Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

x      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2015

 

o         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                  to                  

 

Commission file number 1-10521

 

CITY NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

95-2568550

(State of Incorporation)

 

(I.R.S. Employer Identification No.)

 

City National Plaza

555 South Flower Street, Los Angeles, California, 90071

(Address of principal executive offices)(Zip Code)

 

(213) 673-7700

(Registrant’s telephone number, including area code)

 

 

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  x  No  o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x No  o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer x

Accelerated filer o

Non-accelerated filer o
(Do not check if a smaller
reporting company)

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes x No

 

As of April 30, 2015, there were 55,605,256 shares of Common Stock outstanding (including unvested restricted shares).

 

 

 



Table of Contents

 

TABLE OF CONTENTS

 

PART I

 

 

Item 1.

Financial Statements

3

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

50

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

81

Item 4.

Controls and Procedures

86

 

 

 

PART II

 

 

Item 1A.

Risk Factors

87

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

87

Item 6.

Exhibits

87

 

2



Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

 

CITY NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

(in thousands, except share amounts) 

 

2015

 

2014

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

433,670

 

$

336,470

 

Due from banks - interest-bearing

 

334,014

 

119,981

 

Federal funds sold and securities purchased under resale agreements

 

200,000

 

200,000

 

Securities available-for-sale - cost $5,201,001 and $5,894,509 at March 31, 2015 and December 31, 2014, respectively:

 

 

 

 

 

Securities pledged as collateral

 

21,068

 

14,654

 

Held in portfolio

 

5,189,320

 

5,868,329

 

Securities held-to-maturity - fair value $3,510,553 and $3,484,647 at March 31, 2015 and December 31, 2014, respectively:

 

 

 

 

 

Securities pledged as collateral

 

521,963

 

521,262

 

Held in portfolio

 

2,891,843

 

2,905,769

 

Trading securities

 

102,546

 

173,188

 

Loans and leases, excluding covered loans

 

20,910,355

 

20,337,206

 

Less: Allowance for loan and lease losses

 

308,858

 

310,149

 

Loans and leases, excluding covered loans, net

 

20,601,497

 

20,027,057

 

Covered loans, net of allowance for loan losses

 

470,484

 

502,371

 

Net loans and leases

 

21,071,981

 

20,529,428

 

Premises and equipment, net

 

202,208

 

207,700

 

Deferred tax asset

 

228,273

 

233,811

 

Goodwill

 

635,868

 

635,868

 

Customer-relationship intangibles, net

 

33,454

 

34,831

 

Affordable housing investments

 

190,347

 

186,423

 

Customers’ acceptance liability

 

2,390

 

17,664

 

Other real estate owned ($11,552 and $12,760 covered by FDIC loss share at March 31, 2015 and December 31, 2014, respectively)

 

17,509

 

23,496

 

FDIC indemnification asset

 

43,256

 

50,511

 

Other assets

 

579,189

 

537,847

 

Total assets

 

$

32,698,899

 

$

32,597,232

 

Liabilities

 

 

 

 

 

Demand deposits

 

$

18,579,674

 

$

18,030,021

 

Interest checking deposits

 

2,751,487

 

2,736,391

 

Money market deposits

 

6,011,679

 

6,198,798

 

Savings deposits

 

506,188

 

469,931

 

Time deposits-under $100,000

 

152,121

 

155,568

 

Time deposits-$100,000 and over

 

515,999

 

517,394

 

Total deposits

 

28,517,148

 

28,108,103

 

Short-term borrowings

 

4,400

 

322,861

 

Long-term debt

 

634,425

 

638,600

 

Reserve for off-balance sheet credit commitments

 

28,660

 

27,811

 

Acceptances outstanding

 

2,390

 

17,664

 

Other liabilities

 

456,180

 

499,514

 

Total liabilities

 

29,643,203

 

29,614,553

 

Redeemable noncontrolling interest

 

37,326

 

39,978

 

Commitments and contingencies

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred stock, par value $1.00 per share; 5,000,000 shares authorized; 275,000 shares issued at March 31, 2015 and December 31, 2014

 

267,616

 

267,616

 

Common stock, par value $1.00 per share; 75,000,000 shares authorized; 55,510,321 and 55,162,455 shares issued at March 31, 2015 and December 31, 2014, respectively

 

55,510

 

55,162

 

Additional paid-in capital

 

599,800

 

578,046

 

Accumulated other comprehensive income (loss)

 

5,031

 

(7,074

)

Retained earnings

 

2,109,157

 

2,071,230

 

Treasury shares, at cost - 313,965 and 377,224 shares at March 31, 2015 and December 31, 2014, respectively

 

(18,744

)

(22,279

)

Total common shareholders’ equity

 

2,750,754

 

2,675,085

 

Total shareholders’ equity

 

3,018,370

 

2,942,701

 

Total liabilities and shareholders’ equity

 

$

32,698,899

 

$

32,597,232

 

 

 See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

3



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands, except per share amounts)

 

2015

 

2014

 

Interest income

 

 

 

 

 

Loans and leases

 

$

184,032

 

$

169,696

 

Securities

 

42,072

 

41,576

 

Due from banks - interest-bearing

 

136

 

443

 

Federal funds sold and securities purchased under resale agreements

 

1,241

 

1,370

 

Total interest income

 

227,481

 

213,085

 

Interest expense

 

 

 

 

 

Deposits

 

1,920

 

2,134

 

Federal funds purchased and securities sold under repurchase agreements

 

71

 

 

Subordinated debt

 

3,746

 

6,104

 

Other long-term debt

 

5,164

 

5,049

 

Total interest expense

 

10,901

 

13,287

 

Net interest income

 

216,580

 

199,798

 

Provision for credit losses on loans and leases, excluding covered loans

 

 

 

Provision for losses on covered loans

 

497

 

4,655

 

Net interest income after provision

 

216,083

 

195,143

 

Noninterest income

 

 

 

 

 

Trust and investment fees

 

55,521

 

53,306

 

Brokerage and mutual fund fees

 

10,598

 

10,042

 

Cash management and deposit transaction charges

 

12,633

 

12,033

 

International services

 

10,668

 

10,395

 

FDIC loss sharing expense, net

 

(6,688

)

(7,083

)

Gain on disposal of assets

 

110

 

2,826

 

Gain on sale of securities

 

3,376

 

2,122

 

Other

 

24,922

 

17,607

 

Impairment loss on securities:

 

 

 

 

 

Total other-than-temporary impairment loss on securities

 

(293

)

 

Less: Portion of loss recognized in other comprehensive income

 

228

 

 

Net impairment loss recognized in earnings

 

(65

)

 

Total noninterest income

 

111,075

 

101,248

 

Noninterest expense

 

 

 

 

 

Salaries and employee benefits

 

144,568

 

136,833

 

Net occupancy of premises

 

16,073

 

16,094

 

Legal and professional fees

 

16,938

 

12,950

 

Information services

 

9,860

 

9,346

 

Depreciation and amortization

 

14,982

 

7,828

 

Amortization of intangibles

 

1,377

 

1,487

 

Marketing and advertising

 

8,830

 

9,775

 

Office services and equipment

 

5,136

 

4,910

 

Other real estate owned

 

2,731

 

1,433

 

FDIC assessments

 

5,094

 

1,391

 

Other operating

 

8,853

 

8,805

 

Total noninterest expense

 

234,442

 

210,852

 

Income before income taxes

 

92,716

 

85,539

 

Income taxes

 

30,597

 

31,010

 

Net income

 

$

62,119

 

$

54,529

 

Less: Net income attributable to noncontrolling interest

 

553

 

699

 

Net income attributable to City National Corporation

 

$

61,566

 

$

53,830

 

Less: Dividends on preferred stock

 

4,094

 

4,094

 

Net income available to common shareholders

 

$

57,472

 

$

49,736

 

Net income per common share, basic

 

$

1.03

 

$

0.90

 

Net income per common share, diluted

 

$

1.01

 

$

0.89

 

Weighted-average common shares outstanding, basic

 

55,422

 

54,689

 

Weighted-average common shares outstanding, diluted

 

56,306

 

55,429

 

Dividends per common share

 

$

0.35

 

$

0.33

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

4



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Net income

 

$

62,119

 

$

54,529

 

Other comprehensive income, net of tax:

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

Net unrealized gains arising during the period

 

14,217

 

12,553

 

Reclassification adjustment for net gains included in net income

 

(1,969

)

(1,275

)

Non-credit related impairment loss

 

(133

)

 

Foreign currency translation adjustments

 

(10

)

 

Total other comprehensive income

 

12,105

 

11,278

 

Comprehensive income

 

$

74,224

 

$

65,807

 

Less: Comprehensive income attributable to noncontrolling interest

 

553

 

699

 

Comprehensive income attributable to City National Corporation

 

$

73,671

 

$

65,108

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

5



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

62,119

 

$

54,529

 

Adjustments to net income:

 

 

 

 

 

Provision for losses on covered loans

 

497

 

4,655

 

Depreciation and amortization

 

14,982

 

7,828

 

Amortization of intangibles

 

1,377

 

1,487

 

Share-based employee compensation expense

 

6,227

 

5,397

 

Deferred income tax benefit

 

(3,211

)

(3,237

)

Gain on disposal of assets

 

(110

)

(2,826

)

Gain on sale of securities

 

(3,376

)

(2,122

)

Impairment loss on securities

 

65

 

 

Other, net

 

9,583

 

4,948

 

Net change in:

 

 

 

 

 

Trading securities

 

70,633

 

20,678

 

Other assets and other liabilities, net

 

(92,959

)

(88,563

)

Net cash provided by operating activities

 

65,827

 

2,774

 

Cash Flows From Investing Activities

 

 

 

 

 

Purchase of securities available-for-sale

 

(83,767

)

(330,444

)

Sales of securities available-for-sale

 

398,166

 

377,115

 

Maturities and paydowns of securities available-for-sale

 

375,712

 

823,410

 

Purchase of securities held-to-maturity

 

(42,637

)

(282,679

)

Maturities and paydowns of securities held-to-maturity

 

54,856

 

36,337

 

Loan originations, net of principal collections

 

(530,516

)

(523,514

)

Net payments for premises and equipment

 

(10,008

)

(8,831

)

Other investing activities, net

 

(851

)

6,676

 

Net cash provided by investing activities

 

160,955

 

98,070

 

Cash Flows From Financing Activities

 

 

 

 

 

Net increase in deposits

 

409,045

 

52,329

 

Net decrease in federal funds purchased

 

(320,000

)

 

Issuance of long-term debt

 

8,439

 

7,907

 

Repayment of long-term debt

 

(11,071

)

(10,088

)

Proceeds from exercise of stock options

 

21,320

 

13,207

 

Tax benefit from exercise of stock options

 

3,474

 

2,970

 

Cash dividends paid

 

(23,449

)

(22,141

)

Other financing activities, net

 

(3,307

)

(16,250

)

Net cash provided by financing activities

 

84,451

 

27,934

 

Net increase in cash and cash equivalents

 

311,233

 

128,778

 

Cash and cash equivalents at beginning of year

 

656,451

 

935,946

 

Cash and cash equivalents at end of period

 

$

967,684

 

$

1,064,724

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

18,504

 

$

22,121

 

Income taxes

 

39,022

 

39,399

 

Non-cash investing activities:

 

 

 

 

 

Transfer of loans to other real estate owned

 

$

1,085

 

$

2,033

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

6



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Common

 

 

 

 

 

Additional

 

other

 

 

 

 

 

Total

 

 

 

shares

 

Preferred

 

Common

 

paid-in

 

comprehensive

 

Retained

 

Treasury

 

shareholders’

 

(in thousands, except share amounts)

 

issued

 

stock

 

stock

 

capital

 

income (loss)

 

earnings

 

shares

 

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2013

 

54,667,295

 

$

267,616

 

$

54,667

 

$

541,210

 

$

(15,641

)

$

1,918,163

 

$

(25,029

)

$

2,740,986

 

Adjustment to initially apply Accounting Standards Update 2014-01

 

 

 

 

 

 

(11,941

)

 

(11,941

)

Balance, January 1, 2014

 

54,667,295

 

267,616

 

54,667

 

541,210

 

(15,641

)

1,906,222

 

(25,029

)

2,729,045

 

Net income (1) 

 

 

 

 

 

 

53,830

 

 

53,830

 

Other comprehensive income, net of tax

 

 

 

 

 

11,278

 

 

 

11,278

 

Issuance of shares under share-based compensation plans

 

231,763

 

 

232

 

6,702

 

 

 

2,492

 

9,426

 

Share-based employee compensation expense

 

 

 

 

4,459

 

 

 

 

4,459

 

Tax benefit from share-based compensation plans

 

 

 

 

2,866

 

 

 

 

2,866

 

Dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

 

 

 

 

(4,094

)

 

(4,094

)

Common

 

 

 

 

 

 

(18,224

)

 

(18,224

)

Net change in deferred compensation plans

 

 

 

 

181

 

 

 

 

181

 

Change in redeemable noncontrolling interest

 

 

 

 

(5,429

)

 

 

 

(5,429

)

Balance, March 31, 2014

 

54,899,058

 

$

267,616

 

$

54,899

 

$

549,989

 

$

(4,363

)

$

1,937,734

 

$

(22,537

)

$

2,783,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

55,162,455

 

$

267,616

 

$

55,162

 

$

578,046

 

$

(7,074

)

$

2,071,230

 

$

(22,279

)

$

2,942,701

 

Net income (1) 

 

 

 

 

 

 

61,566

 

 

61,566

 

Other comprehensive income, net of tax

 

 

 

 

 

12,105

 

 

 

12,105

 

Issuance of shares under share-based compensation plans

 

347,596

 

 

348

 

14,459

 

 

 

3,536

 

18,343

 

Share-based employee compensation expense

 

 

 

 

4,252

 

 

 

 

4,252

 

Tax benefit from share-based compensation plans

 

 

 

 

3,211

 

 

 

 

3,211

 

Dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

 

 

 

 

(4,094

)

 

(4,094

)

Common

 

 

 

 

 

 

(19,545

)

 

(19,545

)

Net change in deferred compensation plans

 

270

 

 

 

105

 

 

 

(1

)

104

 

Change in redeemable noncontrolling interest

 

 

 

 

(273

)

 

 

 

(273

)

Balance, March 31, 2015

 

55,510,321

 

$

267,616

 

$

55,510

 

$

599,800

 

$

5,031

 

$

2,109,157

 

$

(18,744

)

$

3,018,370

 

 


(1)

Net income excludes net income attributable to redeemable noncontrolling interest of $553 and $699 for the three-month periods ended March 31, 2015 and 2014, respectively.

 

Redeemable noncontrolling interest is reflected in the mezzanine section of the consolidated balance sheets. See Note 17 of the Notes to the Unaudited Consolidated Financial Statements.

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

7



Table of Contents

 

CITY NATIONAL CORPORATION

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Note 1. Summary of Significant Accounting Policies

 

Organization

 

City National Corporation (the “Corporation”) is the holding company for City National Bank (the “Bank”). The Bank delivers banking, investment and trust services through 75 offices in Southern California, the San Francisco Bay area, Nevada, New York City, Nashville, Tennessee and Atlanta, Georgia. As of March 31, 2015, the Corporation had four consolidated investment advisory affiliates and one unconsolidated subsidiary, Business Bancorp Capital Trust I. Because the Bank comprises substantially all of the business of the Corporation, references to the “Company” mean the Corporation and the Bank together. The Corporation is approved as a financial holding company pursuant to the Gramm-Leach-Bliley Act of 1999.

 

Consolidation

 

The consolidated financial statements of the Company include the accounts of the Corporation, its non-bank subsidiaries, the Bank and the Bank’s wholly owned subsidiaries, after the elimination of all material intercompany transactions. It also includes noncontrolling interest, which is the portion of equity in a subsidiary not attributable to a parent. Redeemable noncontrolling interests are noncontrolling ownership interests that are redeemable at the option of the holder or outside the control of the issuer. The redeemable noncontrolling interests of third parties in the Corporation’s investment advisory affiliates are not considered to be permanent equity and are reflected in the mezzanine section between liabilities and equity in the consolidated balance sheets. Noncontrolling interests’ share of subsidiary earnings is reflected as Net income attributable to noncontrolling interest in the consolidated statements of income.

 

The Company’s investment management and wealth advisory affiliates are organized as limited liability companies. The Corporation generally owns a majority position in each affiliate and certain management members of each affiliate own the remaining shares. The Corporation has contractual arrangements with its affiliates whereby a percentage of revenue is allocable to fund affiliate operating expenses (“operating share”) while the remaining portion of revenue (“distributable revenue”) is allocable to the Corporation and the noncontrolling owners. All majority-owned affiliates that meet the prescribed criteria for consolidation are consolidated. The Corporation’s interests in investment management affiliates in which it holds a noncontrolling share are accounted for using the equity method. Additionally, the Company has various interests in variable interest entities (“VIEs”) that are not required to be consolidated. See Note 16 for a more detailed discussion on VIEs.

 

Use of Estimates

 

The Company’s accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) and practices in the financial services industry. To prepare the financial statements in conformity with GAAP, management must make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, and income and expenses during the reporting period. Circumstances and events that differ significantly from those underlying the Company’s estimates and assumptions could cause actual financial results to differ from those estimates. The material estimates included in the financial statements relate to the allowance for loan and lease losses, the reserve for off-balance sheet credit commitments, other real estate owned (“OREO”), valuation of share-based compensation awards, income taxes, goodwill and intangible asset impairment, securities impairment, private equity and alternative investments impairment, valuation of assets and liabilities acquired in business combinations, including contingent consideration liabilities, subsequent valuations of acquired impaired loans, Federal Deposit Insurance Corporation (“FDIC”) indemnification asset, valuation of noncontrolling interest, and the valuation of financial assets and liabilities reported at fair value.

 

The Company has applied its critical accounting policies and estimation methods consistently in all periods presented in these financial statements. The Company’s estimates and assumptions are expected to change as changes in market conditions and the Company’s portfolio occur in subsequent periods.

 

8



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

Basis of Presentation

 

The Company is on the accrual basis of accounting for income and expenses. The results of operations reflect any adjustments, all of which are of a normal recurring nature, unless otherwise disclosed in this Form 10-Q, and which, in the opinion of management, are necessary for a fair presentation of the results for the periods presented. In accordance with the usual practice of banks, assets and liabilities of individual trust, agency and fiduciary funds have not been included in the financial statements. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

The results for the 2015 interim periods are not necessarily indicative of the results expected for the full year. The Company has not made any significant changes in its critical accounting policies or in its estimates and assumptions from those disclosed in its 2014 Annual Report other than the adoption of new accounting pronouncements and other authoritative guidance that became effective for the Company on or after January 1, 2015. Refer to Accounting Pronouncements for discussion of accounting pronouncements adopted in 2015.

 

Certain prior period amounts have been reclassified to conform to the current period presentation.

 

Accounting Pronouncements

 

The following is a summary of accounting pronouncements that became effective during the three months ended March 31, 2015:

 

·            In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-01, Investments—Equity Method and Joint Ventures (Topic 323), Accounting for Investments in Qualified Affordable Housing Projects (“ASU 2014-01”). ASU 2014-01 permits an entity to make an accounting policy election to apply a proportionate amortization method to its low income housing tax credit investments if certain conditions are met. Under the proportionate amortization method, an investor amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received, and recognizes the amortization in the income statement as a component of income taxes attributable to continuing operations. On January 1, 2015, the Company adopted ASU 2014-01 and elected to apply the proportionate amortization method to its low income housing tax credit investments. Following adoption, the Company recognizes amortization of its tax credit investments as a component of income taxes. The Company previously recognized amortization as a component of noninterest expense. Prior periods presented in the Company’s consolidated financial statements have been adjusted to reflect retrospective adoption of ASU 2014-01 as follows:

 

 

 

Consolidated Balance Sheet

 

 

 

As of December 31, 2014

 

(in thousands) 

 

As Reported

 

As Adjusted

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

Deferred tax asset

 

$

230,376

 

$

233,811

 

Affordable housing investments

 

203,010

 

186,423

 

Other assets

 

537,826

 

537,847

 

Shareholders’ equity

 

 

 

 

 

Retained earnings

 

2,084,361

 

2,071,230

 

 

9



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

 

 

Consolidated Income Statement

 

 

 

For the three months ended

 

 

 

March 31, 2014

 

(in thousands, except per share amounts)

 

As Reported

 

As Adjusted

 

 

 

(Unaudited)

 

Noninterest expense

 

 

 

 

 

Other operating

 

$

12,846

 

$

8,805

 

 

 

 

 

 

 

Income taxes

 

26,288

 

31,010

 

Net income

 

55,210

 

54,529

 

 

 

 

 

 

 

Net income per common share, basic

 

$

0.91

 

$

0.90

 

Net income per common share, diluted

 

$

0.90

 

$

0.89

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

For the three months ended

 

 

 

March 31, 2014

 

(in thousands)

 

As Reported

 

As Adjusted

 

 

 

(Unaudited)

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income .

 

$

55,210

 

$

54,529

 

Adjustments to net income:

 

 

 

 

 

Deferred income tax benefit .

 

(2,679

)

(3,237

)

Other, net

 

3,720

 

4,948

 

Net change in:

 

 

 

 

 

Other assets and other liabilities, net

 

(88,574

)

(88,563

)

 

·            In January 2014, the FASB issued ASU 2014-04, Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40), Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure (“ASU 2014-04”). ASU 2014-04 requires entities to reclassify consumer mortgage loans collateralized by residential real estate to OREO when either (1) the creditor obtains legal title to the residential real estate property or (2) the borrower conveys all interest in the property to the creditor to satisfy the loan by completing a deed in lieu of foreclosure or similar agreement. The Company adopted ASU 2014-04 effective January 1, 2015 on a prospective basis. Adoption of the new guidance did not have a significant impact on the Company’s consolidated financial statements.

 

·                  In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity (“ASU 2014-08”). ASU 2014-08 raises the threshold for a disposal to qualify as a discontinued operation and requires new disclosures of both discontinued operations and certain other disposals that do not meet the definition of a discontinued operation. The Company adopted ASU 2014-08 effective January 1, 2015 on a prospective basis. Adoption of the new guidance did not have a significant impact on the Company’s consolidated financial statements.

 

·                  In June 2014, the FASB issued ASU 2014-11, Transfers and Servicing (Topic 860), Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures (“ASU 2014-11”). ASU 2014-11 aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as a repurchase financing with the accounting for other repurchase agreements. Going forward, these transactions will all be accounted for as secured borrowings. Under the new guidance, parties to a repurchase financing transaction will be required to separately account for the initial transfer of the financial asset and the related repurchase agreement. The initial transfer of the financial asset would be accounted for as a sale by the transferor only if all criteria for derecognition have been met. ASU 2014-11 requires new or expanded disclosures for repurchase agreements and similar transactions accounted for as secured borrowings. The Company adopted ASU 2014-11 effective January 1, 2015. Adoption of the new guidance did not have a significant impact on the Company’s consolidated financial statements.

 

10



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

The following is a summary of recently issued accounting pronouncements:

 

·                  In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis, which significantly changes the consolidation analysis required under U.S. GAAP. The new consolidation guidance maintains two models: one for assessing most corporate entities based on the notion that majority voting rights indicate control (the voting model) and another for assessing entities that may be controlled through other means, such as management contracts or subordinated financial support (the variable interest model). Under the new guidance, limited partnerships will be VIEs, unless the limited partners have either substantive kick-out or participating rights. The ASU also changes the effect that fees paid to a decision maker or service provider have on the consolidation analysis. For entities other than limited partnerships, the ASU clarifies how to determine whether the equity holders (as a group) have power over the entity. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015. Early adoption is allowed for all entities, but the guidance must be applied as of the beginning of the annual period containing the adoption date. Entities have the option of using either a full or modified retrospective approach for adoption. The Company is assessing the impact of the new guidance on its consolidated financial statements.

 

·                  In April 2015, the FASB issued ASU 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, which requires the debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015. Early adoption is permitted. The amendments in this ASU are to be applied on a retrospective basis. Adoption of the new guidance is not expected to have a significant impact on the Company’s consolidated financial statements.

 

11



Table of Contents

 

Note 2. Fair Value Measurements

 

The following tables summarize assets and liabilities measured at fair value as of March 31, 2015 and December 31, 2014 by level in the fair value hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
March 31,
2015

 

Quoted Prices in
Active Markets

Level 1

 

Significant Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs

Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

115,907

 

$

115,907

 

$

 

$

 

Federal agency - Debt

 

1,220,220

 

 

1,220,220

 

 

Federal agency - MBS

 

101,515

 

 

101,515

 

 

CMOs - Federal agency

 

3,204,886

 

 

3,204,886

 

 

CMOs - Non-agency

 

22,811

 

 

22,811

 

 

State and municipal

 

427,458

 

 

423,905

 

3,553

 

Other debt securities

 

116,441

 

 

116,441

 

 

Equity securities and mutual funds

 

1,150

 

1,150

 

 

 

Trading securities

 

102,546

 

98,014

 

4,532

 

 

Derivative assets (1)

 

76,695

 

15,117

 

60,406

 

1,172

 

Contingent consideration asset (1)

 

2,930

 

 

 

2,930

 

Total assets at fair value

 

$

5,392,559

 

$

230,188

 

$

5,154,716

 

$

7,655

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

76,938

 

$

15,660

 

$

61,278

 

$

 

Contingent consideration liability

 

35,401

 

 

 

35,401

 

FDIC clawback liability

 

15,963

 

 

 

15,963

 

Other liabilities

 

904

 

 

904

 

 

Total liabilities at fair value (2)

 

$

129,206

 

$

15,660

 

$

62,182

 

$

51,364

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

37,326

 

$

 

$

 

$

37,326

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

6,506

 

$

 

$

 

$

6,506

 

Private equity and alternative investments

 

1,078

 

 

 

1,078

 

Total assets at fair value

 

$

7,584

 

$

 

$

 

$

7,584

 

 


(1) Reported in Other assets in the consolidated balance sheets.

(2) Reported in Other liabilities in the consolidated balance sheets.

(3) Includes covered OREO.

 

12



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
December 31,
2014

 

Quoted Prices in
Active Markets

Level 1

 

Significant Other
Observable

Inputs
Level 2

 

Significant
Unobservable
Inputs

Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

116,926

 

$

116,926

 

$

 

$

 

Federal agency - Debt

 

1,398,581

 

 

1,398,581

 

 

Federal agency - MBS

 

104,526

 

 

104,526

 

 

CMOs - Federal agency

 

3,580,590

 

 

3,580,590

 

 

CMOs - Non-agency

 

24,014

 

 

24,014

 

 

State and municipal

 

479,031

 

 

475,484

 

3,547

 

Other debt securities

 

176,169

 

 

176,169

 

 

Equity securities and mutual funds

 

3,146

 

3,146

 

 

 

Trading securities

 

173,188

 

171,778

 

1,410

 

 

Derivative assets (1)

 

51,586

 

6,106

 

44,598

 

882

 

Contingent consideration asset (1)

 

2,930

 

 

 

2,930

 

Total assets at fair value

 

$

6,110,687

 

$

297,956

 

$

5,805,372

 

$

7,359

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

51,309

 

$

6,623

 

$

44,686

 

$

 

Contingent consideration liability

 

34,983

 

 

 

34,983

 

FDIC clawback liability

 

15,106

 

 

 

15,106

 

Other liabilities

 

946

 

 

946

 

 

Total liabilities at fair value (2)

 

$

102,344

 

$

6,623

 

$

45,632

 

$

50,089

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

39,978

 

$

 

$

 

$

39,978

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

5,644

 

$

 

$

 

$

5,644

 

Total assets at fair value

 

$

5,644

 

$

 

$

 

$

5,644

 

 


(1) Reported in Other assets in the consolidated balance sheets.

(2) Reported in Other liabilities in the consolidated balance sheets.

(3) Includes covered OREO.

 

At March 31, 2015, $5.39 billion, or approximately 16 percent, of the Company’s total assets were recorded at fair value on a recurring basis, compared with $6.11 billion, or 19 percent, at December 31, 2014. The majority of these financial assets were valued using Level 1 or Level 2 inputs. Less than one percent of total assets were measured using Level 3 inputs. At March 31, 2015, $129.2 million of the Company’s total liabilities were recorded at fair value using mostly Level 2 or Level 3 inputs, compared with $102.3 million at December 31, 2014. There were no transfers between Level 1 and Level 2 of the fair value hierarchy for assets or liabilities measured on a recurring basis during the three months ended March 31, 2015. At March 31, 2015, $7.6 million of the Company’s total assets were recorded at fair value on a nonrecurring basis, compared with $5.6 million at December 31, 2014. These assets represent less than one percent of total assets and were measured using Level 3 inputs.

 

13



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

Recurring Fair Value Measurements

 

Assets and liabilities for which fair value measurement is based on significant unobservable inputs are classified as Level 3 in the fair value hierarchy. The following table provides a reconciliation of the beginning and ending balances for Level 3 assets and liabilities measured at fair value on a recurring basis for the three months ended March 31, 2015 and 2014.

 

Level 3 Assets and Liabilities Measured on a Recurring Basis

 

 

 

For the three months ended
March 31, 2015

 

(in thousands)

 

Securities
Available-for-
Sale

 

Equity
Warrants

 

Contingent
Consideration
Asset

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

Balance, beginning of period

 

$

3,547

 

$

882

 

$

2,930

 

$

(34,983

)

$

(15,106

)

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

(8

)

 

 

(857

)

Included in other comprehensive income

 

6

 

 

 

 

 

Additions

 

 

298

 

 

 

 

Other (1)

 

 

 

 

(418

)

 

Balance, end of period

 

$

3,553

 

$

1,172

 

$

2,930

 

$

(35,401

)

$

(15,963

)

 

 

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Securities
Available-for-
Sale

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

Balance, beginning of period

 

$

3,633

 

$

(49,900

)

$

(11,967

)

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

Included in earnings

 

 

 

(964

)

Included in other comprehensive income

 

(17

)

 

 

Settlements

 

 

16,250

 

 

Other (1)

 

 

(411

)

 

Balance, end of period

 

$

3,616

 

$

(34,061

)

$

(12,931

)

 


(1)                                 Other rollforward activity consists of accretion of discount related to the contingent consideration liability.

 

Redeemable noncontrolling interest is classified as Level 3 in the fair value hierarchy and measured on a recurring basis. Redeemable noncontrolling interest is valued based on a combination of factors, including but not limited to, observable valuation of firms similar to the affiliates, multiples of revenue or profit, unique investment products or performance track records, strength in the marketplace, projected discounted cash flow scenarios, strategic value of affiliates to other entities, as well as unique sources of value specific to an individual firm. The methodology used to fair value these interests is consistent with the industry practice of valuing similar types of instruments. Refer to Note 17, Noncontrolling Interest, for a rollforward of activity for the three months ended March 31, 2015 and 2014.

 

Level 3 assets measured at fair value on a recurring basis include municipal auction rate securities that are classified in securities available-for-sale, a contingent consideration asset and equity warrants classified as derivative assets. Municipal auction rate securities were valued using an average yield on California variable rate notes that were comparable in credit rating and maturity to the securities held, plus a liquidity premium. The contingent consideration asset represents the fair value of future payments to be received on the sale of the Company’s retirement services recordkeeping business. The fair value of contingent consideration was determined by discounting the expected future cash flows using a bond rate for an investment grade finance company. Equity warrants in private companies obtained in association with certain loan transactions are measured at fair value on a recurring basis using the Black-Scholes option pricing model. Key inputs to the valuation model include current share estimated fair value, strike price, volatility, expected life, risk-free interest rate, and market and liquidity discounts. Several of the inputs to the valuation model incorporate assumptions by management that are not observable in the market; consequently, the valuation of warrants is classified in Level 3 of the fair value hierarchy. Refer to Note 11, Derivative Instruments, for additional discussion of equity warrants.

 

14



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

Level 3 liabilities measured at fair value on a recurring basis consist of contingent consideration and an FDIC clawback liability that are included in other liabilities. As part of its acquisition of Rochdale Investment Management, LLC and associated entities (collectively, “Rochdale”), the Company entered into a contingent consideration arrangement that requires the Company to pay additional cash consideration to Rochdale’s former shareholders at certain points in time over the six years after the date of acquisition if certain criteria, such as revenue growth and pre-tax margin, are met. In 2014, the Company made total contingent consideration payments to Rochdale’s former shareholders of approximately $17.4 million. The fair value of the remaining contingent consideration was estimated using a probability-weighted discounted cash flow model. Although the acquisition agreement does not set a limit on the total payment, the Company estimates that the remaining consideration payment could be in the range of $30 million to $53 million, but will ultimately be determined based on actual future results. The contingent consideration liability is remeasured to fair value at each reporting date until its settlement.

 

The FDIC clawback liability was valued using the discounted cash flow method based on the terms specified in loss-sharing agreements with the FDIC, the actual FDIC payments collected, and the following unobservable inputs: (1) risk-adjusted discount rate reflecting the Bank’s credit risk, plus a liquidity premium, and (2) loan performance assumptions such as prepayments and losses.

 

There were no transfers into or out of Level 3 assets or liabilities measured on a recurring basis during the three months ended March 31, 2015 and 2014.

 

Nonrecurring Fair Value Measurements

 

Assets measured at fair value on a nonrecurring basis using significant unobservable inputs include certain collateral dependent impaired loans, OREO for which fair value is not solely based on market observable inputs, and certain private equity and alternative investments. Private equity and alternative investments do not have readily determinable fair values. These investments are carried at cost and evaluated for impairment on a quarterly basis. Due to the lack of readily determinable fair values for these investments, the impairment assessment is based primarily on a review of investment performance and whether the Company expects to recover the cost of an investment.

 

The table below provides information about valuation method, inputs and assumptions for nonrecurring Level 3 fair value measurements. The weight assigned to each input is based on the facts and circumstances that exist at the date of measurement.

 

Information About Nonrecurring Level 3 Fair Value Measurements

 

(in thousands)

 

Fair Value at
March 31,
2015

 

Valuation
Method

 

Unobservable Inputs

 

Other real estate owned

 

$

6,506

 

Third-party appraisal

 

- Fair values are primarily based on unadjusted appraised values.

- A limited number of properties were valued using comparable sales values or income approaches, resulting in discounts to appraised values ranging from 34% to 50%.

 

 

 

 

 

 

 

 

 

Private equity and alternative investments

 

$

1,078

 

Cost recovery

 

- Fair values are based on management’s assumptions regarding recoverability of an investment based on fund operating results, investment performance, nature of the investment, market conditions, exit strategies and other relevant factors.
- Fair values reflect discounts to investment carrying amounts ranging from 25% to 31%.

 

 

15


 


Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

For assets measured at fair value on a nonrecurring basis, the following table presents the total net gains and losses, which include charge-offs, recoveries, specific reserves, OREO valuation write-downs and write-ups, gains and losses on sales of OREO, and impairment write-downs on private equity investments, recognized in the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Collateral dependent impaired loans:

 

 

 

 

 

Commercial real estate mortgages

 

$

 

$

(5

)

Other real estate owned (1)

 

(1,637

)

61

 

Private equity and alternative investments

 

(400

)

 

Total net (losses) gains recognized

 

$

(2,037

)

$

56

 

 


(1)         Net losses and gains on OREO include amounts related to covered OREO, a significant portion of which is reimbursable by or payable to the FDIC.

 

Fair Value of Financial Instruments

 

A financial instrument is broadly defined as cash, evidence of an ownership interest in another entity, or a contract that imposes a contractual obligation on one entity and conveys a corresponding right to a second entity to require delivery or exchange of financial assets or liabilities. Refer to Note 1, Summary of Significant Accounting Policies, in the Company’s 2014 Form 10-K for additional information on fair value measurements.

 

The disclosure does not include estimated fair value amounts for assets and liabilities which are not defined as financial instruments but which have significant value. These assets and liabilities include the value of customer-relationship intangibles, goodwill, affordable housing investments carried at cost, other assets, deferred taxes and other liabilities. Accordingly, the total of the fair values presented does not represent the underlying value of the Company.

 

16



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

The following tables summarize the carrying amounts and estimated fair values of those financial instruments that are reported at amortized cost in the Company’s consolidated balance sheets. The tables also provide information on the level in the fair value hierarchy for inputs used in determining the fair value of those financial instruments. Most financial assets and financial liabilities for which carrying amount equals fair value are considered by the Company to be Level 1 measurements in the fair value hierarchy.

 

 

 

March 31, 2015

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

433.7

 

$

433.7

 

$

433.7

 

$

 

$

 

Due from banks - interest-bearing

 

334.0

 

334.0

 

334.0

 

 

 

Securities purchased under resale agreements

 

200.0

 

202.1

 

 

202.1

 

 

Securities held-to-maturity

 

3,413.8

 

3,510.6

 

 

3,510.6

 

 

Loans and leases, net of allowance

 

20,601.5

 

21,153.4

 

 

 

21,153.4

 

Covered loans, net of allowance

 

470.5

 

518.5

 

 

 

518.5

 

FDIC indemnification asset

 

43.3

 

34.6

 

 

 

34.6

 

Investment in FHLB and FRB stock

 

58.4

 

58.4

 

 

58.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

28,517.1

 

$

28,518.3

 

$

 

$

27,849.0

 

$

669.3

 

Short-term borrowings

 

4.4

 

4.4

 

 

 

4.4

 

Long-term debt

 

634.4

 

712.8

 

 

617.6

 

95.2

 

 

 

 

December 31, 2014

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

336.5

 

$

336.5

 

$

336.5

 

$

 

$

 

Due from banks - interest-bearing

 

120.0

 

120.0

 

120.0

 

 

 

Securities purchased under resale agreements

 

200.0

 

201.1

 

 

201.1

 

 

Securities held-to-maturity

 

3,427.0

 

3,484.6

 

 

3,484.6

 

 

Loans and leases, net of allowance

 

20,027.1

 

20,576.9

 

 

 

20,576.9

 

Covered loans, net of allowance

 

502.4

 

549.1

 

 

 

549.1

 

FDIC indemnification asset

 

50.5

 

40.2

 

 

 

40.2

 

Investment in FHLB and FRB stock

 

58.4

 

58.4

 

 

58.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

28,108.1

 

$

28,109.6

 

$

 

$

27,435.1

 

$

674.5

 

Short-term borrowings

 

322.9

 

322.9

 

320.0

 

 

2.9

 

Long-term debt

 

638.6

 

704.3

 

 

605.3

 

99.0

 

 

Following is a description of the methods and assumptions used in estimating the fair values of these financial instruments:

 

Cash and due from banks and Due from banks—interest-bearing For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

 

Securities purchased under resale agreementsThe fair value of securities purchased under term resale agreements is determined using a combination of quoted market prices and observable market inputs such as interest rates and credit spreads.

 

17



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

Securities held-to-maturity For securities held-to-maturity, the fair value is generally determined by quoted market prices, where available, or based on observable market inputs appropriate for the type of security.

 

Loans and leases Loans and leases, excluding covered loans, are not recorded at fair value on a recurring basis. Nonrecurring fair value adjustments are periodically recorded on impaired loans that are measured for impairment based on the fair value of collateral. Due to the lack of activity in the secondary market for the types of loans in the Company’s portfolio, a model-based approach is used for determining the fair value of loans for purposes of the disclosures in the previous tables. The fair value of loans is estimated by discounting future cash flows using discount rates that incorporate the Company’s assumptions for current market yields, credit risk and liquidity premiums. Loan cash flow projections are based on contractual loan terms adjusted for the impact of current interest rate levels on borrower behavior, including prepayments. Loan prepayment assumptions are based on industry standards for the type of loans being valued. Projected cash flows are discounted using yield curves based on current market conditions. Yield curves are constructed by product type using the Company’s loan pricing model for like-quality credits. The discount rates used in the model represent the rates the Company would offer to current borrowers for like-quality credits. These rates could be different from what other financial institutions could offer for these loans.

 

Covered loans The fair value of covered loans is based on estimates of future loan cash flows and appropriate discount rates, which incorporate the Company’s assumptions about market funding cost and liquidity premium. The future loan cash flows are estimated using the Company’s assumptions concerning the amount and timing of principal and interest payments, prepayments and credit losses.

 

FDIC indemnification asset The fair value of the FDIC indemnification asset is estimated by discounting expected cash flows with appropriate market discount rates.

 

Investment in FHLB and FRB stock Investments in Federal Home Loan Bank of San Francisco (“FHLB”) and Federal Reserve Bank (“FRB”) stock are recorded at cost. Ownership of these securities is restricted to member banks and the securities do not have a readily determinable market value. Purchases and sales of these securities are at par value with the issuer. The fair value of investments in FHLB and FRB stock is equal to the carrying amount.

 

Deposits The fair value of demand and interest checking deposits, savings deposits, and certain money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit (“CD”) is determined by discounting expected future cash flows using the rates offered by the Company for deposits of similar type and remaining maturity at the measurement date. This value is compared to the termination value of each CD given the Company’s standard early withdrawal penalties. The fair value reported is the higher of the discounted present value of each CD and the termination value after the recovery of prepayment penalties. The Company reviews pricing for its CD products weekly. This review gives consideration to market pricing for products of similar type and maturity offered by other financial institutions.

 

Short-term borrowings The fair value of nonrecourse debt is determined by discounting expected cash flows with appropriate market discount rates. The carrying amount of the remaining short-term borrowings is a reasonable estimate of fair value.

 

Long-term debt The fair value of long-term debt, excluding nonrecourse debt, is obtained through third-party pricing sources. The fair value of nonrecourse debt is determined by discounting expected cash flows with appropriate market discount rates.

 

Off-balance sheet commitments, which include commitments to extend credit, are excluded from the tables. A reasonable estimate of fair value for these instruments is the carrying amount of deferred fees and the reserve for any credit losses related to these off-balance sheet instruments. This estimate is not material to the Company’s financial position.

 

18



Table of Contents

 

Note 3. Securities

 

At March 31, 2015, the Company had total securities of $8.73 billion, comprised of securities available-for-sale at fair value of $5.21 billion, securities held-to-maturity at amortized cost of $3.41 billion and trading securities at fair value of $102.5 million. At December 31, 2014, the Company had total securities of $9.48 billion, comprised of securities available-for-sale at fair value of $5.88 billion, securities held-to-maturity at amortized cost of $3.43 billion and trading securities at fair value of $173.2 million.

 

The following is a summary of amortized cost and estimated fair value for the major categories of securities available-for-sale and securities held-to-maturity at March 31, 2015 and December 31, 2014:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

 

 

(in thousands)

 

Cost

 

Gains

 

Losses

 

Fair Value

 

March 31, 2015

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

115,893

 

$

29

 

$

(15

)

$

115,907

 

Federal agency - Debt

 

1,219,481

 

1,168

 

(429

)

1,220,220

 

Federal agency - MBS

 

99,891

 

2,498

 

(874

)

101,515

 

CMOs - Federal agency

 

3,204,823

 

22,016

 

(21,953

)

3,204,886

 

CMOs - Non-agency

 

23,147

 

24

 

(360

)

22,811

 

State and municipal

 

421,419

 

6,257

 

(218

)

427,458

 

Other debt securities

 

115,006

 

1,438

 

(3

)

116,441

 

Total debt securities

 

5,199,660

 

33,430

 

(23,852

)

5,209,238

 

Equity securities and mutual funds

 

1,341

 

219

 

(410

)

1,150

 

Total securities available-for-sale

 

$

5,201,001

 

$

33,649

 

$

(24,262

)

$

5,210,388

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

286,581

 

$

9,923

 

$

(72

)

$

296,432

 

Federal agency - MBS

 

556,931

 

20,346

 

(567

)

576,710

 

CMOs - Federal agency

 

1,766,325

 

48,270

 

(2,749

)

1,811,846

 

State and municipal

 

717,937

 

23,084

 

(1,810

)

739,211

 

Other debt securities

 

86,032

 

322

 

 

86,354

 

Total securities held-to-maturity

 

$

3,413,806

 

$

101,945

 

$

(5,198

)

$

3,510,553

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

116,919

 

$

17

 

$

(10

)

$

116,926

 

Federal agency - Debt

 

1,401,303

 

558

 

(3,280

)

1,398,581

 

Federal agency - MBS

 

102,939

 

2,601

 

(1,014

)

104,526

 

CMOs - Federal agency

 

3,599,831

 

19,628

 

(38,869

)

3,580,590

 

CMOs - Non-agency

 

24,385

 

40

 

(411

)

24,014

 

State and municipal

 

473,272

 

6,139

 

(380

)

479,031

 

Other debt securities

 

174,352

 

1,817

 

 

176,169

 

Total debt securities

 

5,893,001

 

30,800

 

(43,964

)

5,879,837

 

Equity securities and mutual funds

 

1,508

 

1,988

 

(350

)

3,146

 

Total securities available-for-sale

 

$

5,894,509

 

$

32,788

 

$

(44,314

)

$

5,882,983

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

292,932

 

$

6,430

 

$

(255

)

$

299,107

 

Federal agency - MBS

 

553,589

 

13,427

 

(2,275

)

564,741

 

CMOs - Federal agency

 

1,811,574

 

29,998

 

(10,292

)

1,831,280

 

State and municipal

 

682,705

 

22,732

 

(1,997

)

703,440

 

Other debt securities

 

86,231

 

72

 

(224

)

86,079

 

Total securities held-to-maturity

 

$

3,427,031

 

$

72,659

 

$

(15,043

)

$

3,484,647

 

 


(1) Securities held-to-maturity are presented in the consolidated balance sheets at amortized cost. 

 

19



Table of Contents

 

Note 3. Securities (Continued)

 

Proceeds from sales of securities available-for-sale were $398.2 million for the three months ended March 31, 2015, compared with $377.1 million for the three months ended March 31, 2014. There were no sales of securities held-to-maturity during the three months ended March 31, 2015 and 2014. The following table provides the gross realized gains and losses on the sales and calls of securities (including trading securities):

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Gross realized gains

 

$

3,392

 

$

2,602

 

Gross realized losses

 

(16

)

(480

)

Net realized gains

 

$

3,376

 

$

2,122

 

 

Interest income on securities for the three months ended March 31, 2015 and 2014 is comprised of: (i) taxable interest income of $35.0 million and $36.0 million, respectively, (ii) nontaxable interest income of $7.0 million and $5.5 million, respectively, and (iii) dividend income of $11 thousand and $9 thousand, respectively.

 

The following table provides the expected remaining maturities of debt securities included in the securities portfolio at March 31, 2015, except for maturities of mortgage-backed securities which are allocated according to the average life of expected cash flows. Average expected maturities will differ from contractual maturities because of the amortizing nature of the loan collateral and prepayment behavior of borrowers.

 

(in thousands)

 

One year or
less

 

Over 1 year
through
5 years

 

Over 5 years
through
10 years

 

Over 10
years

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

98,400

 

$

17,507

 

$

 

$

 

$

115,907

 

Federal agency - Debt

 

597,445

 

622,775

 

 

 

1,220,220

 

Federal agency - MBS

 

 

83,971

 

17,544

 

 

101,515

 

CMOs - Federal agency

 

157,341

 

3,047,545

 

 

 

3,204,886

 

CMOs - Non-agency

 

1,381

 

21,430

 

 

 

22,811

 

State and municipal

 

171,999

 

252,104

 

 

3,355

 

427,458

 

Other

 

57,142

 

59,299

 

 

 

116,441

 

Total debt securities available-for-sale

 

$

1,083,708

 

$

4,104,631

 

$

17,544

 

$

3,355

 

$

5,209,238

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized cost

 

$

1,081,124

 

$

4,097,536

 

$

17,600

 

$

3,400

 

$

5,199,660

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

 

$

 

$

132,829

 

$

153,752

 

$

286,581

 

Federal agency - MBS

 

 

49,153

 

503,264

 

4,514

 

556,931

 

CMOs - Federal agency

 

 

867,361

 

898,964

 

 

1,766,325

 

State and municipal

 

 

177,608

 

454,244

 

86,085

 

717,937

 

Other

 

 

86,032

 

 

 

86,032

 

Total debt securities held-to-maturity at amortized cost

 

$

 

$

1,180,154

 

$

1,989,301

 

$

244,351

 

$

3,413,806

 

 

20



Table of Contents

 

Note 3. Securities (Continued)

 

Impairment Assessment

 

The Company performs a quarterly assessment of debt and equity securities in its investment portfolio to determine whether a decline in fair value below amortized cost is other-than-temporary. Amortized cost includes adjustments made to the cost of an investment for amortization, accretion, collection of cash and previous other-than-temporary impairment recognized in earnings. The Company’s impairment assessment of debt securities takes the following factors into consideration: the length of time and the extent to which the market value has been less than cost; the financial condition and near-term prospects of the issuer, including events specific to the issuer or industry; defaults or deferrals of scheduled interest and principal payments; external credit ratings; and whether the Company intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis. For equity securities, the evaluation of whether an impairment is other-than-temporary is based on whether and when an equity security will recover in value and whether the Company has the intent and ability to hold the equity security until the anticipated recovery in value occurs. If a decline in fair value is determined to be other-than-temporary, the cost basis of the individual security is written down to fair value which then becomes the security’s new cost basis. The new cost basis is not adjusted for subsequent recoveries in fair value.

 

Other-than-temporary impairment losses on equity securities are recognized in earnings. For debt securities, if the Company intends to sell an impaired security or it is more likely than not it will be required to sell a security prior to recovery of its amortized cost, an impairment loss is recognized in earnings for the entire difference between the amortized cost and fair value of the security on the measurement date. If the Company does not intend to sell the security or it is not more likely than not it will be required to sell the security prior to recovery of its amortized cost, the credit loss component of impairment is recognized in earnings. A credit loss is the difference between the amortized cost of the security and the present value of cash flows expected to be collected, discounted at the security’s effective interest rate at the date of acquisition. Impairment associated with factors other than credit, such as market liquidity, is recognized in other comprehensive income, net of tax.

 

Securities Deemed to be Other-Than-Temporarily Impaired

 

The Company recorded impairment losses in earnings on securities available-for-sale of $0.1 million for the three months ended March 31, 2015. There were no impairment losses recognized in earnings for the three months ended March 31, 2014. The Company recognized an after-tax amount of $0.1 million of non-credit-related other-than-temporary impairment in accumulated other comprehensive income or loss (“AOCI”) on securities classified as available-for-sale at March 31, 2015. There was no non-credit related other-than-temporary impairment recognized in AOCI on securities available-for-sale at March 31, 2014. No impairment losses were recognized in earnings or AOCI for securities held-to-maturity during the three months ended March 31, 2015 and 2014.

 

The following table summarizes the changes in cumulative credit-related other-than-temporary impairment recognized in earnings for debt securities for the three months ended March 31, 2015 and 2014. Credit-related other-than-temporary impairment that was recognized in earnings is reflected as an “Initial credit-related impairment” if the period reported is the first time the security had a credit impairment. A credit-related other-than-temporary impairment is reflected as a “Subsequent credit-related impairment” if the period reported is not the first time the security had a credit impairment. Cumulative impairment is reduced for securities with previously recognized credit-related impairment that were sold or redeemed during the period. Cumulative impairment is further adjusted for other changes in expected cash flows.

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

2,470

 

$

4,549

 

Subsequent credit-related impairment

 

65

 

 

Balance, end of period

 

$

2,535

 

$

4,549

 

 

21



Table of Contents

 

Note 3. Securities (Continued)

 

The following table provides a summary of the gross unrealized losses and fair value of investment securities that are not deemed to be other-than-temporarily impaired aggregated by investment category and length of time that the securities have been in a continuous unrealized loss position as of March 31, 2015 and December 31, 2014. The table also includes investment securities that had both a credit-related impairment recognized in earnings and a non-credit-related impairment recognized in AOCI.

 

 

 

Less than 12 months

 

12 months or greater

 

Total

 

(in thousands)

 

Fair Value

 

Estimated
Unrealized
Loss

 

Fair Value

 

Estimated
Unrealized
Loss

 

Fair Value

 

Estimated
Unrealized
Loss

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

66,688

 

$

15

 

$

 

$

 

$

66,688

 

$

15

 

Federal agency - Debt

 

466,094

 

429

 

 

 

466,094

 

429

 

Federal agency - MBS

 

 

 

56,741

 

874

 

56,741

 

874

 

CMOs - Federal agency

 

549,307

 

1,652

 

1,195,370

 

20,301

 

1,744,677

 

21,953

 

CMOs - Non-agency

 

1,928

 

16

 

12,331

 

344

 

14,259

 

360

 

State and municipal

 

107,251

 

171

 

3,553

 

47

 

110,804

 

218

 

Other debt securities

 

12,609

 

3

 

 

 

12,609

 

3

 

Total debt securities

 

1,203,877

 

2,286

 

1,267,995

 

21,566

 

2,471,872

 

23,852

 

Equity securities and mutual funds

 

477

 

410

 

 

 

477

 

410

 

Total securities available-for-sale

 

$

1,204,354

 

$

2,696

 

$

1,267,995

 

$

21,566

 

$

2,472,349

 

$

24,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

 

$

 

$

5,950

 

$

72

 

$

5,950

 

$

72

 

Federal agency - MBS

 

34,532

 

81

 

40,762

 

486

 

75,294

 

567

 

CMOs - Federal agency

 

180,042

 

937

 

180,742

 

1,812

 

360,784

 

2,749

 

State and municipal

 

83,998

 

733

 

33,863

 

1,077

 

117,861

 

1,810

 

Total securities held-to-maturity

 

$

298,572

 

$

1,751

 

$

261,317

 

$

3,447

 

$

559,889

 

$

5,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

15,814

 

$

10

 

$

 

$

 

$

15,814

 

$

10

 

Federal agency - Debt

 

1,008,234

 

2,622

 

135,868

 

658

 

1,144,102

 

3,280

 

Federal agency - MBS

 

35

 

 

57,970

 

1,014

 

58,005

 

1,014

 

CMOs - Federal agency

 

871,026

 

3,417

 

1,261,695

 

35,452

 

2,132,721

 

38,869

 

CMOs - Non-agency

 

1,949

 

15

 

12,720

 

396

 

14,669

 

411

 

State and municipal

 

130,208

 

314

 

4,183

 

66

 

134,391

 

380

 

Total debt securities

 

2,027,266

 

6,378

 

1,472,436

 

37,586

 

3,499,702

 

43,964

 

Equity securities and mutual funds

 

538

 

350

 

 

 

538

 

350

 

Total securities available-for-sale

 

$

2,027,804

 

$

6,728

 

$

1,472,436

 

$

37,586

 

$

3,500,240

 

$

44,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

 

$

 

$

26,316

 

$

255

 

$

26,316

 

$

255

 

Federal agency - MBS

 

4,800

 

21

 

114,856

 

2,254

 

119,656

 

2,275

 

CMOs - Federal agency

 

202,014

 

2,247

 

588,019

 

8,045

 

790,033

 

10,292

 

State and municipal

 

14,851

 

76

 

95,647

 

1,921

 

110,498

 

1,997

 

Other debt securities

 

61,813

 

224

 

 

 

61,813

 

224

 

Total securities held-to-maturity

 

$

283,478

 

$

2,568

 

$

824,838

 

$

12,475

 

$

1,108,316

 

$

15,043

 

 

At March 31, 2015, the Company had securities available-for-sale with a fair value of $2.47 billion and securities held-to-maturity with a fair value of $559.9 million in an unrealized loss position. The debt securities in an unrealized loss position totaled 316 and included 2 U.S. Treasury notes, 12 federal agency debt securities, 17 federal agency MBS, 101 federal agency CMOs, 3 non-agency CMOs, 180 state and municipal securities and 1 other debt securities. At March 31, 2015, the Company had one equity security in an unrealized loss position.

 

22



Table of Contents

 

Note 3. Securities (Continued)

 

At December 31, 2014, the Company had securities available-for-sale with a fair value of $3.50 billion and securities held-to-maturity with a fair value of $1.11 billion in an unrealized loss position. The debt securities in an unrealized loss position totaled 436 and included 2 U.S. Treasury notes, 37 federal agency debt securities, 23 federal agency MBS, 141 federal agency CMOs, 3 non-agency CMOs, 225 state and municipal securities and 5 other debt securities. At December 31, 2014, the Company had one equity security in an unrealized loss position.

 

Note 4. Other Investments

 

FHLB and FRB Stock

 

The Company’s investment in stock issued by the FHLB and FRB totaled $58.4 million at March 31, 2015 and December 31, 2014. Ownership of government agency securities is restricted to member banks, and the securities do not have readily determinable market values. The Company records investments in FHLB and FRB stock at cost in Other assets of the consolidated balance sheets and evaluates these investments for impairment. The Company expects to recover the full amount invested in FHLB and FRB stock.

 

Private Equity and Alternative Investments

 

The Company has ownership interests in a limited number of private equity, venture capital, real estate and hedge funds that are not publicly traded and do not have readily determinable fair values. These investments are carried at cost in the Other assets section of the consolidated balance sheets and are net of impairment write-downs, if applicable. The Company’s investments in these funds totaled $29.2 million at March 31, 2015 and December 31, 2014. A summary of investments by fund type is provided below:

 

(in thousands)

 

March 31,

 

December 31,

 

Fund Type

 

2015

 

2014

 

Private equity and venture capital

 

$

18,095

 

$

18,605

 

Real estate

 

7,320

 

7,081

 

Hedge

 

1,168

 

1,668

 

Other (1)

 

2,605

 

1,858

 

Total

 

$

29,188

 

$

29,212

 

 


(1) Includes direct investments in a limited number of start-up companies.

 

Management reviews these investments quarterly for impairment. The impairment assessment includes a review of the most recent financial statements and investment reports for each fund and discussions with fund management. An impairment loss is recognized if the Company does not expect to recover the cost of an investment. The impairment loss is recognized in Other noninterest income in the consolidated statements of income. The new cost basis of the investment is not adjusted for subsequent recoveries in value. The Company recognized $0.4 million in impairment losses on its investments during the three months ended March 31, 2015. The Company recognized no impairment losses on its investments during the three months ended March 31, 2014.

 

The table below provides information as of March 31, 2015 on private equity and alternative investments measured at fair value on a nonrecurring basis due to the recognition of impairment:

 

(in thousands)
Fund Type

 

Fair
Value

 

Unfunded
Commitments

 

Redemption
Frequency

 

Redemption
Notice Period

 

Private equity and venture capital

 

$

328

 

$

179

 

None (1)

 

N/A

 

Other investments

 

750

 

 

None

 

N/A

 

Total

 

$

1,078

 

$

179

 

 

 

 

 

 


(1)         Funds make periodic distributions of income but do not permit redemptions prior to the end of the investment term.

 

23



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments

 

The following is a summary of the major categories of loans:

 

Loans and Leases

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2015

 

2014

 

Commercial

 

$

9,455,621

 

$

9,360,976

 

Commercial real estate mortgages

 

3,737,137

 

3,539,703

 

Residential mortgages

 

5,299,947

 

5,106,803

 

Real estate construction

 

794,274

 

710,224

 

Home equity loans and lines of credit

 

791,731

 

785,796

 

Installment

 

186,076

 

184,613

 

Lease financing

 

645,569

 

649,091

 

Loans and leases, excluding covered loans

 

20,910,355

 

20,337,206

 

Less: Allowance for loan and lease losses

 

(308,858

)

(310,149

)

Loans and leases, excluding covered loans, net

 

20,601,497

 

20,027,057

 

 

 

 

 

 

 

Covered loans

 

480,236

 

510,979

 

Less: Allowance for loan losses

 

(9,752

)

(8,608

)

Covered loans, net

 

470,484

 

502,371

 

 

 

 

 

 

 

Total loans and leases

 

$

21,390,591

 

$

20,848,185

 

Total loans and leases, net

 

$

21,071,981

 

$

20,529,428

 

 

The loan amounts above include unamortized fees, net of deferred costs, of $0.1 million as of March 31, 2015 and deferred costs, net of unamortized fees, of $0.2 million as of December 31, 2014.

 

Concentrations of credit risk arise when a number of clients are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations to be similarly affected by changes in economic conditions. Although the Company’s lending activities are predominantly in California, and to a lesser extent, New York, the Company has various specialty lending businesses that lend to businesses located throughout the United States of America and in certain foreign countries to facilitate trade finance activities. Excluding covered loans, at March 31, 2015, California represented 73 percent of total loans outstanding and New York represented 9 percent. The remaining 18 percent of total loans outstanding represented other states and countries. Although the Company has a diversified loan portfolio, a substantial portion of the loan portfolio and credit performance depends on the economic stability of Southern California. Credit performance also depends, to a lesser extent, on economic conditions in the San Francisco Bay area and New York.

 

Within the Company’s covered loan portfolio at March 31, 2015, the five states with the largest concentration were California (32 percent), Texas (12 percent), Nevada (6 percent), Arizona (6 percent) and Ohio (6 percent). The remaining 38 percent of total covered loans outstanding represented other states.

 

24



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Covered Loans

 

Covered loans represent loans acquired from the FDIC that are subject to loss-sharing agreements. Covered loans were $480.2 million at March 31, 2015 and $511.0 million at December 31, 2014. Covered loans, net of allowance for loan losses, were $470.5 million at March 31, 2015 and $502.4 million at December 31, 2014.

 

The following is a summary of the major categories of covered loans:

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2015

 

2014

 

Commercial

 

$

2,153

 

$

1,969

 

Commercial real estate mortgages

 

453,647

 

481,689

 

Residential mortgages

 

3,715

 

4,455

 

Real estate construction

 

16,813

 

18,790

 

Home equity loans and lines of credit

 

3,655

 

3,820

 

Installment

 

253

 

256

 

Covered loans

 

480,236

 

510,979

 

Less: Allowance for loan losses

 

(9,752

)

(8,608

)

Covered loans, net

 

$

470,484

 

$

502,371

 

 

The following table provides information on covered loans and loss-sharing terms by acquired entity:

 

(in thousands)

 

Imperial
Capital
Bank

 

1st Pacific
Bank

 

Sun West
Bank

 

Nevada
Commerce
Bank

 

Total

 

Carrying value of covered loans as of:

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

$

429,570

 

$

22,787

 

$

8,497

 

$

19,382

 

$

480,236

 

December 31, 2014

 

456,177

 

23,895

 

9,353

 

21,554

 

510,979

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

FDIC indemnification asset

 

$

38,935

 

$

1,596

 

$

276

 

$

2,449

 

$

43,256

 

FDIC clawback liability

 

 

13,159

 

2,599

 

205

 

15,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiration date of FDIC loss sharing:

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

12/31/2016

 

6/30/2015

 

6/30/2015

 

6/30/2016

 

 

 

Residential

 

12/31/2019

 

5/31/2020

 

5/31/2020

 

4/30/2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Termination date of FDIC loss-sharing agreements:

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

12/19/2017

 

5/8/2018

 

5/29/2018

 

6/30/2019

 

 

 

Residential

 

12/31/2019

 

5/31/2020

 

5/31/2020

 

4/30/2021

 

 

 

 


(1)         The Company is subject to sharing 80 percent of its recoveries with the FDIC up to the last day of the quarter in which the termination dates of the commercial loss-sharing agreements occur.

 

The Company evaluated the acquired loans from its FDIC-assisted acquisitions and concluded that all loans, with the exception of a small population of acquired loans, would be accounted for under Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”). Loans are accounted for under ASC 310-30 when there is evidence of credit deterioration since origination and for which it is probable, at acquisition, that the Company would be unable to collect all contractually required payments. Interest income is recognized on all acquired impaired loans through accretion of the difference between the carrying amount of the loans and their expected cash flows.

 

25



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

The excess of cash flows expected to be collected over the carrying value of the underlying acquired impaired loans is referred to as the accretable yield. This amount is not reported in the consolidated balance sheets but is accreted into interest income over the remaining estimated lives of the underlying pools of loans. Changes in the accretable yield for acquired impaired loans were as follows for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

168,469

 

$

219,018

 

Accretion

 

(9,876

)

(12,528

)

Reclassifications from nonaccretable difference

 

4,816

 

4,305

 

Disposals and other

 

(8,853

)

(8,704

)

Balance, end of period

 

$

154,556

 

$

202,091

 

 

The factors that most significantly affect estimates of cash flows expected to be collected, and accordingly the accretable yield balance, include: (i) changes in credit assumptions, including both credit loss amounts and timing; (ii) changes in prepayment assumptions; and (iii) changes in interest rates for variable-rate loans. Reclassifications between accretable yield and nonaccretable difference may vary from period to period as the Company periodically updates its cash flow projections. The reclassification of nonaccretable difference to accretable yield during 2015 was principally driven by positive changes in cash flows, resulting mainly from changes in credit assumptions.

 

The Company recorded an indemnification asset related to its FDIC-assisted acquisitions, which represents the present value of the expected reimbursement from the FDIC for expected losses on acquired loans, OREO and unfunded commitments. The difference between the carrying value of the FDIC indemnification asset and the undiscounted cash flow that the Company expects to collect from the FDIC is accreted or amortized into noninterest income up until the expiration date of the FDIC loss sharing. Refer to the preceding table for a list of expiration dates of FDIC loss sharing by acquired entity. The FDIC indemnification asset is reviewed on a quarterly basis and adjusted based on changes in cash flow projections. The FDIC indemnification asset from all FDIC-assisted acquisitions was $43.3 million at March 31, 2015 and $50.5 million at December 31, 2014.

 

Credit Quality on Loans and Leases, Excluding Covered Loans

 

Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments

 

The Company accounts for the credit risk associated with lending activities through its allowance for loan and lease losses, reserve for off-balance sheet credit commitments and provision for credit losses. The provision is the expense recognized in the consolidated statements of income to adjust the allowance and reserve to the levels deemed appropriate by management, as determined through application of the Company’s allowance methodology. The provision for credit losses reflects management’s judgment of the adequacy of the allowance for loan and lease losses and the reserve for off-balance sheet credit commitments. It is determined through quarterly analytical reviews of the loan and commitment portfolios and consideration of such other factors as the Company’s loan and lease loss experience, trends in problem loans, concentrations of credit risk, underlying collateral values, and current economic conditions, as well as the results of the Company’s ongoing credit review process. As conditions change, the Company’s level of provisioning and the allowance for loan and lease losses and reserve for off-balance sheet credit commitments may change.

 

The relative significance of risk considerations used in measuring the allowance for loan and lease losses will vary by portfolio segment. For commercial loans, the primary risk consideration is a borrower’s ability to generate sufficient cash flows to repay their loan. Secondary considerations include the creditworthiness of guarantors and the valuation of collateral. In addition to the creditworthiness of a borrower, the type and location of real estate collateral is an important risk factor for commercial real estate and real estate construction loans. The primary risk considerations for consumer loans are a borrower’s personal cash flow and liquidity, as well as collateral value.

 

26



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

For commercial, non-homogenous loans that are not impaired, the Company derives loss factors for each risk grade and loan type via a process that begins with estimates of probable losses inherent in the portfolio based upon various statistical analyses. The factors considered in the analysis include loan type, migration analysis, in which historical delinquency and credit loss experience is applied to the portfolio, as well as analyses that reflect current trends and conditions. Each portfolio of smaller balance homogeneous loans, including residential first mortgages, installment, revolving credit and most other consumer loans, is collectively evaluated for loss potential. The quantitative portion of the allowance for loan and lease losses is adjusted for qualitative factors to account for model imprecision and to incorporate the range of probable outcomes inherent in the estimates used for the allowance. The Company has a qualitative factor matrix to determine the amount of reserves needed for judgmental factors that are not attributable to or reflected in the quantitative model. The methodology to determine the qualitative reserves includes segmenting the Company’s portfolio into three loan categories: commercial real estate secured, commercial and consumer. The qualitative reserve factors are separated into numerically informed and judgmental categories. Numerically informed factors are linked to defined macroeconomic or bank specific criteria, such as portfolio growth, problem loan trends and concentrations. Judgmental factors are based on the Company’s assessment of factors that include, but are not limited to, the legal and regulatory environment, internal systems and procedures, and entry into a new business. Each factor is assigned a risk level and a risk weight in points which is aggregated to determine the level of qualitative reserves. The factors are updated quarterly to reflect changing conditions.

 

A portion of the allowance for loan and lease losses is attributed to impaired loans that are individually measured for impairment. This measurement is based on the present value of expected future cash flows discounted using the loan’s contractual effective rate, the fair value of collateral or the secondary market value of the loan.

 

The allowance for loan and lease losses is decreased by the amount of charge-offs and increased by the amount of recoveries. Generally, commercial, commercial real estate and real estate construction loans are charged off immediately when it is determined that advances to the borrower are in excess of the calculated current fair value of the collateral and if a borrower is deemed incapable of repayment of unsecured debt, there is little or no prospect for near term improvement and no realistic strengthening action of significance pending. Consumer loans are charged off based on delinquency, ranging from 60 days for overdrafts to 180 days for secured consumer loans, or earlier when it is determined that the loan is uncollectible due to a triggering event, such as bankruptcy, fraud or death.

 

27



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

The following is a summary of activity in the allowance for loan and lease losses and period-end recorded investment balances of loans evaluated for impairment, excluding covered loans, for the three months ended March 31, 2015 and 2014. Activity is provided by loan portfolio segment which is consistent with the Company’s methodology for determining the allowance for loan and lease losses.

 

(in thousands)

 

Commercial (1)

 

Commercial
Real Estate
Mortgages

 

Residential
Mortgages

 

Real Estate
Construction

 

Home Equity
Loans and Lines
of Credit

 

Installment

 

Qualitative

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

115,855

 

$

44,745

 

$

10,296

 

$

9,115

 

$

6,609

 

$

2,228

 

$

121,301

 

$

310,149

 

Charge-offs

 

(2,825

)

 

 

 

 

(277

)

 

(3,102

)

Recoveries

 

1,116

 

1,160

 

39

 

87

 

38

 

220

 

 

2,660

 

Net (charge-offs) recoveries

 

(1,709

)

1,160

 

39

 

87

 

38

 

(57

)

 

(442

)

(Reversal of) provision for credit losses

 

6,520

 

1,112

 

(368

)

1,032

 

(286

)

(18

)

(7,992

)

 

Transfers to reserve for off-balance sheet credit commitments

 

 

 

 

 

 

 

(849

)

(849

)

Ending balance

 

$

120,666

 

$

47,017

 

$

9,967

 

$

10,234

 

$

6,361

 

$

2,153

 

$

112,460

 

$

308,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

471

 

$

273

 

$

40

 

$

 

$

 

$

 

$

 

$

784

 

Collectively evaluated for impairment

 

120,195

 

46,744

 

9,927

 

10,234

 

6,361

 

2,153

 

112,460

 

308,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

10,101,190

 

$

3,737,137

 

$

5,299,947

 

$

794,274

 

$

791,731

 

$

186,076

 

$

 

$

20,910,355

 

Individually evaluated for impairment

 

7,600

 

22,879

 

11,655

 

8,979

 

935

 

 

 

52,048

 

Collectively evaluated for impairment

 

10,093,590

 

3,714,258

 

5,288,292

 

785,295

 

790,796

 

186,076

 

 

20,858,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

117,103

 

$

50,678

 

$

11,540

 

$

6,351

 

$

6,677

 

$

1,842

 

$

108,393

 

$

302,584

 

Charge-offs

 

(1,959

)

(5

)

(482

)

 

(16

)

(46

)

 

(2,508

)

Recoveries

 

1,732

 

100

 

35

 

4,388

 

159

 

264

 

 

6,678

 

Net (charge-offs) recoveries

 

(227

)

95

 

(447

)

4,388

 

143

 

218

 

 

4,170

 

(Reversal of) provision for credit losses

 

4,698

 

588

 

502

 

(4,271

)

(401

)

(236

)

(880

)

 

Transfers to reserve for off-balance sheet credit commitments

 

 

 

 

 

 

 

(964

)

(964

)

Ending balance

 

$

121,574

 

$

51,361

 

$

11,595

 

$

6,468

 

$

6,419

 

$

1,824

 

$

106,549

 

$

305,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2,557

 

$

300

 

$

 

$

 

$

 

$

 

$

 

$

2,857

 

Collectively evaluated for impairment

 

119,017

 

51,061

 

11,595

 

6,468

 

6,419

 

1,824

 

106,549

 

302,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

8,557,041

 

$

3,280,868

 

$

4,682,055

 

$

389,188

 

$

691,338

 

$

150,895

 

$

 

$

17,751,385

 

Individually evaluated for impairment

 

28,683

 

41,924

 

7,904

 

18,788

 

3,447

 

 

 

100,746

 

Collectively evaluated for impairment

 

8,528,358

 

3,238,944

 

4,674,151

 

370,400

 

687,891

 

150,895

 

 

17,650,639

 

 


(1) Includes lease financing loans.

 

28



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Off-balance sheet credit exposures include loan commitments and letters of credit. The following table provides a summary of activity in the reserve for off-balance sheet credit commitments for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

27,811

 

$

33,944

 

Transfers from allowance for loan and lease losses

 

849

 

964

 

Balance, end of period

 

$

28,660

 

$

34,908

 

 

The reserve for off-balance sheet credit commitments increased $0.8 million during the three months ended March 31, 2015. The increase was due to normal fluctuations in the amount of reserves required due to changes in the composition, amount and quality of risk ratings of borrowers associated with the off-balance sheet commitments. Increases and decreases in the reserve for off-balance sheet credit commitments are reflected as an allocation of provision expense from or to the allowance for loan and lease losses.

 

Impaired Loans and Leases

 

The Company considers a loan to be impaired when it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan agreement. Once a loan is determined to be impaired, the impairment is measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate, except that if the loan is collateral dependent, the impairment is measured by using the fair value of the loan’s collateral. As a final alternative, the observable market price of the debt may be used to assess impairment. Nonperforming loans greater than $1 million are individually evaluated for impairment based upon the borrower’s overall financial condition, resources, and payment record, and the prospects for support from any financially responsible guarantors. For borrowers with multiple loans totaling $1 million or more, this threshold is applied at the total relationship level. Loans under $1 million are measured for impairment using historical loss factors. When the measurement of the impaired loan is less than the recorded amount of the loan, an impairment is recognized by creating a valuation allowance with a corresponding charge to the allowance for loan and lease losses or by adjusting an existing valuation allowance for the impaired loan.

 

29



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Information on impaired loans, excluding covered loans, at March 31, 2015, December 31, 2014 and March 31, 2014 is provided in the following tables:

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
March 31, 2015

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,449

 

$

1,637

 

$

 

$

5,172

 

$

5

 

Commercial real estate mortgages

 

17,838

 

18,762

 

 

18,848

 

208

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

7,720

 

7,980

 

 

7,738

 

10

 

Variable

 

 

 

 

112

 

 

Total residential mortgages

 

7,720

 

7,980

 

 

7,850

 

10

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Land

 

8,979

 

11,119

 

 

7,794

 

62

 

Total real estate construction

 

8,979

 

11,119

 

 

7,794

 

62

 

Home equity loans and lines of credit

 

935

 

2,043

 

 

1,602

 

 

Total with no related allowance

 

$

36,921

 

$

41,541

 

$

 

$

41,266

 

$

285

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

6,151

 

$

11,425

 

$

471

 

$

6,310

 

$

17

 

Commercial real estate mortgages

 

5,041

 

5,375

 

273

 

5,113

 

71

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Variable

 

3,935

 

3,926

 

40

 

3,946

 

26

 

Total residential mortgages

 

3,935

 

3,926

 

40

 

3,946

 

26

 

Total with an allowance

 

$

15,127

 

$

20,726

 

$

784

 

$

15,369

 

$

114

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

7,600

 

$

13,062

 

$

471

 

$

11,482

 

$

22

 

Commercial real estate mortgages

 

22,879

 

24,137

 

273

 

23,961

 

279

 

Residential mortgages

 

11,655

 

11,906

 

40

 

11,796

 

36

 

Real estate construction

 

8,979

 

11,119

 

 

7,794

 

62

 

Home equity loans and lines of credit

 

935

 

2,043

 

 

1,602

 

 

Total impaired loans

 

$

52,048

 

$

62,267

 

$

784

 

$

56,635

 

$

399

 

 

30



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

(in thousands)

 

Recorded
Investment

 

Unpaid
Contractual
Principal
Balance

 

Related
Allowance

 

December 31, 2014

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

8,894

 

$

9,182

 

$

 

Commercial real estate mortgages

 

19,858

 

22,416

 

 

Residential mortgages:

 

 

 

 

 

 

 

Fixed

 

7,756

 

7,994

 

 

Variable

 

224

 

262

 

 

Total residential mortgages

 

7,980

 

8,256

 

 

Real estate construction:

 

 

 

 

 

 

 

Land

 

6,609

 

8,758

 

 

Total real estate construction

 

6,609

 

8,758

 

 

Home equity loans and lines of credit

 

2,270

 

3,375

 

 

Total with no related allowance

 

$

45,611

 

$

51,987

 

$

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

6,470

 

$

8,878

 

$

399

 

Commercial real estate mortgages

 

5,184

 

5,526

 

281

 

Residential mortgages:

 

 

 

 

 

 

 

Variable

 

3,957

 

3,948

 

48

 

Total residential mortgages

 

3,957

 

3,948

 

48

 

Total with an allowance

 

$

15,611

 

$

18,352

 

$

728

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

Commercial

 

$

15,364

 

$

18,060

 

$

399

 

Commercial real estate mortgages

 

25,042

 

27,942

 

281

 

Residential mortgages

 

11,937

 

12,204

 

48

 

Real estate construction

 

6,609

 

8,758

 

 

Home equity loans and lines of credit

 

2,270

 

3,375

 

 

Total impaired loans

 

$

61,222

 

$

70,339

 

$

728

 

 

31



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

11,257

 

$

11,920

 

$

 

$

14,489

 

$

137

 

Commercial real estate mortgages

 

36,562

 

39,660

 

 

34,666

 

438

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

4,888

 

5,051

 

 

3,512

 

10

 

Variable

 

3,016

 

3,618

 

 

4,209

 

14

 

Total residential mortgages

 

7,904

 

8,669

 

 

7,721

 

24

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

5,484

 

6,766

 

 

5,484

 

55

 

Land

 

13,304

 

26,800

 

 

13,458

 

34

 

Total real estate construction

 

18,788

 

33,566

 

 

18,942

 

89

 

Home equity loans and lines of credit

 

3,447

 

4,505

 

 

2,888

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

8

 

 

Total installment

 

 

 

 

8

 

 

Total with no related allowance

 

$

77,958

 

$

98,320

 

$

 

$

78,714

 

$

688

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

17,426

 

$

19,663

 

$

2,557

 

$

15,781

 

$

 

Commercial real estate mortgages

 

5,362

 

5,734

 

300

 

5,373

 

44

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Variable

 

 

 

 

837

 

 

Total residential mortgages

 

 

 

 

837

 

 

Total with an allowance

 

$

22,788

 

$

25,397

 

$

2,857

 

$

21,991

 

$

44

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

28,683

 

$

31,583

 

$

2,557

 

$

30,270

 

$

137

 

Commercial real estate mortgages

 

41,924

 

45,394

 

300

 

40,039

 

482

 

Residential mortgages

 

7,904

 

8,669

 

 

8,558

 

24

 

Real estate construction

 

18,788

 

33,566

 

 

18,942

 

89

 

Home equity loans and lines of credit

 

3,447

 

4,505

 

 

2,888

 

 

Installment

 

 

 

 

8

 

 

Total impaired loans

 

$

100,746

 

$

123,717

 

$

2,857

 

$

100,705

 

$

732

 

 

Impaired loans at March 31, 2015 and December 31, 2014 included $28.9 million and $30.6 million, respectively, of loans that are on accrual status. With the exception of restructured loans on accrual status and a limited number of loans on cash basis nonaccrual for which the full collection of principal and interest is expected, interest income is not recognized on impaired loans until the principal balance of these loans is paid off.

 

32



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Troubled Debt Restructured Loans

 

The following table provides a summary of loans modified in a troubled debt restructuring during the three months ended March 31, 2015 and 2014:

 

(in thousands)

 

Number
of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Three months ended March 31, 2015

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

1

 

$

87

 

$

85

 

$

 

Total troubled debt restructured loans

 

1

 

$

87

 

$

85

 

$

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2014

 

 

 

 

 

 

 

 

 

Commercial

 

2

 

$

4,098

 

$

4,071

 

$

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

Variable

 

1

 

676

 

676

 

 

Total troubled debt restructured loans

 

3

 

$

4,774

 

$

4,747

 

$

 

 


(1)   Financial effects are comprised of charge-offs and specific reserves recognized on troubled debt restructured (“TDR”) loans at modification date.

 

A restructuring constitutes a troubled debt restructuring when a lender, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider. Loans with pre-modification outstanding balances totaling $0.1 million and $4.8 million were modified in troubled debt restructurings during the three months ended March 31, 2015 and 2014, respectively.

 

The unpaid principal balance of TDR loans was $30.0 million, before specific reserves of $0.8 million, at March 31, 2015 and $34.3 million, before specific reserves of $0.7 million, at December 31, 2014. The net decrease in TDR loans from December 31, 2014 was primarily attributable to a $2.6 million charge-off on an existing TDR loan and payoffs and payments received on existing TDR loans totaling $1.8 million. These decreases were partially offset by additions totaling $0.1 million. Loans modified in troubled debt restructurings are impaired loans at the time of restructuring and subject to the same measurement criteria as all other impaired loans.

 

The following table provides a summary of TDR loans that subsequently defaulted during the three months ended March 31, 2015 that had been modified as a troubled debt restructuring during the 12 months prior to their default. A TDR loan is considered to be in default when payments are 90 days or more past due. The Company had no TDR loans that subsequently defaulted during the three months ended March 31, 2014.

 

 

 

For three months ended March 31, 2015

 

(in thousands)

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Commercial real estate mortgages

 

1

 

$

73

 

$

 

 

All other TDR loans were performing in accordance with their restructured terms at March 31, 2015. As of March 31, 2015, there were no outstanding commitments to lend additional funds on restructured loans.

 

33



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Past Due and Nonaccrual Loans and Leases

 

Loans are considered past due following the date when either interest or principal is contractually due and unpaid. The following tables provide a summary of past due and nonaccrual loans, excluding covered loans, at March 31, 2015 and December 31, 2014 based upon the length of time the loans have been past due:

 

 

 

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days and
Accruing

 

Nonaccrual

 

Total Past
Due and
Nonaccrual
Loans

 

Current

 

Total Loans
and Leases

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,130

 

$

5,586

 

$

 

$

8,192

 

$

17,908

 

$

9,437,713

 

$

9,455,621

 

Commercial real estate mortgages

 

185

 

 

 

2,901

 

3,086

 

3,734,051

 

3,737,137

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

618

 

379

 

10,793

 

11,790

 

1,466,330

 

1,478,120

 

Variable

 

 

3,985

 

 

1,339

 

5,324

 

3,816,503

 

3,821,827

 

Total residential mortgages

 

 

4,603

 

379

 

12,132

 

17,114

 

5,282,833

 

5,299,947

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

766,840

 

766,840

 

Land

 

 

 

 

6,598

 

6,598

 

20,836

 

27,434

 

Total real estate construction

 

 

 

 

6,598

 

6,598

 

787,676

 

794,274

 

Home equity loans and lines of credit

 

 

350

 

240

 

3,507

 

4,097

 

787,634

 

791,731

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

249

 

249

 

Consumer

 

206

 

52

 

409

 

39

 

706

 

185,121

 

185,827

 

Total installment

 

206

 

52

 

409

 

39

 

706

 

185,370

 

186,076

 

Lease financing

 

703

 

 

 

7

 

710

 

644,859

 

645,569

 

Total

 

$

5,224

 

$

10,591

 

$

1,028

 

$

33,376

 

$

50,219

 

$

20,860,136

 

$

20,910,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

8,462

 

$

325

 

$

148

 

$

15,096

 

$

24,031

 

$

9,336,945

 

$

9,360,976

 

Commercial real estate mortgages

 

693

 

 

 

3,575

 

4,268

 

3,535,435

 

3,539,703

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

309

 

921

 

10,365

 

11,595

 

1,390,357

 

1,401,952

 

Variable

 

 

1,165

 

 

1,578

 

2,743

 

3,702,108

 

3,704,851

 

Total residential mortgages

 

 

1,474

 

921

 

11,943

 

14,338

 

5,092,465

 

5,106,803

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

686,990

 

686,990

 

Land

 

 

 

 

6,598

 

6,598

 

16,636

 

23,234

 

Total real estate construction

 

 

 

 

6,598

 

6,598

 

703,626

 

710,224

 

Home equity loans and lines of credit

 

 

39

 

100

 

4,864

 

5,003

 

780,793

 

785,796

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

298

 

298

 

Consumer

 

324

 

113

 

346

 

84

 

867

 

183,448

 

184,315

 

Total installment

 

324

 

113

 

346

 

84

 

867

 

183,746

 

184,613

 

Lease financing

 

321

 

152

 

 

7

 

480

 

648,611

 

649,091

 

Total

 

$

9,800

 

$

2,103

 

$

1,515

 

$

42,167

 

$

55,585

 

$

20,281,621

 

$

20,337,206

 

 

34



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Credit Quality Monitoring

 

The Company closely monitors and assesses credit quality and credit risk in the loan and lease portfolio on an ongoing basis. Loan risk classifications are continuously reviewed and updated. The following table provides a summary of the loan and lease portfolio, excluding covered loans, by loan type and credit quality classification as of March 31, 2015 and December 31, 2014. Nonclassified loans generally include those loans that are expected to be repaid in accordance with contractual loan terms. Classified loans are those loans that are classified as substandard or doubtful consistent with regulatory guidelines.

 

 

 

March 31, 2015

 

December 31, 2014

 

(in thousands)

 

Nonclassified

 

Classified

 

Total

 

Nonclassified

 

Classified

 

Total

 

Commercial

 

$

9,383,150

 

$

72,471

 

$

9,455,621

 

$

9,304,636

 

$

56,340

 

$

9,360,976

 

Commercial real estate mortgages

 

3,697,901

 

39,236

 

3,737,137

 

3,511,229

 

28,474

 

3,539,703

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

1,456,060

 

22,060

 

1,478,120

 

1,375,175

 

26,777

 

1,401,952

 

Variable

 

3,792,414

 

29,413

 

3,821,827

 

3,675,723

 

29,128

 

3,704,851

 

Total residential mortgages

 

5,248,474

 

51,473

 

5,299,947

 

5,050,898

 

55,905

 

5,106,803

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

763,016

 

3,824

 

766,840

 

679,744

 

7,246

 

686,990

 

Land

 

18,475

 

8,959

 

27,434

 

16,636

 

6,598

 

23,234

 

Total real estate construction

 

781,491

 

12,783

 

794,274

 

696,380

 

13,844

 

710,224

 

Home equity loans and lines of credit

 

763,760

 

27,971

 

791,731

 

754,694

 

31,102

 

785,796

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

249

 

 

249

 

298

 

 

298

 

Consumer

 

185,152

 

675

 

185,827

 

183,190

 

1,125

 

184,315

 

Total installment

 

185,401

 

675

 

186,076

 

183,488

 

1,125

 

184,613

 

Lease financing

 

641,343

 

4,226

 

645,569

 

645,049

 

4,042

 

649,091

 

Total

 

$

20,701,520

 

$

208,835

 

$

20,910,355

 

$

20,146,374

 

$

190,832

 

$

20,337,206

 

 

Credit Quality on Covered Loans

 

The following is a summary of activity in the allowance for losses on covered loans:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

8,608

 

$

15,922

 

Provision for losses

 

497

 

4,655

 

Change in allowance due to loan removals

 

647

 

(2,138

)

Balance, end of period

 

$

9,752

 

$

18,439

 

 

The allowance for losses on covered loans was $9.8 million, $8.6 million and $18.4 million as of March 31, 2015, December 31, 2014 and March 31, 2014, respectively. The Company recorded provision expense of $0.5 million and $4.7 million during the three months ended March 31, 2015 and 2014, respectively. The Company updates its cash flow projections for covered loans accounted for under ASC 310-30 on a quarterly basis, and may recognize provision expense or reversal of provision for loan losses as a result of that analysis. The provision expense or reversal of provision for losses on covered loans is the result of changes in expected cash flows, both amount and timing, due to actual loan performance and the Company’s revised loan loss and prepayment forecasts. The revisions of these forecasts were based on the results of management’s review of market conditions, the credit quality of outstanding covered loans and the analysis of loan performance data since the acquisition of covered loans. The allowance for losses on covered loans is adjusted for any loan removals, which occur when a loan has been fully paid off, fully charged off, sold or transferred to OREO.

 

35



Table of Contents

 

Note 5. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments (Continued)

 

Covered loans accounted for under ASC 310-30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when cash flows are reasonably estimable. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans. If the timing and amount of future cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans and interest income is not recognized until the timing and amount of future cash flows can be reasonably estimated. There were no covered loans that were on nonaccrual status as of March 31, 2015 and December 31, 2014.

 

At March 31, 2015, covered loans that were 30 to 89 days delinquent totaled $12.5 million and covered loans that were 90 days or more past due on accrual status totaled $22.1 million. At December 31, 2014, covered loans that were 30 to 89 days delinquent totaled $7.4 million and covered loans that were 90 days or more past due on accrual status totaled $28.3 million.

 

Note 6. Other Real Estate Owned

 

The following table provides a summary of OREO activity for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31, 2015

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Non-Covered
OREO

 

Covered
OREO

 

Total

 

Non-Covered
OREO

 

Covered
OREO

 

Total

 

Balance, beginning of period

 

$

10,736

 

$

12,760

 

$

23,496

 

$

12,611

 

$

25,481

 

$

38,092

 

Additions

 

 

1,085

 

1,085

 

 

2,033

 

2,033

 

Sales

 

(4,779

)

(631

)

(5,410

)

(3,186

)

(2,504

)

(5,690

)

Valuation adjustments

 

 

(1,662

)

(1,662

)

(13

)

(155

)

(168

)

Balance, end of period

 

$

5,957

 

$

11,552

 

$

17,509

 

$

9,412

 

$

24,855

 

$

34,267

 

 

At March 31, 2015, OREO was $17.5 million and included $11.6 million of covered OREO. At December 31, 2014, OREO was $23.5 million and included $12.8 million of covered OREO. The balance of OREO at March 31, 2015 and December 31, 2014 is net of valuation allowances of $4.1 million and $7.4 million, respectively. At March 31, 2015, the Company’s recorded investment in residential mortgage loans, excluding covered loans, for which foreclosure proceedings had been initiated totaled $6.9 million.

 

Covered OREO expenses and valuation write-downs are recorded in the noninterest expense section of the consolidated statements of income and gains or losses on sale of covered OREO are recognized in the noninterest income section. Under the loss-sharing agreements, 80 percent of eligible covered OREO expenses, valuation write-downs, and losses on sales are reimbursable to the Company from the FDIC, and 80 percent of covered gains on sales are payable to the FDIC. The portion of these expenses and income shared with the FDIC is recorded in FDIC loss sharing income (expense), net in the noninterest income section of the consolidated statements of income.

 

36



Table of Contents

 

Note 7. Borrowed Funds

 

Short-term borrowings consist of funds with remaining maturities of one year or less, and long-term debt consists of borrowings with remaining maturities greater than one year. The components of short-term borrowings and long-term debt as of March 31, 2015 and December 31, 2014 are provided below:

 

 

 

March 31,

 

December 31,

 

(in thousands) (1)

 

2015

 

2014

 

Short-term borrowings

 

 

 

 

 

Federal funds purchased

 

$

 

$

320,000

 

Current portion of nonrecourse debt (2)

 

4,400

 

2,861

 

Total short-term borrowings

 

$

4,400

 

$

322,861

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

Senior notes:

 

 

 

 

 

City National Corporation - 5.25% Senior Notes Due September 2020

 

$

299,559

 

$

299,540

 

Subordinated debt:

 

 

 

 

 

City National Bank - 9.00% Subordinated Notes Due August 2019

 

75,000

 

75,000

 

City National Bank - 5.375% Subordinated Notes Due July 2022

 

149,995

 

149,994

 

Junior subordinated debt:

 

 

 

 

 

Floating Rate Business Bancorp Capital Trust I Securities due November 2034 (3)

 

5,155

 

5,155

 

Nonrecourse debt (2)

 

94,997

 

99,139

 

Other long-term debt (4)

 

9,719

 

9,772

 

Total long-term debt

 

$

634,425

 

$

638,600

 

 


(1) The carrying value of certain borrowed funds is net of discount which is being amortized into interest expense.

(2) Nonrecourse debt bears interest at an average rate of 3.88 percent as of March 31, 2015 and has maturity dates ranging from June 2015 to February 2023.

(3) These floating rate securities bear interest of three-month LIBOR plus 1.965 percent which is reset quarterly.  As of
March 31, 2015, the interest rate was approximately 2.23 percent.

(4) Other long-term debt includes a note payable that bears a fixed interest rate of 5.64 percent and is scheduled to mature in
June 2017.

 

The Company holds debt affiliated with First American Equipment Finance (“FAEF”), its wholly-owned equipment finance subsidiary. FAEF assigns the future rentals of certain lease financing loans to financial institutions on a nonrecourse basis at fixed interest rates. In return for future minimum lease rentals assigned, FAEF receives a discounted cash payment. Proceeds from discounting are reflected in the table above as nonrecourse debt.

 

Note 8. Shareholders’ Equity

 

The components of AOCI at March 31, 2015 and December 31, 2014 are as follows:

 

(in thousands)

 

March 31,
2015

 

December 31,
2014

 

Net unrealized gain (loss) on securities available-for-sale

 

$

5,045

 

$

(7,070

)

Foreign currency translation adjustments

 

(14

)

(4

)

Total accumulated other comprehensive income (loss)

 

$

5,031

 

$

(7,074

)

 

37



Table of Contents

 

Note 8. Shareholders’ Equity (Continued)

 

The following table presents the tax effects allocated to each component of other comprehensive income (loss) for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31, 2015

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Pre-tax

 

Tax expense
(benefit)

 

Net-of-tax

 

Pre-tax

 

Tax expense
(benefit)

 

Net-of-tax

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains arising during the period

 

$

24,477

 

$

10,260

 

$

14,217

 

$

21,528

 

$

8,975

 

$

12,553

 

Reclassification adjustment for net gains included in net income (1)

 

(3,386

)

(1,417

)

(1,969

)

(2,192

)

(917

)

(1,275

)

Non-credit related impairment loss

 

(228

)

(95

)

(133

)

 

 

 

Total securities available-for-sale

 

20,863

 

8,748

 

12,115

 

19,336

 

8,058

 

11,278

 

Foreign currency translation adjustments

 

(10

)

 

(10

)

 

 

 

Total other comprehensive income

 

$

20,853

 

$

8,748

 

$

12,105

 

$

19,336

 

$

8,058

 

$

11,278

 

 


(1) Recognized in Gain on sale of securities in the consolidated statements of income.

 

The following table summarizes the Company’s share repurchases for the three months ended March 31, 2015. All repurchases relate to shares withheld or previously owned shares used to pay taxes due upon vesting of restricted stock. There were no issuer repurchases of the Corporation’s common stock as part of its repurchase plan for the three months ended March 31, 2015.

 

 Period 

 

Total
Number of
Shares
Purchased

 

Average
Price Paid
per Share

 

January 1, 2015 to January 31, 2015

 

294

 

$

82.64

 

February 1, 2015 to February 28, 2015

 

28,854

 

89.91

 

March 1, 2015 to March 31, 2015

 

3,999

 

89.88

 

Total share repurchases

 

33,147

 

89.84

 

 

Note 9. Earnings per Common Share

 

The Company applies the two-class method of computing basic and diluted earnings per common share (“EPS”). Under the two-class method, EPS is determined for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. The Company grants restricted stock and restricted stock units under a share-based compensation plan that qualify as participating securities.

 

38



Table of Contents

 

Note 9. Earnings per Common Share (Continued)

 

The computation of basic and diluted EPS is presented in the following table:

 

 

 

For the three months ended
March 31,

 

(in thousands, except per share amounts) (1)

 

2015

 

2014

 

Basic EPS:

 

 

 

 

 

Net income attributable to City National Corporation

 

$

61,566

 

$

53,830

 

Less: Dividends on preferred stock

 

4,094

 

4,094

 

Net income available to common shareholders

 

$

57,472

 

$

49,736

 

Less: Earnings allocated to participating securities

 

529

 

536

 

Earnings allocated to common shareholders

 

$

56,943

 

$

49,200

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

55,422

 

54,689

 

 

 

 

 

 

 

Basic earnings per common share

 

$

1.03

 

$

0.90

 

 

 

 

 

 

 

Diluted EPS:

 

 

 

 

 

Earnings allocated to common shareholders (2)

 

$

56,948

 

$

49,204

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

55,422

 

54,689

 

Dilutive effect of equity awards

 

884

 

740

 

Weighted-average diluted common shares outstanding

 

56,306

 

55,429

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

1.01

 

$

0.89

 

 


(1) Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, for further discussion.

(2) Earnings allocated to common shareholders for basic and diluted EPS may differ under the two-class method as a result of adding common stock equivalents for options to dilutive shares outstanding, which alters the ratio used to allocate earnings to common shareholders and participating securities for the purposes of calculating diluted EPS.

 

The average price of the Company’s common stock for the period is used to determine the dilutive effect of outstanding stock options. Antidilutive stock options are not included in the calculation of diluted EPS. There were 0.2 million and 0.4 million average outstanding stock options that were antidilutive for the three months ended March 31, 2015 and 2014, respectively.

 

Note 10. Share-Based Compensation

 

On March 31, 2015, the Company had one share-based compensation plan, the Amended and Restated City National Corporation 2008 Omnibus Plan (the “Plan”), which was originally approved by the Company’s shareholders on April 23, 2008. No new awards have been or will be granted under predecessor plans since the adoption of the Plan. The Plan permits the grant of stock options, restricted stock, restricted stock units, cash-settled restricted stock units, performance shares, performance share units, performance units and stock appreciation rights, or any combination thereof, to the Company’s eligible employees and non-employee directors. No grants of performance shares, performance share units or stock appreciation rights had been made as of March 31, 2015. At March 31, 2015, there were approximately 2.4 million shares available for future grants. Refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 for further discussion of the Company’s share-based compensation plan.

 

The compensation cost that has been recognized for all share-based awards was $6.2 million and $5.4 million for the three months ended March 31, 2015 and 2014, respectively. The total income tax benefit recognized in the consolidated statements of income for share-based compensation arrangements was $2.6 million and $2.3 million for the three months ended March 31, 2015 and 2014, respectively. The Company received $21.3 million and $13.2 million in cash for the exercise of stock options during the three months ended March 31, 2015 and 2014, respectively. The actual tax benefit realized for the tax deductions from stock option exercises was $3.4 million and $1.7 million for the three months ended March 31, 2015 and 2014, respectively.

 

39



Table of Contents

 

Note 10. Share-Based Compensation (Continued)

 

To estimate the fair value of stock option awards, the Company uses the Black-Scholes methodology, which incorporates the assumptions summarized in the table below:

 

 

 

For the three months ended
March 31,

 

 

 

2015

 

2014

 

Weighted-average volatility

 

26.66

%

27.35

%

Dividend yield

 

1.55

%

1.79

%

Expected term (in years)

 

6.06

 

6.07

 

Risk-free interest rate

 

1.78

%

1.99

%

 

Using the Black-Scholes methodology, the weighted-average grant-date fair values of options granted during the three months ended March 31, 2015 and 2014 were $21.80 and $17.94, respectively. The total intrinsic value of options exercised during the three months ended March 31, 2015 and 2014 was $8.2 million and $4.0 million, respectively.

 

A summary of option activity and related information for the three months ended March 31, 2015 is presented below:

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

Aggregate

 

Average

 

 

 

Number of

 

Exercise

 

Intrinsic

 

Remaining

 

 

 

Shares

 

Price

 

Value

 

Contractual

 

Options

 

(in thousands)

 

(per share)

 

(in thousands) (1)

 

Term

 

Outstanding at January 1, 2015

 

3,971

 

$

57.40

 

 

 

 

 

Granted

 

374

 

90.46

 

 

 

 

 

Exercised

 

(332

)

64.25

 

 

 

 

 

Forfeited or expired

 

(10

)

66.36

 

 

 

 

 

Outstanding at March 31, 2015

 

4,003

 

$

59.90

 

$

117,325

 

5.77

 

Exercisable at March 31, 2015

 

2,850

 

$

55.34

 

$

96,155

 

4.58

 

 


(1) Includes in-the-money options only.

 

A summary of changes in unvested options and related information for the three months ended March 31, 2015 is presented below:

 

 

 

 

 

Weighted Average

 

 

 

Number of

 

Grant Date

 

 

 

Shares

 

Fair Value

 

Unvested Options

 

(in thousands)

 

(per share)

 

Unvested at January 1, 2015

 

1,269

 

$

14.80

 

Granted

 

374

 

21.80

 

Vested

 

(488

)

14.82

 

Forfeited

 

(2

)

13.17

 

Unvested at March 31, 2015

 

1,153

 

$

17.07

 

 

The number of options vested during the three months ended March 31, 2015 and 2014 was 487,678 and 517,130, respectively. The total fair value of options vested during the three months ended March 31, 2015 and 2014 was $7.2 million and $7.5 million, respectively. As of March 31, 2015, there was $16.5 million of unrecognized compensation cost related to unvested stock options granted under the Company’s plans. That cost is expected to be recognized over a weighted-average period of 3.0 years.

 

40



Table of Contents

 

Note 10. Share-Based Compensation (Continued)

 

A summary of changes in restricted stock and related information for the three months ended March 31, 2015 is presented below:

 

 

 

 

 

Weighted Average

 

 

 

Number of

 

Grant Date

 

 

 

Shares

 

Fair Value

 

Restricted Stock (1)

 

(in thousands)

 

(per share)

 

Unvested at January 1, 2015

 

525

 

$

60.60

 

Granted

 

99

 

90.46

 

Vested

 

(130

)

54.97

 

Forfeited

 

(1

)

58.22

 

Unvested at March 31, 2015

 

493

 

$

68.09

 

 


(1) Includes restricted stock units.

 

Restricted stock is valued at the closing price of the Company’s stock on the date of award. The weighted-average grant-date fair value of restricted stock granted during the three months ended March 31, 2015 and 2014 was $90.46 and $73.63, respectively. The number of restricted shares vested during the three months ended March 31, 2015 and 2014 was 130,406 and 164,938, respectively. The total fair value of restricted stock vested was $7.2 million during the three months ended March 31, 2015 and 2014. As of March 31, 2015, the unrecognized compensation cost related to restricted stock granted under the Company’s plans was $19.9 million. That cost is expected to be recognized over a weighted-average period of 3.5 years.

 

Cash-settled restricted stock units are initially valued at the closing price of the Company’s stock on the date of award. They are subsequently remeasured to the closing price of the Company’s stock at each reporting date until settlement. A summary of changes in cash-settled restricted stock units for the three months ended March 31, 2015 is presented below:

 

 

 

Number of

 

 

 

Shares

 

Cash-Settled Restricted Stock Units

 

(in thousands)

 

Unvested at January 1, 2015

 

174

 

Granted

 

14

 

Vested

 

(43

)

Forfeited

 

(1

)

Unvested at March 31, 2015

 

144

 

 

Note 11. Derivative Instruments

 

The Company may use interest-rate swaps to mitigate interest-rate risk associated with changes to (1) the fair value of certain fixed-rate deposits and borrowings (fair value hedges) and (2) certain cash flows related to future interest payments on variable rate loans (cash flow hedges). Interest-rate swap agreements involve the exchange of fixed and variable rate interest payments between counterparties based upon a notional principal amount and maturity date. The Company recognizes derivatives as assets or liabilities on the consolidated balance sheets at their fair value. The treatment of changes in the fair value of derivatives depends on the character of the transaction. The Company also offers various derivative products to clients and enters into derivative transactions in due course. These transactions are not linked to specific Company assets or liabilities in the consolidated balance sheets or to forecasted transactions in a hedge relationship and, therefore, do not qualify for hedge accounting.

 

41



Table of Contents

 

Note 11. Derivative Instruments (Continued)

 

The following table summarizes the fair value and balance sheet classification of derivative instruments as of March 31, 2015 and December 31, 2014. The notional amount of the contract is not recorded on the consolidated balance sheets, but is used as the basis for determining the amount of interest payments to be exchanged between the counterparties. If a counterparty fails to perform, the Company’s counterparty credit risk is equal to the amount reported as a derivative asset.

 

Notional Amounts and Fair Values of Derivative Instruments

 

 

 

March 31, 2015

 

December 31, 2014

 

(in millions) (1)

 

Notional
Amount

 

Derivative
Assets

 

Derivative
Liabilities

 

Notional
Amount

 

Derivative
Assets

 

Derivative
Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

$

3,221.1

 

$

59.8

 

$

61.0

 

$

3,094.5

 

$

44.7

 

$

45.2

 

Interest-rate caps, floors and collars

 

438.9

 

0.4

 

0.4

 

437.3

 

0.8

 

0.8

 

Total interest-rate contracts

 

3,660.0

 

60.2

 

61.4

 

3,531.8

 

45.5

 

46.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Option contracts

 

1.8

 

0.3

 

 

1.9

 

0.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot and forward contracts

 

866.2

 

15.1

 

15.7

 

802.7

 

6.1

 

6.6

 

Options purchased

 

3.0

 

0.1

 

0.1

 

3.0

 

0.1

 

0.1

 

Options written

 

3.0

 

0.2

 

0.2

 

3.0

 

0.2

 

0.2

 

Total foreign exchange contracts

 

872.2

 

15.4

 

16.0

 

808.7

 

6.4

 

6.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity warrants

 

3.2

 

1.2

 

 

2.3

 

0.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivatives not designated as hedging instruments

 

$

4,537.2

 

$

77.1

 

$

77.4

 

$

4,344.7

 

$

53.2

 

$

52.9

 

 


(1) The Company offsets mark-to-market adjustments, interest receivable, interest payable and cash collateral received on interest-rate swaps that are executed with the same counterparty under a master netting agreement, and reports the net balance in other assets or other liabilities in the consolidated balance sheets. For purposes of this disclosure, mark-to-market adjustments, interest receivable and interest payable are presented on a gross basis and cash collateral is excluded from fair value amounts.

 

Derivatives Designated as Hedging Instruments

 

The Company had no hedging instruments as of March 31, 2015 and December 31, 2014.

 

Derivatives Not Designated as Hedging Instruments

 

Derivative contracts not designated as hedges are composed primarily of interest-rate contracts with certain commercial clients that are largely offset by paired trades with unrelated bank counterparties. The Company also enters into foreign exchange contracts with its clients and counterparty banks primarily for the purpose of offsetting or hedging the clients’ transaction and economic exposures arising out of commercial transactions. The Company also obtains equity warrants in association with certain lending transactions. Derivative contracts not designated as hedges are carried at fair value each reporting period with changes in fair value recorded as a part of Noninterest income in the consolidated statements of income. The table below provides the amount of gains and losses on these derivative contracts for the three months ended March 31, 2015 and 2014:

 

(in millions)

 

 

 

For the three months ended

 

Derivatives Not Designated as

 

Location in Consolidated

 

March 31,

 

Hedging Instruments

 

Statements of Income

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Interest-rate contracts

 

Other noninterest income

 

$

(0.7

)

$

(0.5

)

Option contracts

 

Other noninterest income

 

(0.1

)

0.1

 

Foreign exchange contracts (1)

 

International services income

 

7.5

 

7.2

 

Total income

 

 

 

$

6.7

 

$

6.8

 

 


(1)  Includes spread and translation gains (losses) on foreign exchange spot, forward and option contracts.

 

42



Table of Contents

 

Note 11. Derivative Instruments (Continued)

 

In the course of negotiating credit facilities, the Company may obtain rights to acquire stock in the form of equity warrants in primarily private, venture-backed technology companies. The warrants grant the Company an option to purchase a specific number of shares of stock in the underlying company at a specific price within a specific time period. The warrant agreements typically contain a net share settlement provision (cashless exercise) which gives the Company the option to receive at exercise a number of shares equal to the intrinsic value of the warrant divided by the share price. Equity warrants are accounted for as derivatives under ASC Topic 815, Derivatives and Hedging, and are recorded as derivative assets at their estimated fair value on the grant date. The warrant portfolio is reviewed quarterly for changes in fair value. Subsequent changes in the fair value of warrants are recognized in Other noninterest income in the consolidated statements of income. If a warrant is exercised or paid out for cash, the gain is recorded in Other noninterest income in the consolidated statements of income.

 

Credit Risk Exposure and Collateral

 

The Company’s swap agreements require the deposit of cash or marketable debt securities as collateral based on certain risk thresholds. These requirements apply individually to the Corporation and to the Bank. Additionally, certain of the Company’s swap contracts contain security agreements that include credit-risk-related contingent features. Under these agreements, the collateral requirements are based on the Company’s credit rating from the major credit rating agencies. The amount of collateral required may vary by counterparty based on a range of credit ratings that correspond with exposure thresholds established in the derivative agreements. If the credit ratings on the Company’s debt were to fall below the level associated with a particular exposure threshold and the derivatives with a counterparty are in a net liability position that exceeds that threshold, the counterparty could request immediate payment or delivery of collateral for the difference between the net liability amount and the exposure threshold. The aggregate fair value of all derivative instruments with credit-risk-related contingent features that were in a net liability position on March 31, 2015 was $23.7 million. The Company delivered collateral in the form of securities valued at $14.5 million and cash totaling $41.4 million on swap agreements that had credit-risk-related contingent features and were in a net liability position at March 31, 2015.

 

The Company’s interest-rate swaps had no credit risk exposure at March 31, 2015 and December 31, 2014, respectively. The credit exposure represents the cost to replace, on a present value basis and at current market rates, all contracts by trading counterparty having an aggregate positive market value, net of margin collateral received. The Company enters into master netting agreements with swap counterparties to mitigate credit risk. Under these agreements, the net amount due from or payable to each counterparty is settled on the contract payment date. No collateral had been received from swap counterparties at March 31, 2015 and December 31, 2014. The Company delivered collateral valued at $6.6 million on swap agreements that did not have credit-risk-related contingent features at March 31, 2015.

 

At March 31, 2015 the Company had delivered and received cash collateral on foreign exchange contracts totaling $2.1 million and $1.9 million, respectively.

 

See Note 12, Balance Sheet Offsetting, of the Notes to the Unaudited Consolidated Financial Statements for additional information about the Company’s derivative instruments subject to master netting agreements.

 

43



Table of Contents

 

Note 12. Balance Sheet Offsetting

 

Assets and liabilities relating to certain financial instruments, including derivatives, securities purchased under resale agreements (“reverse repurchase agreements”) and securities sold under repurchase agreements (“repurchase agreements”), may be eligible for offset in the consolidated balance sheet as permitted under accounting guidance. The Company is party to transactions involving derivative instruments that are subject to enforceable master netting arrangements or similar agreements. Under these agreements, the Company may have the right to net settle multiple contracts with the same counterparty. Certain derivative transactions may require the Company to receive or pledge marketable debt securities as collateral based on certain risk thresholds. The Company also enters into reverse repurchase agreements and collateral swap agreements. Under reverse repurchase agreements, the Company has the right to claim securities collateral if the counterparty fails to perform. Collateral swap agreements involve the exchange of securities collateral under simultaneous repurchase and reverse repurchase agreements with the same bank counterparty. These agreements have the same principal amounts, inception dates and maturity dates, and have been offset against each other in the balance sheet as permitted under the netting provisions of ASC Topic 210-20-45, Balance Sheet — Offsetting. Securities swaps totaled $500.0 million at March 31, 2015. At March 31, 2015, the Company had delivered collateral consisting of agency mortgage-backed securities with a fair value of approximately $540.7 million on the repurchase agreement and accepted collateral consisting of corporate and municipal bonds with a fair value of approximately $528.0 million on the reverse repurchase agreement. Securities that have been pledged by counterparties as collateral are not recorded in the Company’s consolidated balance sheet unless the counterparty defaults. Securities that have been pledged by the Company to counterparties continue to be reported in the Company’s consolidated balance sheet unless the Company defaults.

 

The Company also offers various derivative products to clients and enters into derivative transactions in due course. These derivative contracts are offset by paired trades with unrelated bank counterparties. Certain derivative transactions with clients are not subject to master netting arrangements and have been excluded from the balance sheet offsetting table below.

 

The following table provides information about financial instruments that are eligible for offset at March 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

Gross Amounts

 

 

 

 

 

 

 

 

 

Net Amount

 

Not Offset in the

 

 

 

 

 

Gross

 

Gross

 

Presented

 

Balance Sheet

 

 

 

 

 

Amount

 

Amount

 

in the

 

Securities

 

Cash

 

Net

 

(in thousands)

 

Recognized

 

Offset

 

Balance Sheet

 

Collateral

 

Collateral

 

Amount

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reverse repurchase agreements

 

$

700,455

 

$

(500,153

)

$

200,302

 

$

(200,000

)

$

 

$

302

 

Derivatives not designated as hedging instruments

 

15,560

 

(443

)

15,117

 

 

(1,891

)

13,226

 

Total financial assets

 

$

716,015

 

$

(500,596

)

$

215,419

 

$

(200,000

)

$

(1,891

)

$

13,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

$

500,153

 

$

(500,153

)

$

 

$

 

$

 

$

 

Derivatives not designated as hedging instruments

 

76,669

 

(443

)

76,226

 

(21,068

)

(41,638

)

13,520

 

Total financial liabilities

 

$

576,822

 

$

(500,596

)

$

76,226

 

$

(21,068

)

$

(41,638

)

$

13,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reverse repurchase agreements

 

$

700,149

 

$

(500,041

)

$

200,108

 

$

(200,000

)

$

 

$

108

 

Derivatives not designated as hedging instruments

 

7,669

 

(1,562

)

6,107

 

 

 

6,107

 

Total financial assets

 

$

707,818

 

$

(501,603

)

$

206,215

 

$

(200,000

)

$

 

$

6,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

$

500,041

 

$

(500,041

)

$

 

$

 

$

 

$

 

Derivatives not designated as hedging instruments

 

51,125

 

(1,562

)

49,563

 

(14,654

)

(28,046

)

6,863

 

Total financial liabilities

 

$

551,166

 

$

(501,603

)

$

49,563

 

$

(14,654

)

$

(28,046

)

$

6,863

 

 

44



Table of Contents

 

Note 13. Income Taxes

 

The Company recognized income tax expense of $30.6 million and $31.0 million for the three months ended March 31, 2015 and 2014, respectively.

 

The Company recognizes accrued interest and penalties relating to uncertain tax positions as an income tax provision expense. The Company recognized a nominal amount of interest and penalties for the three months ended March 31, 2015 and 2014. The Company had approximately $2.5 million of accrued interest and penalties as of March 31, 2015 and December 31, 2014.

 

The Company and its subsidiaries file federal and various state income tax returns. The Company is currently being audited by the Internal Revenue Service (“IRS”) for the tax year 2014. The Company is also under audit with the California Franchise Tax Board for the tax years 2005 to 2007. The financial statement impact resulting from completion of these audits is not expected to be material.

 

From time to time, there may be differences in opinion with respect to the tax treatment of certain transactions. If a tax position which was previously recognized on the consolidated financial statements is no longer more likely than not to be sustained upon a challenge from the taxing authorities, the tax benefit from the tax position will be derecognized. The Company did not have any material tax positions for which previously recognized benefits were derecognized during the three-month period ended March 31, 2015.

 

Prior period income tax expense has been adjusted to reflect the adoption of ASU 2014-01 on January 1, 2015. See Note 1, Summary of Significant Accounting Policies, for further discussion of ASU 2014-01.

 

Note 14. Employee Benefit Plans

 

Defined Contribution Plan

 

The Company has a profit-sharing retirement plan with an Internal Revenue Code Section 401(k) feature covering eligible employees. Employer contributions are made annually into a trust fund and are allocated to participants based on their salaries. The profit sharing contribution requirement is based on a percentage of annual operating income subject to a percentage of salary cap. Eligible employees may contribute up to 50 percent of their salary to the 401(k) plan, but not more than the maximum allowed under IRS regulations. The Company matches 50 percent of the first 6 percent of covered compensation. The Company recorded total profit sharing and matching contribution expense of $6.0 million and $5.3 million for the three months ended March 31, 2015 and 2014, respectively.

 

Deferred Compensation Plan

 

The Company offers a deferred compensation plan for eligible employees and non-employee directors. Participants under the employee plan may make an annual irrevocable election to defer a portion of base salary and up to 100 percent of commission and incentive compensation while employed with the Company. Participants under the non-employee director plan also may make an annual irrevocable election to defer all or part of annual retainers, annual awards, committee chair retainers and meeting fees (collectively, “directors’ fees”) until board service with the Company ceases. The deferred compensation plans are nonqualified plans under IRS regulations. Deferrals are made on a pretax basis and are allocated among the investment crediting options available under the plans as directed by the plan participants. The Company informally funds plan benefits through the purchase of life insurance policies which are recorded in Other assets on the consolidated balance sheets. Participant deferrals are recorded in Other liabilities on the consolidated balance sheets. Employee salaries and non-employee directors’ fees deferred under the plan are charged to Salaries and employee benefits and Other operating expense, respectively, on the consolidated statements of income. Earnings on plan assets, net of benefits payable to plan participants, are reported in Salaries and employee benefits on the consolidated statements of income. The Company recorded net earnings of $0.1 million related to the deferred compensation plan for the three months ended March 31, 2015 and a net expense of $0.1 million for the three months ended March 31, 2014.

 

45



Table of Contents

 

Note 15. Commitments and Contingencies

 

In the normal course of business, the Company issues financial guarantees in the form of letters of credit. Standby letters of credit are commitments issued by the Company to guarantee the obligations of its client to beneficiaries. Commercial letters of credit are issued on behalf of clients to ensure payment in connection with trade transactions. Exposure to credit loss in the event of nonperformance by the other party to the letters of credit is represented by the contractual notional amount. At March 31, 2015, the Company had $707.7 million outstanding in letters of credit, of which $589.3 million relate to standby letters of credit and $118.4 million relate to commercial letters of credit. The Company had $718.0 million outstanding in letters of credit at December 31, 2014, of which $607.6 million relate to standby letters of credit and $110.4 million relate to commercial letters of credit.

 

In connection with the liquidation of an investment acquired in a previous bank merger, the Company has an outstanding long-term indemnity. The maximum liability under the indemnity is $23.0 million, but the Company does not expect to make any payments of more than nominal amounts under the terms of this indemnity.

 

The Company entered into contingent consideration arrangements associated with its acquisition of Rochdale and the sale of its retirement services recordkeeping business. Contingent consideration represents additional purchase price consideration to be transferred from the acquirer to the seller if certain future events or conditions are met. See Note 2, Fair Value Measurements, for additional information about the contingent consideration asset and liability.

 

Note 16. Variable Interest Entities

 

The Company holds ownership interests in certain special-purpose entities formed to provide affordable housing. The Company evaluates its interest in these entities to determine whether they meet the definition of a VIE and whether the Company is required to consolidate these entities. The Company is not the primary beneficiary of the affordable housing VIEs in which it holds interests and is therefore not required to consolidate these entities. The investment in these entities is initially recorded at cost, which approximates the maximum exposure to loss as a result of the Company’s involvement with these unconsolidated entities. Subsequently, the carrying value is amortized over the stream of available tax credits and benefits. The Company expects to recover its investments over time, primarily through realization of federal low-income housing tax credits. The balance of the investments in these entities was $190.3 million and $186.4 million at March 31, 2015 and December 31, 2014, respectively, and is included in Affordable housing investments in the consolidated balance sheets. Unfunded commitments for affordable housing investments were $67.8 million at March 31, 2015. These unfunded commitments are recorded in Other liabilities in the consolidated balance sheets.

 

The Company also has ownership interests in several private equity and alternative investment funds that are VIEs. The Company is not a primary beneficiary and, therefore, is not required to consolidate these VIEs. The investment in these entities is carried at cost and net of impairments, which approximates the maximum exposure to loss as a result of the Company’s involvement with these entities. The Company expects to recover its investments over time, primarily through the allocation of fund income, gains or losses on the sale of fund assets, dividends or interest income. The balance in these entities was $29.2 million at March 31, 2015 and December 31, 2014, and is included in Other assets in the consolidated balance sheets. Income associated with these investments is reported in Other noninterest income in the consolidated statements of income.

 

Note 17. Noncontrolling Interest

 

In accordance with ASC Topic 810, Consolidation, and EITF Topic D-98, Classification and Measurement of Redeemable Securities (“Topic D-98”), the Company reports noncontrolling interest in its majority-owned affiliates as Redeemable noncontrolling interest in the mezzanine section between liabilities and equity in the consolidated financial statements. Topic D-98 specifies that securities that are redeemable at the option of the holder or outside the control of the issuer are not considered permanent equity and should be classified in the mezzanine section.

 

The Corporation holds a majority ownership interest in four investment management and wealth advisory affiliates that it consolidates. In general, the management of each majority-owned affiliate has a significant noncontrolling ownership position in its firm and supervises the day-to-day operations of the affiliate. The Corporation is in regular contact with each affiliate regarding its operations and is an active participant in the management of the affiliates through its position on each firm’s board.

 

46



Table of Contents

 

Note 17. Noncontrolling Interest (Continued)

 

The Corporation’s investment in each affiliate is governed by operating agreements and other arrangements which provide the Corporation certain rights, benefits and obligations. The Corporation determines the appropriate method of accounting based upon these agreements and the factors contained therein. All majority-owned affiliates that have met the criteria for consolidation are included in the consolidated financial statements. All material intercompany balances and transactions are eliminated. The Company applies the equity method of accounting for certain investments where it holds a noncontrolling interest. For equity method investments, the Company’s portion of income before taxes is included in Trust and investment fees in the consolidated statements of income.

 

As of March 31, 2015, affiliate noncontrolling owners held equity interests with an estimated fair value of $37.3 million. This estimate reflects the maximum obligation to purchase equity interests in the affiliates. The events which would require the Company to purchase the equity interests may occur in the near term or over a longer period of time. The terms of the put provisions vary by agreement, but the value of the put is at the approximate fair value of the interests. The parent company carries key man life insurance policies to fund a portion of these conditional purchase obligations in the event of the death of certain key holders.

 

The following is a summary of activity for redeemable noncontrolling interest for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

39,978

 

$

39,768

 

Net income

 

553

 

699

 

Distributions to redeemable noncontrolling interest

 

(816

)

(347

)

Additions and redemptions, net

 

(2,662

)

92

 

Adjustments to fair value

 

273

 

5,429

 

Balance, end of period

 

$

37,326

 

$

45,641

 

 

Note 18. Segment Results

 

The Company has three reportable segments: Commercial and Private Banking, Wealth Management and Other. The factors considered in determining whether individual operating segments could be aggregated include that the operating segments: (i) offer the same products and services, (ii) offer services to the same types of clients, (iii) provide services in the same manner and (iv) operate in the same regulatory environment. The management accounting process measures the performance of the operating segments based on the Company’s management structure and is not necessarily comparable with similar information for other financial services companies. If the management structures and/or the allocation process changes, allocations, transfers and assignments may change.

 

The Commercial and Private Banking reportable segment is the aggregation of the Commercial and Private Banking, Real Estate, Entertainment, Corporate Banking, Core Branch Banking and FAEF operating segments. The Commercial and Private Banking segment provides banking products and services, including commercial and mortgage lending, lines of credit, equipment lease financing, deposits, cash management services, international trade finance and letters of credit to small and medium-sized businesses, entrepreneurs and affluent individuals. This segment primarily serves clients in California, New York, Nevada, Tennessee and Georgia. FAEF serves clients nationwide.

 

The Wealth Management segment includes the Corporation’s investment advisory affiliates and the Bank’s Wealth Management Services. The asset management affiliates and the Wealth Management division of the Bank make the following investment advisory and wealth management resources and expertise available to individual and institutional clients: investment management, wealth advisory services, brokerage, retirement, estate and financial planning and personal, business, custodial and employee trust services. The Wealth Management segment also advises and makes available mutual funds under the name of City National Rochdale Funds. Both the asset management affiliates and the Bank’s Wealth Management division provide proprietary and nonproprietary products and offer a full spectrum of investment solutions in multiple asset classes and investment styles, including fixed-income instruments, mutual funds, domestic and international equities, and alternative investments such as hedge funds. This segment serves clients nationwide.

 

47



Table of Contents

 

Note 18. Segment Results (Continued)

 

The Other segment includes all other subsidiaries of the Company, the corporate administration departments, including the Treasury Department and the Asset Liability Funding Center, that have not been allocated to the other segments, and inter-segment eliminations for revenue recognized in multiple segments for management reporting purposes. The Company uses traditional matched-maturity funds transfer pricing methodology. However, both positive and negative variances occur over time when transfer pricing non-maturing balance sheet items such as demand deposits. These variances, offset in the Funding Center, are evaluated at least annually by management and allocated back to the business segments as deemed necessary.

 

Business segment earnings are the primary measure of the segment’s performance as evaluated by management. Business segment earnings include direct revenue and expenses of the segment as well as corporate and inter-company cost allocations. Allocations of corporate expenses, such as data processing and human resources, are calculated based on estimated activity or usage levels for the fiscal year. Costs associated with intercompany support and services groups, such as Operational Services, are allocated to each business segment based on actual services used. Capital is allocated based on the estimated risk within each business segment. The methodology of allocating capital is based on each business segment’s credit, market, and operational risk profile. If applicable, any provision for credit losses is allocated based on various credit factors, including, but not limited to, credit risk ratings, credit rating fluctuation, charge-offs and recoveries and loan growth. Provision for income taxes is allocated to the segments based on the Company’s effective tax rate.

 

Exposure to market risk is managed in the Company’s Treasury department. Interest-rate risk is mostly removed from the Commercial and Private Banking segment and transferred to the Funding Center through a fund transfer pricing (“FTP”) methodology and allocation model. The FTP model records a cost of funds or credit for funds using a combination of matched maturity funding for fixed term assets and liabilities and a blended rate for the remaining assets and liabilities with varying maturities.

 

The Bank’s investment portfolio and unallocated equity are included in the Other segment. Amortization expense associated with customer-relationship intangibles is charged to the affected operating segments.

 

Selected financial information for each segment is presented in the following tables. Commercial and Private Banking includes all revenue and costs from products and services utilized by clients of Commercial and Private Banking, including both revenue and costs for Wealth Management products and services. The revenues and costs associated with Wealth Management products and services that are allocated to Commercial and Private Banking for management reporting purposes are eliminated in the Other segment. The current period reflects any changes made in the process or methodology for allocations to the reportable segments. Prior period segment results have been revised to conform to current period presentation.

 

48



Table of Contents

 

Note 18. Segment Results (Continued)

 

 

 

For the three months ended March 31, 2015

 

 

 

Commercial and

 

Wealth

 

 

 

Consolidated

 

(in thousands)

 

Private Banking

 

Management

 

Other

 

Company

 

 

 

 

 

 

 

 

 

 

 

Earnings Summary:

 

 

 

 

 

 

 

 

 

Net interest income

 

$

207,826

 

$

807

 

$

7,947

 

$

216,580

 

Provision for losses on covered loans

 

497

 

 

 

497

 

Noninterest income

 

51,496

 

75,089

 

(15,510

)

111,075

 

Depreciation and amortization

 

2,715

 

1,861

 

11,783

 

16,359

 

Noninterest expense

 

189,882

 

54,603

 

(26,402

)

218,083

 

Income before income taxes

 

66,228

 

19,432

 

7,056

 

92,716

 

Provision for income taxes

 

21,987

 

6,268

 

2,342

 

30,597

 

Net income

 

44,241

 

13,164

 

4,714

 

62,119

 

Less: Net income attributable to noncontrolling interest

 

 

553

 

 

553

 

Net income attributable to City National Corporation

 

$

44,241

 

$

12,611

 

$

4,714

 

$

61,566

 

 

 

 

 

 

 

 

 

 

 

Selected Average Balances:

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

20,348,103

 

$

 

$

56,617

 

$

20,404,720

 

Covered loans

 

492,438

 

 

 

492,438

 

Total assets

 

20,960,198

 

745,258

 

10,554,163

 

32,259,619

 

Deposits

 

27,549,867

 

87,848

 

170,668

 

27,808,383

 

Goodwill

 

393,177

 

242,691

 

 

635,868

 

Customer-relationship intangibles, net

 

1,650

 

32,534

 

 

34,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2014

 

 

 

Commercial and

 

Wealth

 

 

 

Consolidated

 

(in thousands)

 

Private Banking

 

Management

 

Other

 

Company

 

 

 

 

 

 

 

 

 

 

 

Earnings Summary:

 

 

 

 

 

 

 

 

 

Net interest income

 

$

189,708

 

$

325

 

$

9,765

 

$

199,798

 

Provision for losses on covered loans

 

4,655

 

 

 

4,655

 

Noninterest income

 

47,142

 

63,566

 

(9,460

)

101,248

 

Depreciation and amortization

 

2,821

 

1,747

 

4,747

 

9,315

 

Noninterest expense

 

167,695

 

52,214

 

(18,372

)

201,537

 

Income before income taxes

 

61,679

 

9,930

 

13,930

 

85,539

 

Provision for income taxes

 

22,544

 

3,375

 

5,091

 

31,010

 

Net income

 

39,135

 

6,555

 

8,839

 

54,529

 

Less: Net income attributable to noncontrolling interest

 

 

699

 

 

699

 

Net income attributable to City National Corporation

 

$

39,135

 

$

5,856

 

$

8,839

 

$

53,830

 

 

 

 

 

 

 

 

 

 

 

Selected Average Balances:

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

17,283,410

 

$

 

$

55,009

 

$

17,338,419

 

Covered loans

 

696,163

 

 

 

696,163

 

Total assets

 

18,239,567

 

657,723

 

10,516,708

 

29,413,998

 

Deposits

 

25,051,747

 

87,769

 

232,082

 

25,371,598

 

Goodwill

 

393,177

 

249,445

 

 

642,622

 

Customer-relationship intangibles, net

 

3,134

 

36,921

 

 

40,055

 

 

49



Table of Contents

 

ITEM 2.            MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

CAUTIONARY STATEMENT FOR PURPOSES OF THE “SAFE HARBOR” PROVISIONS

OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

 

We have made forward-looking statements in this document about the Company, for which the Company claims the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.

 

Forward-looking statements are based on management’s knowledge and belief as of today and include information concerning the Company’s possible or assumed future financial condition, and its results of operations, business and earnings outlook. These forward-looking statements are subject to risks and uncertainties. A number of factors, many of which are beyond the Company’s ability to control or predict, could cause future results to differ materially from those contemplated by such forward-looking statements. These factors include: (1) the possibility that the Merger does not close when expected or at all because required regulatory, stockholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or that we experience difficulties in employee retention as a result of the announcement and pendency of the proposed Merger; or that clients, distributors, suppliers and competitors seek to change their existing business relationships with us as a result of the announcement of the proposed Merger, any of which may have a negative impact on our business or operations; (2) changes in general economic, political, or industry conditions and the related credit and market conditions and the impact they have on the Company and its clients, including changes in consumer spending, borrowing and savings habits; (3) the impact on financial markets and the economy of the level of U.S. and European debt; (4) the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System; (5) limited economic growth and elevated levels of unemployment; (6) the effect of the enactment of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the rules and regulations to be promulgated by supervisory and oversight agencies implementing the new legislation, taking into account that the precise timing, extent and nature of such rules and regulations and the impact on the Company is uncertain; (7) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities; (8) the impact of cyber security attacks or other disruptions to the Company’s information systems and any resulting compromise of data or disruption in service; (9) changes in the level of nonperforming assets, charge-offs, other real estate owned and provision expense; (10) incorrect assumptions in the value of the loans acquired in FDIC-assisted acquisitions resulting in greater than anticipated losses in the acquired loan portfolios exceeding the losses covered by the loss-sharing agreements with the FDIC; (11) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources; (12) the Company’s ability to attract new employees and retain and motivate existing employees; (13) increased competition in the Company’s markets and our ability to increase market share and control expenses; (14) changes in the financial performance and/or condition of the Company’s clients, or changes in the performance or creditworthiness of our clients’ suppliers or other counterparties, which could lead to decreased loan utilization rates, delinquencies, or defaults and could negatively affect our clients’ ability to meet certain credit obligations; (15) a substantial and permanent loss of either client accounts and/or assets under management at the Company’s investment advisory affiliates or its wealth management division; (16) soundness of other financial institutions which could adversely affect the Company; (17) protracted labor disputes in the Company’s markets; (18) the impact of natural disasters, terrorist activities or international hostilities on the operations of our business or the value of collateral; (19) the effect of acquisitions and integration of acquired businesses and de novo branching efforts; (20) changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies; and (21) the success of the Company at managing the risks involved in the foregoing.

 

Forward-looking statements speak only as of the date they are made, and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the statements are made, or to update earnings guidance, including the factors that influence earnings.

 

For a more complete discussion of these risks and uncertainties, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 and particularly, Item 1A, titled “Risk Factors.”

 

50



Table of Contents

 

 

CITY NATIONAL CORPORATION

FINANCIAL HIGHLIGHTS

 

 

 

 

 

 

 

 

 

Percent change

 

 

 

At or for the three months ended

 

March 31, 2015 from

 

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

March 31,

 

(in thousands, except per share amounts) (1)

 

2015

 

2014

 

2014

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

For The Quarter

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

327,655

 

$

324,875

 

$

301,046

 

1

%

9

%

Net income attributable to City National Corporation

 

61,566

 

65,447

 

53,830

 

(6

)

14

 

Net income available to common shareholders

 

57,472

 

61,353

 

49,736

 

(6

)

16

 

Net income per common share, basic

 

1.03

 

1.10

 

0.90

 

(6

)

14

 

Net income per common share, diluted

 

1.01

 

1.09

 

0.89

 

(7

)

13

 

Dividends per common share

 

0.35

 

0.33

 

0.33

 

6

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

At Quarter End

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

32,698,899

 

$

32,597,232

 

$

29,725,630

 

0

 

10

 

Securities

 

8,726,740

 

9,483,202

 

8,651,359

 

(8

)

1

 

Loans and leases, excluding covered loans

 

20,910,355

 

20,337,206

 

17,751,385

 

3

 

18

 

Covered loans (2)

 

480,236

 

510,979

 

673,294

 

(6

)

(29

)

Deposits

 

28,517,148

 

28,108,103

 

25,731,766

 

1

 

11

 

Common shareholders’ equity

 

2,750,754

 

2,675,085

 

2,515,722

 

3

 

9

 

Total shareholders’ equity

 

3,018,370

 

2,942,701

 

2,783,338

 

3

 

8

 

Book value per common share

 

49.84

 

48.83

 

46.15

 

2

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

32,259,619

 

$

32,662,423

 

$

29,413,998

 

(1

)

10

 

Securities

 

9,091,506

 

9,353,966

 

8,585,220

 

(3

)

6

 

Loans and leases, excluding covered loans

 

20,404,720

 

19,649,780

 

17,338,419

 

4

 

18

 

Covered loans (2)

 

492,438

 

530,432

 

696,163

 

(7

)

(29

)

Deposits

 

27,808,383

 

28,551,916

 

25,371,598

 

(3

)

10

 

Common shareholders’ equity

 

2,711,589

 

2,659,030

 

2,500,413

 

2

 

8

 

Total shareholders’ equity

 

2,979,205

 

2,926,647

 

2,768,030

 

2

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.77

%

0.79

%

0.74

%

(3

)

4

 

Return on average common equity (annualized)

 

8.60

 

9.15

 

8.07

 

(6

)

7

 

Common equity tier 1 capital (3)

 

8.71

 

N/A

 

N/A

 

NM

 

NM

 

Corporation’s tier 1 risk-based capital (3)

 

9.82

 

9.78

 

10.18

 

NM

 

NM

 

Corporation’s total risk-based capital (3)

 

11.87

 

11.95

 

13.08

 

NM

 

NM

 

Corporation’s tier 1 leverage (3)

 

7.53

 

7.22

 

7.41

 

NM

 

NM

 

Period-end common equity to period-end assets

 

8.41

 

8.21

 

8.46

 

2

 

(1

)

Period-end equity to period-end assets

 

9.23

 

9.03

 

9.36

 

2

 

(1

)

Common dividend payout ratio

 

34.01

 

29.94

 

36.64

 

14

 

(7

)

Net interest margin

 

2.99

 

2.96

 

3.02

 

1

 

(1

)

Expense to revenue ratio (4)

 

69.21

 

68.88

 

68.41

 

0

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios (5)

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans to total loans and leases

 

0.16

%

0.21

%

0.40

%

(24

)

(60

)

Nonaccrual loans and OREO to total loans and leases and OREO

 

0.19

 

0.26

 

0.45

 

(27

)

(58

)

Allowance for loan and lease losses to total loans and leases

 

1.48

 

1.53

 

1.72

 

(3

)

(14

)

Allowance for loan and lease losses to nonaccrual loans

 

925.39

 

735.53

 

429.21

 

26

 

116

 

Net (charge-offs) recoveries to average total loans and leases (annualized)

 

(0.01

)

0.09

 

0.10

 

(111

)

(110

)

 

 

 

 

 

 

 

 

 

 

 

 

At Quarter End

 

 

 

 

 

 

 

 

 

 

 

Assets under management (6)

 

$

48,446,050

 

$

48,062,760

 

$

46,374,203

 

1

 

4

 

Assets under management or administration (6)

 

61,950,516

 

60,818,930

 

66,399,813

 

2

 

(7

)

 


NM - Not meaningful

(1)

Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

(2)

Covered loans represent acquired loans that are covered under loss-sharing agreements with the Federal Deposit Insurance Corporation (“FDIC”).

(3)

Risk-based capital ratios for the current period were calculated under Basel III rules, which became effective for the Company on January 1, 2015. Ratios for the prior periods were calculated under Basel I rules. See “Balance Sheet Analysis - Capital” included elsewhere in this document for further discussion.

(4)

The expense to revenue ratio is defined as noninterest expense excluding other real estate owned (“OREO”) expense divided by total net interest income on a fully taxable-equivalent basis and noninterest income.

(5)

Excludes covered assets, which consist of acquired loans and OREO that are covered under loss-sharing agreements with the FDIC.

(6)

Excludes $31.48 billion, $28.32 billion and $26.09 billion of assets under management for asset managers in which the Company held a noncontrolling ownership interest as of March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

 

51



Table of Contents

 

CRITICAL ACCOUNTING POLICIES

 

The accounting and reporting policies of the Company conform with U.S. generally accepted accounting principles (“GAAP”). The Company’s accounting policies are fundamental to understanding management’s discussion and analysis of results of operations and financial condition. The Company has identified five policies as critical because they require management to make estimates, assumptions and judgments that affect the reported amount of assets and liabilities, contingent assets and liabilities, and revenues and expenses included in the consolidated financial statements. The judgments and assumptions used by management are based on historical experience and other factors, which are believed to be reasonable under the circumstances. Circumstances and events that differ significantly from those underlying the Company’s estimates, assumptions and judgments could cause the actual amounts reported to differ significantly from these estimates.

 

The Company’s critical accounting policies include those that address financial assets and liabilities reported at fair value, acquired impaired loans, allowance for loan and lease losses and reserve for off-balance sheet credit commitments, goodwill and other intangible assets, and income taxes. The Company has not made any significant changes in its critical accounting policies or its estimates and assumptions from those disclosed in its 2014 Annual Report other than the adoption of new accounting pronouncements and other authoritative guidance that became effective for the Company on or after January 1, 2015. Refer to Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion. Management has applied its critical accounting policies and estimation methods consistently in all periods presented in these financial statements.

 

HIGHLIGHTS

 

·       Consolidated net income attributable to City National Corporation was $61.6 million for the first quarter of 2015, up 14 percent from $53.8 million in the year-earlier quarter but down 6 percent from $65.4 million for the fourth quarter of 2014. For the first quarter of 2015, consolidated net income available to common shareholders was $57.5 million, or $1.01 per diluted share. Net income available to common shareholders was $49.7 million, or $0.89 per diluted share, for the year-earlier quarter and $61.4 million, or $1.09 per diluted share, for the fourth quarter of 2014.

 

·       Revenue, which consists of net interest income and noninterest income, was $327.7 million for the first quarter of 2015, up 9 percent from $301.0 million in the year-earlier quarter and up 1 percent from $324.9 million in the fourth quarter of 2014.

 

·       Fully taxable-equivalent net interest income, including dividend income, amounted to $224.8 million for the first quarter of 2015, up 9 percent from $206.1 million for the first quarter of 2014 but down 3 percent from $231.3 million for the fourth quarter of 2014.

 

·       Net interest margin for the first quarter of 2015 was 2.99 percent, down from 3.02 percent for the first quarter of 2014 and up from 2.96 percent for the fourth quarter of 2014. The decline in net interest margin from the year-earlier quarter was primarily due to lower yields on loans and lower income from covered loans, partially offset by lower cost on interest-bearing liabilities. The increase from the fourth quarter of 2014 was primarily the result of a change in the asset mix, as lower yielding investments and due from bank balances were replaced with higher yielding loans.

 

·       Noninterest income was $111.1 million in the first quarter of 2015, up 10 percent from the first quarter of 2014 and fourth quarter of 2014. The increase from the year-earlier quarter was due in part to higher trust and investment fee income and a higher net gain on the sale of securities. The increase from the fourth quarter of 2014 was largely due to lower FDIC loss sharing expense and a higher net gain on the sale of securities. Results for the first quarter of 2015 also included $5.0 million in life insurance proceeds associated with an insurable event at one of the Company’s investment affiliates.

 

·       Trust and investment fee income grew to $55.5 million in the first quarter of 2015, up 4 percent from the year-earlier quarter but down 2 percent from the fourth quarter of 2014. Assets under management (“AUM”) totaled $48.45 billion as of March 31, 2015, up 4 percent from March 31, 2014 and 1 percent higher than at December 31, 2014. The increases were primarily due to asset inflows and market appreciation.

 

52



Table of Contents

 

·       Noninterest expense for the first quarter of 2015 was $234.4 million, up 11 percent from the first quarter of 2014 and 2 percent higher from the fourth quarter of 2014. The increase from the year-earlier quarter largely reflects higher compensation costs, an increase in depreciation and amortization expense related to fixed assets and software, and higher OREO expense and FDIC assessments. Results for the first quarter of 2015 also included $3.2 million in transaction costs related to the planned merger with Royal Bank of Canada (“RBC”), which are reflected mainly in legal and professional fees.

 

·       The base yield on the covered loan portfolio generated net interest income of $9.9 million in the first quarter of 2015, compared to $12.5 million for the year-earlier quarter and $10.3 million in the fourth quarter of 2014. Base yield is the yield on covered loans, excluding income from covered loans that were paid off or fully charged off. The Company recognizes other components of income and expense related to its covered assets, including income from covered loans that were paid off or fully charged off, net impairment charges and other covered assets income and expenses. These components fluctuate from period to period. When aggregated, the impact of these items to the income statement, excluding the base yield, was total net expense of $1.3 million for the first quarter of 2015, compared to net expense of $3.6 million for the first quarter of 2014 and $0.8 million for the fourth quarter of 2014. Refer to the “Net Interest Income,” “Provision for Credit Losses” and “Covered Assets” sections included elsewhere in this report for further discussion.

 

·       The Company’s effective tax rate was 33.0 percent for the first quarter of 2015, compared with 36.3 percent for the year-earlier quarter and 33.9 percent for the fourth quarter of 2014. The effective tax rate reflects the Company’s adoption of the new accounting standard for low-income housing tax credits. Refer to Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

 

·       Total assets were $32.70 billion at March 31, 2015, up 10 percent from $29.73 billion at March 31, 2014 and up less than 1 percent from $32.60 billion at December 31, 2014. Total average assets were $32.26 billion for the first quarter of 2015, up 10 percent from $29.41 billion for the first quarter of 2014 but down 1 percent from $32.66 billion for the fourth quarter of 2014.

 

·       Loans and leases, excluding covered loans, grew to $20.91 billion at March 31, 2015, an increase of 18 percent from $17.75 billion at March 31, 2014 and 3 percent from $20.34 billion at December 31, 2014. Average loan and lease balances, excluding covered loans, were $20.40 billion for the first quarter of 2015, up 18 percent from the same period of last year and 4 percent higher from the fourth quarter of 2014.

 

·       Excluding covered loans, first quarter 2015 results included no provision for loan and lease losses. The Company recorded no provision in the first quarter of 2014 and a $5.0 million reversal of provision for loan and lease losses in the fourth quarter of 2014. The allowance for loan and lease losses on non-covered loans was $308.9 million at March 31, 2015, compared with $305.8 million at March 31, 2014 and $310.1 million at December 31, 2014. The Company remains appropriately reserved at 1.48 percent of total loans and leases, excluding covered loans, at March 31, 2015, compared with 1.72 percent at March 31, 2014 and 1.53 percent at December 31, 2014.

 

·       In the first quarter of 2015, net loan charge-offs totaled $0.4 million, or 0.01 percent of average total loans and leases, excluding covered loans, on an annualized basis, compared with net recoveries of $4.2 million, or 0.10 percent, in the year-earlier quarter, and net recoveries of $4.3 million, or 0.09 percent, for the fourth quarter of 2014. Nonaccrual loans, excluding covered loans, totaled $33.4 million at March 31, 2015, down from $71.2 million at March 31, 2014 and $42.2 million at December 31, 2014. At March 31, 2015, nonperforming assets, excluding covered assets, were $39.3 million, down from $80.7 million at March 31, 2014 and $52.9 million at December 31, 2014.

 

·       Average securities for the first quarter of 2015 totaled $9.09 billion, up 6 percent from the first quarter of 2014 but down 3 percent from the fourth quarter of 2014.

 

·       Period-end deposits at March 31, 2015 were $28.52 billion, up 11 percent from $25.73 billion at March 31, 2014 and 1 percent from $28.11 billion at December 31, 2014. Deposit balances for the first quarter of 2015 averaged $27.81 billion, up 10 percent from $25.37 billion for the first quarter of 2014 but down 3 percent from $28.55 billion for the fourth quarter of 2014. Average core deposits, which equal 98 percent of total deposit balances for the first quarter of 2015, were up 10 percent from the first quarter of 2014 but down 3 percent from the fourth quarter of 2014.

 

53



Table of Contents

 

·       The Company remains well capitalized. Under Basel III capital rules, which became effective for the Company on January 1, 2015, the Common equity tier 1 capital ratio was 8.71 percent at March 31, 2015. Refer to the “Capital” section included elsewhere in this report for further discussion.

 

·       On January 22, 2015, the Company announced that it agreed to merge with Toronto-based RBC, in a transaction that is expected to close before the end of the calendar year 2015.  The agreement has been approved by the boards of both companies.

 

RESULTS OF OPERATIONS

 

Net Interest Income

 

Net interest income is the difference between interest income (which includes yield-related loan fees) and interest expense. Net interest income on a fully taxable-equivalent basis expressed as a percentage of average total earning assets is referred to as the net interest margin, which represents the average net effective yield on earning assets. The following table presents the components of net interest income on a fully taxable-equivalent basis for the three months ended March 31, 2015 and 2014:

 

54



Table of Contents

 

Net Interest Income Summary

 

 

 

For the three months ended

 

For the three months ended

 

 

 

March 31, 2015

 

March 31, 2014

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

income/

 

interest

 

Average

 

income/

 

interest

 

(in thousands) (1)

 

balance

 

expense (2)(3)

 

rate

 

balance

 

expense (2)(3)

 

rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

9,895,873

 

$

78,244

 

3.21

%

$

8,262,917

 

$

68,169

 

3.35

%

Commercial real estate mortgages

 

3,611,728

 

31,901

 

3.58

 

3,254,793

 

29,326

 

3.65

 

Residential mortgages

 

5,180,755

 

43,448

 

3.35

 

4,595,999

 

40,865

 

3.56

 

Real estate construction

 

748,899

 

6,359

 

3.44

 

376,231

 

3,470

 

3.74

 

Home equity loans and lines of credit

 

780,218

 

6,846

 

3.56

 

695,086

 

6,209

 

3.62

 

Installment

 

187,247

 

2,022

 

4.38

 

153,393

 

1,695

 

4.48

 

Total loans and leases, excluding covered loans (4)

 

20,404,720

 

168,820

 

3.36

 

17,338,419

 

149,734

 

3.50

 

Covered loans

 

492,438

 

18,263

 

14.83

 

696,163

 

21,852

 

12.56

 

Total loans and leases

 

20,897,158

 

187,083

 

3.63

 

18,034,582

 

171,586

 

3.86

 

Due from banks - interest-bearing

 

268,237

 

136

 

0.21

 

665,184

 

443

 

0.27

 

Federal funds sold and securities purchased under resale agreements

 

200,000

 

1,241

 

2.52

 

278,967

 

1,370

 

1.99

 

Securities

 

9,091,506

 

46,170

 

2.03

 

8,585,220

 

44,775

 

2.09

 

Other interest-earning assets

 

65,442

 

1,028

 

6.37

 

76,935

 

1,210

 

6.38

 

Total interest-earning assets

 

30,522,343

 

235,658

 

3.13

 

27,640,888

 

219,384

 

3.22

 

Allowance for loan and lease losses

 

(320,064

)

 

 

 

 

(323,345

)

 

 

 

 

Cash and due from banks

 

202,577

 

 

 

 

 

247,885

 

 

 

 

 

Other non-earning assets

 

1,854,763

 

 

 

 

 

1,848,570

 

 

 

 

 

Total assets

 

$

32,259,619

 

 

 

 

 

$

29,413,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking accounts

 

$

2,728,368

 

$

315

 

0.05

%

$

2,420,356

 

$

383

 

0.06

%

Money market accounts

 

6,156,865

 

1,059

 

0.07

 

6,365,290

 

1,100

 

0.07

 

Savings deposits

 

501,658

 

75

 

0.06

 

454,226

 

68

 

0.06

 

Time deposits - under $100,000

 

153,827

 

70

 

0.19

 

174,069

 

93

 

0.22

 

Time deposits - $100,000 and over

 

519,052

 

401

 

0.31

 

483,428

 

490

 

0.41

 

Total interest-bearing deposits

 

10,059,770

 

1,920

 

0.08

 

9,897,369

 

2,134

 

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities sold under repurchase agreements

 

254,955

 

71

 

0.11

 

 

 

 

Other borrowings

 

639,965

 

8,910

 

5.65

 

738,893

 

11,153

 

6.12

 

Total interest-bearing liabilities

 

10,954,690

 

10,901

 

0.40

 

10,636,262

 

13,287

 

0.51

 

Noninterest-bearing deposits

 

17,748,613

 

 

 

 

 

15,474,229

 

 

 

 

 

Other liabilities

 

577,111

 

 

 

 

 

535,477

 

 

 

 

 

Total equity

 

2,979,205

 

 

 

 

 

2,768,030

 

 

 

 

 

Total liabilities and equity

 

$

32,259,619

 

 

 

 

 

$

29,413,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

2.73

%

 

 

 

 

2.71

%

Fully taxable-equivalent net interest and dividend income

 

 

 

$

224,757

 

 

 

 

 

$

206,097

 

 

 

Net interest margin

 

 

 

 

 

2.99

%

 

 

 

 

3.02

%

Less: Dividend income included in other income

 

 

 

1,028

 

 

 

 

 

1,210

 

 

 

Fully taxable-equivalent net interest income

 

 

 

$

223,729

 

 

 

 

 

$

204,887

 

 

 


(1)         Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

(2)         Net interest income is presented on a fully taxable-equivalent basis.

(3)         Loan income includes loan fees of $5,727 and $6,231 for 2015 and 2014, respectively.

(4)         Includes average nonaccrual loans of $37,699 and $68,322 for 2015 and 2014, respectively.

 

55



Table of Contents

 

Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and mix of interest-earning assets and interest-bearing liabilities. The following table provides a breakdown of the changes in net interest income and dividend income on a fully taxable-equivalent basis due to volume and rate between the first quarter of 2015 and 2014, as well as the first quarter of 2014 and 2013.

 

Changes in Net Interest Income

 

 

 

For the three months ended March 31,

 

For the three months ended March 31,

 

 

 

2015 vs 2014

 

2014 vs 2013

 

 

 

Increase (decrease)

 

Net

 

Increase (decrease)

 

Net

 

 

 

due to

 

increase

 

due to

 

increase

 

(in thousands)

 

Volume

 

Rate

 

(decrease)

 

Volume

 

Rate

 

(decrease)

 

Interest earned on:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases (1)

 

$

26,063

 

$

(10,566

)

$

15,497

 

$

22,719

 

$

(23,149

)

$

(430

)

Securities

 

2,570

 

(1,175

)

1,395

 

(6,026

)

3,971

 

(2,055

)

Due from banks - interest-bearing

 

(220

)

(87

)

(307

)

313

 

18

 

331

 

Federal funds sold and securities purchased under resale agreements

 

(441

)

312

 

(129

)

703

 

(469

)

234

 

Other interest-earning assets

 

(181

)

(1

)

(182

)

(304

)

553

 

249

 

Total interest-earning assets

 

27,791

 

(11,517

)

16,274

 

17,405

 

(19,076

)

(1,671

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid on:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

 

45

 

(113

)

(68

)

36

 

(70

)

(34

)

Money market deposits

 

(36

)

(5

)

(41

)

172

 

(669

)

(497

)

Savings deposits

 

7

 

 

7

 

9

 

(56

)

(47

)

Time deposits

 

14

 

(126

)

(112

)

(138

)

(89

)

(227

)

Total borrowings

 

2,050

 

(4,222

)

(2,172

)

(11,997

)

11,362

 

(635

)

Total interest-bearing liabilities

 

2,080

 

(4,466

)

(2,386

)

(11,918

)

10,478

 

(1,440

)

 

 

$

25,711

 

$

(7,051

)

$

18,660

 

$

29,323

 

$

(29,554

)

$

(231

)


(1) Includes covered loans.

 

Net interest income was $216.6 million for the first quarter of 2015, a decrease of 3 percent from $223.6 million for the fourth quarter of 2014, and an increase of 8 percent from $199.8 million for the first quarter of 2014. The decrease in net interest income from the fourth quarter of 2014 was largely due to lower interest income from covered loans and securities. The increase in net interest income from the prior-year quarter was due to higher income from non-covered loans and lower interest expense on deposits and borrowings, partially offset by lower interest income from covered loans. Fully taxable-equivalent net interest income and dividend income was $224.8 million for the first quarter of 2015, compared to $231.3 million for the fourth quarter of 2014 and $206.1 million for the first quarter of 2014.

 

Interest income on total loans was $184.0 million for the first quarter of 2015, down 1 percent from the fourth quarter of 2014 and up 8 percent from the first quarter of 2014. The decrease in loan interest income from the prior quarter was driven by lower income from covered loans, in both the base yield and net accelerated accretable yield recognition on covered loans that were paid off or fully charged off. Compared to the year-earlier quarter, the increase in interest income was driven by growth in the non-covered loan portfolio, partially offset by a decrease in income from covered loans. Income from accelerated accretable yield recognition during the first quarter of 2015 was $8.4 million, compared to $9.9 million in the prior quarter and $9.3 million in the year-earlier quarter. Refer to “Covered Assets” included elsewhere in this report for further discussion of interest income on covered loans.

 

Average loans and leases, excluding covered loans, totaled $20.40 billion for the first quarter of 2015, an increase of 4 percent from $19.65 billion for the fourth quarter of 2014 and up 18 percent from $17.34 billion for the first quarter of 2014. Average commercial loans grew 5 percent and 20 percent from the fourth quarter of 2014 and first quarter of 2014, respectively. Average commercial real estate balances increased 2 percent from the prior quarter and 11 percent from the year-earlier quarter, while average residential mortgage loans were up 3 and 13 percent from the respective periods. Average covered loans decreased to $492.4 million for the first quarter of 2015 from $530.4 million for the fourth quarter of 2014 and $696.2 million for the year-ago quarter.

 

56



Table of Contents

 

Interest income on securities was $42.1 million for the first quarter of 2015, a 7 percent decrease from $45.2 million for the fourth quarter of 2014 and a 1 percent increase from $41.6 million for the first quarter of 2014. Average total securities were $9.09 billion for the first quarter of 2015, down 3 percent from $9.35 billion for the fourth quarter of 2014 and up 6 percent from $8.59 billion for the year-earlier quarter. The decrease in income from the prior quarter was due to lower average portfolio balances during the first quarter of 2015 and prepayment premiums received on accelerated paydowns during the fourth quarter of 2014. The increase in income from the year-earlier quarter was primarily due to the increase in the average portfolio balance, partially offset by a lower yield.

 

Total interest expense was $10.9 million for the first quarter of 2015, virtually unchanged from the fourth quarter of 2014 and down 18 percent from $13.3 million for the first quarter of 2014. Interest expense on borrowings was $9.0 million for the first quarter of 2015, up 2 percent from $8.8 million for the fourth quarter of 2014 and down 19 percent from $11.2 million for the first quarter of 2014. The decrease in total interest expense from the year-earlier quarter was primarily due to the redemption of $105.0 million in subordinated notes during the third quarter of 2014.

 

Interest expense on deposits was $1.9 million for the first quarter of 2015, down 6 percent from $2.0 million for the fourth quarter of 2014 and down 10 percent from $2.1 million for the year-earlier quarter. The decrease in interest expense from the prior quarter was due to lower average interest-bearing deposits balances. Compared to the first quarter of 2014, the impact of lower rates more than offset the impact of higher average interest-bearing deposit balances in the first quarter of 2015. Average deposits were $27.81 billion for the first quarter of 2015, down 3 percent from $28.55 billion for the fourth quarter of 2014, and up 10 percent from $25.37 billion for the first quarter of 2014. Average core deposits, which do not include certificates of deposits of $100,000 or more, were $27.29 billion for the first quarter of 2015, $28.06 billion for the fourth quarter of 2014 and $24.89 billion for the year-earlier quarter, which represented 98 percent of total average deposits for each respective period. Average interest-bearing deposits were $10.06 billion for the first quarter of 2015, down 3 percent from $10.39 billion for the fourth quarter of 2014, and up 2 percent from $9.90 billion for the first quarter of 2014. Average noninterest-bearing deposits were $17.75 billion, down 2 percent from the fourth quarter of 2014 and up 15 percent from the year-earlier quarter.

 

Net interest margin was 2.99 percent for the first quarter of 2015, up from 2.96 percent for the fourth quarter of 2014 and down from 3.02 percent for the first quarter of 2014. The average yield on earning assets for the first quarter of 2015 was 3.13 percent, up 3 basis points from 3.10 percent for the fourth quarter of 2014 and down 9 basis points from 3.22 percent for the year-earlier quarter. The average cost of interest-bearing liabilities was 0.40 percent, up from 0.39 percent for the fourth quarter of 2014 and down 11 basis points from 0.51 percent for the first quarter of 2014. The increase in the net interest margin from the prior quarter was primarily the result of a change in the asset mix, as lower yielding investments and due from bank balances were replaced with higher yielding loans, partially offset by lower interest income on covered loans. Compared to the year-earlier quarter, the decrease in the net interest margin was mainly attributable to lower yields on loans, lower income from the net accelerated accretable yield recognition on covered loans that were paid off or fully charged off and declining volumes of covered loans, partially offset by a lower cost of interest-bearing liabilities.

 

Provision for Credit Losses

 

The Company accounts for the credit risk associated with lending activities through its allowance for loan and lease losses, reserve for off-balance sheet credit commitments and provision for credit losses. The provision for credit losses on loans and leases, excluding covered loans, is the expense recognized in the consolidated statements of income to adjust the allowance and the reserve for off-balance sheet credit commitments to the levels deemed appropriate by management, as determined through application of the Company’s allowance methodology procedures. See “Critical Accounting Policies— Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments” in the Company’s Form 10-K for the year ended December 31, 2014.

 

The Company recorded no provision for credit losses on loans and leases, excluding covered loans, during the quarters ended March 31, 2015 and 2014. The Company recorded a $5.0 million reversal of provision for the fourth quarter of 2014. The provision reflects management’s continuing assessment of the credit quality of the Company’s loan portfolio, which is affected by a broad range of economic factors. Additional factors affecting the provision include net loan charge-offs or recoveries, nonaccrual loans, specific reserves, risk rating migration and changes in the portfolio size and composition. See “Balance Sheet Analysis—Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments” included elsewhere in this report for further information on factors considered by the Company in assessing the credit quality of the loan portfolio and establishing the allowance for loan and lease losses.

 

57



Table of Contents

 

Covered loans represent loans acquired from the FDIC that are subject to loss-sharing agreements, and are primarily accounted for as acquired impaired loans under Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”). The provision for losses on covered loans is the expense recognized in the consolidated statements of income related to impairment losses resulting from the Company’s quarterly review and update of cash flow projections on its covered loan portfolio. The Company recorded a $0.5 million provision for losses on covered loans during the first quarter of 2015, compared to a $46 thousand provision in the fourth quarter of 2014 and a $4.7 million provision during the first quarter of 2014. Refer to “Covered Assets” included elsewhere in this report for further discussion of the provision for losses on covered loans.

 

Credit quality will be influenced by underlying trends in the economic cycle, particularly in California and New York, and other factors which are beyond management’s control. Consequently, no assurances can be given that the Company will not sustain loan or lease losses, in any particular period, that are sizable in relation to the allowance for loan and lease losses.

 

Refer to “Loans and Leases—Asset Quality” included elsewhere in this report for further discussion of credit quality.

 

Noninterest Income

 

Noninterest income was $111.1 million in the first quarter of 2015, up 10 percent from the fourth quarter of 2014 and first quarter of 2014. The increase from the fourth quarter of 2014 was largely due to lower FDIC loss sharing expense and higher net gain on the sale of securities. The increase from the year-earlier quarter was due to growth in trust and investment fees, client swap fees and credit card fees, and higher net gain on the sale of securities. Noninterest income in the first quarter of 2015 also included receipt of a $5.0 million life insurance benefit payment to an investment affiliate. These increases were partially offset by a lower net gain on the disposal of foreclosed assets. Noninterest income represented 34 percent of the Company’s revenue in the first quarter of 2015, compared to 31 percent in the fourth quarter of 2014 and 34 percent for the first quarter of 2014.

 

The following table provides a summary of noninterest income by category:

 

 

 

For the three months ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

Trust and investment fees 

 

$

55,521

 

$

56,596

 

$

53,306

 

Brokerage and mutual fund fees

 

10,598

 

10,839

 

10,042

 

Total wealth management fees

 

66,119

 

67,435

 

63,348

 

Cash management and deposit transaction charges

 

12,633

 

12,461

 

12,033

 

International services

 

10,668

 

11,957

 

10,395

 

FDIC loss sharing expense, net

 

(6,688

)

(12,008

)

(7,083

)

Other noninterest income

 

24,922

 

20,807

 

17,607

 

Total noninterest income before gain

 

107,654

 

100,652

 

96,300

 

Gain on disposal of assets

 

110

 

631

 

2,826

 

Gain on sale of securities

 

3,376

 

128

 

2,122

 

Impairment loss on securities

 

(65

)

(97

)

 

Total noninterest income

 

$

111,075

 

$

101,314

 

$

101,248

 

 

Wealth Management

 

The Company provides various trust, investment and wealth advisory services to its individual, institutional and business clients. The Company delivers these services through the Bank’s wealth management division as well as through its wealth management affiliates. Trust services are provided only by the Bank. Trust and investment fee revenue includes fees from trust, investment and asset management, and other wealth advisory services. The majority of these fees are based on the market value of client assets managed, advised, administered or held in custody. The remaining portion of these fees is based on the specific service provided, such as estate and financial planning services, or may be fixed fees. For those fees based on market valuations, the mix of assets held in client accounts, as well as the type of managed account, impacts how closely changes in trust and investment fee income correlate with changes in the financial markets. Changes in market valuations are reflected in fee income on a trailing day, month or quarter basis. Also included in total trust and investment fees is the Company’s portion of income from certain investments accounted for under the equity method.

 

58



Table of Contents

 

Trust and investment fees were $55.5 million for the first quarter of 2015, a decrease of 2 percent from $56.6 million for the fourth quarter of 2014 and an increase of 4 percent from $53.3 million for the first quarter of 2014. Money market mutual fund and brokerage fees were $10.6 million for the first quarter of 2015, a decrease of 2 percent from $10.8 million for the fourth quarter of 2014, but up 6 percent from $10.0 million for the year-earlier quarter. The increases in fee income compared to the year-earlier quarter were largely due to asset inflows from new and existing clients and market appreciation.

 

AUM includes assets for which the Company makes investment decisions on behalf of its clients and assets under advisement for which the Company receives advisory fees from its clients. Assets under administration (“AUA”) are assets the Company holds in a fiduciary capacity or for which it provides non-advisory services. The table below provides a summary of AUM and AUA for the dates indicated:

 

 

 

March 31,

 

%

 

December 31,

 

%

 

(in millions)

 

2015

 

2014

 

Change

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

48,446

 

$

46,374

 

4

 

$

48,063

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Under Administration

 

 

 

 

 

 

 

 

 

 

 

Brokerage

 

6,457

 

5,628

 

15

 

6,321

 

2

 

Custody and other fiduciary

 

7,048

 

14,398

 

(51

)

6,435

 

10

 

Subtotal

 

13,505

 

20,026

 

(33

)

12,756

 

6

 

Total assets under management or administration (1)

 

$

61,951

 

$

66,400

 

(7

)

$

60,819

 

2

 

 


(1)   Excludes $31.48 billion, $28.32 billion and $26.09 billion of assets under management for asset managers in which the Company held a noncontrolling ownership interest as of March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

AUM totaled $48.45 billion as of March 31, 2015, up 1 percent from the fourth quarter of 2014 and up 4 percent from the year-earlier quarter. Assets under management or administration were $61.95 billion at March 31, 2015, up 2 percent from the fourth quarter of 2014 and down 7 percent from the year-earlier quarter. The growth in AUM compared to prior periods was primarily attributable to the addition of client assets and higher market valuations. The decrease in AUA from the year ago period reflects the sale of the Company’s retirement services recordkeeping business in the third quarter of 2014.

 

A distribution of AUM by type of investment is provided in the following table:

 

 

 

% of Assets Under Management

 

Investment

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

Equities

 

47

%

48

%

48

%

U.S. fixed income

 

29

 

26

 

27

 

Cash and cash equivalents

 

17

 

16

 

16

 

Other (1)

 

7

 

10

 

9

 

 

 

100

%

100

%

100

%

 


(1) Includes private equity and other alternative investments.

 

Other Noninterest Income

 

Cash management and deposit transaction fees for the first quarter of 2015 were $12.6 million, up 1 percent from the fourth quarter of 2014 and 5 percent from the first quarter of 2014.

 

International services income for the first quarter of 2015 was $10.7 million, down 11 percent from the fourth quarter of 2014 and up 3 percent from the year-earlier quarter. International services income is comprised of foreign exchange fees, fees on commercial letters of credit and standby letters of credit, foreign collection fees, and gains and losses associated with fluctuations in foreign currency exchange rates. Fee income for the fourth quarter of 2014 reflected unusually strong year-end foreign exchange activity. The increase from the year-earlier quarter was due to increased client activity and the addition of new clients.

 

59



Table of Contents

 

Net FDIC loss sharing expense decreased to $6.7 million for the first quarter of 2015, compared to net expense of $12.0 million for the fourth quarter of 2014 and $7.1 million for the year-earlier quarter. See “Covered Assets” included elsewhere in this report for further discussion of FDIC loss sharing income and expense.

 

Net gain on disposal of assets was $0.1 million in the first quarter of 2015, compared to $0.6 million in the fourth quarter of 2014 and $2.8 million in the year-earlier quarter. The net gain for all periods is primarily comprised of gains recognized on the sale of covered and non-covered foreclosed assets.

 

The Company recognized net gains on sales of securities of $3.4 million during the first quarter of 2015. Net gains on sales of securities were $0.1 million in the fourth quarter of 2014 and $2.1 million for the first quarter of 2014. Impairment losses of $0.1 million were recognized in earnings on securities available-for-sale in the first quarter of 2015 and fourth quarter of 2014. No impairment losses were recognized in earnings on securities available-for-sale in the year-earlier quarter.

 

Other income for the first quarter of 2015 was $24.9 million, up 20 percent from $20.8 million for the fourth quarter of 2014, and up 42 percent from $17.6 million for the first quarter of 2014. The increase from the prior-year periods was due to the receipt of $5.0 million in life insurance proceeds associated with an insurable event at one of the Company’s investment affiliates, as well as higher income from client swap transactions and higher credit card and interchange fees. These increases were partially offset by lower gains recognized on transfers of covered loans to OREO and higher other-than-temporary impairment losses on private equity investments.

 

Noninterest Expense

 

Noninterest expense was $234.4 million for the first quarter of 2015, up 2 percent from $229.7 million for the fourth quarter of 2014, and up 11 percent from $210.9 million for the first quarter of 2014. The following table provides a summary of noninterest expense by category:

 

 

 

For the three months ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands) (1)

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

144,568

 

$

143,383

 

$

136,833

 

 

 

 

 

 

 

 

 

All other:

 

 

 

 

 

 

 

Net occupancy of premises

 

16,073

 

15,722

 

16,094

 

Legal and professional fees

 

16,938

 

16,264

 

12,950

 

Information services

 

9,860

 

10,576

 

9,346

 

Depreciation and amortization

 

14,982

 

8,432

 

7,828

 

Amortization of intangibles

 

1,377

 

1,424

 

1,487

 

Marketing and advertising

 

8,830

 

10,343

 

9,775

 

Office services and equipment

 

5,136

 

5,488

 

4,910

 

Other real estate owned

 

2,731

 

1,302

 

1,433

 

FDIC assessments

 

5,094

 

4,732

 

1,391

 

Other operating

 

8,853

 

12,032

 

8,805

 

Total all other

 

89,874

 

86,315

 

74,019

 

Total noninterest expense

 

$

234,442

 

$

229,698

 

$

210,852

 

 


(1)    Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

 

Salaries and employee benefits expense was $144.6 million for the first quarter of 2015, up 1 percent from $143.4 million for the fourth quarter of 2014 and 6 percent from $136.8 million for the year-earlier quarter. Full-time equivalent staff was 3,578 at March 31, 2015, up from 3,570 at December 31, 2014 and down from 3,587 at March 31, 2014. Decreases in staff compared with the year-earlier period related to the sale of the Company’s retirement services recordkeeping business in the third quarter of 2014, which were partially offset by selected staff increases to support growth. The increase in salaries and employee benefits expense in the first quarter compared with the prior quarter was largely due to seasonally higher payroll taxes that were partially offset by lower incentive compensation expense. The increase in salaries and employee benefits expense from the year-earlier quarter was due to higher personnel costs, net of the impact related to the sale of the retirement services recordkeeping business, higher incentive compensation and higher group insurance costs.

 

60



Table of Contents

 

Salaries and employee benefits expense for the first quarter of 2015 includes $6.2 million of share-based compensation expense compared with $5.8 million for the fourth quarter of 2014 and $5.4 million for the year-earlier quarter. The increase from the prior periods was primarily attributable to expense associated with cash-settled restricted stock units, which fluctuates based on the Company’s stock price. The Company’s average stock price increased in the first quarter of 2015 compared with the prior periods. See Note 10, Share-Based Compensation, of the Notes to the Unaudited Consolidated Financial Statements for further discussion of share-based compensation.

 

The remaining noninterest expense categories totaled $89.9 million for the first quarter of 2015, up 4 percent from $86.3 million for the fourth quarter of 2014 and up 21 percent from $74.0 million for the first quarter of 2014. The growth in expense compared with prior periods was largely due to an increase in depreciation and amortization expense related to fixed assets and software, higher OREO expense on covered assets, higher FDIC assessments, and higher legal and professional fees. Depreciation and amortization expense in the first quarter of 2015 included an additional $5.9 million in expense to correctly board capitalized projects that were completed and placed in service in prior periods. The increase in expense compared with prior periods was partially offset by a decline in marketing and advertising expenses and lower legal and professional fees related to covered assets.

 

Legal and professional fees were $16.9 million for the first quarter of 2015, up 4 percent from $16.3 million in the fourth quarter of 2015 and up 31 percent from $13.0 million in the year-earlier quarter. Legal and professional fees for the first quarter of 2015 included $3.1 million in transaction costs related to the planned merger with RBC. The increase from the year-earlier quarter also reflects higher sub-advisory fees associated with asset growth in advised funds.

 

Legal and professional fees associated with covered loans and OREO declined to $0.5 million for the first quarter of 2015, from $0.9 million for the fourth quarter of 2014 and $1.6 million for the first quarter of 2014. Under the loss-sharing agreements, 80 percent of qualifying legal and professional fees associated with covered loans and OREO are reimbursable by the FDIC and reflected in FDIC loss sharing income (expense), net in the noninterest income section of the consolidated statements of income.

 

The following table provides a summary of OREO expense for non-covered and covered OREO. Qualifying covered OREO expenses are reimbursable by the FDIC at 80 percent.

 

 

 

For the three months ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

Non-covered OREO expense

 

 

 

 

 

 

 

Valuation write-downs

 

$

 

$

 

$

13

 

Holding costs and foreclosure expense

 

209

 

232

 

107

 

Total non-covered OREO expense

 

$

209

 

$

232

 

$

120

 

Covered OREO expense

 

 

 

 

 

 

 

Valuation write-downs

 

$

1,662

 

$

623

 

$

155

 

Holding costs and foreclosure expense

 

860

 

447

 

1,158

 

Total covered OREO expense

 

$

2,522

 

$

1,070

 

$

1,313

 

 

 

 

 

 

 

 

 

Total OREO expense

 

$

2,731

 

$

1,302

 

$

1,433

 

 

61



Table of Contents

 

Covered Assets

 

The following table summarizes the components of income and expense related to covered assets for the three months ended March 31, 2015, December 31, 2014 and March 31, 2014:

 

 

 

For the three months ended

 

(in thousands)

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

Interest income on covered loans

 

 

 

 

 

 

 

Base yield

 

$

9,876

 

$

10,330

 

$

12,528

 

Income on loans paid-off or fully charged-off

 

8,387

 

9,925

 

9,324

 

Total interest income on covered loans

 

$

18,263

 

$

20,255

 

$

21,852

 

 

 

 

 

 

 

 

 

Provision for losses on covered loans

 

 

 

 

 

 

 

Provision for losses on covered loans

 

$

497

 

$

46

 

$

4,655

 

 

 

 

 

 

 

 

 

Noninterest income related to covered assets

 

 

 

 

 

 

 

FDIC loss sharing expense, net

 

 

 

 

 

 

 

(Loss) gain on indemnification asset

 

$

(1,311

)

$

(1,461

)

$

3,599

 

Indemnification asset amortization

 

(2,381

)

(2,606

)

(3,164

)

Net FDIC reimbursement for OREO and loan expenses

 

2,595

 

1,442

 

1,653

 

Removal of indemnification asset for loans paid-off or fully charged-off

 

(2,061

)

(3,074

)

(2,999

)

Removal of indemnification asset for unfunded loan commitments and loans transferred to OREO

 

(166

)

(942

)

(676

)

Removal of indemnification asset for OREO and net reimbursement to FDIC for OREO sales

 

(9

)

(1,441

)

(311

)

Loan recoveries shared with FDIC

 

(2,498

)

(3,344

)

(4,222

)

Increase in FDIC clawback liability

 

(857

)

(582

)

(963

)

Total FDIC loss sharing expense, net

 

(6,688

)

(12,008

)

(7,083

)

 

 

 

 

 

 

 

 

Gain on disposal of assets

 

 

 

 

 

 

 

Net gain on sale of OREO

 

12

 

1,800

 

389

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

Net gain on transfers of covered loans to OREO

 

301

 

1,539

 

863

 

Amortization of fair value on acquired unfunded loan commitments

 

22

 

44

 

215

 

OREO income

 

173

 

67

 

435

 

Other

 

(14

)

(128

)

(156

)

Total other income

 

482

 

1,522

 

1,357

 

 

 

 

 

 

 

 

 

Total noninterest income related to covered assets

 

$

(6,194

)

$

(8,686

)

$

(5,337

)

 

 

 

 

 

 

 

 

Noninterest expense related to covered assets (1)

 

 

 

 

 

 

 

Other real estate owned

 

 

 

 

 

 

 

Valuation write-downs

 

$

1,662

 

$

623

 

$

155

 

Holding costs and foreclosure expense

 

860

 

447

 

1,158

 

Total other real estate owned

 

2,522

 

1,070

 

1,313

 

 

 

 

 

 

 

 

 

Legal and professional fees

 

504

 

949

 

1,580

 

 

 

 

 

 

 

 

 

Other operating expense

 

 

 

 

 

 

 

Other covered asset expenses

 

7

 

10

 

19

 

 

 

 

 

 

 

 

 

Total noninterest expense related to covered assets (2)

 

$

3,033

 

$

2,029

 

$

2,912

 

 


(1)         OREO, legal and professional fees, and other expenses related to covered assets must meet certain FDIC criteria in order for the expense amounts to be reimbursed. Certain amounts reflected in these categories may not be reimbursed by the FDIC.

 

(2)         Excludes personnel and other corporate overhead expenses that the Company incurs to service covered assets and costs associated with the branches acquired in FDIC-assisted acquisitions.

 

62



Table of Contents

 

The Company accounts for its covered loans under ASC 310-30. Loans are accounted for under ASC 310-30 when there is evidence of credit deterioration since origination and for which it is probable, at acquisition, that the Company would be unable to collect all contractually required payments. These loans were recorded at fair value at the time of acquisition. In connection with its FDIC-assisted acquisitions, the Company entered into loss-sharing agreements with the FDIC under which the FDIC will reimburse the Company for 80 percent of eligible losses with respect to covered loans, OREO and unfunded loan commitments. The expected reimbursements under the loss-sharing agreements were recorded as an indemnification asset at their initial estimated fair value on the date of acquisition.

 

Covered Loan Base Yield and FDIC Indemnification Asset Amortization/Accretion

 

For covered loans, the excess of cash flows expected to be collected over the carrying value of the underlying acquired impaired loans is referred to as “accretable yield.” The accretion of this amount is recognized in interest income over the expected life of the covered loans and is herein referred to as “base yield.” For the FDIC indemnification asset, the difference between the cash flows the Company expects to collect from the FDIC (“FDIC cash flows”) and the carrying value of the indemnification asset is amortized or accreted into noninterest income up until the expiration date of the FDIC loss sharing. Both the base yield and the amortization or accretion of the indemnification asset are calculated using a level yield method that takes into consideration the remaining life of the covered loans and the terms of the FDIC loss-sharing agreements.

 

The quarterly review and update of cash flow projections (further discussed below) may adjust the rates used for loan accretion and indemnification asset amortization or accretion. As credit improves, expected loan cash flows will generally improve, resulting in higher accretable yield. Accordingly, as credit improves, expected FDIC cash flows will decrease, resulting in a larger difference between FDIC cash flows and indemnification asset carrying value. Credit improvements generally would result in higher rates of loan accretion and indemnification asset amortization.

 

The Company recorded base yield on covered loans of $9.9 million in the first quarter of 2015, compared to $10.3 million in the fourth quarter of 2014 and $12.5 million in the first quarter of 2014. The Company recognized indemnification asset amortization expense of $2.4 million in the first quarter of 2015, compared to $2.6 million and $3.2 million for the fourth quarter of 2014 and first quarter of 2014, respectively. The decrease in base yield and indemnification asset amortization expense from prior periods was primarily due to portfolio run-off. Average covered loans were $492.4 million during the first quarter of 2015, down from $530.4 million during the fourth quarter of 2014 and $696.2 million for the year-earlier quarter.

 

Quarterly Update of Cash Flow Projections

 

The Company reviews and updates cash flow projections on covered loans and the related FDIC loss-sharing agreements on a quarterly basis. These projections take into consideration such inputs as the contractual terms of the covered loans, the contractual terms of the FDIC loss-sharing agreements, credit assumptions and prepayment assumptions. The quarterly update of cash flow projections impacts the following balance sheet and income statement items:

 

Balance Sheet Line Item

 

Corresponding Income Statement Line Item

Covered loans

 

Base yield in interest income

 

 

 

Allowance for losses on covered loans

 

(Reversal of) provision for losses on covered loans

 

 

 

FDIC indemnification asset

 

FDIC loss sharing income or expense, net

 

 

- Gain or loss on indemnification asset

 

 

- Indemnification asset amortization or accretion (on a prospective basis)

 

 

 

FDIC clawback liability

 

FDIC loss sharing income or expense, net

 

 

- Increase or decrease in FDIC clawback liability

 

Generally, for covered loans, decreases in estimated loan cash flows over those expected at the acquisition date and subsequent measurement periods are recognized by recording a provision for losses on covered loans. Decreases in estimated loan cash flows are typically accompanied by higher expected losses which would result in increases in FDIC cash flows. Increases in expected FDIC cash flows are recognized as gains on the FDIC indemnification asset.

 

63



Table of Contents

 

Increases in estimated loan cash flows over those expected at the acquisition date and subsequent measurement periods are recognized as interest income, prospectively, after previously recorded allowances are reversed. Increases in estimated loan cash flows are typically accompanied by lower expected losses which would result in decreases in FDIC cash flows. Decreases in expected FDIC cash flows are recognized as indemnification asset amortization expense on a prospective basis, after previously recorded gains on the indemnification asset have been reversed.

 

The FDIC clawback liability represents contingent consideration expected to be paid to the FDIC. The Company is required to reimburse the FDIC if actual cumulative losses are lower than the adjusted intrinsic losses contractually set forth in the FDIC loss-sharing agreements. The total FDIC clawback liability may increase as actual and expected losses decrease. The liability to the FDIC may decrease if actual and expected losses grow. The Company measures the FDIC clawback liability at fair value.

 

The Company recorded a $0.5 million provision for losses on covered loans in the first quarter of 2015, compared to provision for losses of $46 thousand in the fourth quarter of 2014 and $4.7 million in the first quarter of 2014. Loss on indemnification asset was $1.3 million for the first quarter of 2015, compared to a loss of $1.5 million for the fourth quarter of 2014 and a gain of $3.6 million for the first quarter of 2014. Expense from the increase in FDIC clawback liability was $0.9 million, $0.6 million and $1.0 million for the first quarter of 2015, fourth quarter of 2014 and first quarter of 2014, respectively. The provision for losses on covered loans, the gain on indemnification asset and the change in FDIC clawback liability are the result of changes, both in amount and timing, in expected loan cash flows and FDIC cash flows due to actual loan performance and the Company’s revised loan loss and prepayment forecasts. During the first quarter of 2015, the overall expected lifetime cash flows of the covered loan portfolio improved, but the change in amount and timing of the cash flows as well as the varying performance among different pools resulted in the recognition of a net provision for losses on covered loans and a net loss on indemnification asset. The increase in the FDIC clawback liability was driven by an overall improvement in portfolio credit.

 

The revisions of the loss forecasts were based on the results of management’s review of market conditions, the credit quality of the outstanding covered loans and loan performance data since the acquisition of covered loans. The Company will continue updating cash flow projections on covered loans and related FDIC loss-sharing agreements on a quarterly basis. Due to the uncertainty in the future performance of the covered loans, additional provision expense or provision reversal, gain or loss on indemnification asset, and changes in FDIC clawback liability may be recognized in future periods.

 

Covered Asset Removals

 

A covered asset removal event occurs when a loan is paid off, fully charged off, sold or transferred to OREO, or when OREO is liquidated. The difference between the carrying value of the covered asset and the cash or non-cash proceeds received upon its removal is recognized as a gain or loss in the income statement. The gain or loss on covered loans that are paid off and fully charged off, also referred to as “net accelerated accretable yield recognition,” is recorded in interest income. Gain or loss recognized on the transfer of covered loans to OREO is calculated as the difference between the carrying value of the covered loan and the fair value of the underlying foreclosed collateral, and is recognized in other noninterest income. The Company also recognizes gains and losses from the sale of covered OREO through noninterest income.

 

When a covered asset is removed, the FDIC indemnification asset associated with the covered asset is also removed. The FDIC indemnification asset balance associated with unfunded loan commitments is also removed when an unfunded commitment has been funded. The difference between the FDIC indemnification asset and the expected payment from the FDIC for the removed asset represents the expense or income on removal of the indemnification asset. These amounts are recognized in FDIC loss sharing income or expense.

 

Interest income from net accelerated accretable yield recognition decreased to $8.4 million in the first quarter of 2015, compared to $9.9 million in the fourth quarter of 2014 and $9.3 million in the year-earlier quarter. The net expense from the removal of indemnification asset for loans that were paid off or fully charged off was $2.1 million, $3.1 million and $3.0 million in the first quarter of 2015, fourth quarter of 2014 and first quarter of 2014, respectively. The decrease in both balances in the first quarter of 2015 was due to lower volumes of covered loans that were paid off or fully charged off.

 

64



Table of Contents

 

Net gain on transfers of covered loans to OREO was $0.3 million in the first quarter of 2015, compared to $1.5 million for the fourth quarter of 2014 and $0.9 million in the year-earlier quarter. The transfer of covered loans to OREO has declined as a result of improvements in the portfolio’s credit quality and general market conditions. Net gain on sale of covered OREO was $12 thousand in the first quarter of 2015, a decrease from $1.8 million in the fourth quarter of 2014 and $0.4 million in the year-earlier quarter. Total net expense from the removal of the indemnification asset for all other covered asset removals, excluding the removal of indemnification asset for loans that were paid off or fully charged off, was $0.2 million in the first quarter of 2015, $2.4 million in the fourth quarter of 2014 and $1.0 million in the year-earlier quarter. The decrease in net gain on sale of covered OREO and related expense from the indemnification asset recognized in the first quarter of 2015 was driven by lower OREO sale volume.

 

Loan recoveries on previously charged-off covered loans are also shared with the FDIC. The portion that is payable to the FDIC is recognized as “Loan recoveries shared with FDIC” under FDIC loss sharing income or expense. The Company recognized expenses of $2.5 million in the first quarter of 2015, $3.3 million in the fourth quarter of 2014 and $4.2 million in the year-earlier quarter. The Company has recognized significant loan recoveries in the last several years as a result of increases in the value of real estate collateral and improvements in the financial condition of borrowers or guarantors.

 

Other Expenses

 

Noninterest expense related to covered assets includes OREO expense, legal and professional expense, and other covered asset expenses. These expenses are subject to FDIC reimbursement, but must meet certain FDIC criteria in order to be reimbursed. Certain amounts reflected in the table above may not be reimbursable by the FDIC. The FDIC reimbursements related to qualified expenses are recognized as income in “Net FDIC reimbursement for OREO and loan expenses” under FDIC loss sharing income or expense.

 

Total OREO expense, which includes valuation write-downs, holding costs and foreclosure expenses was $2.5 million for the first quarter of 2015, up from $1.1 million for the fourth quarter of 2014 and $1.3 million for the year-earlier quarter. The increase in total OREO expense from the prior periods was primarily due to higher valuation write-downs during the first quarter of 2015. Legal and professional fees related to covered assets were $0.5 million in the first quarter of 2015, down from $0.9 million in the fourth quarter of 2014 and $1.6 million in the year-earlier quarter. Net FDIC reimbursement for these expenses of $2.6 million for the first quarter of 2015 increased from $1.4 million for the fourth quarter of 2014 and $1.7 million for the first quarter of 2014.

 

Other Information on the FDIC Indemnification Asset

 

The following table is a summary of activity in the FDIC indemnification asset for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

50,511

 

$

89,227

 

Indemnification asset amortization

 

(2,381

)

(3,164

)

(Loss) gain on indemnification asset

 

(1,311

)

3,599

 

Reductions (1)

 

(3,563

)

(4,811

)

Balance, end of period

 

$

43,256

 

$

84,851

 

 


(1)         The FDIC indemnification asset is reduced upon covered asset removals, funding of covered unfunded loan commitments, partial charge-offs and OREO write-downs.

 

The indemnification asset amortization, gain on indemnification asset, and the impact of the reduction of indemnification asset for covered asset removals and funding of unfunded commitments are recognized in the FDIC loss sharing income or expense line item on the consolidated statements of income.

 

When a covered asset is charged off or written down and is subject to FDIC reimbursement under the FDIC loss-sharing agreements, the Company records the estimated amount of reimbursement in an FDIC receivable account, which is classified in the Other Assets line of the consolidated balance sheet.

 

65



Table of Contents

 

Segment Operations

 

The Company’s reportable segments are Commercial and Private Banking, Wealth Management and Other. For a more complete description of the segments, including summary financial information, see Note 18, Segment Results, of the Notes to the Unaudited Consolidated Financial Statements.

 

Commercial and Private Banking

 

Net income for the Commercial and Private Banking segment increased to $44.2 million for the first quarter of 2015 from $39.1 million for the first quarter of 2014. The increase in net income from the prior-year period was primarily due to higher net interest income and noninterest income, and lower provision for credit losses on covered loans. These increases in net income were partially offset by an increase in noninterest expense compared to the first quarter of 2014.

 

Net interest income increased to $207.8 million for the first quarter of 2015 from $189.7 million for the year-earlier quarter. The increase was primarily attributable to organic loan growth, as average non-covered loans and leases in the segment grew 18 percent to $20.35 billion for the first quarter of 2015 from $17.28 billion for the same period in 2014. The increase in interest income from loans was partially offset by lower income from net accelerated accretable yield recognition on covered loans that were paid off or fully charged off and covered portfolio run-off. Average covered loans decreased to $492.4 million for the current quarter from $696.2 million for the first quarter of 2014.

 

The growth in net interest income was also a result of continued core deposit growth. The Asset Liability Funding Center (“Funding Center”), which is used for funds transfer pricing, pays the business line units for generating deposits. Average deposits for this segment increased by 10 percent to $27.55 billion for the first quarter of 2015 from $25.05 billion for the year-earlier quarter, driven by new client relationships and growth in deposits of existing clients.

 

The segment recorded no provision for credit losses on loans and leases, excluding covered loans, in the first quarters of 2015 and 2014. Provision for losses on covered loans decreased to $0.5 million for the three months ended March 31, 2015, from $4.7 million for the three months ended March 31, 2014. Refer to “Results of Operations—Provision for Credit Losses” and “Balance Sheet Analysis—Loan and Lease Portfolio—Asset Quality” included elsewhere in this report for further discussion of the provision. Refer to “Results of Operations—Covered Assets” included elsewhere in this report for further discussion of the provision for losses on covered loans.

 

Noninterest income for the first quarter of 2015 was $51.5 million, up 9 percent from $47.1 million for the prior-year quarter. The increase compared to the year-earlier period was largely due to higher wealth management fee income, as revenues associated with wealth management products and services utilized by Commercial and Private Banking clients are allocated to this segment. Also contributing to the increase was higher credit card fee income and income from client swap transactions in the first quarter of 2015.

 

Noninterest expense, including depreciation and amortization, was $192.6 million for the three months ended March 31, 2015, up 13 percent from $170.5 million for the year-earlier quarter. The increase was primarily due to higher salaries and employee benefit expenses, higher OREO expense on covered loans and higher FDIC assessments.

 

Wealth Management

 

The Wealth Management segment had net income attributable to City National Corporation of $12.6 million for the first quarter of 2015, up from net income of $5.9 million for the year-earlier quarter. Noninterest income increased 18 percent to $75.1 million for the first quarter of 2015 from $63.6 million for the year-earlier quarter. The increase from the prior-year period was mainly due to higher wealth management fees, driven by asset inflows from new and existing clients and market appreciation. Noninterest income in the current quarter also included receipt of $5.0 million in life insurance proceeds associated with an insurable event at one of the Company’s investment affiliates. Refer to “Results of Operations—Noninterest Income—Wealth Management” included elsewhere in this report for further discussion of the factors impacting income for the Wealth Management segment.

 

Noninterest expense, including depreciation and amortization, was $56.5 million for the first quarter of 2015, an increase of 5 percent from $54.0 million for the year-earlier quarter. The increase in expense for the first three months of 2015 compared with the year-earlier period was primarily due to higher incentive compensation expense and higher sub-advisory expenses associated with asset growth in advised funds.

 

66



Table of Contents

 

Other

 

Net income for the Other segment decreased to $4.7 million for the first quarter of 2015 from $8.8 million for the first quarter of 2014. The decrease in net income was due to lower noninterest income, lower net interest income and higher depreciation and amortization expense, partially offset by lower noninterest expense.

 

Net interest income was $7.9 million for the three months ended March 31, 2015, down from $9.8 million for the same period in 2014. The Funding Center, which is included in the Other segment, charges the business line units for loans and pays them for generating deposits. During the first quarter of 2015, funding credit given to the Commercial and Private Banking segment increased compared with the year-earlier quarter due to higher average deposit balances. Also, funding charges applied to loan balances in the lending units remain low due to the low interest rate environment. Both of these circumstances resulted in lower net interest income in the Other segment and higher net interest income in the Commercial and Private Banking segment. The decrease in net interest income in the Other segment was partially offset by lower interest expense from the redemption of $105.0 million in subordinated notes during the third quarter of 2014.

 

Noninterest income (loss) was ($15.5) million for the current quarter compared with ($9.5) million for the first quarter of 2014. Noninterest expense (income), including depreciation and amortization was ($14.6) million for the three months ended March 31, 2015, compared with ($13.6) million for the same period in 2014. The change in noninterest income (loss) and expense (income) for the three months ended March 31, 2105 compared with the same period in 2014 was primarily due to an increase in the elimination of inter-segment revenues and costs (recorded in the Other segment) associated with wealth management products and services compared to the year-earlier periods. Also contributing to the change in noninterest expense was an increase in depreciation and amortization expense related to fixed assets and software and $3.2 million in transaction costs related to the planned merger with RBC during the first quarter of 2015.

 

Income Taxes

 

The Company recognized income tax expense of $30.6 million during the first quarter of 2015, compared with tax expense of $34.0 million in the fourth quarter of 2014 and $31.0 million in the year-earlier quarter. The effective tax rate was 33.0 percent of pretax income for the first quarter of 2015, compared with 33.9 percent for the fourth quarter of 2014 and 36.3 percent for the year-earlier quarter. The lower tax rate during the first quarter of 2015, when compared to the year-earlier quarter was attributable to higher tax-exempt interest income in the current year. The effective tax rates differ from the applicable statutory federal and state tax rates due to various factors, including tax benefits from investments in affordable housing partnerships, tax-exempt income on municipal bonds, bank-owned life insurance and other adjustments.

 

Income tax expense and effective tax rates for prior periods reflect the retrospective adoption of Accounting Standards Update 2014-01, Investments—Equity Method and Joint Ventures (Topic 323), Accounting for Investments in Qualified Affordable Housing Projects (“ASU 2014-01”) on January 1, 2015. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion of ASU 2014-01.

 

See Note 13, Income Taxes, of the Notes to the Unaudited Consolidated Financial Statements for further discussion of income taxes.

 

BALANCE SHEET ANALYSIS

 

Total assets were $32.70 billion at March 31, 2015, an increase of 10 percent from $29.73 billion at March 31, 2014 and up slightly from $32.60 billion at December 31, 2014. Average assets for the first quarter of 2015 increased 10 percent to $32.26 billion from $29.41 billion for the first quarter of 2014. Total average interest-earning assets for the first quarter of 2015 were $30.52 billion, up 10 percent from $27.64 billion for the first quarter of 2014. The increase in assets from the year-earlier quarter primarily reflects higher loan balances.

 

67



Table of Contents

 

Securities

 

At March 31, 2015, the Company had total securities of $8.73 billion, comprised of securities available-for-sale at fair value of $5.21 billion, securities held-to-maturity at amortized cost of $3.41 billion and trading securities at fair value of $102.5 million. The Company had total securities of $9.48 billion at December 31, 2014, comprised of securities available-for-sale at fair value of $5.88 billion, securities held-to-maturity at amortized cost of $3.43 billion and trading securities at fair value of $173.2 million. At March 31, 2014, the Company had total securities of $8.65 billion, comprised of securities available-for-sale at fair value of $5.39 billion, securities held-to-maturity at amortized cost of $3.20 billion and trading securities at fair value of $61.6 million. The decrease in securities available-for-sale since year-end 2014 reflects the Company’s strategy to fund loan growth with cash flow from the securities portfolio to the extent possible.

 

The following is a summary of amortized cost and estimated fair value for the major categories of securities available-for-sale and held-to-maturity:

 

 

 

March 31, 2015

 

December 31, 2014

 

March 31, 2014

 

 

 

Amortized

 

 

 

Amortized

 

 

 

Amortized

 

 

 

(in thousands)

 

Cost

 

Fair Value

 

Cost

 

Fair Value

 

Cost

 

Fair Value

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

115,893

 

$

115,907

 

$

116,919

 

$

116,926

 

$

185,275

 

$

185,313

 

Federal agency - Debt

 

1,219,481

 

1,220,220

 

1,401,303

 

1,398,581

 

756,828

 

753,689

 

Federal agency - MBS

 

99,891

 

101,515

 

102,939

 

104,526

 

124,698

 

125,613

 

CMOs - Federal agency

 

3,204,823

 

3,204,886

 

3,599,831

 

3,580,590

 

3,715,837

 

3,689,946

 

CMOs - Non-agency

 

23,147

 

22,811

 

24,385

 

24,014

 

36,773

 

36,348

 

State and municipal

 

421,419

 

427,458

 

473,272

 

479,031

 

398,960

 

406,897

 

Other debt securities

 

115,006

 

116,441

 

174,352

 

176,169

 

174,907

 

178,408

 

Total available-for-sale debt securities

 

5,199,660

 

5,209,238

 

5,893,001

 

5,879,837

 

5,393,278

 

5,376,214

 

Equity securities and mutual funds

 

1,341

 

1,150

 

1,508

 

3,146

 

787

 

10,540

 

Total available-for-sale securities

 

$

5,201,001

 

$

5,210,388

 

$

5,894,509

 

$

5,882,983

 

$

5,394,065

 

$

5,386,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

286,581

 

$

296,432

 

$

292,932

 

$

299,107

 

$

265,071

 

$

262,101

 

Federal agency - MBS

 

556,931

 

576,710

 

553,589

 

564,741

 

450,334

 

446,600

 

CMOs - Federal agency

 

1,766,325

 

1,811,846

 

1,811,574

 

1,831,280

 

1,867,099

 

1,839,121

 

State and municipal

 

717,937

 

739,211

 

682,705

 

703,440

 

522,104

 

519,051

 

Other debt securities

 

86,032

 

86,354

 

86,231

 

86,079

 

98,389

 

98,195

 

Total held-to-maturity securities

 

$

3,413,806

 

$

3,510,553

 

$

3,427,031

 

$

3,484,647

 

$

3,202,997

 

$

3,165,068

 

 


(1) Securities held-to-maturity are presented in the consolidated balance sheets at amortized cost.

 

The average duration of the $5.21 billion available-for-sale portfolio was 1.8 years at March 31, 2015, down from 2.3 years at March 31, 2014 and 2.0 years at December 31, 2014. The decrease in average duration reflects a continued rotation from longer-duration to shorter-duration securities in the available-for-sale portfolio.

 

Changes in the fair value of securities available-for-sale will impact other comprehensive income, and thus shareholders’ equity, on an after-tax basis. Securities held-to-maturity are presented in the consolidated balance sheets at amortized cost. Changes in the fair value of securities held-to-maturity do not have an impact on other comprehensive income. At March 31, 2015, the available-for-sale securities portfolio had a net unrealized gain of $9.4 million, consisting of $33.7 million of unrealized gains and $24.3 million of unrealized losses. At December 31, 2014, the available-for-sale securities portfolio had a net unrealized loss of $11.5 million, comprised of $32.8 million of unrealized gains and $44.3 million of unrealized losses. At March 31, 2014, the available-for-sale securities portfolio had a net unrealized loss of $7.3 million, comprised of $53.9 million of unrealized gains and $61.2 million of unrealized losses. The decrease in the net unrealized loss at March 31, 2015 compared to December 31, 2014 and March 31, 2014 was due to lower interest rates and other market conditions that, in general, resulted in higher market prices for the securities owned.

 

68



Table of Contents

 

The following table provides the expected remaining maturities of debt securities included in the securities portfolio at March 31, 2015, except for maturities of mortgage-backed securities which are allocated according to the average life of expected cash flows. Average expected maturities will differ from contractual maturities because of the amortizing nature of the loan collateral and prepayment behavior of borrowers.

 

(in thousands)

 

One year or 
less

 

Over 1 year 
through
5 years

 

Over 5 years
through
10 years

 

Over 10 
years

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

98,400

 

$

17,507

 

$

 

$

 

$

115,907

 

Federal agency - Debt

 

597,445

 

622,775

 

 

 

1,220,220

 

Federal agency - MBS

 

 

83,971

 

17,544

 

 

101,515

 

CMOs - Federal agency

 

157,341

 

3,047,545

 

 

 

3,204,886

 

CMOs - Non-agency

 

1,381

 

21,430

 

 

 

22,811

 

State and municipal

 

171,999

 

252,104

 

 

3,355

 

427,458

 

Other

 

57,142

 

59,299

 

 

 

116,441

 

Total debt securities available-for-sale

 

$

1,083,708

 

$

4,104,631

 

$

17,544

 

$

3,355

 

$

5,209,238

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized cost

 

$

1,081,124

 

$

4,097,536

 

$

17,600

 

$

3,400

 

$

5,199,660

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

 

$

 

$

132,829

 

$

153,752

 

$

286,581

 

Federal agency - MBS

 

 

49,153

 

503,264

 

4,514

 

556,931

 

CMOs - Federal agency

 

 

867,361

 

898,964

 

 

1,766,325

 

State and municipal

 

 

177,608

 

454,244

 

86,085

 

717,937

 

Other

 

 

86,032

 

 

 

86,032

 

Total debt securities held-to-maturity at amortized cost

 

$

 

$

1,180,154

 

$

1,989,301

 

$

244,351

 

$

3,413,806

 

 

Impairment Assessment

 

The Company performs a quarterly assessment of the debt and equity securities held in its investment portfolio to determine whether a decline in fair value below amortized cost is other-than-temporary. If a decline in fair value is determined to be other-than-temporary, the cost basis of the individual security is written down to fair value which then becomes the security’s new cost basis. The new cost basis is not adjusted for subsequent recoveries in fair value.

 

The Company recorded impairment losses in earnings on securities available-for-sale of $0.1 million for the three months ended March 31, 2015. There were no impairment losses recognized in earnings for the three months ended March 31, 2014. The Company recognized an after-tax amount of $0.1 million of non-credit-related other-than-temporary impairment in accumulated other comprehensive income or loss (“AOCI”) on securities available-for-sale at March 31, 2015. There was no non-credit related other-than-temporary impairment recognized in AOCI on securities available-for-sale at March 31, 2014. No impairment losses were recognized in earnings or AOCI for securities held-to-maturity during the three months ended March 31, 2015 and 2014.

 

Of the total securities available-for-sale in an unrealized loss position at March 31, 2015, approximately $1.2 billion of securities with unrealized losses of $2.7 million were in a continuous unrealized loss position for less than 12 months, and $1.27 billion of securities with unrealized losses of $21.6 million were in a continuous loss position for more than 12 months. Securities in a loss position and total gross unrealized losses were comprised mostly of federal agency CMOs and federal agency debt securities. At December 31, 2014, approximately $2.03 billion of securities with unrealized losses of $6.7 million were in a continuous unrealized loss position for less than 12 months and $1.47 billion of securities with unrealized losses of $37.6 million were in a continuous loss position for more than 12 months. At March 31, 2014, approximately $1.84 billion of securities with unrealized losses of $26.4 million were in a continuous unrealized loss position for less than 12 months and $857.4 million of securities with unrealized losses of $34.8 million were in a continuous loss position for more than 12 months.

 

69



Table of Contents

 

See Note 3, Securities, of the Notes to the Unaudited Consolidated Financial Statements for further disclosures related to the securities portfolio.

 

Loan and Lease Portfolio

 

A comparative period-end loan and lease table is presented below:

 

Loans and Leases

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

Commercial

 

$

9,455,621

 

$

9,360,976

 

$

7,960,460

 

Commercial real estate mortgages

 

3,737,137

 

3,539,703

 

3,280,868

 

Residential mortgages

 

5,299,947

 

5,106,803

 

4,682,055

 

Real estate construction

 

794,274

 

710,224

 

389,188

 

Home equity loans and lines of credit

 

791,731

 

785,796

 

691,338

 

Installment

 

186,076

 

184,613

 

150,895

 

Lease financing

 

645,569

 

649,091

 

596,581

 

Loans and leases, excluding covered loans

 

20,910,355

 

20,337,206

 

17,751,385

 

Less: Allowance for loan and lease losses

 

(308,858

)

(310,149

)

(305,790

)

Loans and leases, excluding covered loans, net

 

20,601,497

 

20,027,057

 

17,445,595

 

 

 

 

 

 

 

 

 

Covered loans

 

480,236

 

510,979

 

673,294

 

Less: Allowance for loan losses

 

(9,752

)

(8,608

)

(18,439

)

Covered loans, net

 

470,484

 

502,371

 

654,855

 

 

 

 

 

 

 

 

 

Total loans and leases.

 

$

21,390,591

 

$

20,848,185

 

$

18,424,679

 

Total loans and leases, net

 

$

21,071,981

 

$

20,529,428

 

$

18,100,450

 

 

Total loans and leases were $21.39 billion, $20.85 billion and $18.42 billion at March 31, 2015, December 31, 2014 and March 31, 2014, respectively. Total loans, excluding covered loans, were $20.91 billion, $20.34 billion and $17.75 billion at March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

Total loans and leases, excluding covered loans, at March 31, 2015 increased 3 percent from December 31, 2014 and 18 percent from March 31, 2014. Commercial loans, including lease financing, were up 1 percent from year-end 2014 and 18 percent from the year-earlier quarter. Commercial real estate mortgage loans increased 6 percent from year-end 2014 and 14 percent from the year-earlier quarter. Residential mortgages grew by 4 percent and 13 percent from the same periods, respectively. Real estate construction loans increased 12 percent from year-end 2014 and 104 percent from March 31, 2014.

 

Covered Loans

 

Covered loans represent loans acquired from the FDIC that are subject to loss-sharing agreements and were $480.2 million as of March 31, 2015, $511.0 million as of December 31, 2014 and $673.3 million as of March 31, 2014. Covered loans, net of allowance for loan losses, were $470.5 million as of March 31, 2015, $502.4 million as of December 31, 2014 and $654.9 million as of March 31, 2014. The following is a summary of the major categories of covered loans:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

Commercial

 

$

2,153

 

$

1,969

 

$

9,766

 

Commercial real estate mortgages

 

453,647

 

481,689

 

625,404

 

Residential mortgages

 

3,715

 

4,455

 

4,926

 

Real estate construction

 

16,813

 

18,790

 

29,582

 

Home equity loans and lines of credit

 

3,655

 

3,820

 

3,313

 

Installment

 

253

 

256

 

303

 

Covered loans

 

480,236

 

510,979

 

673,294

 

Less: Allowance for loan losses

 

(9,752

)

(8,608

)

(18,439

)

Covered loans, net

 

$

470,484

 

$

502,371

 

$

654,855

 

 

70



Table of Contents

 

Other

 

To grow loans and diversify and manage concentration risk of the Company’s loan portfolio, the Company purchases and sells participations in loans. Included in this portfolio are purchased participations in Shared National Credits (“SNC”). Purchased SNC commitments at March 31, 2015 totaled $4.33 billion or 14 percent of total loan commitments, compared to $4.22 billion or 14 percent at December 31, 2014 and $3.52 billion or 13 percent at March 31, 2014. Outstanding loan balances on purchased SNCs were $2.07 billion, or approximately 10 percent of total loans outstanding, excluding covered loans, at March 31, 2015, compared to $1.96 billion or 10 percent at December 31, 2014 and $1.63 billion or 9 percent at March 31, 2014.

 

Bank regulatory guidance on risk management practices for financial institutions with high or increasing concentrations of commercial real estate (“CRE”) loans on their balance sheets emphasizes the need for sound internal risk management practices for those institutions that have experienced rapid growth in CRE lending, have notable exposure to specific types of CRE, or are approaching or exceeding the supervisory criteria used to evaluate CRE concentration risk. The supervisory criteria are: total reported loans for construction, land development and other land represent 100 percent of the institution’s total risk-based capital, and both total CRE loans represent 300 percent or more of the institution’s total risk-based capital and the institution’s CRE loan portfolio has increased 50 percent or more within the last 36 months. As of March 31, 2015, total loans for construction, land development and other land represented 28 percent of total risk-based capital; total CRE loans represented 133 percent of total risk-based capital and the total portfolio of loans for construction, land development, other land and CRE increased 20 percent over the last 36 months.

 

Asset Quality

 

Credit Risk Management

 

The Company has a comprehensive methodology to monitor credit quality and prudently manage credit concentration within each portfolio. The methodology includes establishing concentration limits to ensure that the loan portfolio is diversified. The limits are evaluated quarterly and are intended to mitigate the impact of any segment on the Company’s capital and earnings. The limits cover major industry groups, geography, product type, loan size and client relationship. Additional sub-limits are established for certain industries where the Bank has higher exposure. The concentration limits are approved by the Bank’s Credit Policy Committee and reviewed annually by the Audit & Risk Committee of the Board of Directors.

 

The loan portfolios are monitored through delinquency tracking and a dynamic risk rating process that is designed to detect early signs of deterioration. In addition, once a loan has shown signs of deterioration, it is transferred to a Special Assets Department that consists of professionals who specialize in managing problem assets. An oversight group meets quarterly or more frequently to review the progress of problem loans and OREO. Also, the Company has established portfolio review requirements that include a periodic review and risk assessment by the Risk Management Division that reports to the Audit & Risk Committee of the Board of Directors.

 

Geographic Concentrations and Economic Trends by Geographic Region

 

Although the Company’s lending activities are predominantly in California, and to a lesser extent, New York, the Company has various specialty lending businesses that lend to businesses located throughout the United States of America and in certain foreign countries to facilitate trade finance activities. Excluding covered loans, California represented 73 percent of total loans outstanding and New York represented 9 percent as of March 31, 2015. The remaining 18 percent of total loans outstanding represented other states and countries. Concentrations of credit risk arise when a number of clients are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations to be similarly affected by changes in economic conditions. Although the Company has a diversified loan portfolio, a substantial portion of the loan portfolio and credit performance depends on the economic stability of California. The Company has most of its loans in large metropolitan California cities such as Los Angeles, San Francisco and San Diego, rather than in the outlying suburban communities that have seen higher declines in real estate values during the recession. Within the Company’s Commercial loan portfolio, the five California counties with the largest exposures at March 31, 2015 are Los Angeles (37 percent), Orange (5 percent), San Diego (3 percent), Riverside (3 percent) and San Bernardino (2 percent). Within the Commercial Real Estate Mortgage loan portfolio, the five California counties with the largest exposures are Los Angeles (38 percent), San Diego (8 percent), Orange (7 percent), Riverside (4 percent) and Santa Clara (4 percent). For the Real Estate Construction loan portfolio, the concentration

 

71



Table of Contents

 

in California is predominately in Los Angeles (29 percent), San Diego (15 percent), Orange (8 percent), Alameda (7 percent) and Ventura (6 percent).

 

Within the Company’s covered loan portfolio at March 31, 2015, the five states with the largest concentration were California (32 percent), Texas (12 percent), Nevada (6 percent), Arizona (6 percent) and Ohio (6 percent). The remaining 38 percent of total covered loans outstanding represented other states.

 

Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments

 

A consequence of lending activities is that losses may be experienced. The amount of such losses will vary from time to time depending upon the risk characteristics of the loan portfolio as affected by economic conditions, changing interest rates, and the financial performance of borrowers. The allowance for loan and lease losses and the reserve for off-balance sheet credit commitments which provide for the risk of losses inherent in the credit extension process, are increased by the provision for credit losses charged to operating expense. The allowance for loan and lease losses is decreased by the amount of charge-offs, net of recoveries. There is no exact method of predicting specific losses or amounts that ultimately may be charged off on particular segments of the loan portfolio.

 

The Company has an internal credit risk analysis and review staff that issues reports to the Audit & Risk Committee of the Board of Directors and continually reviews loan quality. This analysis includes a detailed review of the classification and categorization of problem loans, potential problem loans and loans to be charged off, an assessment of the overall quality and collectability of the portfolio, consideration of the credit loss experience, trends in problem loans and concentration of credit risk, as well as current economic conditions, particularly in California. Management then evaluates the allowance, determines its appropriate level and the need for additional provisions, and presents its analysis to the Audit & Risk Committee which ultimately reviews and approves management’s recommendation.

 

The provision is the expense recognized in the consolidated statements of income to adjust the allowance and reserve to the level deemed appropriate by management, as determined through application of the Company’s allowance methodology procedures. See “Critical Accounting Policies—Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments” in the Company’s 2014 Annual Report on Form 10-K. The process used for determining the adequacy of the reserve for off-balance sheet credit commitments is consistent with the process for the allowance for loan and lease losses.

 

72



Table of Contents

 

The following table summarizes activity in the allowance for loan and lease losses and the reserve for off-balance sheet credit commitments, excluding covered loans, for the three months ended March 31, 2015 and 2014. Activity is provided by loan portfolio segment which is consistent with the Company’s methodology for determining the allowance for loan and lease losses.

 

Changes in Allowance for Loan and Lease Losses

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

 

 

 

 

 

 

Loans and leases outstanding, excluding covered loans

 

$

20,910,355

 

$

17,751,385

 

Average loans and leases outstanding, excluding covered loans

 

$

20,404,720

 

$

17,338,419

 

Allowance for loan and lease losses (1)

 

 

 

 

 

Balance, beginning of period

 

$

310,149

 

$

302,584

 

Loan charge-offs:

 

 

 

 

 

Commercial

 

(2,825

)

(1,959

)

Commercial real estate mortgages

 

 

(5

)

Residential mortgages

 

 

(482

)

Home equity loans and lines of credit

 

 

(16

)

Installment

 

(277

)

(46

)

Total charge-offs

 

(3,102

)

(2,508

)

Recoveries of loans previously charged-off:

 

 

 

 

 

Commercial

 

1,116

 

1,732

 

Commercial real estate mortgages

 

1,160

 

100

 

Residential mortgages

 

39

 

35

 

Real estate construction

 

87

 

4,388

 

Home equity loans and lines of credit

 

38

 

159

 

Installment

 

220

 

264

 

Total recoveries

 

2,660

 

6,678

 

Net (charge-offs) recoveries

 

(442

)

4,170

 

Transfers to reserve for off-balance sheet credit commitments

 

(849

)

(964

)

Balance, end of period

 

$

308,858

 

$

305,790

 

 

 

 

 

 

 

Net (charge-offs) recoveries to average loans and leases, excluding covered loans (annualized)

 

(0.01

)%

0.10

%

Allowance for loan and lease losses to total period-end loans and leases, excluding covered loans

 

1.48

%

1.72

%

 

 

 

 

 

 

Reserve for off-balance sheet credit commitments

 

 

 

 

 

Balance, beginning of period

 

$

27,811

 

$

33,944

 

Transfers from allowance

 

849

 

964

 

Balance, end of period

 

$

28,660

 

$

34,908

 

 


(1) The allowance for loan and lease losses in this table excludes amounts related to covered loans.

 

During the economic recession, the Company recognized significant charge-offs from 2008 to 2010. Total loan charge-offs have declined significantly in recent years due to improving economic and business conditions in the markets served by the Company. Higher loan recoveries in recent years were largely due to increases in the value of real estate collateral, improvements in the financial condition of the Company’s clients and guarantors, and increases in recoveries related to the use of legal remedies available to the Company. Recoveries occurred throughout the loan portfolio; however, the majority of the recoveries related to a small group of credit relationships and were primarily concentrated in the commercial and real estate construction portfolios.

 

73



Table of Contents

 

The timing and amount of recoveries is inherently uncertain, imprecise and potentially volatile and is subject to a variety of factors, including but not limited to: general economic conditions, the willingness and financial capacity of the borrower, guarantors or third parties; additional changes in the realizable value of the collateral between the date of charge-off and the date of recovery, and the legal remedies available to the Company needed to effect recovery.

 

The Company anticipates the level of recoveries to significantly diminish in the foreseeable future as the amount of charge-offs that are available for recovery is significantly less than in prior periods and the charge-offs which remain have fewer opportunities for recovery due to the limited financial capacity and collateral value of the remaining charged-off loans.

 

Based on an evaluation of individual credits, previous loan and lease loss experience, management’s evaluation of the current loan portfolio, and current economic conditions, management has allocated the allowance for loan and lease losses on non-covered loans for March 31, 2015, December 31, 2014 and March 31, 2014 as shown in the table below:

 

 

 

Allowance amount

 

Percentage of total allowance

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

2015

 

2014

 

2014

 

Commercial and lease financing

 

$

120,666

 

$

115,855

 

$

121,574

 

39

%

37

%

39

%

Commercial real estate mortgages

 

47,017

 

44,745

 

51,361

 

15

 

15

 

17

 

Residential mortgages

 

9,967

 

10,296

 

11,595

 

3

 

3

 

4

 

Real estate construction

 

10,234

 

9,115

 

6,468

 

3

 

3

 

2

 

Home equity loans and lines of credit

 

6,361

 

6,609

 

6,419

 

2

 

2

 

2

 

Installment

 

2,153

 

2,228

 

1,824

 

1

 

1

 

1

 

Qualitative

 

112,460

 

121,301

 

106,549

 

37

 

39

 

35

 

Total

 

$

308,858

 

$

310,149

 

$

305,790

 

100

%

100

%

100

%

 

While the allowance is allocated by loan type above, the allowance is general in nature and is available for the portfolio in its entirety.

 

The Company has a qualitative factor matrix to determine the amount of reserves needed for judgmental factors that are not attributable to or reflected in the Company’s quantitative allowance models. The methodology to determine the qualitative reserves includes segmenting the Company’s portfolio into three loan categories: Commercial real estate secured, Commercial and Consumer. The qualitative reserve factors are separated into numerically informed and judgmental categories. Numerically informed factors are linked to defined macroeconomic or bank-specific criteria such as portfolio growth, problem loan trends and concentrations. Judgmental factors are based on the Company’s assessment of factors that include, but are not limited to, the legal and regulatory environment, internal systems and procedures, and entry into a new business. Each factor is assigned a risk level and a risk weight in points which is aggregated to determine the level of qualitative reserves. The factors are updated quarterly to reflect changing conditions. At March 31, 2015, the Company had total qualitative reserves of $112.5 million, of which $31.3 million, $57.9 million and $23.3 million were assigned to the Commercial real estate secured, Commercial and Consumer segments, respectively. The primary drivers of the qualitative reserves as of March 31, 2015 are economic conditions, loan and industry concentrations, and loan growth. The Company had total qualitative reserves of $121.3 million and $106.5 million as of December 31, 2014 and March 31, 2014, respectively.

 

Nonaccrual loans, excluding covered loans, were $33.4 million at March 31, 2015, down from $42.2 million at December 31, 2014 and $71.2 million at March 31, 2014. Net loan charge-offs were $0.4 million for the three months ended March 31, 2015, compared to net recoveries of $4.2 million for the same period in 2014. Classified loans were $208.8 million at March 31, 2015, up from $190.8 million at December 31, 2014 but down from $350.7 million at March 31, 2014. The Company recorded no provision for loan and lease losses in the first quarter of 2015 and 2014. The Company recorded a $5.0 million reversal of provision in the fourth quarter of 2014. The reversal of provision in prior quarter reflected substantial loan-loss recoveries and improving credit quality.

 

The allowance for loan and lease losses, excluding covered loans, was $308.9 million as of March 31, 2015, compared with $310.1 million as of December 31, 2014 and $305.8 million as of March 31, 2014. The ratio of the allowance for loan and lease losses as a percentage of total loans and leases, excluding covered loans, was 1.48 percent at March 31, 2015, compared to 1.53 percent at December 31, 2014 and 1.72 percent at March 31, 2014. The allowance for loan and lease losses as a percentage of nonperforming assets, excluding covered assets, was 785.24 percent, 586.26 percent and 379.12 percent at March 31, 2015, December 31, 2014 and March 31, 2014, respectively. The Company believes that its allowance for loan and lease losses continues to be appropriate.

 

74



Table of Contents

 

The following table summarizes the activity in the allowance for loan losses on covered loans for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

8,608

 

$

15,922

 

Provision for losses

 

497

 

4,655

 

Change in allowance due to loan removals

 

647

 

(2,138

)

Balance, end of period

 

$

9,752

 

$

18,439

 

 

The allowance for losses on covered loans was $9.8 million at March 31, 2015, down from $18.4 million at March 31, 2014 due to the stabilizing credit quality of covered loans and portfolio run-off. The covered loan portfolio decreased 29 percent to $480.2 million at March 31, 2015 from $673.3 million at March 31, 2014. The Company recorded a $0.5 million and $4.7 million provision for losses on covered loans during the three months ended March 31, 2015 and 2014, respectively. Refer to “Covered Assets” included elsewhere in this report for further discussion of the provision for loan losses on covered loans.

 

Impaired Loans

 

Loans, other than those included in large groups of smaller-balance homogeneous loans, are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement, including scheduled interest payments. The assessment for impairment occurs when and while such loans are on nonaccrual, or when the loan has been restructured. When a loan with unique risk characteristics has been identified as being impaired, the amount of impairment will be measured by the Company using discounted cash flows, except when it is determined that the primary (remaining) source of repayment for the loan is the operation or liquidation of the underlying collateral. In these cases, the current fair value of the collateral, reduced by costs to sell, will be used in place of discounted cash flows. As a final alternative, the observable market price of the debt may be used to assess impairment.

 

If the measurement of the impaired loan is less than the recorded investment in the loan (including accrued interest, net deferred loan fees or costs and unamortized premium or discount), an impairment allowance is recognized by creating or adjusting the existing allocation of the allowance for loan and lease losses. Interest payments received on impaired loans are generally applied as follows: (1) to principal if the loan is on nonaccrual principal recapture status, (2) to interest income if the loan is on cash basis nonaccrual, and (3) to interest income if the impaired loan has been returned to accrual status.

 

The following table presents information on impaired loans as of March 31, 2015, December 31, 2014 and March 31, 2014. Loan and lease balances reflect the recorded investment as of the reporting date.

 

 

 

March 31, 2015

 

December 31, 2014

 

March 31, 2014

 

(in thousands)

 

Loans and 
Leases

 

Related 
Allowance

 

Loans and 
Leases

 

Related 
Allowance

 

Loans and 
Leases

 

Related 
Allowance

 

Impaired loans, excluding covered loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with an allowance

 

$

15,127

 

$

784

 

$

15,611

 

$

728

 

$

22,788

 

$

2,857

 

Impaired loans with no related allowance

 

36,921

 

 

45,611

 

 

77,958

 

 

Total impaired loans, excluding covered loans

 

$

52,048

 

 

 

$

61,222

 

 

 

$

100,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by loan type:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

7,600

 

$

471

 

$

15,364

 

$

399

 

$

28,683

 

$

2,557

 

Commercial real estate mortgages

 

22,879

 

273

 

25,042

 

281

 

41,924

 

300

 

Residential mortgages

 

11,655

 

40

 

11,937

 

48

 

7,904

 

 

Real estate construction

 

8,979

 

 

6,609

 

 

18,788

 

 

Home equity loans and lines of credit

 

935

 

 

2,270

 

 

3,447

 

 

Total impaired loans, excluding covered loans

 

$

52,048

 

$

784

 

$

61,222

 

$

728

 

$

100,746

 

$

2,857

 

 


(1)         Impaired loans include $28.9 million, $30.6 million and $39.4 million of loans that are on accrual status at March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

75



Table of Contents

 

The recorded investment in impaired loans, excluding covered loans, was $52.0 million at March 31, 2015, $61.2 million at December 31, 2014 and $100.7 million at March 31, 2014. There were no impaired covered loans at March 31, 2015, December 31, 2014 or March 31, 2014.

 

Troubled Debt Restructured Loans

 

At March 31, 2015, troubled debt restructured loans were $30.0 million, before specific reserves of $0.8 million. Troubled debt restructured loans were $34.3 million, before specific reserves of $0.7 million, at December 31, 2014 and $55.5 million, before specific reserves of $0.5 million, at March 31, 2014. Troubled debt restructured loans included $18.5 million, $18.9 million and $25.2 million of restructured loans on accrual status at March 31, 2015, December 31, 2014 and March 31, 2014, respectively. At March 31, 2015, there were no outstanding commitments to lend additional funds on restructured loans.

 

Nonaccrual and Past Due Loans

 

Total nonperforming assets (nonaccrual loans and OREO), excluding covered assets, were $39.3 million, or 0.19 percent of total loans and OREO, excluding covered assets, at March 31, 2015, compared with $52.9 million, or 0.26 percent, at December 31, 2014, and $80.7 million, or 0.45 percent, at March 31, 2014. Total nonperforming covered assets (nonaccrual covered loans and covered OREO) were $11.6 million at March 31, 2015, $12.8 million at December 31, 2014 and $24.9 million at March 31, 2014.

 

Company policy requires that a loan be placed on nonaccrual status if either principal or interest payments are 90 days past due, unless the loan is both well secured and in process of collection, or if full collection of interest or principal becomes uncertain regardless of the time period involved. Covered loans accounted for under ASC 310-30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when cash flows are reasonably estimable. Accordingly, acquired impaired covered loans that are contractually past due are still considered to be accruing and performing loans. If the timing and amount of future cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans and interest income is not recognized until the timing and amount of future cash flows can be reasonably estimated. There were no covered loans that were on nonaccrual status as of March 31, 2015, December 31, 2014 and March 31, 2014.

 

Loans are considered past due following the date when either interest or principal is contractually due and unpaid. A summary of past due loans, excluding loans on nonaccrual status, is provided below:

 

(in thousands)

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

Past due loans, excluding covered loans

 

 

 

 

 

 

 

30-89 days past due

 

$

15,815

 

$

11,903

 

$

12,206

 

90 days or more past due on accrual status:

 

 

 

 

 

 

 

Commercial

 

 

148

 

 

Residential mortgages

 

379

 

921

 

379

 

Home equity loans and lines of credit

 

240

 

100

 

 

Installment

 

409

 

346

 

45

 

Total 90 days or more past due on accrual status

 

$

1,028

 

$

1,515

 

$

424

 

 

 

 

 

 

 

 

 

Past due covered loans

 

 

 

 

 

 

 

30-89 days past due

 

$

12,540

 

$

7,416

 

$

16,552

 

90 days or more past due on accrual status

 

22,107

 

28,344

 

38,548

 

 

76



Table of Contents

 

The following table presents information on nonaccrual loans and OREO as of March 31, 2015, December 31, 2014 and March 31, 2014:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands)

 

2015

 

2014

 

2014

 

Nonperforming assets, excluding covered assets

 

 

 

 

 

 

 

Nonaccrual loans, excluding covered loans

 

 

 

 

 

 

 

Commercial

 

$

8,192

 

$

15,096

 

$

19,832

 

Commercial real estate mortgages

 

2,901

 

3,575

 

16,397

 

Residential mortgages

 

12,132

 

11,943

 

9,966

 

Real estate construction

 

6,598

 

6,598

 

18,760

 

Home equity loans and lines of credit

 

3,507

 

4,864

 

6,040

 

Installment

 

39

 

84

 

151

 

Lease financing

 

7

 

7

 

99

 

Total nonaccrual loans, excluding covered loans

 

33,376

 

42,167

 

71,245

 

OREO, excluding covered OREO

 

5,957

 

10,736

 

9,412

 

Total nonperforming assets, excluding covered assets

 

$

39,333

 

$

52,903

 

$

80,657

 

 

 

 

 

 

 

 

 

Nonperforming covered assets

 

 

 

 

 

 

 

OREO

 

$

11,552

 

$

12,760

 

$

24,855

 

 

 

 

 

 

 

 

 

Ratios (excluding covered assets):

 

 

 

 

 

 

 

Nonaccrual loans as a percentage of total loans

 

0.16

%

0.21

%

0.40

%

Nonperforming assets as a percentage of total loans and OREO

 

0.19

 

0.26

 

0.45

 

Allowance for loan and lease losses to nonaccrual loans

 

925.39

 

735.53

 

429.21

 

Allowance for loan and lease losses to total nonperforming assets

 

785.24

 

586.26

 

379.12

 

 

All nonaccrual loans greater than $1 million are considered impaired and are individually analyzed. The Company does not maintain a reserve for impaired loans where the carrying value of the loan is less than the fair value of the collateral, reduced by costs to sell. Where the carrying value of the impaired loan is greater than the fair value of the collateral, less costs to sell, the Company specifically establishes an allowance for loan and lease losses to cover the deficiency. This analysis ensures that the non-accruing loans have been appropriately reserved.

 

The table below summarizes the total activity in nonaccrual loans, excluding covered loans, for the three months ended March 31, 2015 and 2014:

 

Changes in Nonaccrual Loans

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of the period

 

$

42,167

 

$

68,651

 

Loans placed on nonaccrual

 

775

 

12,555

 

Net charge-offs

 

(1,640

)

(1,920

)

Loans returned to accrual status

 

(1,644

)

(1,482

)

Repayments (including interest applied to principal)

 

(6,282

)

(6,559

)

Balance, end of the period

 

$

33,376

 

$

71,245

 

 

77



Table of Contents

 

In addition to loans disclosed above as past due or nonaccrual, management has also identified $13.5 million of credit facilities to 15 borrowers as of April 27, 2015, where the ability to comply with the present loan payment terms in the future is questionable. However, the inability of the borrowers to comply with repayment terms was not sufficiently probable to place the loan on nonaccrual status at March 31, 2015, and the identification of these loans is not necessarily indicative of whether the loans will be placed on nonaccrual status. This amount was determined based on analysis of information known to management about the borrowers’ financial condition and current economic conditions. In the Form 10-K for the year ended December, 2014, the Company reported that management had identified $4.3 million of credit facilities to 10 borrowers where the ability to comply with the loan payment terms in the future was questionable. Management’s classification of credits as nonaccrual, restructured or problems does not necessarily indicate that the principal is uncollectible in whole or part.

 

Other Real Estate Owned

 

The following tables provide a summary of OREO activity for the three months ended March 31, 2015 and 2014:

 

 

 

For the three months ended
March 31, 2015

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Non-Covered 
OREO

 

Covered 
OREO

 

Total

 

Non-Covered 
OREO

 

Covered 
OREO

 

Total

 

Balance, beginning of period

 

$

10,736

 

$

12,760

 

$

23,496

 

$

12,611

 

$

25,481

 

$

38,092

 

Additions

 

 

1,085

 

1,085

 

 

2,033

 

2,033

 

Sales

 

(4,779

)

(631

)

(5,410

)

(3,186

)

(2,504

)

(5,690

)

Valuation adjustments

 

 

(1,662

)

(1,662

)

(13

)

(155

)

(168

)

Balance, end of period

 

$

5,957

 

$

11,552

 

$

17,509

 

$

9,412

 

$

24,855

 

$

34,267

 

 

OREO was $17.5 million at March 31, 2015, $23.5 million at December 31, 2014 and $34.3 million at March 31, 2014, respectively. The OREO balance at March 31, 2015 includes covered OREO of $11.6 million, compared with $12.8 million at December 31, 2014 and $24.9 million at March 31, 2014. The balance of OREO at March 31, 2015, December 31, 2014 and March 31, 2014 is net of valuation allowances of $4.1 million, $7.4 million and $14.6 million, respectively.

 

The Company recognized $0.6 million in total net gain on the sale of OREO in the first quarter of 2015, compared to $1.9 million in the fourth quarter of 2014 and $2.8 million in the year-earlier quarter. Net gain on the sale of OREO in the first quarter of 2015 included $12 thousand of net gain related to the sale of covered OREO, compared to $1.8 million in the fourth quarter of 2014 and $0.4 million in the year-earlier quarter.

 

Covered OREO expenses and valuation write-downs are recorded in the noninterest expense section of the consolidated statements of income and gains or losses on sale of covered OREO are recognized in the noninterest income section. Under the loss-sharing agreements, 80 percent of eligible covered OREO expenses, valuation write-downs, and losses on sales are reimbursable to the Company from the FDIC and 80 percent of covered gains on sales are payable to the FDIC. The portion of these expenses that is reimbursable or income that is payable is recorded in FDIC loss sharing income (expense), net in the noninterest income section of the consolidated statements of income.

 

78



Table of Contents

 

Other Assets

 

The following table presents information on other assets:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(in thousands) (1) 

 

2015

 

2014

 

2014

 

Accrued interest receivable

 

$

77,911

 

$

80,721

 

$

71,105

 

Deferred compensation fund assets

 

93,599

 

92,199

 

86,571

 

Stock in government agencies

 

58,376

 

58,376

 

57,202

 

Private equity and alternative investments

 

29,188

 

29,212

 

31,589

 

Bank-owned life insurance

 

88,742

 

88,069

 

86,026

 

Derivative assets

 

76,695

 

51,586

 

35,469

 

Income tax receivable

 

44,031

 

29,463

 

6,424

 

FDIC receivable (payable)

 

2,335

 

(993

)

1,137

 

Equipment on operating leases, net

 

15,309

 

18,544

 

30,058

 

Other

 

93,003

 

90,670

 

102,546

 

Total other assets

 

$

579,189

 

$

537,847

 

$

508,127

 

 


(1)         Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

 

Deposits

 

Deposits totaled $28.52 billion, $28.11 billion and $25.73 billion at March 31, 2015, December 31, 2014 and March 31, 2014, respectively. Average deposits totaled $27.81 billion for the first quarter of 2015, a decrease of 3 percent from $28.55 billion for the fourth quarter of 2014 and an increase of 10 percent from $25.37 billion for the first quarter of 2014. Core deposits, which include noninterest-bearing deposits and interest-bearing deposits excluding time deposits of $100,000 and over, provide a stable source of low cost funding. Average core deposits were $27.29 billion, $28.06 billion and $24.89 billion for the quarters ended March 31, 2015, December 31, 2014 and March 31, 2014, respectively, and represented 98 percent of total deposits for each respective period. Average noninterest-bearing deposits in the first quarter of 2015 decreased 2 percent from the fourth quarter of 2014 and increased 15 percent from the year-earlier quarter.

 

Treasury Services deposit balances, which consist primarily of title, escrow, community association and property management deposits, averaged $3.01 billion in the first quarter of 2015, compared with $3.12 billion in the fourth quarter of 2014 and $2.65 billion for the first quarter of 2014. The growth in Treasury Services deposits from the year-earlier quarter largely reflects higher single-family residential mortgage transaction activity.

 

Borrowed Funds

 

Total borrowed funds were $638.8 million, $961.5 million and $737.6 million at March 31, 2015, December 31, 2014 and March 31, 2014, respectively. Total average borrowed funds were $894.9 million, $639.5 million and $738.9 million for the quarters ended March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

Short-term borrowings consist of funds with remaining maturities of one year or less and the current portion of long-term debt. Short-term borrowings were $4.4 million as of March 31, 2015 compared to $322.9 million as of December 31, 2014 and $4.1 million as of March 31, 2014. Short-term borrowings at March 31, 2015 consist of the current portions of nonrecourse debt.

 

Long-term debt consists of borrowings with remaining maturities greater than one year and is primarily comprised of senior notes, subordinated debt, junior subordinated debt and nonrecourse debt. Long-term debt was $634.4 million, $638.6 million and $733.5 million as of March 31, 2015, December 31, 2014 and March 31, 2014, respectively. The decrease from the year-earlier quarter was due to the redemption of $105.0 million in subordinated notes during the third quarter of 2014. The Company’s long-term borrowings have maturity dates ranging from April 2016 to November 2034.

 

79



Table of Contents

 

Off-Balance Sheet

 

In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and letters of credit, and to invest in affordable housing funds, private equity and other alternative investments. These instruments involve elements of credit, foreign exchange, and interest-rate risk, to varying degrees, in excess of the amount reflected in the consolidated balance sheets.

 

Exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments, and will evaluate each client’s creditworthiness on a case-by-case basis.

 

Commitments to extend credit are agreements to lend to a client as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company had off-balance sheet credit commitments totaling $9.95 billion at March 31, 2015, $9.49 billion at December 31, 2014 and $8.27 billion at March 31, 2014.

 

Standby letters of credit are commitments issued by the Company to guarantee the obligations of its clients to beneficiaries. Commercial letters of credit are issued on behalf of clients to ensure payment in connection with trade transactions. The Company had $707.7 million in letters of credit at March 31, 2015, of which $589.3 million relate to standby letters of credit and $118.4 million relate to commercial letters of credit. The Company had $718.0 million outstanding in letters of credit at December 31, 2014, of which $607.6 million relate to standby letters of credit and $110.4 million relate to commercial letters of credit.

 

As of March 31, 2015, the Company had private equity fund and alternative investment fund commitments of $71.1 million, of which $59.8 million was funded. As of December 31, 2014 and March 31, 2014, the Company had private equity and alternative investment fund commitments of $67.4 million and $70.9 million, of which $59.4 million and $62.6 million was funded, respectively.

 

Capital

 

In July 2013, the FDIC, the Office of the Comptroller of the Currency and the Board of Governors of the Federal Reserve System adopted a final rule that revises its risk-based and leverage capital requirements (referred to as the Basel III rule). The Basel III final rule implements a revised definition of regulatory capital, a new common equity Tier 1 minimum capital requirement, and a higher minimum Tier 1 capital requirement. For banking organizations not subject to the advanced approaches rule, compliance with the standardized approach for determining risk-weighted assets and compliance with the transition period for the revised minimum regulatory capital ratios began on January 1, 2015. The transition period for the capital conservation buffer will begin on January 1, 2016 and the fully implemented regulatory capital ratios will be effective on January 1, 2019. Important elements of the Basel III rule include the following:

 

·                  Increased minimum capital requirements;

·                  Higher quality of capital so banks are better able to absorb losses;

·                  A leverage ratio concept for international banks and U.S. bank holding companies;

·                  Specific capital conservation buffers; and

·                  A more uniform supervisory standard for U.S. financial institution regulatory agencies.

 

The Basel III rule became effective for the Company on January 1, 2015. Using the new standards at March 31, 2015, the Company reported a common equity tier 1 capital ratio of 8.71 percent, a tier 1 capital ratio of 9.82 percent, a total capital ratio of 11.87 percent and a tier 1 leverage ratio of 7.53 percent.

 

80



Table of Contents

 

The following table presents the regulatory standards for well-capitalized institutions and the capital ratios for the Corporation and the Bank at March 31, 2015, December 31, 2014 and March 31, 2014:

 

 

 

Regulatory
Well-Capitalized
Standards

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

City National Corporation (1)

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital (1)

 

6.50

%

8.71

%

N/A

%

N/A

%

Tier 1 risk-based capital

 

8.00

 

9.82

 

9.78

 

10.18

 

Total risk-based capital

 

10.00

 

11.87

 

11.95

 

13.08

 

Tier 1 leverage

 

 

7.53

 

7.22

 

7.41

 

Tangible common equity to tangible assets (2)

 

 

6.50

 

6.28

 

6.31

 

 

 

 

 

 

 

 

 

 

 

City National Bank (1)

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital (1)

 

6.50

%

9.58

%

N/A

%

N/A

%

Tier 1 risk-based capital

 

8.00

 

9.58

 

9.60

 

10.25

 

Total risk-based capital

 

10.00

 

11.69

 

11.74

 

13.10

 

Tier 1 leverage

 

5.00

 

7.35

 

7.08

 

7.45

 

 


(1)         Risk-based capital ratios for the current period were calculated under Basel III rules, which became effective for the Company on January 1, 2015. Prior period data was based on Basel I rules. Common equity tier 1 capital under Basel III replaces Tier 1 common equity under Basel I.

 

(2)         Tangible common equity to tangible assets is a non-GAAP financial measure that represents total common equity less identifiable intangible assets and goodwill divided by total assets less identifiable assets and goodwill. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant and regulatory’ interest in tangible common equity as a measure of capital. See reconciliation of the GAAP financial measure to this non-GAAP financial measure below.

 

Reconciliation of GAAP financial measure to non-GAAP financial measure:

 

(in thousands) (1)

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

Common equity

 

$

2,750,754

 

$

2,675,085

 

$

2,515,722

 

Less: Goodwill and other intangible assets

 

(669,322

)

(670,699

)

(681,756

)

Tangible common equity (A)

 

$

2,081,432

 

$

2,004,386

 

$

1,833,966

 

 

 

 

 

 

 

 

 

Total assets

 

$

32,698,899

 

$

32,597,232

 

$

29,725,630

 

Less: Goodwill and other intangible assets

 

(669,322

)

(670,699

)

(681,756

)

Tangible assets (B)

 

$

32,029,577

 

$

31,926,533

 

$

29,043,874

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets (A)/(B)

 

6.50

%

6.28

%

6.31

%

 


(1)   Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

 

The ratio of period-end equity to period-end assets was 9.23 percent, 9.03 percent and 9.36 percent as of March 31, 2015, December 31, 2014 and March 31, 2014, respectively. Period-end common shareholders’ equity to period-end assets was 8.41 percent, 8.21 percent and 8.46 percent for the same periods, respectively.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

ASSET/LIABILITY MANAGEMENT

 

Market risk results from the variability of future cash flows and earnings due to changes in the financial markets. These changes may also impact the fair values of loans, securities and borrowings. The values of financial instruments may fluctuate because of interest rate changes, foreign currency exchange rate changes or other market changes. The Company’s asset/liability management process entails the evaluation, measurement and management of market risk and liquidity risk. The principal objective of asset/liability management is to optimize net interest income subject to margin volatility and liquidity constraints over the long term. Margin volatility results when the rate reset (or repricing) characteristics of assets are materially different from those of the Company’s liabilities. The Board of Directors approves asset/liability policies and annually reviews and approves the limits within which the risks must be managed. The Asset/Liability Management Committee (“ALCO”), which is comprised of senior management and key risk management individuals, sets risk management guidelines within the broader limits approved by the Board, monitors the risks and periodically reports results to the Board.

 

81



Table of Contents

 

A quantitative and qualitative discussion about market risk is included on pages 72 to 77 of the Corporation’s Form 10-K for the year ended December 31, 2014.

 

Liquidity Risk

 

Liquidity risk results from the mismatching of asset and liability cash flows. Funds for this purpose can be obtained in cash markets, by borrowing, or by selling certain assets. The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Company’s operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Company achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Company’s liquidity position is enhanced by its ability to raise additional funds as needed in the wholesale markets. Liquidity risk management is an important element in the Company’s ALCO process, and is managed within limits approved by the Board of Directors and guidelines set by management. Attention is also paid to potential outflows resulting from disruptions in the financial markets or to unexpected credit events. These factors are incorporated into the Company’s contingency funding analysis, and provide the basis for the identification of primary and secondary liquidity reserves.

 

In recent years, the Company’s core deposit base has provided the majority of the Company’s funding requirements. This relatively stable and low-cost source of funds, along with shareholders’ equity, provided 94 percent of funding for average total assets for the first quarter of 2015 and for the year-earlier quarter. Strong core deposits are indicative of the strength of the Company’s franchise in its chosen markets and reflect the confidence that clients have in the Company. The Company places a very high priority in maintaining this confidence through conservative credit and capital management practices and by maintaining significant on-balance sheet liquidity reserves.

 

Funding obtained through short-term wholesale or market sources averaged $255.0 million for the three months ended March 31, 2015. No funding was obtained through short-term wholesale or market sources for the year-earlier period. The Company’s liquidity position was also supported through longer-term borrowings (including the current portion of long-term debt) which averaged $640.0 million for the three months ended March 31, 2015, compared with $738.9 million for the year-earlier quarter. Market sources of funds comprise a modest portion of total Bank funding and are managed within concentration and maturity guidelines reviewed by management and implemented by the Company’s treasury department.

 

Liquidity is further provided by assets such as federal funds sold, reverse repurchase agreements, balances held at the Federal Reserve Bank, and trading securities, which may be immediately converted to cash at minimal cost. The aggregate of these assets averaged $474.9 million for the first quarter of 2015, compared with $903.1 million in the year-earlier quarter. In addition, the Company has committed and unutilized secured borrowing capacity of $6.27 billion as of March 31, 2015 from the Federal Home Loan Bank of San Francisco, of which the Bank is a member. The Company’s investment portfolio also provides a substantial liquidity reserve. The portfolio of securities available-for-sale averaged $5.57 billion and $5.52 billion for the quarters ended March 31, 2015 and 2014, respectively. The unpledged portion of securities available-for-sale and held-to-maturity at fair value totaled $6.81 billion at March 31, 2015. These securities could be used as collateral for borrowing or a portion of the securities available-for-sale could be sold.

 

Interest-Rate Risk

 

Net Interest Income Simulation: As part of its overall interest-rate risk management process, the Company performs stress tests on net interest income projections based on a variety of factors, including interest rate levels, changes in the relationship between the prime rate and short-term interest rates, and the shape of the yield curve. The Company uses a simulation model to estimate the severity of this risk and to develop mitigation strategies, including interest-rate hedges. The magnitude of the change is determined from historical volatility analysis. The assumptions used in the model are updated periodically and reviewed and approved by ALCO. In addition, the Board of Directors has adopted limits within which interest rate exposure must be contained. Within these broader limits, ALCO sets management guidelines to further contain interest-rate risk exposure.

 

82



Table of Contents

 

The Company is naturally asset-sensitive due to its large portfolio of rate-sensitive commercial loans that are funded in part by noninterest-bearing and rate-stable core deposits. As a result, if there are no significant changes in the mix of assets and liabilities, the net interest margin increases when interest rates increase and decreases when interest rates decrease. The Company uses on and off-balance sheet hedging vehicles to manage risk. The Company uses a simulation model to estimate the impact of changes in interest rates on net interest income. Interest rate scenarios include stable rates and a 200 basis point and a 400 basis point parallel shift in the yield curve occurring gradually over a two-year period. The model is used to project net interest income assuming no changes in loans or deposit mix as it stood at March 31, 2015, as well as a dynamic simulation that includes changes to balance sheet mix in response to changes in interest rates. Loan yields and deposit rates change over the simulation horizon based on current spreads and adjustment factors that are statistically derived using historical rate and balance sheet data.

 

As of March 31, 2015, the Federal funds target rate was at a range of zero percent to 0.25 percent. Further declines in interest rates are not expected to significantly reduce earning asset yields or liability costs, nor have a meaningful effect on net interest margin. The Company’s net interest income simulation for 2015 was performed under two rate scenarios: a 200 basis point gradual increase in rates and a 400 basis point gradual increase in rates, both over a 2-year horizon. Under the 200 basis point scenario, loans, excluding covered loans which are in a runoff mode, increase by 13 percent per year compared to the base case and deposits decline 4 percent per year. At March 31, 2015, a gradual 200 basis point parallel increase in the yield curve over the next 24 months assuming a static balance sheet would result in an increase in projected net interest income of approximately 6.5 percent in year one and 23 percent in year two over the base case. The dynamic simulation incorporates balance sheet changes resulting from a gradual 200 basis point increase in rates. In combination, these rate and balance sheet effects result in an increase in projected net interest income of approximately 7.8 percent in year one and 31.7 percent in year two over the base case. Under the 400 basis point scenario, loans, excluding covered loans which are in a runoff mode, increase by 13 percent per year compared to the base case and deposits decline 7.5 percent per year. At March 31, 2015, a gradual 400 basis point parallel increase in the yield curve over the next 24 months assuming a static balance sheet would result in an increase in projected net interest income of approximately 13.3 percent in year one and 45.9 percent in year two over the base case. This compares to an increase in projected net interest income of 10.5 percent in year one and 37.3 percent in year two over the base case at March 31, 2014. The dynamic simulation based on a gradual 400 basis point increase in rates results in an increase in projected net interest income of approximately 14.2 percent in year one and 49.8 percent in year two over the base case. Interest rate sensitivity has increased due to changes in the mix of the balance sheet, primarily growth in floating rate loans and non-rate sensitive deposits. The Company’s asset sensitivity is primarily tied to changes in short-term rates due to its large portfolio of rate-sensitive loans and funding provided by noninterest-bearing and rate-stable core deposits. The Company’s interest-rate risk exposure remains within Board limits and ALCO guidelines.

 

The Company’s loan portfolio includes floating rate loans which are tied to short-term market index rates, adjustable rate loans for which the initial rate is fixed for a period from one year to as much as ten years, and fixed-rate loans whose interest rate does not change through the life of the transaction. The following table shows the composition of the Company’s loan portfolio, including covered loans, by major loan category as of March 31, 2015. Each loan category is further divided into Floating, Adjustable and Fixed rate components. Floating rate loans are generally tied to either the Prime rate or to a LIBOR-based index.

 

 

 

Floating Rate

 

 

 

 

 

Total

 

(in millions)

 

Prime

 

LIBOR

 

Total

 

Adjustable

 

Fixed

 

Loans

 

Commercial and lease financing

 

$

2,656

 

$

5,922

 

$

8,578

 

$

73

 

$

1,451

 

$

10,102

 

Commercial real estate mortgages

 

288

 

2,164

 

2,452

 

78

 

1,207

 

3,737

 

Residential mortgages

 

7

 

 

7

 

3,815

 

1,478

 

5,300

 

Real estate construction

 

112

 

656

 

768

 

 

26

 

794

 

Home equity loans and lines of credit

 

772

 

 

772

 

4

 

16

 

792

 

Installment

 

98

 

 

98

 

 

88

 

186

 

Covered loans

 

15

 

62

 

77

 

329

 

74

 

480

 

Total loans and leases

 

$

3,948

 

$

8,804

 

$

12,752

 

$

4,299

 

$

4,340

 

$

21,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of portfolio

 

19

%

41

%

60

%

20

%

20

%

100

%

 

83



Table of Contents

 

Certain floating rate loans have a “floor” rate which is absolute and below which the loan rate will not fall even though market rates may be unusually low. At March 31, 2015, $12.75 billion (60 percent) of the Company’s loan portfolio was floating rate, of which $10.95 billion (86 percent) was not impacted by rate floors. This is because either the loan contract does not specify a minimum or floor rate, or because the contractual loan rate is above the minimum rate specified in the loan contract. Of the loans which were at their contractual minimum rate, $1.53 billion (12 percent) were within 0.75 percent of the contractual loan rate absent the effects of the floor. Thus, the rate on these loans will be relatively responsive to increases in the underlying Prime or LIBOR index, and all will adjust upwards should the underlying index increase by more than 0.75 percent. Only $29.6 million of floating rate loans have floors that are more than 2 percent above the contractual rate formula. Thus, the yield on the Company’s floating rate loan portfolio is expected to be highly responsive to changes in market rates. The following table shows the balance of loans in the Floating Rate portfolio stratified by spread between the current loan rate and the floor rate as of March 31, 2015:

 

 

 

Loans with No 
Floor and 
Current Rate 
Greater than 

 

Interest Rate Increase Needed for Loans 
Currently at Floor Rate to Become Floating

 

 

 

(in millions)

 

Floor

 

< 0.75%

 

0.76% - 2.00%

 

> 2.00%

 

Total

 

Prime

 

$

2,910

 

$

854

 

$

182

 

$

2

 

$

3,948

 

LIBOR

 

8,038

 

678

 

60

 

28

 

8,804

 

Total floating rate loans

 

$

10,948

 

$

1,532

 

$

242

 

$

30

 

$

12,752

 

 

 

 

 

 

 

 

 

 

 

 

 

% of total floating rate loans

 

86

%

12

%

2

%

%

100

%

 

Economic Value of Equity: The economic value of equity (“EVE”) model is used to evaluate the vulnerability of the market value of shareholders’ equity to changes in interest rates. The EVE model calculates the expected cash flow of all of the Company’s assets and liabilities under sharply higher and lower interest rate scenarios. The present value of these cash flows is calculated by discounting them using the interest rates for that scenario. The difference between the present value of assets and the present value of liabilities in each scenario is the EVE. The assumptions about the timing of cash flows, level of interest rates and shape of the yield curve are the same as those used in the net interest income simulation. They are updated periodically and are reviewed by ALCO at least annually.

 

As of March 31, 2015, an instantaneous 200 basis point increase in interest rates results in a 0.8 percent decline in EVE. This compares to a 6.2 percent decline in EVE a year-earlier. The decrease in sensitivity is primarily due to changes in the mix of the balance sheet and decline in long-term interest rates. Measurement of a 200 basis point decrease in rates as of March 31, 2015 and 2014 is not meaningful due to the current low rate environment.

 

Interest-Rate Risk Management

 

Interest-rate swaps may be used to reduce cash flow variability and to moderate changes in the fair value of long-term financial instruments. Net interest income or expense associated with interest-rate swaps (the difference between the fixed and floating rates paid or received) is included in net interest income in the reporting periods in which they are earned. Derivatives are recorded on the consolidated balance sheets at their fair value. The treatment of changes in the fair value of derivatives depends on the character of the transaction. The Company had no interest-rate swaps designated as hedging instruments at March 31, 2015, December 31, 2014 and March 31, 2014.

 

The Company has not entered into any hedge transactions involving any other interest-rate derivative instruments, such as interest-rate floors, caps, and interest-rate futures contracts for its own portfolio in 2015. Under existing policy, the Company could use such financial instruments in the future if deemed appropriate.

 

84



Table of Contents

 

Other Derivatives

 

The Company also offers various derivative products to clients and enters into derivative transactions in due course. These derivative contracts are offset by paired trades with unrelated bank counterparties. These transactions are not linked to specific Company assets or liabilities in the consolidated balance sheets or to forecasted transactions in a hedge relationship and, therefore, do not qualify for hedge accounting. The contracts are marked-to-market each reporting period with changes in fair value recorded as part of Other noninterest income in the consolidated statements of income. Fair values are determined from verifiable third-party sources that have considerable experience with the derivative markets. The Company provides client data to the third-party source for purposes of calculating the credit valuation component of the fair value measurement of client derivative contracts. At March 31, 2015 and 2014, the Company had entered into derivative contracts with clients (and offsetting derivative contracts with counterparties) having a notional balance of $3.66 billion and $3.10 billion, respectively.

 

Counterparty Risk and Collateral

 

Interest-rate swap agreements involve the exchange of fixed and variable-rate interest payments based upon a notional principal amount and maturity date. The Company’s interest-rate swaps had no credit risk exposure at March 31, 2015, compared with $2.2 million of credit risk exposure at March 31, 2014. The credit exposure represents the cost to replace, on a present value basis and at current market rates, all contracts outstanding by trading counterparty having an aggregate positive market value, net of margin collateral received. The Company’s swap agreements require the deposit of cash or marketable debt securities as collateral for this risk if it exceeds certain market value thresholds. These requirements apply individually to the Corporation and to the Bank. No collateral had been received from swap counterparties at March 31, 2015 and March 31, 2014. The Company delivered cash and securities collateral valued at $62.5 million on swap agreements at March 31, 2015 and $27.5 million at March 31, 2014.

 

Market Risk—Foreign Currency Exchange

 

The Company enters into foreign-exchange contracts with its clients and counterparty banks primarily for the purpose of offsetting or hedging clients’ transaction and economic exposures arising out of commercial transactions. The Company actively manages its foreign exchange exposures within prescribed risk limits and controls. At March 31, 2015, the Company’s outstanding foreign exchange contracts for client accounts totaled $872.2 million. The mark-to-market on foreign exchange contracts included in other assets and other liabilities totaled $15.4 million and $16.0 million, respectively, at March 31, 2015. At March 31, 2015, the Company had delivered and received cash collateral on foreign exchange contracts totaling $2.1 million and $1.9 million, respectively.

 

85



Table of Contents

 

ITEM 4. CONTROLS AND PROCEDURES

 

DISCLOSURE CONTROLS AND PROCEDURES

 

Under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective.

 

INTERNAL CONTROL OVER FINANCIAL REPORTING

 

There was no change in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

86



Table of Contents

 

PART II — OTHER INFORMATION

 

ITEM 1A. RISK FACTORS

 

For a discussion of risk factors relating to the Company’s business, refer to Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 (“Form 10-K”). There has been no material change in the risk factors as previously disclosed in the Company’s Form 10-K.

 

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

(c) Purchase of Equity Securities by the Issuer and Affiliated Purchaser.

 

The information required by subsection (c) of this item regarding purchases by the Company during the quarter ended March 31, 2015 of equity securities that are registered by the Company pursuant to Section 12 of the Exchange Act is incorporated by reference from the relevant portion of Part I, Item 1 of this report under Note 8.

 

ITEM 6.    EXHIBITS

 

Exhibit No.

 

 

 

 

 

10.1*

 

Performance Unit Award Agreement Under the City National Corporation 2008 Omnibus Plan (TSR), dated as of March 11, 2015 by and between Registrant and Russell D. Goldsmith (Filed herewith).

 

 

 

10.2*

 

Performance Unit Award Agreement Addendum (TSR) (Filed herewith).

 

 

 

10.3*

 

Performance Unit Award Agreement Under the City National Corporation 2008 Omnibus Plan (Performance Metrics Based), dated as of March 11, 2015 by and between Registrant and Russell D. Goldsmith (Filed herewith).

 

 

 

10.4*

 

Performance Unit Award Agreement Addendum (Performance Metrics Based) (Filed herewith).

 

 

 

10.5*

 

Annual Stock Unit Award Agreement Under the City National Corporation 2008 Omnibus Plan, dated as of March 11, 2015 by and between Registrant and Russell D. Goldsmith (Filed herewith).

 

 

 

10.6*

 

Annual Stock Unit Award Agreement Addendum (Filed herewith).

 

 

 

10.7*

 

Eleventh Amendment to Employment Agreement, dated as of February 27, 2015, among Bram Goldsmith, Registrant and City National Bank (Filed herewith).

 

 

 

10.8*

 

Form of Restricted Stock Award Agreement Under the City National Corporation 2008 Omnibus Plan (Filed herewith).

 

 

 

10.9*

 

Form of Stock Option Award Agreement Under the City National Corporation 2008 Omnibus Plan (Filed herewith).

 

 

 

12

 

Statement Re: Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Requirements.

 

 

 

31.1

 

Chief Executive Officer certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

31.2

 

Chief Financial Officer certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

32.1

 

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

87



Table of Contents

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 


*         Management contract or compensatory plan or arrangement.

 

88



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

CITY NATIONAL CORPORATION

 

(Registrant)

 

 

DATE: May 8, 2015

/s/ Christopher J. Carey

 

 

 

CHRISTOPHER J. CAREY

 

Executive Vice President and

 

Chief Financial Officer

 

(Authorized Officer and

 

Principal Financial Officer)

 

89