfolios, including adverse developments in borrower industries or in the repayment ability of individual borrowers; (11) an insufficient allowance for loan losses as a result of inaccurate assumptions; (12) general economic, market or business conditions, including the impact of inflation; (13) changes in demand for loan products and financial services; (14) concentration of credit exposure; (15) changes or the lack of changes in interest rates, yield curves and interest rate spread relationships; (16) increased cybersecurity risk, including potential network breaches, business disruptions or financial losses; (17) natural disasters, epidemics and other catastrophic events in the Company’s geographic area; (18) the impact, extent and timing of technological changes; and (19) other circumstances, many of which are beyond management’s control. The COVID-19 pandemic may exacerbate the impact of any of these factors on the Company. Management believes that the assumptions underlying the Company’s forward-looking statements are reasonable, but any of the assumptions could prove to be inaccurate.

The Company undertakes no obligation, and specifically disclaims any obligation, to update or revise forward-looking statements, whether as a result of new information or to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, except as required by federal securities laws.


49


Response to COVID-19 Pandemic
In late February, in light of reports from abroad about the spread of COVID-19, senior management of the Company began meeting to formulate and implement plans for navigating the Company through a pandemic in its markets. In early March, our Pandemic Planning Committee was formally activated. Throughout March, senior management and Pandemic Planning Committee meetings developed and refined the operational changes necessary to enable us to continue to provide essential banking services in a pandemic environment while ensuring the health and well-being of our employees and clients and promoting community efforts to limit the transmission of the disease. On account of these early efforts, when the potential impact on the United States from COVID-19 began to become clear and “shelter-in-place” orders were issued throughout our footprint, the Company was prepared to continue to fulfill its mission to serve its key constituents during these challenging times. The following is a brief overview of some of the steps that we have taken in response to the COVID-19 pandemic:
Our team members: We have provided special benefit assistance to minimize the economic impact on employees impacted by the pandemic, whether due to personal exposure, family illness, school closures or disruption in childcare. We have also leveraged our investments in our technology infrastructure to enable a significant portion of our employees to work remotely. For employees whose job duties cannot be performed remotely, such as branch tellers, the Company has been creative and proactive in procuring and distributing across its branch network hand sanitizer, disinfectant wipes, face coverings and other supplies necessary to maintain a safe and clean workspace. Related to this, management was quick to adopt new operating procedures, such as adjusting staffing levels, restricting access to branch lobbies and implementing branch cleaning and closure protocols, intended to minimize the potential of employee exposure to COVID-19.
Our clients: As stated above, access to branch lobbies is by appointment only (and appointments are generally limited to services, such as access to a safe-deposit box to address a pressing need, that require access inside a branch). All drive-thrus at our branches remain open, and our mobile and online banking products provide alternate means that clients may leverage to satisfy many of their banking needs. To provide necessary relief to the Company’s borrowers - both consumer and commercial clients - we established loan deferral programs allowing qualified clients to defer principal and interest payments for up to 90 days. Starting in April 2020, we have also approved over $1,100,000 in loans to thousands of small businesses as part of the Paycheck Protection Program administered by the Small Business Administration (“SBA”).
Our communities: We made targeted and intentional efforts to support the needs of the communities we serve across our footprint. From providing meals to underserved students at local schools to purchasing gift cards from local restaurant clients and gifting them to healthcare and other frontline workers, our commitment to the communities in which we operate extends far beyond providing essential banking and financial services.
Our investors: As discussed in more detail below, we have taken steps to maintain our strong capital foundation and liquidity position, and we are proactively taking steps to monitor, address and reduce risks related to the pandemic. We have also heightened the monitoring of our loan portfolio.

As discussed in more detail below, we have incurred significant expenses in our response to the COVID-19 pandemic and expect that we will continue to incur elevated expenses even while conditions presenting significant challenges to growth persist. It is difficult to accurately predict at this time the duration of this new operating reality or its impact on our financial condition, results of operations, credit risk, interest rate risk, liquidity or capital resources for the remainder of 2020 and beyond. Management’s decision on when to return to pre-pandemic operating procedures will take into account the best interests of all of our stakeholders and likely will vary among our markets depending on conditions prevailing in the particular market. Readers are directed to the cautionary note regarding forward-looking statements at the beginning of this Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Financial Condition
The following discussion provides details regarding the changes in significant balance sheet accounts at March 31, 2020 compared to December 31, 2019.
Assets
Total assets were $13,900,550 at March 31, 2020 compared to $13,400,618 at December 31, 2019.
Investments
The securities portfolio is used to provide a source for meeting liquidity needs and to supply securities to be used in collateralizing certain deposits and other types of borrowings. The following table shows the carrying value of our securities portfolio, all of which are classified as available for sale, by investment type and the percentage of such investment type relative to the entire securities portfolio as of the dates presented:

50


 
March 31, 2020
 
December 31, 2019
 
Balance
 
Percentage of
Portfolio
 
Balance
 
Percentage of
Portfolio
U.S. Treasury securities
$
7,672

 
0.56
%
 
$
499

 
0.04
%
Obligations of other U.S. Government agencies and corporations
2,545

 
0.19

 
2,531

 
0.20

Obligations of states and political subdivisions
261,501

 
19.24

 
223,131

 
17.29

Mortgage-backed securities
1,020,995

 
75.13

 
998,101

 
77.33

Trust preferred securities
8,604

 
0.63

 
9,986

 
0.77

Other debt securities
57,812

 
4.25

 
56,365

 
4.37

 
$
1,359,129

 
100.00
%
 
$
1,290,613

 
100.00
%
During the three months ended March 31, 2020, we purchased $123,670 in investment securities. Mortgage-backed securities and collateralized mortgage obligations (“CMOs”), in the aggregate, comprised approximately 51% of these purchases. CMOs are included in the “Mortgage-backed securities” line item in the above table. The mortgage-backed securities and CMOs held in our investment portfolio are primarily issued by government sponsored entities. Obligations of state and political subdivisions comprised approximately 41% of purchases made during the first three months of 2020.
Proceeds from maturities, calls and principal payments on securities during the first three months of 2020 totaled $76,269. The Company did not sell any securities during the first three months of 2020. Proceeds from the maturities, calls and principal payments on securities during the first three months of 2019 totaled $48,509. During the first three months of 2019, the Company sold municipal securities and residential mortgage backed securities with a carrying value of $10,598 at the time of sale for net proceeds of $10,611, resulting in a net gain on sale of $13.
For more information about the Company’s security portfolio, see Note 2, “Securities,” in the Notes to Consolidated Financial Statements of the Company in Item 1, Financial Statements, in this report.
Loans Held for Sale
Loans held for sale, which primarily consists of residential mortgage loans being held until they are sold on the secondary market, were $448,797 at March 31, 2020, as compared to $318,272 at December 31, 2019. Mortgage loans to be sold are sold either on a “best efforts” basis or under a mandatory delivery sales agreement. Under a “best efforts” sales agreement, residential real estate originations are locked in at a contractual rate with third party private investors or directly with government sponsored agencies, and the Company is obligated to sell the mortgages to such investors only if the mortgages are closed and funded. The risk we assume is conditioned upon loan underwriting and market conditions in the national mortgage market. Under a mandatory delivery sales agreement, the Company commits to deliver a certain principal amount of mortgage loans to an investor at a specified price and delivery date. Penalties are paid to the investor if we fail to satisfy the contract. Gains and losses are realized at the time consideration is received and all other criteria for sales treatment have been met. Our standard practice is to sell the loans within 30-40 days after the loan is funded. Although loan fees and some interest income are derived from mortgage loans held for sale, the main source of income is gains from the sale of these loans in the secondary market.
In early March 2020, the onset of the COVID-19 pandemic and market turmoil arising therefrom briefly disrupted the market for the sale of mortgage loans. As a result of governmental intervention in response to concerns regarding COVID-19’s impact on the financial markets, these disruptions largely dissipated as the first quarter ended. We did not suffer any material impact on our ability to sell mortgage loans as a result of this disruption, nor do we currently anticipate any further material disruptions that might impact our ability to sell mortgage loans in the future.
Loans
Total loans, excluding loans held for sale, were $9,769,377 at March 31, 2020 and $9,689,638 at December 31, 2019. Non purchased loans totaled $7,802,404 at March 31, 2020 compared to $7,587,974 at December 31, 2019. Loans purchased in previous acquisitions totaled $1,966,973 and $2,101,664 at March 31, 2020 and December 31, 2019, respectively.
The tables below set forth the balance of loans, net of unearned income and excluding loans held for sale, outstanding by loan type and the percentage of each loan type to total loans as of the dates presented:

51


 
March 31, 2020
 
Non Purchased
 
Purchased
 
Total
Loans
 
Percentage of Total Loans
Commercial, financial, agricultural
$
1,144,004

 
$
280,572

 
$
1,424,576

 
14.58
%
Lease financing, net of unearned income
84,679

 

 
84,679

 
0.87

Real estate – construction:
 
 
 
 
 
 
 
Residential
277,551

 
11,449

 
289,000

 
2.96

Commercial
467,515

 
31,380

 
498,895

 
5.11

Total real estate – construction
745,066

 
42,829

 
787,895

 
8.07

Real estate – 1-4 family mortgage:
 
 
 
 
 
 
 
Primary
1,466,887

 
309,549

 
1,776,436

 
18.17

Home equity
449,263

 
114,463

 
563,726

 
5.77

Rental/investment
285,244

 
44,222

 
329,466

 
3.37

Land development
155,233

 
21,440

 
176,673

 
1.81

Total real estate – 1-4 family mortgage
2,356,627

 
489,674

 
2,846,301

 
29.12

Real estate – commercial mortgage:
 
 
 
 
 
 
 
Owner-occupied
1,244,919

 
418,079

 
1,662,998

 
17.02

Non-owner occupied
1,874,559

 
610,383

 
2,484,942

 
25.44

Land development
122,694

 
38,074

 
160,768

 
1.65

Total real estate – commercial mortgage
3,242,172

 
1,066,536

 
4,308,708

 
44.11

Installment loans to individuals
229,856

 
87,362

 
317,218

 
3.25

Total loans, net of unearned income
$
7,802,404

 
$
1,966,973

 
$
9,769,377

 
100.00
%
 
December 31, 2019
 
Non Purchased
 
Purchased
 
Total
Loans
 
Percentage of Total Loans
Commercial, financial, agricultural
$
1,052,353

 
$
315,619

 
$
1,367,972

 
14.12
%
Lease financing, net of unearned income
81,875

 

 
81,875

 
0.84

Real estate – construction:
 
 
 
 
 
 
 
Residential
272,643

 
16,407

 
289,050

 
2.98

Commercial
502,258

 
35,175

 
537,433

 
5.55

Total real estate – construction
774,901

 
51,582

 
826,483

 
8.53

Real estate – 1-4 family mortgage:
 
 
 
 
 
 
 
Primary
1,449,219

 
332,729

 
1,781,948

 
18.39

Home equity
456,265

 
117,275

 
573,540

 
5.92

Rental/investment
291,931

 
43,169

 
335,100

 
3.46

Land development
152,711

 
23,314

 
176,025

 
1.82

Total real estate – 1-4 family mortgage
2,350,126

 
516,487

 
2,866,613

 
29.59

Real estate – commercial mortgage:
 
 
 
 
 
 
 
Owner-occupied
1,209,204

 
428,077

 
1,637,281

 
16.90

Non-owner occupied
1,803,587

 
647,308

 
2,450,895

 
25.29

Land development
116,085

 
40,004

 
156,089

 
1.61

Total real estate – commercial mortgage
3,128,876

 
1,115,389

 
4,244,265

 
43.80

Installment loans to individuals
199,843

 
102,587

 
302,430

 
3.12

Total loans, net of unearned income
$
7,587,974

 
$
2,101,664

 
$
9,689,638

 
100.00
%
 
 
 
 
 
 
 
 
Loan concentrations are considered to exist when there are amounts loaned to a number of borrowers engaged in similar activities that would cause them to be similarly impacted by economic or other conditions. At March 31, 2020, there were no concentrations of loans exceeding 10% of total loans which are not disclosed as a category of loans separate from the categories listed above.

52


The Company’s loan growth was centered in our commercial, financial and agricultural loan portfolio and our commercial mortgage loan portfolio, while other portfolio segments grew only slightly or were flat. Our corporate specialty banking group, which consists of corporate commercial and industrial, corporate commercial real estate, healthcare and senior housing groups, contributed $59,910 to the increase in total loans from December 31, 2019, and our secured lending group, which consists of our asset-based lending, factoring, and equipment lease financing banking groups as well as loans meeting the criteria to be guaranteed by the SBA, contributed $15,278 to the increase in total loans from December 31, 2019.

Looking at the change in loans geographically, loans in our Central Region (which includes Alabama and the Florida panhandle), Eastern Region (which includes Georgia and east Florida) and Western Region (which includes Mississippi as well as corporately managed loans) markets increased $77,926, $31,796 and $2,075, respectively, while loans in our Northern Region (which includes Tennessee) markets decreased $32,057 when compared to December 31, 2019.
Deposits
The Company relies on deposits as its major source of funds. Total deposits were $10,412,426 and $10,213,168 at March 31, 2020 and December 31, 2019, respectively. Noninterest-bearing deposits were $2,642,059 and $2,551,770 at March 31, 2020 and December 31, 2019, respectively, while interest-bearing deposits were $7,770,367 and $7,661,398 at March 31, 2020 and December 31, 2019, respectively.
Management continues to focus on growing and maintaining a stable source of funding, specifically noninterest-bearing deposits and other core deposits. Noninterest bearing deposits represented 25.37% of total deposits at March 31, 2020, as compared to 24.99% of total deposits at December 31, 2019. Under certain circumstances, however, management may seek to acquire non-core deposits in the form of time deposits or public fund deposits (which are deposits of counties, municipalities or other political subdivisions). The source of funds that we select depends on the terms and how those terms assist us in mitigating interest rate risk, maintaining our liquidity position and managing our net interest margin. Accordingly, funds are acquired to meet anticipated funding needs at the rate and with other terms that, in management’s view, best address our interest rate risk, liquidity and net interest margin parameters.
Public fund deposits may be readily obtained based on the Company’s pricing bid in comparison with competitors. Because public fund deposits are obtained through a bid process, these deposit balances may fluctuate as competitive and market forces change. Although the Company has focused on growing stable sources of deposits to reduce reliance on public fund deposits, it participates in the bidding process for public fund deposits when pricing and other terms make it reasonable given market conditions or when management perceives that other factors, such as the public entity’s use of our treasury management or other products and services, make such participation advisable. Our public fund transaction accounts are principally obtained from municipalities, including school boards and utilities. Public fund deposits were $1,452,828 and $1,367,827 at March 31, 2020 and December 31, 2019, respectively.
Looking at the change in deposits geographically, deposits in our Western Region, which includes corporately managed deposits such as brokered deposits, and Northern Region markets increased $230,163 and $5,135, respectively, from December 31, 2019, while deposits in our Central Region and Eastern Region markets decreased $28,517 and $7,523, respectively, from December 31, 2019. The increase in deposits in our Western Region is largely due to seasonal fluctuations in public fund accounts within that region.
Borrowed Funds
Total borrowings include federal funds purchased, securities sold under agreements to repurchase, advances from the FHLB, subordinated notes and junior subordinated debentures and are classified on the Consolidated Balance Sheets as either short-term borrowings or long-term debt. Short-term borrowings have original maturities less than one year and typically include federal funds purchased, securities sold under agreements to repurchase, and short-term FHLB advances. The following table presents our short-term borrowings by type as of the dates presented:

53


 
March 31, 2020
December 31, 2019
 
Balance
 
Balance
Federal funds purchased
$
4,000

 
$

Security repurchase agreements
9,037

 
9,091

Short-term borrowings from the FHLB
780,000

 
480,000

Other short-term borrowings
10,000

 

 
$
803,037

 
$
489,091

As volatility emerged during the first quarter of 2020 as a result of the COVID-19 pandemic, the Company increased its on-balance sheet liquidity through short-term borrowings from the FHLB, accounting for the significant majority of the increase in short-term borrowings from December 31, 2019.
At March 31, 2020, long-term debt, consisting of long-term FHLB advances, our junior subordinated debentures and our subordinated notes, totaled $376,594 compared to $376,507 at December 31, 2019. The following table presents our long-term debt by type as of the dates presented:
 
March 31, 2020
December 31, 2019
 
Balance
 
Balance
Long-term FHLB advances
$
152,294

 
$
152,337

Junior subordinated debentures
110,360

 
110,215

Subordinated notes
113,940

 
113,955

 
$
376,594

 
$
376,507

Long-term FHLB borrowings are generally used to match-fund against large, fixed rate commercial or real estate loans with long-term maturities, which negates interest rate exposure when rates rise. In the fourth quarter of 2019, however, as interest rates declined following the Federal Reserve’s interest rate cuts, we used long-term FHLB borrowings as a source of liquidity in lieu of higher-costing deposits, which had not repriced as quickly following the interest rate cuts. Such borrowings were still outstanding at March 31, 2020. At March 31, 2020, there were $2 in long-term FHLB advances outstanding scheduled to mature within twelve months or less. The Company had $2,834,101 of availability on unused lines of credit with the FHLB at March 31, 2020, as compared to $3,159,942 at December 31, 2019.
The Company owns the outstanding common securities of business trusts that issued corporation-obligated mandatorily redeemable preferred capital securities to third-party investors. The trusts used the proceeds from the issuance of their preferred capital securities and common securities (collectively referred to as “capital securities”) to buy floating rate junior subordinated debentures issued by the Company (or by companies that the Company subsequently acquired.) The debentures are the trusts’ only assets and interest payments from the debentures finance the distributions paid on the capital securities.
The Company owns subordinated notes, the proceeds of which have been used for general corporate purposes, including providing capital to support the Company’s growth organically or through strategic acquisitions, repaying indebtedness and financing investments and capital expenditures, and for investments in the Bank as regulatory capital. The subordinated notes qualify as Tier 2 capital under the current regulatory guidelines.

Results of Operations
Net Income
Net income for the first quarter of 2020 was $2,008 compared to net income of $45,110 for the first quarter of 2019. Basic and diluted earnings per share (“EPS”) for the first quarter of 2020 were $0.04, as compared to basic and diluted EPS of $0.77 for the first quarter of 2019. As discussed in more detail below, our net income was significantly impacted by expenses associated with the COVID-19 pandemic, an adjustment to the valuation of our mortgage servicing rights (“MSR”) and the adoption of CECL.
From time to time, the Company incurs expenses and charges in connection with certain transactions with respect to which management is unable to accurately predict the timing of when these expenses or charges will be incurred or, when incurred, the amount of such expenses or charges. The following table presents the impact of these expenses and charges on reported earnings

54


per share for the dates presented. There were no such expenses and charges during the first quarter of 2019. The “COVID-19 related expenses” line item in the table below primarily consists of employee overtime and employee benefit accruals directly related to the Company’s response to the COVID-19 pandemic and expenses associated with supplying branches with protective equipment and sanitation supplies as well as more frequent and rigorous branch cleaning. The MSR valuation adjustment is discussed below under the “Noninterest Income” heading in this Item.
 
Three Months Ended
 
March 31, 2020
 
Pre-tax
After-tax
Impact to Diluted EPS
MSR valuation adjustment
$
9,571

$
6,911

$
0.12

COVID-19 related expenses
2,903

2,096

0.04

Net Interest Income
Net interest income, the difference between interest earned on assets and the cost of interest-bearing liabilities, is the largest component of our net income, comprising 74.25% of total revenue (i.e., net interest income on a fully taxable equivalent basis and noninterest income) for the first quarter of 2020. The primary concerns in managing net interest income are the volume, mix and repricing of assets and liabilities.
Net interest income was $106,602 for the three months ended March 31, 2020 as compared to $113,147 for the same period in 2019. On a tax equivalent basis, net interest income was $108,316 for the three months ended March 31, 2020, respectively, as compared to $114,631 for the same period in 2019.
The following table sets forth average balance sheet data, including all major categories of interest-earning assets and interest-bearing liabilities, together with the interest earned or interest paid and the average yield or average rate paid on each such category for the periods presented:

55


 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31,
 
2020
 
2019
 
Average
Balance
 
Interest
Income/
Expense
 
Yield/
Rate
 
Average
Balance
 
Interest
Income/
Expense
 
Yield/
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment:
 
 
 
 
 
 
 
 
 
 
 
Non purchased
$
7,654,662

 
$
88,554

 
4.65
%
 
$
6,454,870

 
$
81,184

 
5.10
%
Purchased
2,032,623

 
30,187

 
5.97

 
2,604,932

 
40,185

 
6.26

Total loans held for investment
9,687,285

 
118,741

 
4.93

 
9,059,802

 
121,369

 
5.43

Loans held for sale
336,829

 
2,988

 
3.57

 
345,264

 
5,837

 
6.86

Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable(1)
1,067,274

 
7,289

 
2.75

 
1,061,983

 
7,892

 
3.01

Tax-exempt
225,601

 
2,058

 
3.67

 
191,241

 
2,022

 
4.29

Interest-bearing balances with banks
292,488

 
811

 
1.12

 
236,915

 
1,458

 
2.50

Total interest-earning assets
11,609,477

 
131,887

 
4.57

 
10,895,205

 
138,578

 
5.16

Cash and due from banks
186,317

 
 
 
 
 
191,863

 
 
 
 
Intangible assets
975,933

 
 
 
 
 
976,820

 
 
 
 
Other assets
700,823

 
 
 
 
 
667,051

 
 
 
 
Total assets
$
13,472,550

 
 
 
 
 
$
12,730,939

 
 
 
 
Liabilities and shareholders’ equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand(2)
$
4,939,757

 
$
9,253

 
0.75
%
 
$
4,790,184

 
$
10,074

 
0.85
%
Savings deposits
681,182

 
252

 
0.15

 
630,671

 
292

 
0.19

Time deposits
2,116,676

 
8,989

 
1.71

 
2,379,037

 
9,406

 
1.60

Total interest-bearing deposits
7,737,615

 
18,494

 
0.96

 
7,799,892

 
19,772

 
1.03

Borrowed funds
829,320

 
5,077

 
2.46

 
363,140

 
4,175

 
4.66

Total interest-bearing liabilities
8,566,935

 
23,571

 
1.11

 
8,163,032

 
23,947

 
1.19

Noninterest-bearing deposits
2,586,963

 
 
 
 
 
2,342,406

 
 
 
 
Other liabilities
213,509

 
 
 
 
 
160,131

 
 
 
 
Shareholders’ equity
2,105,143

 
 
 
 
 
2,065,370

 
 
 
 
Total liabilities and shareholders’ equity
$
13,472,550

 
 
 
 
 
$
12,730,939

 
 
 
 
Net interest income/net interest margin
 
 
$
108,316

 
3.75
%
 
 
 
$
114,631

 
4.27
%
(1)U.S. Government and some U.S. Government Agency securities are tax-exempt in the states in which we operate.
(2)Interest-bearing demand deposits include interest-bearing transactional accounts and money market deposits.
 
 
 
 
 
 
 
 
 
 
 
 
The average balances of nonaccruing assets are included in the tables above. Interest income and weighted average yields on tax-exempt loans and securities have been computed on a fully tax equivalent basis assuming a federal tax rate of 21% and a state tax rate of 4.45%, which is net of federal tax benefit.
Net interest margin and net interest income are influenced by internal and external factors. Internal factors include balance sheet changes in volume, mix and pricing decisions. External factors include changes in market interest rates, competition and the shape of the interest rate yield curve. As discussed in more detail below, for the three months ended March 31, 2020, as compared to the same period in 2019, the decline in loan yields as a result of the Federal Reserve’s decision to cut interest rates was the largest contributing factor to the decrease in in net interest income. To offset the negative impact of the rate cuts, the Company has continued to focus on lowering the cost of funding through growing noninterest-bearing deposits and lowering interest rates on interest-bearing deposits, while also continuing to be opportunistic when rates offered on wholesale borrowings are advantageous.

56


The following table sets forth a summary of the changes in interest earned, on a tax equivalent basis, and interest paid resulting from changes in volume and rates for the Company for the three months ended March 31, 2020, as compared to the same period in 2019 (the changes attributable to the combined impact of yield/rate and volume have been allocated on a pro-rata basis using the absolute ratio value of amounts calculated):
 
Three months ended March 31, 2020 Compared to the Three Months Ended March 31, 2019
 
Volume
 
Rate
 
Net
Interest income:
 
 
 
 
 
Loans held for investment:
 
 
 
 
 
Non purchased
$
14,687

 
$
(7,317
)
 
$
7,370

Purchased
(8,290
)
 
(1,708
)
 
(9,998
)
Loans held for sale
(371
)
 
(2,478
)
 
(2,849
)
Securities:
 
 
 
 
 
Taxable
42

 
(645
)
 
(603
)
Tax-exempt
344

 
(308
)
 
36

Interest-bearing balances with banks
288

 
(935
)
 
(647
)
Total interest-earning assets
6,700

 
(13,391
)
 
(6,691
)
Interest expense:
 
 
 
 
 
Interest-bearing demand deposits
323

 
(1,144
)
 
(821
)
Savings deposits
22

 
(62
)
 
(40
)
Time deposits
(1,033
)
 
616

 
(417
)
Borrowed funds
3,541

 
(2,639
)
 
902

Total interest-bearing liabilities
2,853

 
(3,229
)
 
(376
)
Change in net interest income
$
3,847

 
$
(10,162
)
 
$
(6,315
)
Interest income, on a tax equivalent basis, was $131,887 for the three months ended March 31, 2020, as compared to $138,578 for the same period in 2019. This decrease in interest income, on a tax equivalent basis, is due primarily to the aforementioned interest rate cuts by the Federal Reserve, the effects of which the Company was able to partially offset by quarter-over-quarter loan growth.

57


The following table presents the percentage of total average earning assets, by type and yield, for the periods presented:
 
Percentage of Total Average Earning Assets
 
Yield
 
Three Months Ended
 
Three Months Ended
 
March 31,
 
March 31,
 
2020
 
2019
 
2020
 
2019
Loans held for investment
83.44
%
 
83.15
%
 
4.93
%
 
5.43
%
Loans held for sale
2.90

 
3.18

 
3.57

 
6.86

Securities
11.14

 
11.50

 
2.91

 
3.21

Other
2.52

 
2.17

 
1.12

 
2.50

Total earning assets
100.00
%
 
100.00
%
 
4.57
%
 
5.16
%
 
 
 
 
 
 
 
 
For the first quarter of 2020, interest income on loans held for investment, on a tax equivalent basis, decreased $2,627 to $118,741 from $121,369 in the same period in 2019. Interest income on loans held for investment decreased primarily due to decreases in loan yields in response to the Federal Reserve’s rate cuts. Growth in the Company’s non purchased loan portfolio helped offset the impact from the rate cuts.
For the first quarter of 2020, interest income on loans held for sale, on a tax equivalent basis, decreased $2,849 to $2,988 from $5,837 in the same period in 2019. The average balance of loans held for sale during the first quarter of 2019 includes a portfolio of non-mortgage consumer loans, which typically earn a higher yield than mortgage loans held for sale, which make up the balance of loans held for sale during the first quarter of 2020. This balance of non-mortgage consumer loans was reclassified to loans held for investment in the third quarter of 2019. The transfer of the higher earning assets out of loans held for sale coupled with the lower rates earned on mortgage loans held for sale during the first quarter of 2020, when compared to the first quarter of 2019, accounts for the decrease in interest income on loans held for sale from the first quarter of 2019.
The following table presents reported taxable equivalent yield on loans, including loans held for sale, for the periods presented.
 
Three Months Ended
 
March 31,
 
2020
 
2019
Taxable equivalent interest income on loans
$
121,729

 
$
127,206

 
 
 
 
Average loans, including loans held for sale
10,024,114

 
9,405,066

 
 
 
 
Loan yield
4.88
%
 
5.49
%
The impact from interest income collected on problem loans and purchase accounting adjustments on loans to total interest income on loans, including loans held for sale, loan yield and net interest margin is shown in the following table for the period presented.
 
Three Months Ended
 
March 31,
 
2020
 
2019
Net interest income collected on problem loans
$
218

 
$
812

Accretable yield recognized on purchased loans(1)
5,469

 
7,542

Total impact to interest income on loans
$
5,687

 
$
8,354

 
 
 
 
Impact to loan yield
0.23
%
 
0.36
%
 
 
 
 
Impact to net interest margin
0.20
%
 
0.31
%
(1) 
Includes additional interest income recognized in connection with the acceleration of paydowns and payoffs from purchased loans of $2,187 and $3,833, for the first quarter of 2020 and 2019, respectively. This additional interest income increased total loan yield by 9 basis points and 17 basis points for the first quarter of 2020 and 2019, respectively, while increasing net interest margin by 8 and 14 basis points for the same periods.

58


Investment income, on a tax equivalent basis, decreased $567 to $9,347 for the first quarter of 2020 from $9,914 for the first quarter of 2019. The tax equivalent yield on the investment portfolio for the first quarter of 2020 was 2.91%, down 30 basis points from 3.21% in the same period in 2019. The decrease in taxable equivalent yield on securities was as result of an increase in premium amortization caused by the increase in prepayment speeds experienced in the Company’s mortgage backed securities portfolio given the current interest rate environment.
Interest expense was $23,571 for the first quarter of 2020 as compared to $23,947 for the same period in 2019. The following table presents, by type, the Company’s funding sources, which consist of total average deposits and borrowed funds, and the total cost of each funding source for the periods presented:
 
Percentage of Total Average Deposits and Borrowed Funds
 
Cost of Funds
 
Three Months Ended
 
Three Months Ended
 
March 31,
 
March 31,
 
2020
 
2019
 
2020
 
2019
Noninterest-bearing demand
23.19
%
 
22.30
%
 
%
 
%
Interest-bearing demand
44.29

 
45.60

 
0.75

 
0.85

Savings
6.11

 
6.00

 
0.15

 
0.19

Time deposits
18.98

 
22.65

 
1.71

 
1.60

Short term borrowings
4.06

 
0.95

 
1.44

 
2.66

Long-term Federal Home Loan Bank advances
1.37

 
0.06

 
1.42

 
3.28

Subordinated notes
1.01

 
1.40

 
5.59

 
6.13

Other borrowed funds
0.99

 
1.04

 
4.85

 
4.60

Total deposits and borrowed funds
100.00
%
 
100.00
%
 
0.85
%
 
0.92
%
 
 
 
 
 
 
 
 
Interest expense on deposits was $18,494 and $19,772 for the three months ended March 31, 2020 and 2019, respectively. The cost of total deposits was 0.72% and 0.79% for the same respective periods. The decrease in both deposit expense and cost is attributable to the Company’s efforts to reduce deposit rates in order to mitigate the effect of the Federal Reserve’s rate cuts on the Company’s loan yields. During 2020, the Company has continued its efforts to grow non-interest bearing deposits, resulting in an increase in such deposits of $90,289 during the first quarter of 2020. Noninterest-bearing deposits represent 25.37% of total deposits at March 31, 2020 compared to 24.99% of total deposits at December 31, 2019. Low cost deposits continue to be the preferred choice of funding; however, the Company may rely on wholesale borrowings when rates are advantageous.
Interest expense on total borrowings was $5,077 and $4,175 for the three months ended March 31, 2020 and 2019, respectively. The increase in interest expense as a result of higher borrowings was offset slightly by lower interest rates charged on our other FHLB advances as rates fell during the quarter.
A more detailed discussion of the cost of our funding sources is set forth below under the heading “Liquidity and Capital Resources” in this Item.
Noninterest Income
 
Noninterest Income to Average Assets
Three Months Ended March 31,
2020
 
2019
1.13%
 
1.14%
Total noninterest income includes fees generated from deposit services and other fees and commissions, income from our insurance, wealth management and mortgage banking operations, realized gains on the sale of securities and all other noninterest income. Our focus is to develop and enhance our products that generate noninterest income in order to diversify our revenue sources. Noninterest income was $37,570 for the first quarter of 2020 as compared to $35,885 for the same period in 2019.
Service charges on deposit accounts include maintenance fees on accounts, per item charges, account enhancement charges for additional packaged benefits and overdraft fees. Service charges on deposit accounts were $9,070 and $9,102 for the first quarter of 2020 and 2019, respectively. Overdraft fees, the largest component of service charges on deposits, were $5,896 for the three months ended March 31, 2020 as compared to $6,139 for the same period in 2019.

59


Fees and commissions were $3,054 during the first quarter of 2020 as compared to $6,471 for the same period in 2019. Fees and commissions include fees related to deposit services, such as ATM fees and interchange fees on debit card transactions. Effective July 1, 2019, we became subject to the limitations on interchange fees imposed pursuant to §1075 of the Dodd-Frank Act (this provision, which is commonly referred to as the “Durbin Amendment,” is discussed in more detail in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 which was filed with the SEC on February 27, 2020). The Durbin Amendment limitations reduced interchange fees for the first quarter of 2020 by approximately $3,000 to $2,054 as compared to $5,328 for the same period in 2019. Management is continuing to develop and enhance strategies to offset this impact.
Through Renasant Insurance, we offer a range of commercial and personal insurance products through major insurance carriers. Income earned on insurance products was $1,991 and $2,116 for the three months ended March 31, 2020 and 2019, respectively. Contingency income is a bonus received from the insurance underwriters and is based both on commission income and claims experience on our clients’ policies during the previous year. Increases and decreases in contingency income are reflective of corresponding increases and decreases in the number of claims paid by insurance carriers. Contingency income, which is included in “Other noninterest income” in the Consolidated Statements of Income, was $892 and $757 for the three months ended March 31, 2020 and 2019, respectively.
Our Wealth Management segment has two primary divisions: Trust and Financial Services. The Trust division operates on a custodial basis which includes administration of employee benefit plans, as well as accounting and money management for trust accounts. The division manages a number of trust accounts inclusive of personal and corporate accounts, self-directed IRAs, and custodial accounts. Fees for managing these accounts are based on changes in market values of the assets under management in the account, with the amount of the fee depending on the type of account. The Financial Services division provides specialized products and services to our customers, which include fixed and variable annuities, mutual funds, and stocks offered through a third party provider. Wealth Management revenue was $4,002 for the first quarter of 2020 compared to $3,324 for the same period in 2019. The market value of assets under management or administration was $3,628,163 and $3,492,135 at March 31, 2020 and March 31, 2019, respectively.
Mortgage banking income is derived from the origination and sale of mortgage loans and the servicing of mortgage loans that the Company has sold but retained the right to service. Although loan fees and some interest income are derived from mortgage loans held for sale, the main source of income is gains from the sale of these loans in the secondary market. Mortgage production during the first quarter of 2020 was approximately $1,899,224, as compared to $654,234 in the first quarter of 2019. The increase in mortgage production is due to the current interest rate environment as well as an increase in producers throughout our footprint during the second half of 2019. Mortgage banking income, specifically mortgage servicing income, was negatively impacted during the first quarter of 2020 by a mortgage servicing rights valuation adjustment of $9,571, as actual prepayment speeds of the mortgages the Company serviced exceeded the Company’s estimates of prepayment speeds. The table below presents the components of mortgage banking income included in noninterest income for the periods presented.
 
Three Months Ended March 31,
 
2020
 
2019
Gain on sales of loans, net
$
21,782

 
$
7,888

Fees, net
2,919

 
1,692

Mortgage servicing (loss) income, net
405

 
821

MSR valuation adjustment
(9,571
)
 

Mortgage banking income, net
$
15,535

 
$
10,401

Bank-owned life insurance (“BOLI”) income is derived from changes in the cash surrender value of the bank-owned life insurance policies and death benefits received on covered individuals. BOLI income was $1,163 for the three months ended March 31, 2020 as compared to $1,407 for the same period in 2019.
Other noninterest income was $2,755 and $3,051 for the three months ended March 31, 2020 and 2019, respectively. Other noninterest income includes income from our SBA banking division and other miscellaneous income and can fluctuate based on production in our SBA banking division and recognition of other unseasonal income items. 

60


Noninterest Expense
Noninterest Expense to Average Assets
Three Months Ended March 31,
2020
 
2019
3.46%
 
2.83%
Noninterest expense was $115,041 and $88,832 for the first quarter of 2020 and 2019, respectively.
Salaries and employee benefits increased $15,839 to $73,189 for the first quarter of 2020 as compared to $57,350 for the same period in 2019. The increase in salaries and employee benefits is primarily due to the strategic production hires the Company made throughout its footprint during the last nine months of 2019 as well as increased mortgage commissions and incentives related to the increased mortgage production during the quarter. Salaries and employee benefits for the first quarter of 2020 also includes approximately $2,492 in expense related to elevated overtime and other accruals for employee benefits provided in response to the COVID-19 pandemic.
Data processing costs increased to $5,006 in the first quarter of 2020 from $4,906 for the same period in 2019. The Company continues to negotiate favorable contract terms to offset the increased variable cost components of our data processing costs, such as new accounts and increased transaction volume.
Net occupancy and equipment expense for the first quarter of 2020 was $14,120, up from $11,835 for the same period in 2019. The increase in occupancy and equipment expense is primarily attributable to the new locations added to the Company’s footprint during the last nine months of 2019.
Expenses related to other real estate owned for the first quarter of 2020 were $418 as compared to $1,004 for the same period in 2019. Expenses on other real estate owned included write downs of the carrying value to fair value on certain pieces of property held in other real estate owned of $197 and $727 for the first three months of 2020 and 2019, respectively. For the three months ended March 31, 2020 and 2019, other real estate owned with a cost basis of $782 and $1,043, respectively, was sold, resulting in a net loss of $12 and $80, respectively.
Professional fees include fees for legal and accounting services, such as routine litigation matters, external audit services as well as assistance in complying with newly-enacted and existing banking and governmental regulation. Professional fees were $2,641 for the first quarter of 2020 as compared to $2,454 for the same period in 2019.
Advertising and public relations expense was $3,400 for the first quarter of 2020 as compared to $2,866 for the same period in 2019. This increase is primarily attributable to an increased focus on digital marketing and branding throughout our footprint as well as an increase in the marketing of the Company’s community involvement.
Amortization of intangible assets totaled $1,895 and $2,110 for the first quarter of 2020 and 2019, respectively. This amortization relates to finite-lived intangible assets which are being amortized over the useful lives as determined at acquisition. These finite-lived intangible assets have remaining estimated useful lives ranging from approximately 3 months to approximately 10 years.
Communication expenses, those expenses incurred for communication to clients and between employees, were $2,198 for the first quarter of 2020 as compared to $1,895 for the same period in 2019.
Other noninterest expense includes business development and travel expenses, other discretionary expenses, loan fees expense and other miscellaneous fees and operating expenses. Other noninterest expense was $12,174 for the three months ended March 31, 2020 as compared to $4,412 for the same period in 2019. The increase in other noninterest expense was primarily driven by a $3,400 provision for unfunded commitments due to the adoption of CECL and an increase of $787 in FDIC assessments due to the exhaustion of certain credits. Included in noninterest expense for the first quarter of 2020 were approximately $411 in expenses incurred to supply our branches with face coverings and other self-sanitizing supplies as well as to maintain enhanced nightly cleanings of our facilities in response to the COVID-19 pandemic.

61


Efficiency Ratio
 
Efficiency Ratio
 
Three Months Ended March 31,
 
2020
 
2019
Efficiency ratio (GAAP)
78.86
%
 
59.02
%
Adjusted efficiency ratio (Non-GAAP)(1)
70.92
%
 
57.62
%
(1) 
A reconciliation of this financial measure from GAAP to non-GAAP can be found under the “Non-GAAP Financial Measures” heading at the end of this Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The efficiency ratio is one measure of productivity in the banking industry. This ratio is calculated to measure the cost of generating one dollar of revenue. That is, the ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. The Company calculates this ratio by dividing noninterest expense by the sum of net interest income on a fully tax equivalent basis and noninterest income. The table above shows the impact on the efficiency ratio of expenses that (1) the Company does not consider to be part of our core operating activities, such as amortization of intangibles, or (2) the Company incurred in connection with certain transactions where management is unable to accurately predict the timing of when these expenses will be incurred or, when incurred, the amount of such expenses, such as expenses incurred in connection with our response to the COVID-19 pandemic and our MSR valuation adjustment. We remain committed to aggressively managing our costs within the framework of our business model. We expect the efficiency ratio to improve from currently reported levels as a result of revenue growth while at the same time controlling noninterest expenses.
Income Taxes
Income tax expense for the first quarter of 2020 and 2019 was $773 and $13,590, respectively. The effective tax rates for those periods were 27.80% and 23.15%, respectively.
Risk Management

The management of risk is an on-going process. Primary risks that are associated with the Company include credit, interest rate and liquidity risk. Credit risk and interest rate risk are discussed below, while liquidity risk is discussed in the next subsection under the heading “Liquidity and Capital Resources.”
Credit Risk and Allowance for Credit Losses on Loans and Unfunded Commitments

At March 31, 2020, the Company’s credit quality metrics remained strong. Due to the high levels of uncertainty in the economy, we are closely monitoring the entire loan portfolio to ascertain the impact of COVID-19 and the broad shut-down of the United States economy on our borrowers. We have placed heightened attention on borrowers in the hospitality (such as hotel/motel), restaurant, entertainment and retail trade industries, among others. The Company does not have material exposure to the energy industry. Although we expect the COVID-19 pandemic and related federal, state and local governmental measures enacted to arrest the virus’s spread to negatively impact the Company’s credit quality, at this time it is difficult to accurately predict the extent of such impact. Numerous COVID-19 related factors, such as the duration of “shelter-in-place” orders, the effect of government aid to borrowers as well as our loan deferral program and other accommodations for our clients, and the speed and extent to which the United States and local economies recover as government restrictions are slowly lifted, will contribute to the aggregate impact of the current economic circumstances on our credit quality in future quarters.
Management of Credit Risk. Inherent in any lending activity is credit risk, that is, the risk of loss should a borrower default. Credit risk is monitored and managed on an ongoing basis by a credit administration department, a problem asset resolution committee and the Board of Directors Credit Review Committee. Credit quality, adherence to policies and loss mitigation are major concerns of credit administration and these committees. The Company’s central appraisal review department reviews and approves third-party appraisals obtained by the Company on real estate collateral and monitors loan maturities to ensure updated appraisals are obtained. This department is managed by a State Certified General Real Estate Appraiser and employs four additional State Certified General Real Estate Appraisers and four real estate evaluators.
We have a number of documented loan policies and procedures that set forth the approval and monitoring process of the lending function. Adherence to these policies and procedures is monitored by management and the Board of Directors. A number of committees and an underwriting staff oversee the lending operations of the Company. These include in-house problem asset resolution committees and the Board of Directors Credit Review Committee. In addition, we maintain a loan review staff to independently monitor loan quality and lending practices. Loan review personnel monitor and, if necessary, adjust the grades

62


assigned to loans through periodic examination, focusing their review on commercial and real estate loans rather than consumer and small balance consumer mortgage loans, such as 1-4 family mortgage loans.
In compliance with loan policy, the lending staff is given lending limits based on their knowledge and experience. In addition, each lending officer’s prior performance is evaluated for credit quality and compliance as a tool for establishing and enhancing lending limits. Before funds are advanced on consumer and commercial loans below certain dollar thresholds, loans are reviewed and scored using centralized underwriting methodologies. Loan quality, or “risk-rating,” grades are assigned based upon certain factors, which include the scoring of the loans. This information is used to assist management in monitoring credit quality. Loan requests of amounts greater than an officer’s lending limits are reviewed for approval by senior credit officers.
For commercial and commercial real estate secured loans, risk-rating grades are assigned by lending, credit administration and loan review personnel, based on an analysis of the financial and collateral strength and other credit attributes underlying each loan. Loan grades range from 1 to 9, with 1 being loans with the least credit risk.
Management’s problem asset resolution committee and the Board of Directors’ Credit Review Committee monitor loans that are past due or those that have been downgraded and placed on the Company’s internal watch list due to a decline in the collateral value or cash flow of the debtor; the committees then adjust loan grades accordingly. This information is used to assist management in monitoring credit quality. When the ultimate collectability of a loan’s principal is in doubt, wholly or partially, the loan is placed on nonaccrual.
After all collection efforts have failed, collateral securing loans may be repossessed and sold or, for loans secured by real estate, foreclosure proceedings initiated. The collateral is sold at public auction for fair market value (based upon recent appraisals described in the above paragraph), with fees associated with the foreclosure being deducted from the sales price. The purchase price is applied to the outstanding loan balance. If the loan balance is greater than the sales proceeds, the deficient balance is sent to the Board of Directors’ Credit Review Committee for charge-off approval. These charge-offs reduce the allowance for credit losses on loans. Charge-offs reflect the realization of losses in the portfolio that were recognized previously through the provision for credit losses on loans.
The Company’s practice is to charge off estimated losses as soon as such losses are identified and reasonably quantified. Net charge-offs for the first three months of 2020 were $811, or 0.03% of average loans (annualized), compared to net charge-offs of $691, or 0.03% of average loans (annualized), for the same period in 2019. The charge-offs were fully reserved for in the Company’s allowance for credit losses on loans.

Allowance for Credit Losses on Loans and Unfunded Commitments; Provision for Credit Losses on Loans and Unfunded Commitments. Beginning January 1, 2020, the Company began calculating the allowance for credit losses under CECL. As of the date of adoption, the Company increased the allowance for credit losses on loans by $42,484 and the reserve for unfunded commitments by $10,389. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance for credit losses is available to absorb probable credit losses inherent in the entire loan portfolio. Loan losses are charged against the allowance for credit losses when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The appropriate level of the allowance is based on an ongoing analysis of the loan portfolio and represents an amount that management deems adequate to provide for inherent losses, including loans evaluated on a collective (pooled) basis and those evaluated on an individual basis as set forth in the ASC 326. The credit loss estimation process involves procedures to appropriately consider the unique characteristics of the Company’s loan portfolio segments. Credit quality is assessed and monitored by evaluating various attributes, and the results of those evaluations are utilized in underwriting new loans and in the Company’s process for estimation of expected credit losses. Credit quality monitoring procedures and indicators can include an assessment of problem loans, the types of loans, historical loss experience, new lending products, emerging credit trends, changes in the size and character of loan categories, and other factors, including our risk rating system, regulatory guidance and economic conditions, such as unemployment rate and GDP growth in the markets in which we operate as well as trends in the market values of underlying collateral securing loans, all as determined based on input from management, loan review staff and other sources. This evaluation is complex and inherently subjective, as it requires estimates by management that are inherently uncertain and therefore susceptible to significant revision as more information becomes available. In future periods evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and provision for credit loss in those future periods.

The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, a collective or pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics; and second, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans.

63



The allowance for credit losses for loans that share similar risk characteristics with other loans is calculated on a collective (or pool) basis, where such loans are segregated into loan portfolio segments based upon similarity of credit risk. In determining the allowance for credit losses on loans evaluated on a collective basis, the Company categorizes loan pools based on loan type and/or risk rating. The Company uses two CECL models: (1) a loss rate model, based on average historical life-of-loan loss rates, is used for the Real Estate - 1-4 Family Mortgage, Real Estate - Construction and the Installment Loans to Individuals portfolio segments, and (2) for the Commercial, Real Estate - Commercial Mortgage and Lease Financing portfolio segments, the Company uses a probability of default/loss given default model, which calculates an expected loss percentage for each loan pool by considering (a) the probability of default, based on the migration of loans from performing (using risk ratings) to default using life-of-loan analysis periods and (b) the historical severity of loss, based on the aggregate net lifetime losses incurred per loan pool.

The historical loss rates calculated as described above are adjusted, as necessary, for both internal and external qualitative factors where there are differences in the historical loss data of the Company and current or projected future conditions. Internal factors include loss history, changes in credit quality (including movement between risk ratings) and/or credit concentration, the nature and volume of the respective loan portfolio segments, and changes in lending or loan review staffing. External factors include current and reasonable and supportable forecasted economic conditions, the competitive environment and changes in collateral values. These factors are used to adjust the historical loss rates (as described above) to ensure that they reflect management’s expectation of future conditions based on a reasonable and supportable forecast period. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, when necessary, the models immediately revert back to the historical loss rates adjusted for qualitative factors related to current conditions.

For loans that do not share similar risk characteristics with other loans, an individual analysis is performed to determine the expected credit loss. If the respective loan is collateral dependent (that is, when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral), the expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral. The fair value of collateral is initially based on external appraisals. Generally, collateral values for loans for which measurement of expected losses is dependent on collateral values are updated every twelve months, either from external third parties or in-house certified appraisers. Third-party appraisals are obtained from a pre-approved list of independent, third-party, local appraisal firms. The fair value of the collateral derived from the external appraisal is then adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral. Other acceptable methods for determining the expected credit losses for individually evaluated loans is a discounted cash flow approach or, if applicable, an observable market price. Once the expected credit loss amount is determined, an allowance is provided for equal to the calculated expected credit loss and included in the allowance for credit losses.

For periods prior to January 1, 2020, the Company calculated the allowance for credit losses using the incurred loss methodology.

In addition to its quarterly analysis of the allowance for credit losses, on a regular basis, management and the Board of Directors review loan ratios. These ratios include the allowance for credit losses as a percentage of total loans, net charge-offs as a percentage of average loans, the provision for credit losses as a percentage of average loans, nonperforming loans as a percentage of total loans and the allowance coverage on nonperforming loans. Also, management reviews past due ratios by officer, community bank and the Company as a whole.


64


The following table presents the allocation of the allowance for credit losses on loans by loan category and the percentage of loans in each category to total loans as of the dates presented:
 
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
 
Balance
% of Total
 
Balance
% of Total
 
Balance
% of Total
Commercial, financial, agricultural
$
25,937

14.58
%
 
$
10,658

14.12
%
 
$
9,622

14.40
%
Lease financing
1,588

0.87
%
 
910

0.84
%
 
662

0.65
%
Real estate – construction
10,924

8.07
%
 
5,029

8.53
%
 
4,778

8.15
%
Real estate – 1-4 family mortgage
27,320

29.12
%
 
9,814

29.59
%
 
9,491

30.47
%
Real estate – commercial mortgage
44,237

44.11
%
 
24,990

43.80
%
 
24,643

44.93
%
Installment loans to individuals
10,179

3.25
%
 
761

3.12
%
 
639

1.40
%
Total
$
120,185

100.00
%
 
$
52,162

100.00
%
 
$
49,835

100.00
%

The provision for credit losses on loans charged to operating expense is an amount which, in the judgment of management, is necessary to maintain the allowance for credit losses on loans at a level that is believed to be adequate to meet the inherent risks of losses in our loan portfolio. The provision for credit losses on loans was $26,350 and $1,500 for the three months ended March 31, 2020 and 2019, respectively. The table below reflects the activity in the allowance for credit losses on loans for the periods presented:
 
Three Months Ended
 
March 31,
 
2020
 
2019
Balance at beginning of period
$
52,162

 
$
49,026

Impact of the adoption of ASC 326
42,484

 

Charge-offs
 
 
 
Commercial, financial, agricultural
393

 
258

Lease financing

 

Real estate – construction

 

Real estate – 1-4 family mortgage
221

 
497

Real estate – commercial mortgage
2,047

 
562

Installment loans to individuals
2,688

 
220

Total charge-offs
5,349

 
1,537

Recoveries
 
 
 
Commercial, financial, agricultural
190

 
374

Lease financing
5

 

Real estate – construction

 
7

Real estate – 1-4 family mortgage
88

 
197

Real estate – commercial mortgage
1,699

 
245

Installment loans to individuals
2,556

 
23

Total recoveries
4,538

 
846

Net charge-offs
811

 
691

Provision for credit losses on loans
26,350

 
1,500

Balance at end of period
$
120,185

 
$
49,835

Net charge-offs (annualized) to average loans
0.03
%
 
0.03
%
Allowance for credit losses on loans to:
 
 
 
Total loans
1.23
%
 
0.55
%
Total non purchased loans
1.54
%
 
0.76
%
Nonperforming loans
240.19
%
 
184.83
%
Nonperforming non purchased loans
465.06
%
 
363.79
%

65



The following table provides further details of the Company’s net charge-offs (recoveries) of loans secured by real estate for the periods presented:
 
 
Three Months Ended
 
March 31,
 
2020
 
2019
Real estate – construction:
 
 
 
Residential
$

 
$
(7
)
Total real estate – construction

 
(7
)
Real estate – 1-4 family mortgage:
 
 
 
Primary
151

 
248

Home equity
(11
)
 
129

Rental/investment
28

 
(2
)
Land development
(35
)
 
(75
)
Total real estate – 1-4 family mortgage
133

 
300

Real estate – commercial mortgage:
 
 
 
Owner-occupied
1,443

 
236

Non-owner occupied
(1,118
)
 
128

Land development
23

 
(47
)
Total real estate – commercial mortgage
348

 
317

Total net charge-offs of loans secured by real estate
$
481

 
$
610


The Company maintains a separate allowance for credit losses on unfunded loan commitments, which is included in the "other liabilities" line item on the Consolidated Balance Sheets. Management estimates the amount of expected losses on unfunded loan commitments by calculating a likelihood of funding over the contractual period for exposures that are not unconditionally cancellable by the Company and applying the loss factors used in the allowance for credit loss on loans methodology described above to unfunded commitments for each loan type. No credit loss estimate is reported for off-balance-sheet credit exposures that are unconditionally cancellable by the Company. A roll forward of the allowance for credit losses on unfunded commitments is shown in the table below.
 
 
Three Months Ended March 31, 2020
 
Allowance for credit losses on unfunded loan commitments:
 
Beginning balance
$
946

Impact of the adoption of ASC 326
10,389

Provision for credit losses on unfunded loan commitments (included in other noninterest expense)
3,400

Ending balance
$
14,735

Nonperforming Assets. Nonperforming assets consist of nonperforming loans and other real estate owned. Nonperforming loans are those on which the accrual of interest has stopped or loans which are contractually 90 days past due on which interest continues to accrue. Generally, the accrual of interest is discontinued when the full collection of principal or interest is in doubt or when the payment of principal or interest has been contractually 90 days past due, unless the obligation is both well secured and in the process of collection. Management, the problem asset resolution committee and our loan review staff closely monitor loans that are considered to be nonperforming.

Other real estate owned consists of properties acquired through foreclosure or acceptance of a deed in lieu of foreclosure. These properties are carried at the lower of cost or fair market value based on appraised value less estimated selling costs. Losses arising at the time of foreclosure of properties are charged against the allowance for credit losses on loans. Reductions in the carrying value subsequent to acquisition are charged to earnings and are included in “Other real estate owned” in the Consolidated Statements of Income.


66


The following table provides details of the Company’s non purchased and purchased nonperforming assets as of the dates presented.
 
Non Purchased
 
Purchased
 
 Total
March 31, 2020
 
 
 
 
 
Nonaccruing loans
$
21,384

 
$
19,090

 
$
40,474

Accruing loans past due 90 days or more
4,459

 
5,104

 
9,563

Total nonperforming loans
25,843

 
24,194

 
50,037

Other real estate owned
3,241

 
5,430

 
8,671

Total nonperforming assets
$
29,084

 
$
29,624

 
$
58,708

Nonperforming loans to total loans
 
 

 
0.51
%
Nonperforming assets to total assets
 
 

 
0.42
%
 
 
 

 
 
December 31, 2019
 
 
 
 
 
Nonaccruing loans
$
21,509

 
$
7,038

 
$
28,547

Accruing loans past due 90 days or more
3,458

 
4,317

 
7,775

Total nonperforming loans
24,967

 
11,355

 
36,322

Other real estate owned
2,762

 
5,248

 
8,010

Total nonperforming assets
$
27,729

 
$
16,603

 
$
44,332

Nonperforming loans to total loans
 
 
 
 
0.37
%
Nonperforming assets to total assets
 
 
 
 
0.33
%

The level of nonperforming loans increased $13,715 from December 31, 2019 to March 31, 2020, while OREO increased $661 during the same period. The implementation of CECL, which requires purchased credit deteriorated loans to be classified as nonaccrual based on performance, contributed $5,680 to the increase in nonaccruing loans.
The following table presents nonperforming loans by loan category as of the dates presented:
 
March 31,
2020
 
December 31, 2019
 
March 31,
2019
Commercial, financial, agricultural
$
13,615

 
$
8,458

 
$
6,143

Lease financing
277

 
226

 
90

Real estate – construction:
 
 
 
 
 
Residential
3,012

 

 

Commercial

 

 

Total real estate – construction
3,012

 

 

Real estate – 1-4 family mortgage:
 
 
 
 
 
Primary
16,078

 
14,270

 
8,547

Home equity
2,819

 
2,328

 
2,073

Rental/investment
1,408

 
1,958

 
772

Land development
407

 
367

 
466

Total real estate – 1-4 family mortgage
20,712

 
18,923

 
11,858

Real estate – commercial mortgage:
 
 
 
 
 
Owner-occupied
9,226

 
4,526

 
3,901

Non-owner occupied
1,929

 
2,459

 
3,854

Land development
673

 
1,109

 
342

Total real estate – commercial mortgage
11,828

 
8,094

 
8,097

Installment loans to individuals
593

 
621

 
775

Total nonperforming loans
$
50,037

 
$
36,322

 
$
26,963



67


Total nonperforming loans as a percentage of total loans were 0.51% as of March 31, 2020 as compared to 0.37% as of December 31, 2019 and 0.30% as of March 31, 2019. The Company’s coverage ratio, or its allowance for credit losses on loans as a percentage of nonperforming loans, was 240.19% as of March 31, 2020 as compared to 143.61% as of December 31, 2019 and 184.83% as of March 31, 2019. As discussed above, the adoption of CECL resulted in an increase of $5,680 in nonaccrual loans as of March 31, 2020. Although nonperforming loans have increased as of March 31, 2020, the coverage ratios have increased as a result of the increase in the allowance for credit losses discussed above.

Management has evaluated the aforementioned loans and other loans classified as nonperforming and believes that all nonperforming loans have been adequately reserved for in the allowance for credit losses at March 31, 2020. Management also continually monitors past due loans for potential credit quality deterioration. Total loans 30-89 days past due were $45,524 at March 31, 2020 as compared to $37,668 at December 31, 2019 and $44,141 at March 31, 2019.

Although not classified as nonperforming loans, restructured loans are another category of assets that contribute to our credit risk. Restructured loans are those for which concessions have been granted to the borrower due to a deterioration of the borrower’s financial condition and are performing in accordance with the new terms. Such concessions may include reduction in interest rates or deferral of interest or principal payments. In evaluating whether to restructure a loan, management analyzes the long-term financial condition of the borrower, including guarantor and collateral support, to determine whether the proposed concessions will increase the likelihood of repayment of principal and interest. Restructured loans that are not performing in accordance with their restructured terms that are either contractually 90 days past due or placed on nonaccrual status are reported as nonperforming loans.

As shown below, restructured loans totaled $11,039 at March 31, 2020 as compared to $11,954 at December 31, 2019 and $12,409 at March 31, 2019. At March 31, 2020, loans restructured through interest rate concessions represented 27% of total restructured loans, while loans restructured by a concession in payment terms represented the remainder. The following table provides further details of the Company’s restructured loans in compliance with their modified terms as of the dates presented:

 
March 31,
2020
 
December 31, 2019
 
March 31,
2019
Commercial, financial, agricultural
$
1,411

 
$
523

 
$
332

Real estate – 1-4 family mortgage:
 
 
 
 
 
Primary
6,853

 
6,987

 
6,169

Home equity
212

 
213

 
184

Rental/investment
587

 
596

 
1,987

Total real estate – 1-4 family mortgage
7,652

 
7,796

 
8,340

Real estate – commercial mortgage:
 
 
 
 
 
Owner-occupied
1,398

 
3,096

 
3,076

Non-owner occupied
520

 
503

 
548

Land development

 
36

 
50

Total real estate – commercial mortgage
1,918

 
3,635

 
3,674

Installment loans to individuals
58

 

 
63

Total restructured loans in compliance with modified terms
$
11,039

 
$
11,954

 
$
12,409



68


Changes in the Company’s restructured loans are set forth in the table below:
 
 
2020
 
2019
Balance at January 1,
$
11,954

 
$
12,820

Additional advances or loans with concessions
1,574

 
176

Reclassified as performing restructured loan
58

 
252

Reductions due to:
 
 
 
Reclassified as nonperforming
(2,449
)
 
(269
)
Paid in full
(34
)
 
(264
)
Charge-offs
(3
)
 

Paydowns
(61
)
 
(306
)
Balance at March 31,
$
11,039

 
$
12,409


Due to the current economic environment caused by the COVID-19 pandemic, the Company implemented a loan deferral program in March 2020 that provides temporary payment relief to both consumer and commercial customers. Any customer that is current on loan payments, taxes and insurance can qualify for a 90-day deferral of principal and interest payments. The Company’s loan deferral program complies with the guidance set forth in the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and related guidance from the FDIC and other banking regulators. Through April 30, 2020, the Company has granted temporary modifications on approximately 3,500 loans, or 18% of our loan portfolio by dollar value, with total balances of approximately $1,700,000. In accordance with the applicable guidance, none of these loans were considered “restructured loans”.
The following table shows the principal amounts of nonperforming and restructured loans as of the dates presented. All loans where information exists about possible credit problems that would cause us to have serious doubts about the borrower’s ability to comply with the current repayment terms of the loan have been reflected in the table below.
 
 
March 31,
2020
 
December 31, 2019
 
March 31,
2019
Nonaccruing loans
$
40,474

 
$
28,547

 
$
20,335

Accruing loans past due 90 days or more
9,563

 
7,775

 
6,628

Total nonperforming loans
50,037

 
36,322

 
26,963

Restructured loans in compliance with modified terms
11,039

 
11,954

 
12,409

Total nonperforming and restructured loans
$
61,076

 
$
48,276

 
$
39,372

The following table provides details of the Company’s other real estate owned as of the dates presented:
 
 
March 31,
2020
 
December 31, 2019
 
March 31,
2019
Residential real estate
$
1,661

 
$
1,305

 
$
2,651

Commercial real estate
3,411

 
3,654

 
3,708

Residential land development
959

 
899

 
1,095

Commercial land development
2,640

 
2,152

 
2,701

Total other real estate owned
$
8,671

 
$
8,010

 
$
10,155


Changes in the Company’s other real estate owned were as follows:
 
2020
 
2019
Balance at January 1,
$
8,010

 
$
11,040

Transfers of loans
1,640

 
885

Impairments
(197
)
 
(727
)
Dispositions
(782
)
 
(1,043
)
Balance at March 31,
$
8,671

 
$
10,155


69



Other real estate owned with a cost basis of $782 was sold during the three months ended March 31, 2020, resulting in a net loss of $12, while other real estate owned with a cost basis of $1,043 was sold during the three months ended March 31, 2019, resulting in a net loss of $80.

Interest Rate Risk

Market risk is the risk of loss from adverse changes in market prices and rates. The majority of assets and liabilities of a financial institution are monetary in nature and therefore differ greatly from most commercial and industrial companies that have significant investments in fixed assets and inventories. Our market risk arises primarily from interest rate risk inherent in lending and deposit-taking activities. Management believes a significant impact on the Company’s financial results stems from our ability to react to changes in interest rates. A sudden and substantial change in interest rates may adversely impact our earnings because the interest rates borne by assets and liabilities do not change at the same speed, to the same extent or on the same basis.
Because of the impact of interest rate fluctuations on our profitability, the Board of Directors and management actively monitor and manage our interest rate risk exposure. We have an Asset/Liability Committee (“ALCO”) that is authorized by the Board of Directors to monitor our interest rate sensitivity and to make decisions relating to that process. The ALCO’s goal is to structure our asset/liability composition to maximize net interest income while managing interest rate risk so as to minimize the adverse impact of changes in interest rates on net interest income and capital. The ALCO uses an asset/liability model as the primary quantitative tool in measuring the amount of interest rate risk associated with changing market rates. The model is used to perform both net interest income forecast simulations for multiple year horizons and economic value of equity (“EVE”) analyses, each under various interest rate scenarios, which could impact the results presented in the table below.
Net interest income simulations measure the short and medium-term earnings exposure from changes in market interest rates in a rigorous and explicit fashion. Our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. EVE measures our long-term earnings exposure from changes in market rates of interest. EVE is defined as the present value of assets minus the present value of liabilities at a point in time for a given set of market rate assumptions. An increase in EVE due to a specified rate change indicates an improvement in the long-term earnings capacity of the balance sheet assuming that the rate change remains in effect over the life of the current balance sheet.
The following table presents the projected impact of a change in interest rates on (1) static EVE and (2) earnings at risk (that is, net interest income) for the 1-12 and 13-24 month periods commencing April 1, 2020, in each case as compared to the result under rates present in the market on March 31, 2020. The changes in interest rates assume an instantaneous and parallel shift in the yield curve and do not take into account changes in the slope of the yield curve.
 
 
Percentage Change In:
Immediate Change in Rates of (in basis points):
 
Economic Value Equity (EVE)
 
Earning at Risk (Net Interest Income)
 
Static
 
1-12 Months
 
13-24 Months
+400
 
12.30%
 
10.26%
 
22.21%
+300
 
9.94%
 
7.99%
 
17.09%
+200
 
6.76%
 
5.46%
 
11.62%
+100
 
4.20%
 
2.69%
 
5.89%
-100
 
(4.13)%
 
(3.90)%
 
(6.60)%

The rate shock results for the net interest income simulations for the next twenty-four months produce an asset sensitive position at March 31, 2020 and are all within the parameters set by the Board of Directors. The preceding measures assume no change in the size or asset/liability compositions of the balance sheet, and they do not reflect future actions the ALCO may undertake in response to such changes in interest rates.
The scenarios assume instantaneous movements in interest rates in increments of plus 100, 200, 300 and 400 basis points and minus 100 basis points. As interest rates are adjusted over a period of time, it is our strategy to proactively change the volume and mix of our balance sheet in order to mitigate our interest rate risk. The computation of the prospective effects of hypothetical interest rate changes requires numerous assumptions, including asset prepayment speeds, the impact of competitive factors on our pricing of loans and deposits, how responsive our deposit repricing is to the change in market rates and the expected life of non-maturity deposits. These business assumptions are based upon our experience, business plans and published industry experience; however, such assumptions may not necessarily reflect the manner or timing in which cash flows, asset yields and

70


liability costs respond to changes in market rates. Because these assumptions are inherently uncertain, actual results will differ from simulated results.
The Company utilizes derivative financial instruments, including interest rate contracts such as swaps, caps and/or floors, forward commitments, and interest rate lock commitments, as part of its ongoing efforts to mitigate its interest rate risk exposure. For more information about the Company’s derivative financial instruments, see the “Off-Balance Sheet Transactions” section below and Note 10, “Derivative Instruments,” in the Notes to Consolidated Financial Statements of the Company in Item 1, Financial Statements.
Liquidity and Capital Resources

Liquidity management is the ability to meet the cash flow requirements of customers who may be either depositors wishing to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs.

Core deposits, which are deposits excluding time deposits and public fund deposits, are the major source of funds used by the Bank to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring the Bank’s liquidity. Management continually monitors the Bank’s liquidity and non-core dependency ratios to ensure compliance with targets established by the Asset/Liability Management Committee.

Our investment portfolio is another alternative for meeting liquidity needs. These assets generally have readily available markets that offer conversions to cash as needed. Within the next twelve months the securities portfolio is forecasted to generate cash flow through principal payments and maturities equal to approximately 29.07% of the carrying value of the total securities portfolio. Securities within our investment portfolio are also used to secure certain deposit types and short-term borrowings. At March 31, 2020, securities with a carrying value of $538,563 were pledged to secure public fund deposits and as collateral for short-term borrowings and derivative instruments as compared to securities with a carrying value of $444,603 similarly pledged at December 31, 2019.

Other sources available for meeting liquidity needs include federal funds purchased and short-term and long-term advances from the FHLB. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances. There were short-term borrowings from the FHLB in the amount of $780,000 at March 31, 2020 compared to $480,000 at December 31, 2019. Long-term funds obtained from the FHLB are used primarily to match-fund fixed rate loans in order to minimize interest rate risk and also are used to meet day to day liquidity needs, particularly when the cost of such borrowing compares favorably to the rates that we would be required to pay to attract deposits. At March 31, 2020, the balance of our outstanding long-term advances with the FHLB was $152,294 compared to $152,337 at December 31, 2019. The total amount of the remaining credit available to us from the FHLB at March 31, 2020 was $2,834,101. We also maintain lines of credit with other commercial banks totaling $180,000. These are unsecured lines of credit with the majority maturing at various times within the next twelve months. There was $14,000 outstanding under these lines of credit at March 31, 2020. The draws on these lines were done in accordance with Company policy to test the lines annually. All borrowings were repaid in the month of April. There were no borrowings outstanding at December 31, 2019.

In 2016 we accessed the capital markets to generate liquidity in the form of subordinated notes. As part of the Metropolitan acquisition, the Company assumed $15,000 aggregate principal amount of 6.50% fixed-to-floating rate subordinated notes due July 1, 2026. The carrying value of the subordinated notes, net of unamortized debt issuance costs, was $113,940 at March 31, 2020.

Although we currently have a significant amount of on-balance sheet liquidity and other available sources of funding, as detailed below, we are also able to participate in the Paycheck Protection Program (“PPP”) Liquidity Facility (“PPPLF”) established by the Federal Reserve. Because of the favorable capital treatment and interest rate of PPPLF borrowings, we may access the PPPLF to offset any impact on our liquidity resulting from the high level of PPP lending that we have engaged in during the second quarter of 2020. Under the PPPLF, PPP loans may be pledged as collateral, and borrowings under the PPPLF bear interest at a rate of 0.35%. 


71


The following table presents, by type, the Company’s funding sources, which consist of total average deposits and borrowed funds, and the total cost of each funding source for the periods presented:
 
 
Percentage of Total Average Deposits and Borrowed Funds
 
Cost of Funds
 
Three Months Ended
 
Three Months Ended
 
March 31,
 
March 31,
 
2020
 
2019
 
2020
 
2019
Noninterest-bearing demand
23.19
%
 
22.30
%
 
%
 
%
Interest-bearing demand
44.29

 
45.60

 
0.75

 
0.85

Savings
6.11

 
6.00

 
0.15

 
0.19

Time deposits
18.98

 
22.65

 
1.71

 
1.60

Short-term borrowings
4.06

 
0.95

 
1.44

 
2.66

Long-term Federal Home Loan Bank advances
1.37

 
0.06

 
1.42

 
3.28

Subordinated notes
1.01

 
1.40

 
5.59

 
6.13

Other borrowed funds
0.99

 
1.04

 
4.85

 
4.60

Total deposits and borrowed funds
100.00
%
 
100.00
%
 
0.85
%
 
0.92
%

Our strategy in choosing funds is focused on minimizing cost in the context of our balance sheet composition and interest rate risk position. Accordingly, management targets growth of noninterest-bearing deposits. While we do not control the types of deposit instruments our clients choose, we do influence those choices with the rates and the deposit specials we offer. We constantly monitor our funds position and evaluate the effect that various funding sources have on our financial position.

Cash and cash equivalents were $637,772 at March 31, 2020, as compared to $562,066 at March 31, 2019. Cash used in investing activities for the three months ended March 31, 2020 was $130,341, as compared to cash provided by investing activities of $24,930 for the three months ended March 31, 2019. Proceeds from the sale, maturity or call of securities within our investment portfolio were $76,269 for the three months ended March 31, 2020, as compared to $59,120 for the same period in 2019. These proceeds were reinvested into the investment portfolio or used to fund loan growth. Purchases of investment securities were $123,670 for the first three months of 2020, as compared to $49,577 for the same period in 2019.

Cash provided by financing activities for the three months ended March 31, 2020 was $476,183, as compared to cash used in financing activities for the same period in 2019 of $172,082. Deposits increased $199,404 and $140,692 for the three months ended March 31, 2020 and 2019, respectively.

Restrictions on Bank Dividends, Loans and Advances
The Company’s liquidity and capital resources, as well as its ability to pay dividends to its shareholders, are substantially dependent on the ability of the Bank to transfer funds to the Company in the form of dividends, loans and advances. Under Mississippi law, a Mississippi bank may not pay dividends unless its earned surplus is in excess of three times capital stock. A Mississippi bank with earned surplus in excess of three times capital stock may pay a dividend, subject to the approval of the Mississippi Department of Banking and Consumer Finance (the “DBCF”). In addition, the FDIC also has the authority to prohibit the Bank from engaging in business practices that the FDIC considers to be unsafe or unsound, which, depending on the financial condition of the bank, could include the payment of dividends. Accordingly, the approval of the DBCF is required prior to the Bank paying dividends to the Company, and under certain circumstances the approval of the FDIC may be required.
Federal Reserve regulations also limit the amount the Bank may loan to the Company unless such loans are collateralized by specific obligations. At March 31, 2020, the maximum amount available for transfer from the Bank to the Company in the form of loans was $138,775. The Company maintains a line of credit collateralized by cash with the Bank totaling $3,061. There were no amounts outstanding under this line of credit at March 31, 2020.

These restrictions did not have any impact on the Company’s ability to meet its cash obligations in the three months ended March 31, 2020, nor does management expect such restrictions to materially impact the Company’s ability to meet its currently-anticipated cash obligations.


72


Off-Balance Sheet Transactions
The Company enters into loan commitments and standby letters of credit in the normal course of its business. Loan commitments are made to accommodate the financial needs of the Company’s customers. Standby letters of credit commit the Company to make payments on behalf of customers when certain specified future events occur. Both arrangements have credit risk essentially the same as that involved in extending loans to customers and are subject to the Company’s normal credit policies, including establishing a provision for credit losses on unfunded commitments. Collateral (e.g., securities, receivables, inventory, equipment, etc.) is obtained based on management’s credit assessment of the customer.
Loan commitments and standby letters of credit do not necessarily represent future cash requirements of the Company in that while the borrower has the ability to draw upon these commitments at any time, these commitments often expire without being drawn upon. The Company’s unfunded loan commitments and standby letters of credit outstanding were as follows as of the dates presented:
 
March 31, 2020
 
December 31, 2019
Loan commitments
$
2,368,745

 
$
2,324,262

Standby letters of credit
90,266

 
94,824


The Company closely monitors the amount of remaining future commitments to borrowers in light of prevailing economic conditions and adjusts these commitments and the provision related thereto as necessary. The Company will continue this process as new commitments are entered into or existing commitments are renewed. For a more detailed discussion related to the allowance and provision for credit losses on unfunded loan commitments, refer to the previous section “Risk Management.”

The Company utilizes derivative financial instruments, including interest rate contracts such as swaps, caps and/or floors, as part of its ongoing efforts to mitigate its interest rate risk exposure and to facilitate the needs of its customers. The Company enters into derivative instruments that are not designated as hedging instruments to help its commercial customers manage their exposure to interest rate fluctuations. To mitigate the interest rate risk associated with these customer contracts, the Company enters into an offsetting derivative contract position with other financial institutions. The Company manages its credit risk, or potential risk of default by its commercial customers, through credit limit approval and monitoring procedures. At March 31, 2020, the Company had notional amounts of $219,068 on interest rate contracts with corporate customers and $219,068 in offsetting interest rate contracts with other financial institutions to mitigate the Company’s rate exposure on its corporate customers’ contracts and certain fixed rate loans.
Additionally, the Company enters into interest rate lock commitments with its customers to mitigate the interest rate risk associated with the commitments to fund fixed-rate and adjustable rate residential mortgage loans and also enters into forward commitments to sell residential mortgage loans to secondary market investors.
The Company has also entered into forward interest rate swap contracts on FHLB borrowings, as well as interest rate swap agreements on junior subordinated debentures that are all accounted for as cash flow hedges. Under each of these contracts, the Company will pay a fixed rate of interest and will receive a variable rate of interest based on the three-month LIBOR plus a predetermined spread.
For more information about the Company’s off-balance sheet transactions, see Note 10, “Derivative Instruments,” in the Notes to Consolidated Financial Statements of the Company in Item 1, Financial Statements.
Shareholders’ Equity and Regulatory Matters

Total shareholders’ equity of the Company was $2,070,512 at March 31, 2020 compared to $2,125,689 at December 31, 2019. Book value per share was $36.88 and $37.39 at March 31, 2020 and December 31, 2019, respectively. The decrease in shareholders’ equity was attributable to the day one impact of our adoption of CECL, an increased provision for credit losses during the quarter offsetting much of the quarterly earnings while maintaining the quarterly dividend, and common stock repurchased through the stock repurchase program.

The Company maintains a shelf registration statement with the Securities and Exchange Commission (“SEC”). The shelf registration statement, which was effective upon filing, allows the Company to raise capital from time to time through the sale of common stock, preferred stock, depositary shares, debt securities, rights, warrants and units, or a combination thereof, subject to market conditions. Specific terms and prices will be determined at the time of any offering under a separate prospectus supplement that the Company will file with the SEC at the time of the specific offering. The proceeds of the sale of securities, if and when offered, will be used for general corporate purposes or as otherwise described in the prospectus supplement applicable to the offering and

73


could include the expansion of the Company’s banking, insurance and wealth management operations as well as other business opportunities.

During the first quarter of 2020, the Company suspended its stock repurchase program in response to the COVID-19 pandemic. Prior to the suspension the Company repurchased approximately $24,500 of common stock at a weighted average price of $30.00 per share. There is approximately $5,500 of repurchase availability remaining under the $50,000 stock repurchase program, which will remain in effect until the earlier of October 2020 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.

The Company has junior subordinated debentures with a carrying value of $110,360 at March 31, 2020, of which $106,769 is included in the Company’s Tier 1 capital. Federal Reserve guidelines limit the amount of securities that, similar to our junior subordinated debentures, are includable in Tier 1 capital, but these guidelines did not impact the amount of debentures we include in Tier 1 capital at March 31, 2020. Although our existing junior subordinated debentures are currently unaffected by these Federal Reserve guidelines, on account of changes enacted as part of the Dodd-Frank Act, any new trust preferred securities are not includable in Tier 1 capital. Further, if as a result of an acquisition we exceed $15,000,000 in assets, or if we make any acquisition after we have exceeded $15,000,000 in assets, we will lose Tier 1 treatment of our junior subordinated debentures.

The Company has subordinated notes with a carrying value of $113,940 at March 31, 2020, of which $113,658 is included in the Company’s Tier 2 capital.

The Federal Reserve, the FDIC and the Office of the Comptroller of the Currency have issued guidelines governing the levels of capital that bank holding companies and banks must maintain. Those guidelines specify capital tiers, which include the following classifications:
 
Capital Tiers
Tier 1 Capital to
Average Assets
(Leverage)
 
Common Equity Tier 1 to
Risk - Weighted Assets
 
Tier 1 Capital to
Risk – Weighted
Assets
 
Total Capital to
Risk – Weighted
Assets
Well capitalized
5% or above
 
6.5% or above
 
8% or above
 
10% or above
Adequately capitalized
4% or above
 
4.5% or above
 
6% or above
 
8% or above
Undercapitalized
Less than 4%
 
Less than 4.5%
 
Less than 6%
 
Less than 8%
Significantly undercapitalized
Less than 3%
 
Less than 3%
 
Less than 4%
 
Less than 6%
Critically undercapitalized
 Tangible Equity / Total Assets less than 2%



74


The following table provides the capital and risk-based capital and leverage ratios for the Company and for Renasant Bank as of the dates presented:
 
Actual
 
Minimum Capital
Requirement to be
Well Capitalized
 
Minimum Capital
Requirement to be
Adequately
Capitalized (including the Capital Conservation Buffer)
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
Renasant Corporation:
 
 
 
 
 
 
 
 
 
 
 
Risk-based capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital ratio
$
1,133,444

 
10.63
%
 
$
692,943

 
6.50
%
 
$
746,246

 
7.00
%
Tier 1 risk-based capital ratio
1,239,814

 
11.63
%
 
852,853

 
8.00
%
 
906,156

 
8.50
%
Total risk-based capital ratio
1,432,281

 
13.44
%
 
1,066,066

 
10.00
%
 
1,119,369

 
10.50
%
Leverage capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
1,239,814

 
9.90
%
 
626,397

 
5.00
%
 
501,118

 
4.00
%
 
 
 
 
 
 
 
 
 
 
 
 
Renasant Bank:
 
 
 
 
 
 
 
 
 
 
 
Risk-based capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital ratio
$
1,308,943

 
12.28
%
 
$
692,650

 
6.50
%
 
$
745,931

 
7.00
%
Tier 1 risk-based capital ratio
1,308,943

 
12.28
%
 
852,492

 
8.00
%
 
905,773

 
8.50
%
Total risk-based capital ratio
1,387,752

 
13.02
%
 
1,065,615

 
10.00
%
 
1,118,896

 
10.50
%
Leverage capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
1,308,943

 
10.46
%
 
625,746

 
5.00
%
 
500,597

 
4.00
%
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Renasant Corporation:
 
 
 
 
 
 
 
 
 
 
 
Risk-based capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital ratio
$
1,156,828

 
11.12
%
 
$
676,106

 
6.50
%
 
$
728,114

 
7.00
%
Tier 1 risk-based capital ratio
1,262,588

 
12.14
%
 
832,131

 
8.00
%
 
884,139

 
8.50
%
Total risk-based capital ratio
1,432,949

 
13.78
%
 
1,040,163

 
10.00
%
 
1,092,171

 
10.50
%
Leverage capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
1,262,588

 
10.37
%
 
608,668

 
5.00
%
 
486,934

 
4.00
%
 
 
 
 
 
 
 
 
 
 
 
 
Renasant Bank:
 
 
 
 
 
 
 
 
 
 
 
Risk-based capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital ratio
$
1,331,809

 
12.81
%
 
$
675,581

 
6.50
%
 
$
727,548

 
7.00
%
Tier 1 risk-based capital ratio
1,331,809

 
12.81
%
 
831,484

 
8.00
%
 
883,452

 
8.50
%
Total risk-based capital ratio
1,388,553

 
13.36
%
 
1,039,355

 
10.00
%
 
1,091,323

 
10.50
%
Leverage capital ratios:
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
1,331,809

 
10.95
%
 
607,907

 
5.00
%
 
486,326

 
4.00
%

As previously disclosed, the Company adopted CECL as of January 1, 2020. The Company has elected to take advantage of transitional relief offered by the Federal Reserve and FDIC to delay for two years the estimated impact of CECL on regulatory capital, followed by a three-year transitional period to phase out the capital benefit provided by the two-year delay. Therefore, the Company’s regulatory ratios as of March 31, 2020 were not impacted by the adoption of CECL.

For more information regarding the capital adequacy guidelines applicable to the Company and Renasant Bank, please refer to Note 15, “Regulatory Matters,” in Item 1, Financial Statements.


75


Non-GAAP Financial Measures

This report presents the Company’s efficiency ratio in accordance with generally accepted accounting principles in the United States of America (“GAAP”). Additionally, this report presents an adjusted efficiency ratio, which is a non-GAAP financial measure. We calculated the efficiency ratio by dividing noninterest expense by the sum of net interest income on a fully tax equivalent basis and noninterest income. The adjusted efficiency ratio excludes expenses that (1) the Company does not consider to be part of our core operating activities, such as amortization of intangibles, or (2) the Company incurred in connection with certain transactions where management is unable to accurately predict the timing of when these expenses will be incurred or, when incurred, the amount of such expenses, such as, when applicable, COVID-19 related expenses, merger and conversion related expenses, debt prepayment penalties and asset valuation adjustments. Management uses the adjusted efficiency ratio to evaluate ongoing operating results and efficiency of the Company’s operations. The reconciliation from GAAP to non-GAAP for this financial measure is below.

Efficiency Ratio
 
 
Three months ended March 31,
 
 
2020
 
2019
 
Interest income (fully tax equivalent basis)
$
131,887

 
$
138,578

 
Interest expense
23,571

 
23,947

 
Net interest income (fully tax equivalent basis)
108,316

 
114,631

 
 
 
 
 
 
Total noninterest income
37,570

 
35,885

 
Net gains (losses) on sales of securities

 
13

 
MSR valuation adjustment
(9,571
)
 

 
Adjusted noninterest income
47,141

 
35,872

 
 
 
 
 
 
Total noninterest expense
115,041

 
88,832

 
Intangible amortization
1,895

 
2,110

 
COVID-19 related expenses
2,903

 

 
Adjusted noninterest expense
110,243

 
86,722

 
 
 
 
 
 
Efficiency Ratio (GAAP)
78.86
%
 
59.02
%
 
Adjusted Efficiency Ratio (non-GAAP)
70.92
%
 
57.62
%
 

The presentation of this non-GAAP financial measure is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Readers of this Form 10-Q should note that, because there are no standard definitions for the calculations as well as the results, the Company’s calculations may not be comparable to a similarly-titled measure presented by other companies. Also, there may be limits in the usefulness of this measure to readers of this document. As a result, the Company encourages readers to consider its consolidated financial statements and footnotes thereto in their entirety and not to rely on any single financial measure.


Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes in our market risk since December 31, 2019. For additional information regarding our market risk, see our Annual Report on Form 10-K for the year ended December 31, 2019.

Item 4. CONTROLS AND PROCEDURES
Based on their evaluation as of the end of the period covered by this quarterly report on Form 10-Q, our Principal Executive Officer and Principal Financial Officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) are effective for ensuring that information the Company is required to disclose in reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to the Company’s management, including its Principal Executive and Principal

76


Financial Officers, as appropriate to allow timely decisions regarding required disclosure. There were no changes in the Company’s internal control over financial reporting during the fiscal quarter covered by this quarterly report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.


77


Part II. OTHER INFORMATION

Item 1A. RISK FACTORS

When evaluating the risk of an investment in the Company’s common stock, potential investors should carefully consider the risk factors appearing in Part I, Item 1A, Risk Factors, of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. Except as set forth below, there have been no material changes from the risk factors set forth in our Annual Report on Form 10-K.
The ongoing COVID-19 pandemic and measures intended to arrest the virus’s spread are adversely affecting, and are expected to continue to adversely affect, the Company’s business, operations, financial condition and results of operations.
The spread of the COVID-19 virus has created a global public health crisis that has resulted in unprecedented uncertainty, volatility and disruption in financial markets and in governmental, commercial and consumer activity in the United States and globally. In an effort to prevent the further spread of the virus, federal and state governments, including state and local governments in the markets in which we operate, have ordered non-essential businesses to close and issued “shelter-in-place” orders requiring individuals to limit their activity outside their home and observe social distancing in all instances. In addition, most businesses, including the Company, have taken steps to protect the health and well-being of their customers and employees and to promote efforts to limit the transmission of the disease, and these steps, to varying degrees, have limited (if not entirely halted) the normal operations of these businesses. These actions by federal and state governments, businesses and individuals have had a severe negative impact on the global and United States economies as well as the local economies across our footprint, including, for example, a significant decrease in commercial and consumer activity and changes in the manner of conducting permitted activities, a decrease in the demand for the Company’s services and products, a rapid rise in U.S. unemployment, disrupted U.S. and global supply chains, a broad decline in U.S. equity market valuations and a concomitant increase in market volatility as well as other disruptions in the financial markets, and credit deterioration and defaults in many industries. The markets in which we operate have been significantly and adversely affected by the pandemic, which may in turn have a material and adverse effect on our business, operations, financial condition and results of operations. Furthermore, additional measures taken in the future to address the pandemic by government, businesses in general, the Company and consumers may exacerbate the economic impact of the pandemic on us.
Federal and state governments have taken unprecedented actions to assist businesses and individuals impacted by the COVID-19 virus and to stabilize the financial markets and otherwise limit the impact of the pandemic on the economy as a whole. The Company has itself implemented measures to assist its qualified commercial and consumer clients, including allowing principal and interest payments on loans to be deferred for a period of up to three months. It is unclear at this time how successful, if at all, these governmental actions as well as the Company’s own efforts will be in supporting businesses and individuals, the markets and the broader economy and generally ameliorating the impact of the COVID-19 virus on the United States as a whole and the particular markets in which we operate. In the meantime, these governmental actions, along with the steps the Company has taken, may have a material adverse effect on our business, operations, financial condition and results of operations. In addition, the Company faces an increased risk of litigation and governmental and regulatory scrutiny as a result of the effects of the pandemic on market and economic conditions and actions governmental authorities take in response to those conditions.
The extent to which the pandemic impacts our business, operations, financial condition and results of operations ultimately depends on the duration of the pandemic, the effectiveness of the measures being put in place by governments and businesses, including the Company, to address it and the time it will take the global, national and local economies to recover to their pre-pandemic levels once they reopen, all of which are highly uncertain and cannot be predicted at this time. Further, there can be no assurance that any of these efforts will be effective. In the meantime, until the effects of the pandemic subside, we expect continued draws on lines of credit, reduced revenues in our business, and increased customer defaults. As described above in the "Risk Management" section in Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations, of this Form 10-Q, the Company increased its allowance for credit losses in the first quarter of 2020, and the impact of the pandemic may result in further increases to our allowance for credit losses. Even after the pandemic has subsided, we may continue to experience adverse impacts to our business, operations, financial condition and results of operations, which could be material, as a result of the economic impact and any recession that has occurred or may occur in the future.
The COVID-19 virus has also resulted in heightened operational risks. Much of our workforce has been working remotely, and increased levels of remote access create additional cybersecurity risk and opportunities for cybercriminals to exploit vulnerabilities. Cybercriminals may increase their attempts to compromise business emails, including an increase in phishing attempts, and fraudulent vendors or other parties may view the pandemic as an opportunity to prey upon consumers and businesses during this time. This could result in increased fraud losses to us or our customers. The increase in online and remote banking activities may also increase the risk of fraud in certain instances. In addition, state and local orders and regulations regarding limitations on the conduct of in-person business operations may impact our ability to operate at normal levels and to restore operations to their pre-pandemic level for an unknown period of time. Separately, our third-party service providers have also been impacted by the pandemic, and we have experienced some disruption to certain services performed by vendors. To date, these disruptions have

78


not been material and we have developed solutions to work around these disruptions, but we may experience additional disruption in the future, which could adversely impact our business.
Finally, our Annual Report on Form 10-K for the year ended December 31, 2019 lists numerous factors relating to the Company in particular as well as the financial services industry and public companies in general. These risk factors can be found in Item 1A, “Risk Factors,” of such Annual Report. The impact of the COVID-19 virus may also have the effect of exacerbating the adverse impact of these other risk factors on our business, operations, financial condition or results of operations.


Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Unregistered Sales of Equity Securities
None.

79


Issuer Purchases of Equity Securities

During the three month period ended March 31, 2020, the Company repurchased shares of its common stock as indicated in the following table:

 
 
Total Number of Shares Purchased(1)
 
Average Price Paid per Share
 
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
 
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs(2)
January 1, 2020 to January 31, 2020
 
162,230

 
$
33.23

 
150,800

 
$
25,029

February 1, 2020 to February 29, 2020
 
378,365

 
31.51

 
378,365

 
13,116

March 1, 2020 to March 31, 2020
 
338,774

 
25.69

 
289,721

 
5,464

Total
 
879,369

 
$
29.59

 
818,886

 

(1)
The Company announced a $50.0 million stock repurchase program in October 2019, under which the Company was authorized to repurchase outstanding shares of its common stock either in open market purchases or privately-negotiated transactions. Under the program, 818,886 shares were repurchased in the first quarter of 2020. The program will remain in effect until the earlier of October 2020 or the repurchase of the entire amount of common stock authorized to be repurchased by the Board of Directors.
Share amounts in this column also include shares of Renasant Corporation common stock withheld to satisfy federal and state tax liabilities related to the vesting of time-based and performance-based restricted stock awards during the three month period ended March 31, 2020. A total of 11,430 and 49,053 shares were withheld for such purpose in January and March 2020, respectively; no shares were withheld for tax purposes in February 2020.
(2)
Dollars in thousands
Please refer to the information discussing restrictions on the Company’s ability to pay dividends under the heading “Liquidity and Capital Resources” in Part I, Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of this report, which is incorporated by reference herein.


80



Item 6. EXHIBITS
 
Exhibit
Number
 
Description
 
 
(3)(i)
 
 
 
(3)(ii)
 
 
 
(31)(i)
 
 
 
(31)(ii)
 
 
 
(32)(i)
 
 
 
(32)(ii)
 
 
 
(101)
 
The following materials from Renasant Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 were formatted in Inline XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Shareholders’ Equity and (v) Condensed Consolidated Statements of Cash Flows and (v) Notes to Consolidated Financial Statements (Unaudited).
 
 
 
(104)
 
The cover page of Renasant Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, formatted in Inline XBRL (included in Exhibit 101).

(1)
Filed as exhibit 3.1 to the Form 10-Q of the Company filed with the Securities and Exchange Commission on May 10, 2016 and incorporated herein by reference.
(2)
Filed as exhibit 3(ii) to the Form 8-K of the Company filed with the Commission on July 20, 2018 and incorporated herein by reference.

The Company does not have any long-term debt instruments under which securities are authorized exceeding ten percent of the total assets of the Company and its subsidiaries on a consolidated basis. The Company will furnish to the Securities and Exchange Commission, upon its request, a copy of all long-term debt instruments.

81


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
 
RENASANT CORPORATION
 
 
(Registrant)
 
 
 
Date:
May 7, 2020
/s/ C. Mitchell Waycaster
 
 
C. Mitchell Waycaster
 
 
President and
 
 
Chief Executive Officer
 
 
(Principal Executive Officer)
 
 
 
Date:
May 7, 2020
/s/ Kevin D. Chapman
 
 
Kevin D. Chapman
 
 
Executive Vice President and
 
 
Chief Financial and Operating Officer
 
 
(Principal Financial Officer)

82