Second Quarter 2020 Earnings Conference Call 7/21/2020 Important - - PowerPoint PPT Presentation

second quarter 2020 earnings conference call
SMART_READER_LITE
LIVE PREVIEW

Second Quarter 2020 Earnings Conference Call 7/21/2020 Important - - PowerPoint PPT Presentation

Second Quarter 2020 Earnings Conference Call 7/21/2020 Important cautionary statement about forward-looking statements This presentation contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as


slide-1
SLIDE 1

Second Quarter 2020 Earnings Conference Call

7/21/2020

slide-2
SLIDE 2

This presentation contains 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. Forward-looking statements that we may make include statements regarding our expectations regarding our performance and financial condition, balance sheet and revenue growth, the provision for credit losses, loan growth expectations, management’s predictions about charge-offs for loans, including energy-related credits, the impact of significant decreases in oil and gas prices on our energy portfolio, the impact of the COVID-19 pandemic on the economy and our operations, the adequacy of our enterprise risk management framework, the impact of the MidSouth acquisition or future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses, success of revenue-generating initiatives, the effectiveness of derivative financial instruments and hedging activities to manage risks, projected tax rates, increased cybersecurity risks, including potential business disruptions or financial losses, the adequacy of our internal controls over financial reporting, the financial impact

  • f regulatory requirements and tax reform legislation, the impact of the change in the referenced rate reform, deposit trends, credit quality

trends, changes in interest rates, net interest margin trends, future expense levels, future profitability, improvements in expense to revenue (efficiency) ratio, purchase accounting impacts, accretion levels and expected returns. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook," or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events. Given the many unknowns and risks being heavily weighted to the downside, our forward-looking statements are subject to the risk that conditions will be substantially different than we are currently expecting. If efforts to contain COVID-19 are unsuccessful and restrictions on movement last into the third quarter or beyond, the recession would be much longer and much more severe. Ineffective fiscal stimulus, or an extended delay in implementing it, are also major downside risks. The deeper the recession is, and the longer it lasts, the more it will damage consumer fundamentals and sentiment. This could both prolong the recession, and/or make any recovery weaker. Similarly, the recession could damage business fundamentals, and an extended global recession due to COVID-19 would weaken the U.S. recovery. As a result, the

  • utbreak and its consequences, including responsive measures to manage it, have had and are likely to continue to have an adverse effect,

possibly materially, on our business and financial performance by adversely affecting, possibly materially, the demand and profitability of our products and services, the valuation of assets and our ability to meet the needs of our customers. Forward-looking statements are subject to significant risks and uncertainties. Any forward-looking statement made in this release is subject to the safe harbor protections set forth in the Private Securities Litigation Reform Act of 1995. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward-looking statements. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019, in Part II, “Item 1A. Risk Factors” in our Quarterly Report

  • n Form 10-Q for the quarter ended March 31, 2020 and in other periodic reports that we file with the SEC.

Important cautionary statement about forward-looking statements

2

slide-3
SLIDE 3

Non-GAAP Reconciliations & Glossary of Terms

Throughout this presentation we may use non-GAAP numbers to supplement the evaluation of our performance. The items noted below with an asterisk, "*", are considered non-GAAP. These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements, and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. Reconciliations of those non-GAAP measures to the comparable GAAP measure are included in the appendix to this presentation. The earnings release, financial tables and supporting slide presentation can be found on the company’s Investor Relations website at hancockwhitney.com/investors.

̶ 1H20 – First Half of 2020 ̶ 1Q20 – First Quarter of 2020 ̶ 2H20 – Second Half of 2020 ̶ 2Q20 – Second Quarter of 2020 ̶ 2Q19 – Second Quarter of 2019 ̶ 3Q20 – Third Quarter of 2020 ̶ 4Q20 – Fourth Quarter of 2020 ̶ AFS – Available for sale securities ̶ ACL – Allowance for credit losses ̶ ALLL – Allowance for loan and lease losses ̶ Annualized – Calculated to reflect a rate based on a full year ̶ ASR – Accelerated Share Repurchase ̶ Beta – repricing based on a change in market rates ̶ bps – basis points ̶ BOLI – Bank-owned life insurance ̶ CCB – Capital Conservation Buffer ̶ CET1 ratio – Common Equity Tier 1 ̶ C&D – Construction and land development loans ̶ C&I – Commercial and industrial loans ̶ CDI – Core Deposit Intangible ̶ CECL – Current Expected Credit Losses (new accounting standard effective 1/1/2020) ̶ CET1 – Common Equity Tier 1 Ratio ̶ COVID-19 – Pandemic related virus ̶ CRE – Commercial real estate ̶ CSO – Corporate strategic objective ̶ DDA – Noninterest-bearing demand deposit accounts ̶ DP – Data processing ̶ (e) - Estimated ̶ E&P – Exploration and Production (Oil & Gas) ̶ *Efficiency ratio – noninterest expense to total net interest (TE) and noninterest income, excluding amortization of purchased intangibles and nonoperating items ̶ Energy Cycle – Refers to the energy cycle beginning in November of 2014 ̶ EOP – End of period ̶ EPS – Earnings per share ̶ FTE – Full time equivalent ̶ HFS – Held for sale ̶ HTM – Held to maturity securities ̶ ICRE – Income-producing commercial real estate ̶ IRR – Interest rate risk ̶ LIBOR – London Inter-Bank Offered Rate ̶ Linked-quarter (LQ) – current quarter compared to previous quarter ̶ LOB – Line of Business ̶ LPO – Loan production office ̶ LQA – Linked-quarter annualized ̶ M&A – Mergers and acquisitions ̶ MM – Dollars in millions ̶ MSL – MidSouth Bancorp, Inc. ̶ NII – Net interest income ̶ *NIM – Net interest margin (TE) ̶ NPA – Nonperforming assets ̶ NPL – Nonperforming loans ̶ O&G – Oil and gas ̶ OCI – Other comprehensive income ̶ OFA – Other foreclosed assets ̶ *Operating – Financial measure excluding nonoperating items ̶ *Operating Leverage – Operating revenue (TE) less operating expense ̶ ORE – Other real estate ̶ PAA – Purchase accounting adjustments from business combinations; including loan accretion,

  • ffset by any amortization of a bond portfolio

premium, amortization of an indemnification asset and amortization of intangibles ̶ *PPNR – Pre-provision net revenue ̶ PPP – SBA’s Paycheck Protection Program related to COVID-19 ̶ RBL – Reserve-based lending ̶ ROA – Return on average assets ̶ SBA – Small Business Administration ̶ S1 – Stronger Near-term Growth ̶ S2 – Slower Near-term Growth ̶ S3 – Moderate Recession ̶ S4 – Protracted Slump ̶ TCE – Tangible common equity ratio (common shareholders’ equity less intangible assets divided by total assets less intangible assets) ̶ TDR – Troubled Debt Restructuring ̶ TE – Taxable equivalent (calculated using the current statutory federal tax rate) ̶ Y-o-Y – Year over year

3

slide-4
SLIDE 4

4

Corporate Profile (as of June 30, 2020)

$33.2 billion in Total Assets

$22.6 billion in Total Loans (includes $2.3 billion in PPP loans)

$27.3 billion in Total Deposits

CET1 ratio 9.77%(e); Tangible Common Equity (TCE) ratio 7.33%

$1.8 billion in Market Capitalization

Over 200 banking locations and nearly 300 ATMs across our footprint

Approximately 4,200 (FTE) employees corporate- wide

Rated among the strongest, safest financial institutions in the country by BauerFinancial, Inc. for 123 consecutive quarters

Earned top customer service marks with Greenwich Excellence Awards

Moody’s long-term issuer rating: Baa3

S&P long-term issuer rating: BBB

Named one of America’s Best Midsize Employers by Forbes

slide-5
SLIDE 5

Sell $497 million, or 53% of our energy portfolio as of March 31, 2020; receive $257.5 million of proceeds from the sale; loans included in HFS at 6-30-20

Special provision for chargeoffs in excess of existing reserves of $160.1 million (pre-tax), or $1.47 per diluted share (21% tax rate)

Reduces energy exposure to 1.7% of total loans (excluding PPP loans) at June 30, 2020; expect asset quality metrics will improve compared to peers

Allows the company to accelerate the disposition of energy credits that have been negatively impacted by issues in the industry, and have now been further impacted by COVID-19

Remaining energy portfolio comprised mostly of pass rated support services credits; only 2 notable problem credits remain; energy ACL 5.7% at June 30, 2020

Remaining energy loan portfolio more granular, with 18%

  • f loans <$1MM and 55% of the loans between $1-$10

million; only 1 loan >$20 million in outstanding (see slides 35-36)

Strategy consistent with other de-risking actions

  • 1H20 ACL build
  • Raised $172.5 million of Tier 2 Capital (subdebt)

Should position the company for a faster recovery in both earnings and improved return to our shareholders

Expect significantly reduced provision for loan losses in the second half of 2020

5

Energy Loan Sale Overview

($ ($s in mi millions) March 31, 2020 June June 30, 2020 Total E Ener ergy gy Loans* ns* $940 $352 Ener ergy Loans/ ns/Total L Loans* ns* 4.4% 1.7% NPLs Ls/Total Loa Loans* 1.34% 0.95% Total al Criticized C ed Comm mmer ercial L Loans/ Total al Commer mmercial L Loans* 3.24% 2.26% CET1 Rat Ratio io (estimate for 6-30-20) 10.02% 9.77% Tang ngible C Common Equi Equity (TCE) E) Rat Ratio 8.00% 7.33%

*Excludes PPP and held for sale loans $940 $352 $255 $160 $82 $65 $26 $0 $500 $1,000 Energy Loans - 3/31/20 Loans transferred to HFS Special Provision for Chargeoffs Chargeoff of existing energy reserves Additional 2Q20 Payoffs/ paydowns Additional 2Q20 energy net chargeoffs Energy loans - 6/30/20 $ in millions Loan Sale charge

slide-6
SLIDE 6

Energy Portfolio Reduced to 1.7% of Total Loans*

6

* Excludes $2.3 Billion in PPP loans * Excludes loans held for sale (HFS)

March 31, 2020 June 30, 2020

Tot

  • tal Energy Loa

Loans $940 mi million Energy Loans/Total loans 4.4% Energy ACL Coverage 9.4% Total ACL Coverage 2.21% NPLs/Total Loans 1.34% Total Commercial Criticized/Total Commercial Loans 3.24% SNCs/Total Loans 10.8% Tot

  • tal Energy Loa

Loans $352 mi million Energy Loans/Total Loans* 1.7% Energy ACL Coverage* 5.7% Total ACL Coverage* 2.36% NPLs/Total Loans* 0.95% Total Commercial Criticized/Total Commercial Loans* 2.26% SNCs/Total Loans 8.6% Upstream 32% Midstream 15% Support - Drilling 13% Support - Nondrilling 40% Midstream 1% Support - Drilling 26% Support - Nondrilling 73%

slide-7
SLIDE 7

Second Quarter 2020

Net loss of $117.1 million, or ($1.36) per diluted share; excluding loan sale, net income totaled $9.4 million, or $.11 per share

Provision for loan losses totaled $306.9 million in 2Q20

$160.1 million, or $1.47 per share, provision for credit osses related to energy loan sale

$146.8 million, or $1.34 per share, provision related to COVID-19

Pre-provision net revenue (PPNR) totaled $118.5 million, up $2.8 million linked-quarter

Strengthened Allowance for Credit Losses (ACL)/Total Loans to 2.36% (excluding PPP loans)

Criticized commercial loans declined $182 million, or 34%, and nonperforming loans declined $94 million, or 33%, linked- quarter

Capital remains solid with CET1 ratio of 9.77%; regulatory ratios well in excess of required levels including capital conservation buffers (CCB); TCE ratio at 7.33%

Loans increased $1.1 billion linked-quarter; includes $2.3 billion in PPP loans

DDAs increased $2.6 billion linked-quarter mainly reflecting PPP funding

NIM declined 18 basis points (bps) linked-quarter to 3.23% (see slide 21 for details)

Solid liquidity, with approximately $17 billion available in additional sources of funding

*Non-GAAP measures. See slides 32-34 for non-GAAP reconciliations.

7

($ ($s in mi millions; ex except per er share dat ata) 2Q20 1Q20 2Q19 Net Income (loss) ($117.1) ($111.0) $88.3 Provision for credit losses excluding loan sale $146.8 $246.8 $8.1 Provision related to energy loan sale $160.1

  • Equity interest write-offs

$9.8

Earnings Per Share – diluted ($1.36) ($1.28) $1.01 Return on Assets (%) (ROA) (1.42) (1.46) 1.24 Return on Tangible Common Equity (%) (ROTCE) (18.75) (17.51) 15.07 Net Interest Margin (%) 3.23 3.41 3.45 Net Charge-offs (%) 5.30 0.83 0.14 CET1 Ratio (%) 9.77 10.02 10.94 Tangible Common Equity (%) 7.33 8.00 8.75 Pre-Provision Net Revenue (TE)* $118.5 $115.7 $119.3 Efficiency Ratio (%) 60.7 62.1 58.9

slide-8
SLIDE 8

NPLs Decrease $94 Million or 33%

▸ Nonperforming energy loans totaled $16 million at June 30, 2020, down $89 $89 mi milli llion, o

  • r 85%

85%, li linked-quar arter ▸ Nonperforming nonenergy loans totaled $178 million at June 30, 2020, down $5 million, or 3%, linked-quarter

8

Total nonperforming loans % of total loans* $311 1.54% $284 1.35% $307 1.45% $288 1.34% $194 0.95% Nonperforming loans – nonenergy % of total loans* $141 0.70% $140 0.67% $149 0.70% $183 0.85% $178 0.87% Nonperforming loans – energy % of total loans* $170 0.84% $144 0.68% $158 0.74% $105 0.49% $16 0.08% 0.75% 1.25% 1.75% $0 $100 $200 $300 $400 2Q19 3Q19 4Q19 1Q20 2Q20

$s in millions % of total loans *Excludes PPP and HFS loans

slide-9
SLIDE 9

Criticized Commercial Loans Down $182 Million or 34%

▸ Criticized commercial loans down $182 million, or 34%, linked-quarter; reflects impact of the energy loan sale

― Criticized energy loans totaled $56 million at June 30, 2020, do down wn $ $173 milli llion

  • n, o

, or 76%, l %, linked-qu quarter ― Criticized nonenergy loans totaled $292 million at June 30, 2020, down $9 million, or 3%, linked-quarter 9

1.50% 2.50% 3.50% 4.50% $0 $100 $200 $300 $400 $500 $600 $700 2Q19 3Q19 4Q19 1Q20 2Q20

$s in millions

Total criticized commercial loans % of total commercial loans* $573 3.79% $659 4.15% $581 3.62% $530 3.24% $348 2.26% Criticized – nonenergy % of total commercial loans* $315 2.08% $378 2.38% $321 2.00% $301 1.84% $292 1.89% Criticized – energy % of total commercial loans* $258 1.71% $281 1.77% $260 1.62% $229 1.40% $56 0.36%

Criticized as % of total commercial loans *Excludes PPP and HFS loans

slide-10
SLIDE 10

▸ 2Q loan growth reflects $2.3 billion in Paycheck Protection Program (PPP) loan fundings, partly offset by energy loan sale, lack of demand throughout the footprint and approximately $500 million in paydowns on lines of credit

Paydowns are mainly related to the line draws clients took in 1Q20 associated with the uncertainty surrounding the COVID-19 shutdown

▸ Deferrals peaked on 5/14/20 at $3.6 billion of outstandings; totaled $2.7 billion at 6/30/20 and $1.4 billion at 7/15/20

Approximately $1.0 billion of deferrals expired during the month of June

We expect certain clients will need extended deferrals and some will need a structured solution

10

2Q Loan Growth Reflects PPP, Loan Sale

$21,516 $22,628 $2,287 $147 $77 $145 $42 $103 $588 $73 $20,000 $20,500 $21,000 $21,500 $22,000 $22,500 $23,000 $23,500 $24,000 3/31/20 East Region (MS AL & FL) Central Region (SE LA) West Region (TX & SW LA) PPP loans Indirect Mortgage Energy Other 6/30/20 $ in millions

$0.8 $3.1 $3.6 $3.6 $2.7 $1.4 $0.0 $1.0 $2.0 $3.0 $4.0

3/31/20 4/22/20 5/14/20 5/31/20 6/30/20 7/15/20

COVID-19 Loan Deferrals

$s in billions

slide-11
SLIDE 11

Commercial Loans (C&I, CRE, C&D)*

11

*Excludes $2.3 billion in PPP loans

Total C Commerci cial l Loans Out utstand anding ing % % of T f Tota tal Lo Loans ans Commitment ($s $s i in mi milli llions) Real Estate, Rental and Leasing $ 3,329 16.4% $ 4,139 Retail Trade 1,758 8.6% 2,090 Health Care and Social Assistance 1,594 7.8% 2,106 Hospitality 1,161 5.7% 1,314 Manufacturing 1,001 4.9% 1,601 Transportation and Warehousing 853 4.2% 1,089 Construction 827 4.1% 1,694 Public Administration 725 3.6% 747 Wholesale Trade 712 3.5% 1,216 Finance and Insurance 697 3.4% 1,150 Professional, Scientific, and Technical Services 494 2.4% 875 Other Services (except Public Administration) 467 2.3% 565 Educational Services 354 1.7% 536 Energy 352 1.7% 599 Administrative and Support and Waste Management and Remediation Services 191 0.9% 346 Other (less than 1% individually) 906 4.2% 1,832 Grand and T Total $ $ 15, 5,42 421 1 75. 75.5% 5% $ $ 21,899 899

As of June 30, 2020

slide-12
SLIDE 12

Retail – 8.6% of Total Loans*

12

Gasoline Stations 21% Motor Vehicle & Parts 15% Furniture & Home Furnishings 4% Other 14% ICRE Retail 38% Food & Beverage 8%

Retail Loan Portfolio Mix $1.8 billion 6/30/20

▸ ICRE Retail portfolio is fairly segmented and primarily comprised of national anchored centers, single credit tenant facilities, and unanchored centers ▸ Retail trade represents 8.6% of total loans and is diversified across numerous subsectors with the larger concentrations in convenience stores, automobile dealerships and food/beverage stores ▸ Excludes $192 million in PPP loans ▸ $217 million in active deferrals as of 7-15-20

East (MS, AL, FL, TN); Central (Greater N.O., SELA); West (SWLA, TX) $ in in Mil illio ions Eas ast Centr ntral Wes est Other er Total al Commi mmitmen ment $ $ NPL PL % NPL PL $ $ Crit itic iciz ized % Crit itic iciz ized 7-15-20 20 $ $ Def Defer errals % Def Defer errals ICRE Retail $151 $318 $192 — $660 $703

$1

$111 17% Gasoline Stations 68 209 94 8 378 445 1 — 1 — 57 15% Motor Vehicle and Parts Dealers 87 104 78 — 268 360 — — 1 — 16 6% Food and Beverage Stores 17 55 17 43 133 153 — — 3 2% 2 2% Furniture and Home Furnishings Stores 40 2 29 — 71 110 — — — — 1 1% Nonstore Retailers 7 1 2 56 66 76 — — — — —

  • Building Material and Garden

Equipment and Supplies Dealers 42 17 5 — 63 79 —

5 8% 4 6% Health and Personal Care Stores 22 6 4 — 32 45 — — 1 3% 2 6% Miscellaneous Store Retailers 9 16 4 — 30 45 — — — 1% 2 7% Clothing and Clothing Accessories Stores 15 5 5 — 25 30 — — — — 3 12% General Merchandise 24

— 24 30 —

18 75% Sporting Goods, Hobby, Book, and Music Stores 2 2 1 — 5 8 — 1% — 1% 1 20% Electronics and Appliance Stores 1 1 1 — 3 5

  • TOTAL R

RETAIL $486 $735 $430 $108 $1,758 $2,090 $2 $2 0% 0% $12 1% 1% $217 12% 12% *Excludes PPP loans

slide-13
SLIDE 13

Healthcare – 7.8% of Total Loans*

13

Ambulatory Healthcare 12% Offices of Physicians and Dentists 30% Assisted Living (ICRE) 23% Hospitals 18% Assisted Living (non-ICRE) 13% Social Assistance 4%

Healthcare Loan Portfolio Mix $1.6 billion 6/30/20

▸ Healthcare predominantly includes doctors’ offices, nursing/long-term care and hospitals and represents 7.8% of total loans ▸ Approximately half of the healthcare outstandings are in our Nashville market managed by our dedicated healthcare lending team, while the remaining represents regional relationships and real estate loans to customers in our footprint ▸ Excludes $310 million in PPP loans ▸ $144 million in active deferrals as of 7-15-20

East (MS, AL, FL, TN); Central (Greater N.O., SELA); West (SWLA, TX) $ in in Mil illio ions Eas ast Centr ntral Wes est Other er Total al Commi mmitmen ment $ $ NPL PL % NPL PL $ $ Crit itic iciz ized % Crit itic iciz ized 7-15-20 20 $ $ Def Defer errals % Def Defer errals Offices of Physicians & Dentists $287 $111 $67 $13 $478 $600 $12 2% $14 3% $94 19% Assisted Living (ICRE) 218 60 90 — 369 437 — — 10 3% 26 7% Hospitals 96 110 75 8 290 436 2 1% 2 1% 17 6% Assisted Living (non-CRE) 115 63 32 — 210 245 14 7% 16 7% — — Ambulatory Healthcare Services 117 26 42 8 193 316 — — 25 13% 4 2% Social Assistance 22 13 14 5 54 72 — — — — 3 6% TOTAL AL HE HEAL ALTHCAR ARE $856 $383 $321 $34 $1,594 $2,106 $27 2% 2% $66 4% 4% $144 9% *Excludes PPP loans

slide-14
SLIDE 14

Hospitality – 5.7% of Total Loans*

14

Hotel 45% Restaurant Full Service & Bars 32% Entertainment 13% Restaurants Limited Service 10%

Hospitality Loan Portfolio Mix $1.2 billion 6/30/20

▸ As a result of COVID-19, business, leisure and international travel has generally ceased and is likely to continue to be significantly curtailed ▸ Hospitality is comprised of Accommodation & Food Service and Arts, Entertainment & Recreation and represents 5.7% of total loans ▸ Excludes $224 million in PPP loans ▸ $136 million in active deferrals as of 7-15-20

East (MS, AL, FL, TN); Central (Greater N.O., SELA); West (SWLA, TX) $ in in Mil illio ions Eas ast Centr ntral Wes est Other er Total al Commi mmitmen ment $ $ NPL PL % NPL PL $ $ Crit itic iciz ized % Crit itic iciz ized 7-15-20 20 $ $ Def Defer errals % Def Defer errals Hotel $171 $251 $101 — $522 $567 $1 — $5 1% $69 13% Restaurants Full Service, Casual Dining and Bars 120 187 64 — 371 414 1 — 3 1% 46 12% Entertainment 31 103 19 — 152 184 1 1% 8 5% 13 9% Restaurants Limited Service 32 26 57 — 115 149 — — 1 1% 8 7% TOTAL H L HOSPIT ITALI LITY $354 $567 $240 — $1,161 $1,314 $3 $3 — $18 2% 2% $136 12% 12% *Excludes PPP loans

slide-15
SLIDE 15

▸ Energy loans totaled $352 million, or 1.7% of total loans, down $588 million, or 63%, linked-quarter ― Linked-quarter change reflects loan sale of $497 million, additional net charge-offs of $26 million and net payoffs/paydowns of $65 million ▸ Reserve-based energy loans have been impacted recently by significantly declining oil prices, and many were criticized due to recent liquidity stress in the industry; entire portfolio sold ▸ Energy allowance/energy loans totaled 5.7%** at June 30, 2020 ▸ $10 million in active deferrals as of 7-15-20

Energy – 1.7% of Total Loans*

15

Energy Loan Portfolio Mix $352 million 6/30/20 *Excludes PPP and HFS loans **Includes reserve for unfunded commitments

$ in in Mil illio ions Eas ast Centr ntral Wes est Other er Total al Commi mmitmen ment $ $ NPL PL % NPL PL $ $ Crit itic iciz ized % Crit itic iciz ized 7-15-20 20 $ $ Def Defer errals % Def Defer errals Support Nondrilling $2 $197 $57 — $257 $417 $16 6% $56 22% $7 3% Upstream — 1 — — 1 31

Midstream — — 2 — 2 5

— — — Support Drilling 1 8 84 — 92 146 — — — — 3 3% Downstream — — — — —

— — — — — TOTAL E ENERGY GY $3 $3 $206 $143 — $352 $599 $16 5% 5% $56 16% 16% $10 3%

Midstream 1% Support - Drilling 26% Support - Nondrilling 73%

slide-16
SLIDE 16

2Q20 Sectors Under Focus*

16

(1)

Tier 1 Includes Motor Vehicles and Parts Dealers, Clothing and Clothing Accessories Stores, General Merchandise Stores, Miscellaneous Store Retailers

(2)

Tier 2 Includes Gasoline Stations

(3)

Tier 3 Includes Building Materials and Garden Equipment and Supplies Dealers, Furniture and Home Furnishings Stores, Nonstore Retailers, Health and Personal Care Stores, Food and Beverage Stores, Sporting Goods, Hobby, Book, Music Stores

$ in million Tier 1 (Concerned) Tier 2 (Limited Concern) Tier 3 (No Concern) Loans $ NPL % NPL $ Criticized % Criticized 7-15-20 $ Deferrals % Deferrals Healthcare and Social Assistance Hospitals 290 — — 290 2 1% 2 1% 17 6% Offices of Physicians & Dentists — 478 — 478 12 2% 14 3% 94 19% Assisted Living (ICRE) — 369 — 369 — — 10 3% 26 7% Assisted Living (non-CRE) — 210 — 210 14 7% 16 7% — — All other Healthcare — — 247 247 — — 25 10% 7 3% Total Healthcare and Social Assistance 290 1,057 247 1,594 27 2% 66 4% 144 9% Hospitality Hotel 522 — — 522 1 — 5 1% 69 13% Restaurants Full Service, Casual Dining and Bars 371 — — 371 1 — 3 1% 46 12% Restaurants Limited Service — 115 — 115 — — 1 1% 8 7% Entertainment 152 — — 152 1 1% 8 5% 13 9% Total Hospitality 1,046 115 — 1,161 3 — 18 2% 136 12% Retail Trade Retail - CRE 660 — — 660 — — 1 — 111 17% Retail Goods and Services (1)(2)(3) 349 378 371 1,098 2 — 12 1% 106 10% Total Retail Trade 1,009 378 371 1,758 2 — 12 1% 217 12% Energy 352 — — 352 16 5% 56 16% 10 3% GRAND TOTAL 2,697 1,550 618 4,865 49 1% 152 3% 506 10% *Excludes PPP and HFS loans As of June 30, 2020 unless otherwise noted

slide-17
SLIDE 17

PPP Loans

▸ The company originated more than 12,000 PPP loans totaling $2.3 billion in rounds 1 and 2 of the program, with 11,241 loans, or $769 million, in loans less than $350K (see chart below) ▸ Total fees approximate $74 million ▸ Expect effective yield on PPP loans to approximate 4% based on current expectations

East 36% Central 39% West 25%

17

PPP Loans by Market $2.3 billion

As of 6/30/20 Loan Size # of Loans $ of Loans (billions) SBA Fee % $ Fee (millions) <$350k 11,241 $0.7 5.00% $38.4 $350k - $2mm 1,251 $1.0 3.00% $29.0 >$2mm 170 $0.6 1.00% $6.0 Total 12,662 $2.3 3.13% $73.5

slide-18
SLIDE 18

Q2 2020 Provision for Credit Losses

Provision for the second quarter of 2020 totaled $306.9 million, including $160.1 million related to the energy loan sale

Reflects execution of strategy to reduce concentrations in energy credits, improve overall credit quality, and provide for expected losses in sectors hardest hit by COVID-19 economic fallout

― Reflects pre-loan sale provision of $146.8 million; predominantly driven by the impact of COVID-19 on our concentrations of hospitality,

retail trade and healthcare ($90.1 million)

― Provision for energy loans totaled $199.9 million; primarily associated with the energy loan sale plus $25.9 million in pre-sale charge offs

  • n loans sold

Weighting applied to Moody's June 2020 economic scenarios was 50% Baseline, 25% S1 (Stronger Near-term Growth), 25% S2 (Slower Near-term Growth)

Additional provisions may be required if the economy deteriorates beyond current forecasts

Significant assumptions in economic forecasts do not incorporate a second pandemic wave significant enough to shut down the economy, a significant delay in an anticipated effective vaccine, or lack of additional government stimulus in 2020

18

  • -------Energy L

Loan an Sal Sale------------

  • ($s in

s in mil millions) Pre re-Sale le Reserve Bu Buil ild Pre re-Sale le Cha harg rge-of

  • ffs

fs Pre re-Sale le Provisio ision Cha harg rge-Offs fs Reserve Rele lease Provisio ision To Total Provisio ision Commercial Nonenergy $59.2 $30.9 $90. 0.1 1

  • $90.

0.1 1 Energy 13.9 25.9 39. 39.8 242.6 (82.5) 160. 0.1 1 19 199.9 Residential Mortgage 9.2 (0.6) 8. 8.6

  • 8.

8.6 Consumer 4.4 3.9 8. 8.3

  • 8.

8.3 Total $86.7 $60.1 $146 46.8 8 $242.6 ($82.5) $160. 60.1 1 $306. 06.9

slide-19
SLIDE 19

Allowance for Credit Losses (ACL)

19

Total ACL (including the reserve for unfunded commitments) as a percentage of total loans at June 30, 200 was 5.66% for the energy portfolio and 2.06% for the nonenergy portfolio (or 2.30%, excluding PPP loan balances). At March 31, 2020, the ACL percentage to total loans was 9.42% for the energy portfolio and 1.88% for the non-energy portfolio

$ in in mil millions 3/30/ 0/202 2020 6/30/ 0/202 2020 Portfolio Amount % of Loan an an and d Lease ases s Outstandin ding Amount % of Loan an an and d Lease ases s Outstandin ding (Including PPP) PPP) % of Loan an an and d Lease ases s Outstandin ding (Excluding PPP) PPP) Nonenergy Commercial $255 1.65% $317 1.82% 2.10% Energy 80 8.47% 18 5.30% 5.30% Mortgage 48 1.63% 57 2.02% 2.02% Consumer 43 2.01% 50 2.43% 2.43% Allowance for Loan and Lease Losses $426 1.98% $442 1.96% 2.18% Reserve for Unfunded Lending Commitments 49

  • 37
  • Allowance for Credit Losses

$475 2.21% $479 2.12% 2.36%

slide-20
SLIDE 20

$475.0 $479.2 $13.1 $82.5 $99.9 $0 $50 $100 $150 $200 $250 $300 $350 $400 $450 $500 $550 $600 1Q2020 ACL Portfolio Changes Economic Factors Loans Held for Sale 2Q2020 ACL

Millions

Second Quarter Allowance Build

20

  • Changes in

macroeconomic variables

  • Changes in scenario

weighting

  • Qualitative overlays
  • New loans
  • Change in product mix
  • Aging of existing

portfolio

  • Credit quality impact
  • Transfer of $497.1

million Energy loans to held for sale

slide-21
SLIDE 21

▸ Net interest margin (NIM) of 3.23%, down 18 bps linked-quarter; net interest income (TE) up $6.5 million ▸ 2Q20 Headwinds:

Reduction in LIBOR

Recent subdebt issuance (partial quarter impact)

Impact of surplus liquidity related to COVID-19

Lower accretion levels related to MSL acquisition

Interest reversals

▸ 2Q20 Tailwinds:

Focus on lower cost of deposits

Impact of PPP loans (approximately 4% effective yield)

▸ Proactive deposit pricing helped offset the impact from a lower rate environment

NIM Contraction From Lower Rates, Excess Liquidity

3.41% 3.23% 0.05% 0.30% 0.40% 0.06% 0.04% 0.02% 0.01% 2.80% 2.90% 3.00% 3.10% 3.20% 3.30% 3.40% 3.50% 3.60%

1Q20 NIM (TE) Impact of lower EA yields Excess BS liquidity Reduction in PAA Net Impact

  • f Interest

Reversals Impact of subdebt issuance PPP loans Change in Funding Pricing/Mix 2Q20 NIM (TE) 0.66% 0.67% 0.68% 0.59% 0.41% 0.33% 0.29% 0.21%

0.20% 0.30% 0.40% 0.50% 0.60% 0.70% 0.80%

Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Sep-20 (Projected)

3.45% 3.41% 3.43% 3.41% 3.23% 4.89% 4.84% 4.69% 4.56% 4.04% 2.64% 2.61% 2.56% 2.53% 2.47% 0.93% 0.90% 0.76% 0.67% 0.38% 2.00% 2.50% 3.00% 3.50% 4.00% 4.50% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 2Q19 3Q19 4Q19 1Q20 2Q20 NIM Loan Yield Securities Yield Cost of Funds

21 Cost of Deposits

slide-22
SLIDE 22

22

Securities Portfolio Conservative with Minimal Risk

▸ Portfolio totaled $6.1 billion, down $42 million, or less than 1%, linked- quarter ▸ 100% fixed, no credit impairment ▸ MBS and CMO holdings are all US Agency backed securities or direct

  • bligations of the US government

▸ CMBS have prepayment protection and principal is fully guaranteed by the US Agencies ▸ Municipal portfolio credit quality is strong with 100% of the portfolio either investment grade, pre-refunded, or has a AA insured underlying rating ▸ Premium amortization totaled $10.0 million, up $0.6 million linked-quarter ▸ Yield 2.47%, down 6 bps linked-quarter ▸ Unrealized net gain of $233.8 million on AFS compared to $184.9 million at March 31, 2020 ▸ 24% HTM, 76% AFS ▸ Duration 3.79 years compared to 3.57 years at March 31, 2020

3.0% 7.2% 11.2% 5.8% 12.9% 19.6% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% +100 shock +200 shock +300 shock

IRR Scenarios Indicates General Asset Sensitivity Across Most Scenarios

Year 1 Year 2 CMO $823 13% U.S. Agencies and other $150 3% RMBS $2,033 33% Munis $865 14% CMBS $2,277 37%

Securities Portfolio Mix 6/30/20 $s in millions

slide-23
SLIDE 23

Strong Liquidity

23

$17 Billion i in Availa lable le S Source ces $ $ in mi milli llions To Total Avai ailabl able Amount Use sed Net Availa labili lity Int Inter erna nal S Sour urces Free Securities and other $ 3,931 $ — $ 3,931 External al S Sources Federal Home Loan Bank (FHLB) 6,193 2,587 3,605 Federal Reserve Bank (FRB) 4,721 — 4,721 Brokered Deposits 4,098 498 3,601 Other 1,504 — 1,504 TOTAL L LIQU QUIDITY $ 20,448 $ 3,085 $ 17,363

86.8% 88.4% 87.1% 88.2% 86.0%

85.0% 85.5% 86.0% 86.5% 87.0% 87.5% 88.0% 88.5% 89.0% 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20

Relatively Low Average Loan/Deposit Ratio

Interest- bearing deposits 47% DDA 35% Other liabilities & debt 8% Equity 10%

Strong Core Funding

Includes PPP

slide-24
SLIDE 24

24

Strong Growth in DDA From PPP Fundings

▸ Total deposits of $27.3 billion, up $2.3 billion, or 9%, linked- quarter

― Noninterest-bearing demand deposits (DDAs) increased $2.6 billion ― Interest-bearing transaction and savings deposits increased $674 million ― Time deposits (retail) decreased $408 million ― Time deposits (brokered) decreased $581 million ― Interest-bearing public fund deposits increased $75 million ― DDAs comprised 43% of total period-end deposits ― June cost of deposits 29 bps, down 37 bps from year-end and down 4 bps from May 2020

Time Deposits (retail) $2,134 8% Time Deposits (brokered) $498 2% Interest- bearing public funds $3,326 12% Noninterest bearing $11,759 43% Interest- bearing transaction & savings $9,605 35%

Total Deposits 6/30/20 $s in millions

2Q19 3Q19 4Q19 1Q20 2Q20 Avg Qtrly Deposits $23.1 $23.1 $23.8 $24.3 $26.7 LQA EOP growth

  • 2%

16%

  • 7%

20% 37% $16.0 $18.0 $20.0 $22.0 $24.0 $26.0 $28.0

$s in billions

slide-25
SLIDE 25

25

Reduced Activity Drives Linked-Quarter Decline

▸ Noninterest income totaled $73.9 million, down $10.5 million, or 12% linked-quarter ▸ Service charges and Bank Card & ATM fees down primarily due to lower consumer spending influenced by current environment and higher balances from PPP proceeds and stimulus funds ▸ Investment and annuity income and insurance down, primarily due to lower annuity production and underwriting engagements ▸ Secondary mortgage fees impacted by favorable rate environment and increased volumes ▸ Other income decline related to higher levels of specialty income in 1Q20

Service Charges on Deposit $15.5 21% Investment & Annuity and Insurance $5.4 7% Trust Fees $14.1 19% Bank Card & ATM Fees $16.0 22% Secondary Mortgage Fees $9.8 13% Other $13.1 18%

Noninterest Income Mix 6/30/20 $s in millions $84 $84.4 $73 $73.9 $3.7 $7.3 $1.4 $1.8 $0.6 $3.1

$70 $72 $74 $76 $78 $80 $82 $84 $86 $88 $90

1Q20 Noninterest Income Service Charges on Deposit Accounts Bank Card & ATM Fees Investment & Annuity Income and Insurance Trust Fees Secondary Mortgage Fees Other 2Q20 Noninterest Income $s in millions

slide-26
SLIDE 26

26

Noninterest Expense Impacted by Today’s Environment

Noninterest expense totaled $196.5 million, down $6.8 million, or 3% linked-quarter; equity write-offs from energy-related credits totaled $9.8 million in 1Q20

Includes $2.5 million in corporate contributions for community support through food pantry cash donations, PPE for residents and first responders, housing relief to help fight evictions and contributions to the company’s employee assistance fund

Personnel expense increase mostly related to annual merit increases, and overtime pay related to mortgage lending and PPP applications

ORE and other foreclosed asset (OFA) expense decreased $10.6 million in 2Q20 due to the $9.8 million of energy-related equity write-offs in 1Q20 noted previously

Personnel $120.4 61% Occupancy & Equipment $18.3 9% Other $52.6 27% Amortization of intangibles $5.2 3%

Noninterest Expense Mix 6/30/20 $s in millions $203 03.3 $196 96.5 $6.9 $1.2 $0.2 $4.1 $10.6

$180 $190 $200 $210 $220 1Q20 Noninterest Expense Personnel Expense Occupancy and Equipment Amortization of Intangibles Other (net) ORE/OFA Expense 2Q20 Noninterest Expense

$s in millions

slide-27
SLIDE 27

Capital Impacted By Energy Loan Sale; Expect Rebuild in 2H20

▸ TCE ratio 7.33%, down 67 bps linked- quarter

― Impact of $2.3 billion in PPP loans -56 bps ― Impact of energy loan sale -36 bps ― Net decline in other assets +17 ― Net earnings excluding loan sale +4 bps ― Dividends -8 bps ― Change in OCI +10 bps ― Stock Compensation +2 bps

▸ Will continue to manage capital in the best interests of the Company and our shareholders; managing through COVID-19 is our top focus ▸ Issued $172.5 million of tier 2 capital (subdebt) in June ▸ Intend to pay quarterly dividend in consultation with examiners; board reviews dividend policy quarterly ▸ Buybacks on hold

5% 10% 15% 2Q19 3Q19 4Q19 1Q20 2Q20(e)

Capital Ratios

TCE Tier 1 Risk-Based Capital Total Risk-Based Capital Tang ngible Commo mmon Equ quit ity Ratio Lev ever erage e (Tie ier 1) 1) Ratio CET ET1 Ratio a and nd Tie ier 1 R Ris isked- Based C Capita tal Ratio Total al Ris isk-Base sed Capital R Rati tio June 30, 2020 7.33% 7.38%(e) 9.77%(e) 12.35%(e) March 31, 2020 8.00% 8.40% 10.02% 11.87% December 31, 2019 8.45% 8.76% 10.50% 11.90% September 30, 2019 8.82% 9.49% 11.02% 12.43% June 30, 2019 8.75% 9.10% 10.94% 12.43%

(e) Estimated for most recent period-end; effective March 31, 2020 regulatory capital ratios reflect the election to use the five-year CECL transition rules

27

slide-28
SLIDE 28

Solid Capital In Excess of Regulatory Minimums

28

(1) Regulatory minimum with Capital Conservation Buffer (CCB) must be met in order for a bank holding company to engage in certain capital

activities including, but not limited to, paying shareholder dividends. Leverage ratio does not have a CCB requirement. June 30, 2020 estimated regulatory capital ratios reflect the election to use the five-year CECL transition rules.

Common Total Tier 1 Equity Tier 1 Risk-based Leverage $s in millions Tier 1 Capital Capital Ratio Total Asset Base 24,344 $ 24,344 $ 24,344 $ 32,244 $ Total Capital 2,378 $ 2,378 $ 3,006 $ 2,378 $ Capital Ratio 9.77% 9.77% 12.35% 7.38% Regulatory Minimum $ with CCB (1) 1,704 $ 2,069 $ 2,556 $ 1,290 $ Regulatory Minimum with CCB (1) 7.00% 8.50% 10.50% 4.00% Capital in excess of Regulatory 674 $ 309 $ 449 $ 1,088 $ minimum with CCB 2.77% 1.27% 1.85% 3.38% Estimated Regulatory Capital as of June 30, 2020

slide-29
SLIDE 29

Appendix and Non-GAAP Reconciliations

slide-30
SLIDE 30

30

Results

*Non-GAAP measures. See slides 32-34 for non-GAAP reconciliations $119.3 $125.1 $125.7 $115.7 $118.5

$100 $110 $120 $130 $140 $150 2Q19 3Q19 4Q19 1Q20 2Q20

Operating PPNR* ($s in millions)

$223.6 $226.6 $236.7 $234.6 $241.1

$215 $220 $225 $230 $235 $240 $245 2Q19 3Q19 4Q19 1Q20 2Q20

Net Interest Income (TE)* ($s in millions)

$79.3 $83.2 $82.9 $84.4 $73.9

$65 $70 $75 $80 $85 $90 $95 $100 2Q19 3Q19 4Q19 1Q20 2Q20

Noninterest Income ($s in millions)

$183.6 $184.7 $194.0 $203.3 $196.5

$180 $190 $200 $210 2Q19 3Q19 4Q19 1Q20 2Q20

Operating Expense* ($s in millions) 2Q19 3Q19 4Q19 1Q20 2Q20 Operating PPNR (TE)* ($000) 119,269 125,077 125,660 115,688 118,518 Net Interest Income (TE)* ($000) 223,586 226,591 236,736 234,636 241,114 Net Interest Margin (TE)* 3.45% 3.41% 3.43% 3.41% 3.23% Noninterest Income ($000) 79,250 83,230 82,924 84,387 73,943 Operating Expense* ($000) 183,567 184,744 194,000 203,335 196,539 Efficiency Ratio* 58.95% 58.05% 58.88% 62.06% 60.74%

3.45% 3.41% 3.43% 3.41% 3.23%

3.20% 3.35% 3.50% 3.65% 2Q19 3Q19 4Q19 1Q20 2Q20

Net Interest Margin (TE)*

58.95% 58.05% 58.88% 62.06% 60.74%

56.00% 58.00% 60.00% 62.00% 64.00% 2Q19 3Q19 4Q19 1Q20 2Q20

Efficiency Ratio*

slide-31
SLIDE 31

31

Balance Sheet Summary

$20.2 $20.2 $21.0 $21.2 $23.0

$18 $20 $22 $24 2Q19 3Q19 4Q19 1Q20 2Q20

Average Loans ($s in billions)

$5.6 $6.0 $6.2 $6.1 $6.1

$5 $6 $7 2Q19 3Q19 4Q19 1Q20 2Q20

Average Total Securities ($s in billions)

$23.1 $23.1 $23.8 $24.3 $26.7

$22 $24 $26 $28 2Q19 3Q19 4Q19 1Q20 2Q20

Average Deposits ($s in billions)

4.89% 4.84% 4.69% 4.56% 4.04%

4.00% 4.20% 4.40% 4.60% 4.80% 5.00% 5.20% 2Q19 3Q19 4Q19 1Q20 2Q20

Loan Yield (TE)

1.33% 1.30% 1.11% 1.01% 0.58%

0.50% 0.70% 0.90% 1.10% 1.30% 1.50% 2Q19 3Q19 4Q19 1Q20 2Q20

Cost of Interest Bearing Deposits 2Q19 3Q19 4Q19 1Q20 2Q20 Average Loans ($MM) 20,150 20,197 21,038 21,234 22,957 Average Total Securities ($MM) 5,586 6,005 6,202 6,149 6,130 Average Deposits ($MM) 23,138 23,091 23,848 24,327 26,703 Loan Yield (TE) 4.89% 4.84% 4.69% 4.56% 4.04% Cost of Interest Bearing Deposits 1.33% 1.30% 1.11% 1.01% 0.58% Tangible Common Equity Ratio 8.75% 8.82% 8.45% 8.00% 7.33%

8.75% 8.82% 8.45% 8.00% 7.33%

7.00% 7.50% 8.00% 8.50% 9.00% 9.50% 2Q19 3Q19 4Q19 1Q20 2Q20

Tangible Common Equity Ratio

slide-32
SLIDE 32

32

Operating Earnings & EPS Non-GAAP to GAAP Reconciliations

Three Months Ended (in thousands, except per share amounts) 6/30/2020 3/31/2020 12/31/2019 9/30/2019 6/30/2019 Net Income (loss) ($117,072) ($111,033) $92,132 $67,807 $88,277 Net income allocated to participating securities (422) (427) (1,566) (1,141) (1,502) Net income (loss) available to common shareholders ($117,494) ($111,460) $90,566 $66,666 $86,775 Nonoperating items, net of income tax — — 3,046 22,760 — Nonoperating items allocated to participating securities — — (52) (383) — Operating earnings available to common shareholders ($117,494) ($111,460) $93,560 $89,043 $86,775 Weighted average common shares – diluted 86,301 87,186 88,315 86,462 85,835 Earnings (loss) per share – diluted ($1.36) ($1.28) $1.03 $0.77 $1.01 Operating earnings per share - diluted ($1.36) ($1.28) $1.06 $1.03 $1.01 Special Provision for Energy Loan Sale (pre-tax) $160,101 — — — — Tax effect of provision (at 21% tax rate) ($33,621) — — — — Net impact of Special Provision $126,480 — — — — Earnings (loss) per share impact ($1.47) — — — — Earnings excluding Energy Loan Sale $9,408 — — — — Earnings per share (diluted) - excluding Energy Loan Sale $.11 — — — —

slide-33
SLIDE 33

33

Operating ROA, ROE & ROTCE Reconciliations

Three Months Ended (dollars in thousands) 6/30/2020 3/31/2020 12/31/2019 9/30/2019 6/30/2019 Net Income (loss) ($117,072) ($111,033) $92,132 $67,807 $88,277 Nonoperating items, net of income tax — — 3,046 22,760 — Operating earnings (loss) ($ 117,072) ($111,033) $95,178 $90,567 $88,277 Average Assets $33,136,706 $30,663,601 $30,343,293 $29,148,106 $28,537,810 Average Equity $3,465,617 $3,509,727 $3,473,693 $3,383,738 $3,230,503 Average Tangible Common Equity 2,511,365 2,550,227 2,500,092 2,496,870 2,350,006 Return on average assets - operating (1.42)% (1.46)% 1.24% 1.23% 1.24% Return on average equity - operating (13.59)% (12.72)% 10.87% 10.62% 10.96% Return on average tangible common equity - operating (18.75)% (17.51)% 15.10% 14.39% 15.07%

slide-34
SLIDE 34

34

Operating Revenue (TE), Operating PPNR (TE) Reconciliations

Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%. Three Months Ended (in thousands) 6/30/2020 3/31/2020 12/31/2019 9/30/2019 6/30/2019 Net interest income $237,866 $231,188 $233,156 $222,939 $219,868 Noninterest income 73,943 84,387 82,924 83,230 79,250 Total revenue $311,809 $315,575 $316,080 $306,169 $299,118 Taxable equivalent adjustment 3,248 3,448 3,580 3,652 3,718 Nonoperating revenue

Operating revenue (TE) $315,057 $319,023 $319,660 $309,821 $302,836 Noninterest expense (196,539) (203,335) (197,856) (213,554) (183,567) Nonoperating expense — — 3,856 28,810 — Operating pre-provision net revenue $118,518 $115,688 $125,660 $125,077 $119,269

slide-35
SLIDE 35

More Granular Energy Portfolio

35

>$20MM $191 20% 7 $10-$20MM $270 29% 19 $1-$10MM $398 42% 123 <$1MM $80 9% 332 >$20MM $32 9% 1 $10- $20MM $63 18% 4 $1-$10MM $194 55% 67 <$1MM $63 18% 279

All ll Cat ategories $940 mi million 481 credits 3/31/20 All l Cat ategories $352 millio ion 351 credits 6/30/20 Excludes HFS loans

slide-36
SLIDE 36

36

Exposure to Support Services Reduced

Contract drillers $21 17% Rental tools $18 15% Completion services $55 44% Other $11 9% Equipment manufacturig $18 15%

Support Drilling g Subcatego egories es $123 mil illi lion 3/31/20

Contract drillers $21 23% Rental tools $18 19% Completion services $31 33% Other $5 6% Equipment manufacturig $17 19%

Support D Drill illing Subcatego egories es $92 mi million 6/30/20

Fabrication/Const/ Install $74 20% Supply/ Manufacturing $85 23% Other $71 19% Helicopter Transport $7 2% Marine Transport $136 36%

Suppo port rt Non

  • n-Drillin

ing Subcatego egories es $373 mil illi lion 3/31/20

Fabrication/Const /Install $57 22% Supply/ Manufacturing $65 25% Other $56 22% Helicopter Transport $7 3% Marine Transport $72 28%

Suppo port rt Non

  • n-Drillin

ing Subcatego egories es $257 mill illion 6/30/20 Excludes HFS loans

slide-37
SLIDE 37

▸ Loan portfolio 54% variable at June 30, 2020 (excludes PPP and HFS loans)

― 59% of variable loans are LIBOR-based (32% of total loan portfolio)

  • 97% of the LIBOR loans are tied to 1 month LIBOR; 3% of the LIBOR loans are tied to 3 month LIBOR

― 31% tied to Wall Street Journal Prime ― Approximately 40% of variable loans have floors ― $1.2 billion of receive fixed/pay variable swaps on the balance sheet

(receive 217 bps, pay 1 month Libor) 37

IRR Sensitivity – Selected Info

slide-38
SLIDE 38

Second Quarter 2020 Earnings Conference Call

7/21/2020