Image source: The Motley Fool.
First Horizon National Corp (FHN -0.20%)
Q3 2020 Earnings Call
Oct 23, 2020, 9:30 a.m. ET
Contents:
- Prepared Remarks
- Questions and Answers
- Call Participants
Prepared Remarks:
Operator
Good day, and welcome to the First Horizon National Corp Third Quarter 2020 Earnings Conference Call. [Operator Instructions]. After today's presentation, there will be an opportunity to ask questions. [Operator Instructions]. I would now like to turn the conference over to Ellen Taylor, Head of Investor Relations. Please go ahead.
Ellen Taylor -- Vice President of Investor Relations
Thanks Sarah, and good morning everyone. Thanks so much for joining us today. To kick things off, our CEO, Bryan Jordan and CFO, BJ Losch will provide an overview of our results and then we're going to open things up for question. We're really pleased to have Susan Springfield, our Chief Credit Officer with us to help with that effort.
So, our remarks today will reference the earnings presentation which is available at ir.fhnc.com and I should note that we will make forward-looking statements that are subject to risks and uncertainties and you should review the factors in our SEC filings that may cause our results to differ from our expectations. Our statements reflect our views today and we aren't obligated to update them. We will also address our adjusted results in our remarks, which are non-GAAP measures and you absolutely should review the GAAP information in our supplement and on Page 2 of our presentation.
And with that, I'm going to hand it over to Bryan.
Bryan Jordan -- Chief Executive Officer
Thank you, Ellen. Good morning everybody. Thank you for joining us this morning. This has been a very significant quarter for us. We closed our merger of equals with IBERIABANK, we acquired the 30 branches from SunTrust Truist, really excited about that. That integration was done in mid-July. We've made significant progress during the quarter. We are very pleased with the performance of the organization, the great work that our associates did to serve their customers and their communities in what has been a challenging and trying time.
We see good momentum in our business, we proved out again the counter cyclical benefit of our businesses, mortgage, mortgage warehouse lending and our fixed income business. Our balance sheet continues to perform well. And as we've talked about over the last ten years or 12 years, we have really significantly restructured the balance sheet and the focus is more on C&I. We had net charge-offs of 44 basis points during the quarter and we saw a slight tick up in nonperforming assets, but we ended the period with about $1.3 billion of capacity for loss taking. So very strong balance sheet.
We had a good quarter in terms of deposit activity. We had good customer inflows and the balance sheet feels good and we saw some progress made in adjusting our pricing to compensate for the lower interest rate environment. Also during the quarter, we made good progress on our expenses. We captured another $8 million of run rate, excuse me of run rate in our quest for $170 million plus in expense savings.
We feel very good about our progress in controlling costs and are planning for the integration. There is a couple of good slides in the investor deck, which you can reference that lay out the expectations around expense efficiencies over the next couple of quarters and year. Our capital base continues to be strong. Very, very pleased with the positioning. We came in with a CET1 ratio of 9.15%. Our tangible book value dilution was very slight from the acquisition of the branches and the completion of the merger, largely offset by our earnings during the quarter. Our planning around the integration continues to go well, we expect that the significant integration work will be completed by the fall, early fall of 2021.
We are on target and on track for completing that integration. We have a lot of work to do between now and then. We have associates all over the organization who are working to make sure that we do it in a seamless fashion and minimize, absolutely minimize adverse impact on our customers and our communities.
Finally, before I turn it over to BJ, I feel very strongly that we're well positioned for this somewhat uncertain environment. Clearly, the progress of the PPP programs, of fiscal stimulus has been positive to date on the economy, but there is still uncertainty. I feel like we're well positioned in terms of a strong balance sheet, strong while taking capacity, strong capital and also positioned with a tailwind in the sense that we have our non -- our counter-cyclical businesses and we also have the ability to realize a significant amount of cost savings over the next 18 months to 24 months.
So with that, I will stop. I'll turn it over to BJ, and then, we'll be happy to take questions later. BJ?
William Losch -- Chief Financial Officer
All right. Thanks Bryan. Good morning everybody. If we could turn to Slide 5, our GAAP EPS totaled $0.95 and $0.35 on an adjusted basis, which excludes the pre-tax net notable items detailed here totaling $269 million, excuse me, or $0.60 which are largely tied to the IBERIA merger.
We think it's important to note that the impact of merger accounting on our financials are overall in line with the estimates we provided you during the second quarter call and in the pro forma released during the quarter. We've provided the detail on the marks and other impacts related to the merger in the appendix for your review. On Slide 6, we provide a summary of our adjusted financials for the quarter compared with FHN stand-alone adjusted results in the prior quarters. So obviously, the trends here largely reflect the net impact of the IBERIA merger and the branch acquisition.
Moving on to Slide 7 for a look at net interest income and net interest margin. We generated net interest income of $532 million in the quarter, up $227 million linked quarter, driven by the impact of the merger. NII remains fairly stable with second quarter combined levels, despite the impact of the challenging rate environment.
Third quarter results included a $44 million benefit from accretion or about 12 basis points on the NIM which was modestly higher than we originally expected given higher prepayments. Reported NIM came in at 2.84% in the quarter, down 6 basis points, reflecting the impact of low rates and continued elevated levels of liquidity, somewhat offset by accretion.
We also continue to take action to improve our deposit pricing profile. Our deposit rate paid was down again this quarter with interest bearing deposit costs down to 36 basis points. Our goal is to manage down interest bearing deposit cost toward the levels we saw in a prior zero interest rate cycle back in 2015 of around 24 basis points. In this quarter, we plan to align our deposit pricing across the expanded franchise, which should provide additional benefit as we enter 2021.
Our NIM also continues to reflect the impact of much higher levels of liquidity. We estimate excess cash to lower the third quarter margin approximately 12 basis points. We averaged about $3 billion of excess cash, which grew to $4.5 billion at quarter end. As you know, while this excess cash position lowers the margin, it does not impact our net interest income. We continue to look opportunistically for more attractive reinvestment alternatives going forward and expect to put more of that money to work over time.
In the fourth quarter, we expect to see additional margin pressure likely in the high single-digit to low double-digit range, but expect that level to represent the bottom for NIM going forward. Moving on to Slide 8 and 9, I would note that here, we have provided our results versus prior period combined results for FHN and IBERIA. We delivered solid performance in fee income again in the third quarter with relatively stable results on a linked quarter basis and a 23% year-over-year increase as the benefit of our counter-cyclical businesses in fixed income and mortgage banking helped to mitigate COVID related pressure in some of our more traditional banking fee income streams. Fixed income results came in as expected with relatively stable results linked quarter and a $33 million increase year-over-year given average daily revenues of $1.5 million.
Mortgage banking again delivered standout results with a $13 million increase linked quarter and almost $40 million year-over-year. Secondary originations of $1.2 billion were up 3% from strong second quarter levels while gain on sale margins expanded over 100 basis points to 3.93%. As we look into the fourth quarter, while we expect a seasonal slowdown in volumes for both of these businesses, we do expect overall market conditions to remain favorable for both -- for the foreseeable future.
As you can see on Slide 9, we continue on our commitment to expense discipline. Linked quarter expenses were down $15 million as the reduction in personnel expense and other non-interest expense was partially offset by an expected increase in intangibles, amortization from the Merger and Branch acquisition.
Salaries and benefits increased $7 million, driven by the alignment of benefits across the combined platform, the addition of personnel from the 30 acquired branches and an increase in healthcare costs following the pandemic driven slowdown. This increase was more than offset by a reduction in revenue based incentives and commissions as well as lower deferred comp costs.
Our results this quarter also reflect the benefit of $8 million in net merger cost saves, giving us a year-to-date total of $18 million. We understand the importance of remaining incredibly focused on utilizing cost control as a lever in this environment. We have unique advantages to be able to do so given our merger and we'll continue to look for further expense reductions beyond our targeted merger savings.
Turning to Slide 13 and 14, you see a review of our loan growth and funding profiles relative to combined First Horizon, IBERIA results. As expected, period end loan growth was modest as customer demand remains muted, pay-offs continue and utilization rates have returned to more normal levels. Bright spot in the quarter was continued strong mortgage warehouse demand, which drove loans to mortgage companies up $1.6 billion on a spot basis and approximately $430 million on average.
Similar to fixed income and mortgage banking originations, the loans to mortgage companies functioned as a counter-cyclical, high return specialty business for us and we expect continued strong performance. On the liability side, period-end deposits were up $2.3 billion, driven by the branch acquisition primarily as well as continued strong customer inflows, which enabled us to run off higher cost non customer balances. Given current levels of excess liquidity and our enhanced market presence, we expect to continue to move our interest bearing deposit costs lower, particularly as we move to align our pricing strategies across the footprint.
We also further improved our funding profile with a $1.2 billion reduction in borrowings from 2Q combined levels as we leveraged our excess liquidity to pay down legacy IBERIA that Federal [Phonetic] Home Loan Bank advances. Turning on Slide 12, we'll cover asset quality over the next few slides. Clearly, our results this quarter reflect the impact of the merger with a lot of moving parts. But if we step back, broadly speaking, overall asset quality continues to remain fairly benign so far outside of energy despite the impacts of COVID-19.
Net charge-offs came in at 44 basis points, up from 20 basis points for legacy FHN driven by energy-related losses and we saw a relatively modest 6 basis point increase in NPLs to 75 basis points of total loans, despite the impact of the merger. On Slide 13, you see, we continue to add reserves this quarter as the impact of the merger and branch acquisition added $475 million to the allowance for credit losses. Outside of merger math, we also built reserves by a modest $13 million.
Therefore, we ended the quarter with reserves of $1.1 billion, which is equivalent to 2.15% of the loan portfolio, excluding the low risk PPP and loans to mortgage companies portfolios and about four times annualized net charge-offs. When you also factor in the unrecognized discount on acquired loans, we have total loss absorbing capacity of $1.3 billion or over 2% of total loans. On Slide 14, we provide an update of our view around the portfolios that investors have been most focused on in terms of impacts from the pandemic.
We continue to do very detailed portfolio reviews of industries currently affected and in the quarter, we reviewed in detail $9 billion of loans in the commercial portfolio across these various sectors. As a result of that, as well as other broader portfolio reviews, we believe that just under 11% of our total loans should be and are subject to a heightened level of monitoring. We've shown the sub sectors of the portfolio that may be more stressed such as real estate lending, energy, retail, trade and the non-fast food portion of our accommodation foodservice portfolio.
It's important to note that other sectors such as essential services, recreational goods, manufacturing and home improvement are continuing to perform well, and additionally our higher quality consumer portfolio is performing well as well with a weighted average FICO score of 750 on a refreshed basis.
As we've mentioned to date, customers are proving to be more resilient than originally feared and overall stress appears to be declining. We've provided data in the appendix on the reserve coverage across our portfolio, as well as on deferrals which have now declined meaningfully to around 2.4% of federal loan balances from a peak of almost 13%.
Overall, we continue to feel very comfortable with our risk profile and reserve levels, particularly after going through the very detailed process of marking the IBERIA loan book, which represents about 45% of the portfolio. Moving on to capital and tangible book value per share on Slide 15, as we mentioned, TBV per share of $9.92 remained relatively stable to second quarter as strong earnings were offset by the impact of the IBERIA merger and the Truist branch acquisition and the CET1 ratio ended the quarter at $9.15.
Near term, we expect to continue targeting a CET1 ratio in the 9% to 9.25% range. Turning to Slide 16 for Merger Integration Update, we continue to be very energized as Bryan said by the opportunities ahead of us in connection with our merger of equals. In the year since we announced the deal, we've established a strong merger integration framework to help ensure that we capitalize on the opportunities in a highly efficient manner even in the face of the pandemic.
We've already done a great deal to align our cultures, processes and systems to ensure a successful integration. We've completed much of HR related integration by identifying leadership and converting payroll systems. And on the customer side, we've built out our go-to-market and organizational models, as well as finalizing our customer experience dashboard.
We're on track to convert various other platforms and are currently planning for the full systems conversion to occur in the fall of 2021. Again as Bryan said, in the third quarter, we delivered $8 million of cost savings, bringing the year-to-date total to $18 million. And in the table on the right, we provided a modestly updated view of our expected saves over time. We continue to be highly confident in our ability to deliver at least $170 million of annualized savings in 2022, but the path of the save got shifted by a quarter or so.
This largely reflects the fact that we now believe it's prudent to target a September-October system conversion versus the previous year of the late second quarter conversion. In the table on the right as well we've provided the estimated timing of our merger savings on an annualized basis. In third quarter 2020, our annualized expense base excluding incentives and commissions totaled about $1.52 billion, and based on our expectations for the timing of the merger sales, we believe that our 2021 expenses excluding incentives and commissions should reflect a low single-digit decrease.
Wrapping up on Slide 17, we believe we're well positioned to capitalize on the benefits of our more diversified business model over time and through our IBERIA merger and the branch acquisition, we now have an expanded franchise across some of the most attractive markets in the south. As we've demonstrated this quarter, we have a revenue mix that helps us offset NII pressure from the low rate environment. We also have the advantage of merger cost saves and through prior acquisitions and efficiency initiatives, we've proven our commitment to expense controls.
Our prudent approach to risk management should help us mitigate credit losses going forward, and we have the benefit of the marked loan book and significant loss absorption capacity. While the economic environment remains challenging and loan demand is needed, it gives us the ability to focus on merger integration for the next year, and we believe our business model will result in outperformance and shareholder value creation in the quarters and years ahead.
Since I know they're listening, I want to give a quick shout out to all those on our various teams across IR, accounting, finance, credit and technology in particular that have done an extraordinary work and have spent long hours getting us to this point. This is my 47th quarterly earnings call with First Horizon and I've seen a lot over the years, but the complexity and the uniqueness of this quarter and the year take the cake.
Thanks to all of you for your efforts. So with that, I'll turn it back over to Bryan.
Bryan Jordan -- Chief Executive Officer
Thank you, BJ. We believe our strong balance sheet capital and liquidity will serve us well in this difficult operating environment. We've maintained strong underwriting standards and built a diversified portfolio focused on profitability and performance in a downturn. Despite the economic headwinds, we are uniquely positioned to capture merger opportunities with enhanced scale, better efficiency and improved earning power to create significant shareholder value.
We are incredibly committed to continuing to assist our associates, communities and customers in efforts to overcome the impact of COVID-19 and revitalize the economy. Thank you to all of our associates for their outstanding commitment and helping us -- and helping our Company and our communities navigate this unprecedented landscape.
Again, we are very well positioned. I'm very, very excited about the combination of IBERIABANK and First Horizon, and we think we have unprecedented opportunities ahead of us. With that operator, we'll be happy to take any questions.
Questions and Answers:
Operator
Thank you. We will now begin the question-and-answer session. [Operator Instructions]. Our first question comes from Jared Shaw with Wells Fargo. Please go ahead.
Jared Shaw -- Wells Fargo -- Analyst
Hey, good morning, everybody.
Bryan Jordan -- Chief Executive Officer
Hey, Jared.
Susan Springfield -- Chief Credit Officer
Hi, Jared.
Jared Shaw -- Wells Fargo -- Analyst
Hey. Maybe just starting on the -- on credit, I guess, first, what's the credit mark specifically on the energy portfolio beyond just the provision?
Susan Springfield -- Chief Credit Officer
Yes, if you -- we've got about a 7 point -- almost 7.5% coverage, allowance coverage for the energy portfolio, that's detailed on Page 19 in the earnings deck.
Jared Shaw -- Wells Fargo -- Analyst
I guess, in addition to the allowance, what's the -- what's the 141 [Phonetic] arrow [Phonetic] mark on the acquired -- on the acquired portfolio?
William Losch -- Chief Financial Officer
The mark on the energy portfolio? I'm not sure I have that in front of me in detail, but like Susan said, we had energy charge-offs in the quarter. We've replenished the reserve on a combined basis and the reserve on the energy portfolio remains at about 7.5%. So, still very healthy reserves.
Jared Shaw -- Wells Fargo -- Analyst
Yeah, for sure. Okay. Great, thanks. And then, it looks like you used the August economic baseline in calculating the provision and allowance this quarter, given that September and October have improved, could we view this as a high watermark for the allowance ratio assuming all else equal?
William Losch -- Chief Financial Officer
Yeah. It's a great question. I would hope so, but we're hoping for the best, but still pretty cautious about what could occur particularly around the election and entering the fall and what could happen with COVID-19, etc. So, obviously we feel very comfortable with our reserve levels. We feel very comfortable with the marks that we've made. We continue to take a cautious approach to particularly releasing reserves. You'll see we had just a very modest build on our reserves despite the fact that, like you said, the outlook has certainly gotten better from second quarter and even from the August scenarios that we use. So, we're going to continue to be cautious about holding on to reserves for a while. But at some point, clearly you're going to see that if the economy continues to improve, which we sure hope it does.
Bryan Jordan -- Chief Executive Officer
Hi, Jared. This is Bryan. If you would ask us six months, eight months ago and say, how would you feel going into the second six months, and maybe the next 12 months of pandemic, how would you feel about things, I don't think we would have said, things would look as good as they do right now. And so, we're -- we're pleased with the progress. I pointed out earlier, the significant impact of the fiscal programs that Congress has put in place.
BJ mentioned some of the uncertainty that still exists in the environment. And we still believe, I believe very strongly personally that in certain sectors of our economy, consumers and some of the more severely impacted industries associated with social distancing and the fallout of the pandemic needs some targeted fiscal support. So I believe strongly that the next several weeks, they may be -- weeks, months of how Congress deals with additional fiscal support is going to set the direction for the next several quarters.
I'm optimistic today. I think they're making progress, but as BJ said, with the uncertainty, we think it is appropriate to maintain strong reserves going into the fourth quarter in the turn of 2021.
Jared Shaw -- Wells Fargo -- Analyst
Okay, that's great color. Thanks. And then I guess maybe just a bigger picture question. Do you feel like you're able to maybe more immediately go on the offense and take advantage of some of the market disruption in your markets from either larger competitors or larger deals that have happened? Or are you still more focused on integration first and that more of an offensive stance would be end of the year, I'm sorry, end of next year?
Bryan Jordan -- Chief Executive Officer
Well, depending on how you define offense, Jared, I would say, I think we are very front footed in terms of taking an opportunity in the market to pick up new relationships. And while I didn't mention it earlier, we're seeing the beginnings of very nice revenue synergies between the two organizations IBERIABANK and First Horizon. It is a very -- it's an environment that is somewhat unique and that you've got to be cautious as you look at what you put on the balance sheet and how you use the balance sheet.
But we're looking for opportunities to take advantage of this dislocation and we're seeing benefits from the PPP program and we think there'll be additional opportunities down the road. If it relates to further M&A, that's not really in our frame of reference today. We're focused on the merger and the integration that we have in front of us. I said earlier, I'll repeat, it's a tremendous amount of work between now and early September of next year. And as BJ said, our teams are working really, really hard and doing a great job and I'm excited about what our associates are going to get accomplished.
But that's most important and then we'll figure out what's next after that.
Susan Springfield -- Chief Credit Officer
One thing I would add to the question about opportunities for the offense, we are seeing without [Phonetic] cost in generational opportunities with prospects that our bankers have been calling on in various markets where, in some cases years that are really great opportunity to bring those into the fold to become clients. So these are businesses that have survived through many cycles that we know well and opportunities to bring those over.
But we are being selective as you can imagine at this time. But we do remain opened for business for the right profile, the right industry and the right client selection, which has been important really to both legacy banks for many, many years.
Operator
Our next question comes from Ebrahim Poonawala with Bank of America. Please go ahead.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
Hey, good morning guys.
Bryan Jordan -- Chief Executive Officer
Good morning.
Susan Springfield -- Chief Credit Officer
Good morning.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
BJ, I guess, if you can just start with less interest income, I think you gave the -- and the margin, one in terms of your margin guidance for I guess down 10 basis points plus or minus, is that on a -- do you expect that decline in the core margin? And then when we look at the $454 million in core NII, do you expect that number to go higher or lower in fourth quarter and beyond?
William Losch -- Chief Financial Officer
Yeah. So let's see, let's start. When I said high-single digit, low-double digit that was more on the reported NIM side, I think we can be a little bit better on the core NIM due to opportunities around further deposit rate, pay reductions, some of the opportunities that we're seeing in higher yield portfolios like loans to mortgage companies putting excess cash to work and those types of things.
So I feel pretty good about that. Clearly, as you know in merger accounting, we had a higher level of accretion this quarter, which we expect to be modestly lower in the fourth which is driving a lot of the decline in the reported NIM. But as I've said, we expect the NIM to bottom out in the fourth quarter and then into next year being relatively stable to hopefully modestly improving as we do some of the things that I just mentioned.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
And the core NII of $454 million? Do you think that goes higher from here or lower?
William Losch -- Chief Financial Officer
Yeah. So like I said, if the margin is -- if the core margin, I think is relatively stable, may be down a little bit into the fourth, but bottoming out, then it's going to be a question of how do we put the excess cash to work, improve the deposit rate paid and see what kind of a loan growth that we can have in terms of opportunities into 2021. So go, I guess to your question, I see it kind of bottoming out and then being able to hopefully improve into 2021 if the economy gets better.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
Got it. So we should expect some decline in fourth quarter, in line with your sort of core NII, core NIM decline but from there on it should stabilize as we look into the first half of next year? Is that reasonable?
William Losch -- Chief Financial Officer
Yeah. Yeah, so I'd say the core NII we think could be flattish going into the fourth quarter and then hopefully improving with opportunities going into next year.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
That's helpful. And sorry to ask so many questions on that. I think there's just a big divergence in terms of expectations around NII next year. So it's helpful in terms of the color you provided.
And just in terms of expenses, so thanks for the update on what the cost savings tied to the integration. Both First Horizon and IBERIA had a pretty strong track record in terms of expense management. We are seeing banks kind of take another look at real estate costs, other expenses coming out of the lock down. Just talk to us in terms of what's the opportunity like in terms of expense savings meaningfully exceeding the $170 million that you laid out?
William Losch -- Chief Financial Officer
Yeah. So I think you heard -- you heard Bryan use the term $170 million plus, I used the term, at least $170 million. So clearly, we are very confident in our ability to get the $170 million, and that's not even an issue for us. We are looking beyond that to find further cost reduction, which we're highly confident that we can capture.
We want to make sure that we get all the $170 million in the numbers, but we are working on things like customer behavior changes and the impacts on branches and how customers want to do business with us. We have 5.5 million square feet of office space and branch space that we certainly think that we can optimize further over time given changes due to the pandemic.
And, we are working very hard as we put our systems and processes together to find opportunities to use the systems upgrades and new systems that we're putting in place to find -- further process improvements and do a lot of work around RPAs and so on which Anthony and Randy and their teams have great expertise at.
So we are confident that the $170 million is going to happen. It's a question of how much higher. And so, we'll come out further in the fourth quarter and into 2021 talking about further plans that we have to continue to get cost saves, but this is -- this is a journey, not a destination particularly given this environment we're highly confident we'll be able to deliver, as we have before.
Bryan Jordan -- Chief Executive Officer
Hey, Ebrahim, this is Bryan. To add to BJ's comment, I think he's exactly right. You have to keep in mind that we have a lot of moving parts right now with the integration, and we want to be thoughtful about how we put the two organizations together and not do things that damage the customer franchise, while we integrate. So we're being thoughtful about expenses. That said, BJ is absolutely right.
We think we can do and will do more than $170 million and we don't think we should try to pin the tail on that number today, but we will sometime in the not too distant future. It is clear to us that the effect of the COVID-19 experience in the pandemic has changed customer behaviors probably for the long term, it has changed our work habits, it has changed a lot of things. Then we believe very firmly that we need to factor all of that into how we put these two organizations together. How we look at expenses, what our branch -- our banking center coverage looks like and BJ went through a lot of the important details that we're looking at.
So it's a work in progress. We're committing to doing more than $170 million, we'll be back to you with how much down the road.
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
Got it. Thanks for taking my questions.
Operator
Our next question comes from Steven Alexopoulos with J.P. Morgan. Please go ahead.
Steve Alexopoulos -- J.P. Morgan -- Analyst
Hey, good morning everyone.
William Losch -- Chief Financial Officer
Hey, Steve.
Susan Springfield -- Chief Credit Officer
Good morning.
Bryan Jordan -- Chief Executive Officer
Hi Steve.
Steve Alexopoulos -- J.P. Morgan -- Analyst
So first, just a follow-up. BJ on your comments for the core NIM to hold stable in the fourth quarter, it seems that excess cash is going to build, right. So you're going to be even more weight on the NIM in 4Q. So is the thought that, at least in the short run, you've realigned deposit costs? I don't know if it's a 4Q event that you get to the mid '20s and that's the near-term support and then from there, you deploy excess cash and that's what provides further support to them because it was appearing core NIM would go down in the fourth quarter based on just the cash phenomenon.
William Losch -- Chief Financial Officer
Yeah. So Steve, good question. Our current expectation is that we are able to put more of the excess cash to work in the fourth quarter. So we did see it increase into the end of the period from some of the averages. But the strategies that we're contemplating now including letting contracts expire on market index deposits, some of the things we're thinking about to soak up the excess cash around either loan portfolio or securities portfolio and other things, we think that we can move the excess cash position down.
The other is, we still think that there is opportunity in loans to mortgage companies as well, which is a very efficient use of our excess cash and so usually, seasonally that business can be down, but given the very strong environment that we're seeing today in the mortgage space, we think that it could hold up in terms of balances in the fourth quarter.
Steve Alexopoulos -- J.P. Morgan -- Analyst
Okay. That's actually very helpful. And then on the reserve, I hear the comments right, you're still cautious given we are still in the middle of a pandemic. But when we look at the reserve, right, it's a $1 billion, it's a 1.8% ex-PPP and that's on top of the credit mark. If -- and if you have a strong loan growth and mortgage warehouse, you don't really need reserves for those.
So if the rest of loan demand is somewhat muted, why would you need to provide any additional provision over the next few quarters?
William Losch -- Chief Financial Officer
I hope you're right. I think as I've said in the beginning, we're taking a pretty cautious stance at this point, right. It's a lot easier to be conservative at this point and hold reserves and then release them as opposed to be too quick to let reserves go and then see a reversal of the improvement in the economy and have to build reserves again. So I'm highly confident again in where our reserves are and our loss absorption capacity, and I do think that eventually we will release reserves.
But we think it's a little too early to make that call at this point.
Steve Alexopoulos -- J.P. Morgan -- Analyst
Okay. Thanks. And then finally, you guys are pointing out to the three-year plan that's finalized -- are getting finalized in the fourth quarter. Bryan, should we expect anything material from that in terms of revenue or additional expense initiatives? What should we get out of that? Thanks.
Bryan Jordan -- Chief Executive Officer
Well, yeah, I don't think that in the short run, you should expect any significant shift in our business. This is really bringing together the combined organization. The team has done, Anthony Restel has done a good job leading it. But the team has done a great job pulling the strategy together and which I think that you will see out of it is where we're going to focus and markets and products and it's about how we have combined focus as an organization.
Then, and as we said a couple of different ways clearly expense control will be an element of that. But what we're really tried -- trying to focus on is beyond the integration, what is it that we need to be executing on to be on the ground running through the integration and then most particularly to really pick up momentum when we get that completed in September of next year.
So it's got a strong focus on markets and where we invest, where we put people and our product. How we work on our cross-sell opportunities, the revenue synergies that exist by bringing the combined products set together. Then, we believe given what we've seen on a macro basis in the U.S., that the states that we do business in, the markets that we do business in are going to be very positively impacted by the migration of people and businesses and opportunity and we just want to be positioned to make sure that we take full advantage of that.
Steve Alexopoulos -- J.P. Morgan -- Analyst
Great, thanks for the color.
Bryan Jordan -- Chief Executive Officer
Sure thing. Thank you.
Operator
Our next question comes from Brock Vandervliet with UBS. Please go ahead.
Brock Vandervliet -- UBS -- Analyst
Thank you. Just, I guess piling on to Steve's question on the reserve, BJ. I mean, what do you need to see to tap that reserve because I think the point here is that relative to peers, you're very well set up. Is this something that, that a Moody's outlook would reveal where you'd have the confidence, or is it, hey you just doubled the size of the bank and give us a couple of quarters, but we get it, it's coming down. And any further color there?
William Losch -- Chief Financial Officer
Yeah. So the way, the way these models are built as you know is that the quantitative part of the models are driven largely by our historical loss, history as well as what the forward view is as informed by the Moody's scenarios. We then create qualitative overlays, particularly in stressed portfolios and sectors where we have a little bit more concern or uncertainty around it.
And as you might imagine that if the outlook continues to get better which we certainly hope it does, the quantitative models are going to tell us to release reserves. And at some point we're going to be comfortable that the qualitative that we have aren't needed. So again, I think, I think we're well reserved. I do think reserves will come down into next year. It's a question of timing and we just think at this point given continued uncertainty that it's better to hold it as opposed to release it.
But we are confident that we are well reserved and we'll be able to do so.
Brock Vandervliet -- UBS -- Analyst
Okay. Thank you. And regarding the, I believe it's 2.4% deferrals, what do you see as the end game there? Are most of these going to return to normal P&I payments and a chunk are restructured with very little real breakage or something different? How does that, how do you think that plays?
Susan Springfield -- Chief Credit Officer
Brock, thanks for leaving what we've saying of when it was at the higher level a couple quarters ago. Many are returning to making their payments. Some of them are cautious in the beginning and just said they are back and take a deferral, I will. There will be, there will be some clearly that we will work with to restructure. But at this point we're seeing very, very few clients ask for that, what I would call a third round of deferral, which I think is really good, which is why the active deferrals have come down so dramatically.
But we are, as you saw on one of the pages where we talked about our perceived updates on areas of perceived risk, I think that was Page 14. In addition to overlays by portfolios, as a whole, we continue, we did it in second quarter, third quarter, we'll do it in this quarter and as long as we need to with any sort of uncertainty around COVID, we're also doing deep dives with individual clients.
So we've got really good insight. And one of the things that I continue to feel very good about is the fact that our prudent underwriting in the beginning, the client selection and seeing our business owners, guarantors, sponsors working with us during this time, we've seen a lot of I think positives around that. So you'll see, your question was what are you going to see. I think you'll see some of all of that. You'll see some that will just return to normal, you'll see some that we'll have to work with on a longer-term basis. And so, we're staying ready client by client to make that happen.
Brock Vandervliet -- UBS -- Analyst
Okay, great. Thanks for the color.
Operator
Our next question comes from John Pancari with Evercore ISI. Please go ahead.
John Pancari -- Evercore ISI -- Analyst
Good morning.
Susan Springfield -- Chief Credit Officer
Good morning, John.
Bryan Jordan -- Chief Executive Officer
Hi, John.
William Losch -- Chief Financial Officer
Good morning.
John Pancari -- Evercore ISI -- Analyst
If I could just kind of beat the dead horse a little more here on the reserve. If I could kind of go about it this way. And can you just maybe give us little bit of a granularity of your credit details behind what may have influenced your thoughts on the reserve, particularly, do you have your criticized and classified asset trends for the third quarter?
Susan Springfield -- Chief Credit Officer
Yeah, we do. Hi, John, this is Susan. So overall, our criticized went from 2.7% to 3.3% so that's on an obviously combined basis for second quarter to third quarter with those things. So you did see some increase of about $400 million that moved into the criticized category.
We, in terms of the portfolios where we looked at doing a qualitative overlay, there was a portfolio as you would imagine that we would, and if you look at the areas of perceived risk, we have an additional overlay for energy, additional overlay for hotels, for retail and for some of the non-profit and also the casual dining full service.
So those are areas where I think Bryan and BJ have said that on many of these questions, we do, we are seeing some things loosen up, we're seeing some trends that we like. But we just think it's too early to be thinking about with the leasing reserves. But based on what we know now, we should be able to do that in a quarter or two, if we continue to see good trends.
Bryan Jordan -- Chief Executive Officer
Hey, John. This is Bryan. To use your phrase, you know, there are a lot of ways to come at beating this dead horse. And at the end of the day, CECL implies a heck of a lot more precision than it actually exists in reality and we sort of look at this as a bit of an arc and we apply these overlays mainly because it is too early, and it is a degree of uncertainty about what will happen in terms of fiscal stimulus and how the pandemic plays out, how far away are we from therapeutics, how far are we away from a vaccination.
There is no intended signaling or whatsoever that we see something about the portfolio that causes us to just keep them up, other than we believe that we will lean into the arc. We remain conservative as has been our practice over many years. And we will continue to evaluate it. We're as I said optimistic about how things are positioned today on October 22nd or 23rd whatever the day is, and we think this can play out very, very well, and when it does, we'll release these reserves and they'll come back.
John Pancari -- Evercore ISI -- Analyst
Okay. Okay. Thanks, Bryan. And then just separately on the expense side, BJ. Are you, can you kind of just repeat the expense guidance for 2021, if you could. And did you say a low single digit, did you say decrease including incentives and commissions?
William Losch -- Chief Financial Officer
Yeah, John. Thanks. So what I said was that our expense base excluding incentives and commissions, which as you obviously know are going to rise and fall with revenue related fee income. We expect that expense base ex incentives and commissions to be down low-single digits.
John Pancari -- Evercore ISI -- Analyst
Okay. Got it, got it. And that is on a full-year 2021 versus full year 2020 basis?
William Losch -- Chief Financial Officer
Yes. Yeah. [Speech Overlap] I'm sorry, go ahead, John. Go ahead.
John Pancari -- Evercore ISI -- Analyst
No, go ahead, I'll ask after you.
William Losch -- Chief Financial Officer
I was just going to add quickly, if you look at our press release and the supplement, we did reorganize the expense line items a little bit to make it easier for you all to explicitly see the incentives and commissions broken out from the rest of the expense base such that, it's easier for you to visibly see the expense discipline and the merger cost saves as they come through.
Ellen Taylor -- Vice President of Investor Relations
And John -- Hey, John, it's Ellen. Just one thing I want to clarify. So if you -- we gave you our third quarter expense base excluding incentives and commissions, that's a 1.52%, because remember the first half of 2020 excluded IBKC, so you got to utilize that third quarter annualized pay.
John Pancari -- Evercore ISI -- Analyst
Right. Okay. And does the base -- does the base also exclude the charitable contribution and merger charges as well?
Ellen Taylor -- Vice President of Investor Relations
Yeah. It's just an adjusted basis number that I just -- that we just referenced.
John Pancari -- Evercore ISI -- Analyst
All right. That's it. Thank you.
William Losch -- Chief Financial Officer
Thanks John.
Bryan Jordan -- Chief Executive Officer
Thank you.
Operator
Our next question comes from Ken Zerbe with Morgan Stanley. Please go ahead.
Ken Zerbe -- Morgan Stanley -- Analyst
Great, thanks.
William Losch -- Chief Financial Officer
Hey Ken.
Ken Zerbe -- Morgan Stanley -- Analyst
So thanks for pointing out -- Hi. So thanks for pointing out all the one-time items. But aside from the four -- three or four notable items that you guys called out, were there any other line items in the income statement that were impacted by let me just kind of say volatility that might not recur in future quarters?
Susan Springfield -- Chief Credit Officer
Well, I think we mentioned the true-up of the IBKC -- sorry, benefits, from a linked quarter perspective, there was an initial step up there, that will persist, but you shouldn't see a repeat of the step-up.
William Losch -- Chief Financial Officer
That's right. Yeah, Ken, I can't think of anything that we would specifically call out for all of you, I think broadly speaking what John just asked about our expense base from 3Q'20 annualized versus 2021. It would all be captured in there. We wouldn't call anything else out other than the notable items.
Ken Zerbe -- Morgan Stanley -- Analyst
Got it. Okay, perfect. Go ahead.
Ellen Taylor -- Vice President of Investor Relations
I was going to say, you know, you'll see over the course of coming quarters, you will see normal seasonal variability in certain line items.
Ken Zerbe -- Morgan Stanley -- Analyst
Got it. Of course. And I guess, I was just looking and that's what the next question is, but I was looking at the mortgage banking line, which is obviously very strong this quarter, certainly well above sort of IBERIA's run rate basis. Just with mortgage banking, like how do you see that playing out? I mean, obviously it sounds like fourth quarter is going to remain strong. But where does that sort of normalize when we think about 2021?
William Losch -- Chief Financial Officer
Yeah. Ken, we still think that for the foreseeable future, and I can't exactly put a fine point on foreseeable future. But we think that the counter-cyclical businesses are going to remain strong. I mean if you look at mortgage origination volumes and home price demand, it is still very, very strong. And so, we're benefiting from that and so we expect that that's going to continue for both the mortgage origination side as well as the loans to mortgage company side. I would say that we had, if you look in our information, very strong gain on sale percentage this quarter. We still think that volumes are going to be high, gain on sale was probably higher than what it would normally be going forward. We expect that to moderate a little bit. But in aggregate, we expect that these businesses will continue to drive our performance and help us offset some of the NII headwinds that we see.
Ken Zerbe -- Morgan Stanley -- Analyst
All right, great. Thank you.
William Losch -- Chief Financial Officer
Sure.
Operator
Our next question comes from Brady Gailey with KBW. Please go ahead.
Brady Gailey -- Keefe, Bruyette & Woods -- Analyst
Hey, thanks, good morning guys.
William Losch -- Chief Financial Officer
Hey, Brady. Good morning.
Brady Gailey -- Keefe, Bruyette & Woods -- Analyst
So, I wanted to start with loan growth. I know when we talked about it last quarter you said you expect kind of modest loan growth at best. It seems like loan balances if we back out the acquisition noise were up a little bit organically in the third quarter from the mortgage warehouse. But as you look forward, how do you think about loan growth? A lot of times when you do big acquisitions like this, there is some loans that tend to run off. So do you expect to see kind of some near-term loan shrinkage in 4Q, and then just how do you think about loan growth as we look into 2021?
William Losch -- Chief Financial Officer
Yeah. So, I'll start and Bryan and Susan can jump in, Brad. There are -- there are a few areas of growth that we think can certainly help us going into 2021. Loans to mortgage companies of course we continue to think could be strong. There are specialty businesses beyond loans to mortgage companies like asset based lending, like equipment finance that are very strong today, and we expect those to continue going into next year.
We don't have any portfolios aside from what we're doing to manage our exposure to energy, of course, but more broadly speaking, we don't have any other portfolios that we are actively managing down or managing off. So I don't expect any material step downs in terms of other areas of the portfolio but traditional loan demand broadly across consumer and commercial portfolios is like we've said pretty muted at this point.
So we do have pockets of opportunity that can offset some declines. So we don't have very high expectations for loan growth going into 2021, that's not because we don't want to look for new opportunities as Susan said earlier, we are, and we will, but it's just the nature of the environment right now that we've got to pick our spots.
Brady Gailey -- Keefe, Bruyette & Woods -- Analyst
Okay. So not a ton of growth next year, if you look at, I heard you guys say the common equity Tier 1, the targeted range is 9% to 9.25%, so you're at 9.15% now. I mean with decent profitability and not a lot of growth that ratio, I'm guessing is going to move higher pretty rapidly. So how do you think about buybacks seeing [Phonetic] off the table this year? But as we look into next year 2021, how do you think about share buybacks as your common equity Tier 1 moves over the top end of that targeted range?
Bryan Jordan -- Chief Executive Officer
Yeah, Brady. This is Bryan. You know it's clearly our desire to put capital to work in organic growth opportunities. And so, we're always looking for that is the first way to leverage our balance sheet. And we'll know a whole lot more about what 2021 loan growth looks like when we get past the turn of the year.
We're very conscious of maintaining a strong capital base, the dividend and the buyback are clearly vehicles for repatriating capital to shareholders that we can put to use in the balance sheet. So I don't want to get out in front of our Board and the discussions there. I feel very, very good about where our dividend is. I think it's unlikely in the near-term that we start the repurchase program. But we're constantly looking at how that capital ratio builds and how it fits into our expected usage in the balance sheet there.
This problem that we all sit here with today and it's universally true in the financial services industry, there are more known unknowns than we've ever experienced. And we'll all be smarter in 90 days. And so we have a more, a more clear view of where we think that capital goes, but to your basic point we think that capital will accumulate that we will see growth in not only our Tier-1 or CET1, but we'll also see growth in our tangible book value.
Brady Gailey -- Keefe, Bruyette & Woods -- Analyst
Okay. Great. Thanks guys.
Bryan Jordan -- Chief Executive Officer
Sure.
Operator
Our next question comes from Christopher Marinac with Janney. Please go ahead.
Christopher Marinac -- Janney Montgomery Scott -- Analyst
Hey, thanks. Susan, when you talked about the criticized assets being at 3.3%. Does that include the higher risk items that are on Slide 14?
Susan Springfield -- Chief Credit Officer
Yeah. That's a total. That's total criticized.
Christopher Marinac -- Janney Montgomery Scott -- Analyst
Okay. To all [Speech Overlap]
Susan Springfield -- Chief Credit Officer
[Speech Overlap] it's 3.3%.
Bryan Jordan -- Chief Executive Officer
But not everything in the higher risk category is a criticized asset?
Susan Springfield -- Chief Credit Officer
Yeah.
Bryan Jordan -- Chief Executive Officer
Yeah. It's a subset of the 3.3%. Yes.
Susan Springfield -- Chief Credit Officer
[Speech Overlap]. The ones we highlighted for you on Page 14 are just ones that areas that we are paying very, very close attention to and are a big part of these portfolio reviews that we are doing. And I am going to say this, there are things on this page, as I think we are even being conservative calling as a higher risk, because of how we've underwritten and things we are hearing about from our clients.
So, we wanted to kind of give you the full list, but I would say within some of these things, I'll give you an example, our CRE retail is very much a value-oriented, many of grocery anchored, we've seen variable issues there with the most recent portfolio review we did. We saw very few problems in that portfolio.
So, I just wanted to tell you, I think even this list, this proceed risk is -- we are on the conservative side. But I believe that's how we want to be. You've heard Bryan and BJ say that on another questions on this call, we just want to be prudent and cautious during this time until we kind of get through things like the election, potential vaccines, etc, and see how the economy as it continues to open up. But we are pleased with what we are seeing even in some of these areas of proceed risks.
Christopher Marinac -- Janney Montgomery Scott -- Analyst
No, that's helpful background. Thank you both for that. I was just curious if the trend would be to see more migrates on to criticized or could it possibly go the other way or perhaps it's too soon to tell?
Susan Springfield -- Chief Credit Officer
Yeah. I think, I mean, again, we are -- again touching these every quarter. Could you see a few of them go criticized, you could, but based on what we know now, we've got them graded the way we believe they need to be graded. The other thing is, we are actually seeing some upgrades too. So, there are pockets of industries they are doing extremely well and there are players even within the higher risk industries that are performing very, very well.
We point out an example of that within the hotels, and we are in some of these markets -- we've been in these markets for a long time that are doing really, really well, it would be mountain areas, beach areas where people can drive. We've talked to clients who are having even within hotel portfolios their best year ever.
And it's a combination of people wanting to just get away. They can still work from there and these hotel operators are able to do it with a lower expense base. Same thing with quick serve restaurants. Many of them still are just drive-through only and their expense base is down, so what's dropping to the bottom-line is even better than 2019. So, it's -- that's what I think is so important, the fact that we've gone and done this portfolio review. We are talking to individual clients.
But again still being cautious and wanting to highlight for all of you the areas that we continue to look at quarter-over-quarter during this COVID situation.
Christopher Marinac -- Janney Montgomery Scott -- Analyst
Great. Thanks again. I appreciate it.
Bryan Jordan -- Chief Executive Officer
Thank you.
William Losch -- Chief Financial Officer
Thanks, Chris.
Operator
Our next question comes from Jennifer Demba with Truist Securities. Please go ahead.
Jennifer Demba -- Truist Securities -- Analyst
Thank you. Good morning.
Bryan Jordan -- Chief Executive Officer
Good morning.
Jennifer Demba -- Truist Securities -- Analyst
Is there any consideration to a bulk loan sale if any of these more at risk loans, particularly hotels? Thanks.
Bryan Jordan -- Chief Executive Officer
Jennifer, this is Bryan and a word, no. We feel good about the quality of the portfolio. We are very confident in what we know about it and it doesn't seem to make any sense to me or to us to sell it at a significant discount so somebody else can profit on the performance of that portfolio. So, we'll have a few problems here and there. But overall, we feel good about it. We feel good about our reserve levels and we don't have any interest in selling any of it.
Jennifer Demba -- Truist Securities -- Analyst
Okay. Thank you. Bryan, this is a more longer term question. What are your thoughts about remote working for your employee base going forward? Is the new normal going to be some combination of in-office and remote working for almost everyone? And how do you maintain corporate culture with more remote working? Thanks.
Bryan Jordan -- Chief Executive Officer
Yeah, that's a -- I think a fantastic topic, and I think you framed it very well. We spend a lot of time talking about that very thing and BJ mentioned the 5 million plus square feet of space that we have and we think people are going to work differently. There is no doubt about that. Our customers are going to perform differently and it is going to be different. I worry more about the downsides of managing corporate culture, the conversations that don't happen, because you don't get an elevator ride with somebody you felt, I -- next time I see him, I need to say this or have this conversation.
I think it's really a big downside in the sense that if you onboard new people, when you bring in new bankers, how do you bring them into the culture? How do you mentor people? How do you develop people? So, I think we've got the fine sort of a balance and I think we'll end up as you suggested in a bit of a hybrid environment where people work more remotely for a portion of their time and we'll figure out how we spend the time we have together in a more quality fashion, so that we don't just assume everybody can see everybody every day.
So, I don't think anybody on our side believes we've got it figured out today. But we are paying a lot of attention to it. And I think, while we could go cut out a lot of office space and do things remotely, because we've proven with technology that it works, you really have a hard time as you say maintaining corporate culture in a two-dimensional framework of a WebEx or a Zoom conference call. So, it's something that we are clearly paying attention to.
Operator
This concludes our question-and-answer session. I would like to turn the conference back over to Bryan Jordan, CEO for any closing remarks.
Bryan Jordan -- Chief Executive Officer
Thank you, operator. Thank you everyone for joining us this morning. As we've said a number of different times this morning, we are optimistic about how we are positioned. We are optimistic about what our combined organization is capable of doing. We are optimistic about the opportunities we see in our markets with expanded customers, product set, as well as the ability to bring the full suite of products of the combined organization to bear on existing relationships.
If you have any questions, or any additional follow-up, please let any of us know. We are more than happy to provide you additional information. Thank you again for your interest in our Company, and I hope everybody has a great weekend. Thank you.
Operator
[Operator Closing Remarks].
Duration: 68 minutes
Call participants:
Ellen Taylor -- Vice President of Investor Relations
Bryan Jordan -- Chief Executive Officer
William Losch -- Chief Financial Officer
Susan Springfield -- Chief Credit Officer
Jared Shaw -- Wells Fargo -- Analyst
Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst
Steve Alexopoulos -- J.P. Morgan -- Analyst
Brock Vandervliet -- UBS -- Analyst
John Pancari -- Evercore ISI -- Analyst
Ken Zerbe -- Morgan Stanley -- Analyst
Brady Gailey -- Keefe, Bruyette & Woods -- Analyst
Christopher Marinac -- Janney Montgomery Scott -- Analyst
Jennifer Demba -- Truist Securities -- Analyst
