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 September 30, 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
(Registrants 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 |
|
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 October 28, 2015, there were 55,777,997 shares of Common Stock outstanding (including unvested restricted shares).
|
| |
3 | ||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
52 | |
86 | ||
90 | ||
|
|
|
|
| |
91 | ||
91 | ||
91 |
PART I - FINANCIAL INFORMATION
CITY NATIONAL CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
September 30, |
|
December 31, |
| ||
(in thousands, except share amounts) |
|
2015 |
|
2014 |
| ||
Assets |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
434,087 |
|
$ |
336,470 |
|
Due from banks - interest-bearing |
|
1,424,109 |
|
119,981 |
| ||
Federal funds sold and securities purchased under resale agreements |
|
200,000 |
|
200,000 |
| ||
Securities available-for-sale - cost $5,304,000 and $5,894,509 at September 30, 2015 and December 31, 2014, respectively: |
|
|
|
|
| ||
Securities pledged as collateral |
|
16,697 |
|
14,654 |
| ||
Held in portfolio |
|
5,292,490 |
|
5,868,329 |
| ||
Securities held-to-maturity - fair value $3,598,902 and $3,484,647 at September 30, 2015 and December 31, 2014, respectively: |
|
|
|
|
| ||
Securities pledged as collateral |
|
515,963 |
|
521,262 |
| ||
Held in portfolio |
|
2,990,492 |
|
2,905,769 |
| ||
Trading securities |
|
154,706 |
|
173,188 |
| ||
Loans and leases, excluding acquired impaired loans |
|
22,536,584 |
|
20,337,206 |
| ||
Less: Allowance for loan and lease losses |
|
317,157 |
|
310,149 |
| ||
Loans and leases, excluding acquired impaired loans, net |
|
22,219,427 |
|
20,027,057 |
| ||
Acquired impaired loans, net of allowance for loan losses |
|
393,879 |
|
502,371 |
| ||
Net loans and leases |
|
22,613,306 |
|
20,529,428 |
| ||
Premises and equipment, net |
|
210,314 |
|
207,700 |
| ||
Deferred tax asset |
|
234,680 |
|
233,811 |
| ||
Goodwill |
|
637,918 |
|
635,868 |
| ||
Customer-relationship intangibles, net |
|
30,987 |
|
34,831 |
| ||
Affordable housing investments |
|
222,877 |
|
186,423 |
| ||
Customers acceptance liability |
|
1,650 |
|
17,664 |
| ||
Other real estate owned ($8,310 and $12,760 covered by FDIC loss share at September 30, 2015 and December 31, 2014, respectively) |
|
13,894 |
|
23,496 |
| ||
FDIC indemnification asset |
|
28,164 |
|
50,511 |
| ||
Other assets |
|
553,390 |
|
537,847 |
| ||
Total assets |
|
$ |
35,575,724 |
|
$ |
32,597,232 |
|
Liabilities |
|
|
|
|
| ||
Demand deposits |
|
$ |
20,796,610 |
|
$ |
18,030,021 |
|
Interest checking deposits |
|
2,625,541 |
|
2,736,391 |
| ||
Money market deposits |
|
6,682,601 |
|
6,198,798 |
| ||
Savings deposits |
|
496,510 |
|
469,931 |
| ||
Time deposits - under $250,000 |
|
262,905 |
|
292,613 |
| ||
Time deposits - $250,000 and over |
|
309,195 |
|
380,349 |
| ||
Total deposits |
|
31,173,362 |
|
28,108,103 |
| ||
Short-term borrowings |
|
6,490 |
|
322,861 |
| ||
Long-term debt |
|
650,078 |
|
638,600 |
| ||
Reserve for off-balance sheet credit commitments |
|
29,972 |
|
27,811 |
| ||
Acceptances outstanding |
|
1,650 |
|
17,664 |
| ||
Other liabilities |
|
570,004 |
|
499,514 |
| ||
Total liabilities |
|
32,431,556 |
|
29,614,553 |
| ||
Redeemable noncontrolling interest |
|
32,847 |
|
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 September 30, 2015 and December 31, 2014 |
|
267,616 |
|
267,616 |
| ||
Common stock, par value $1.00 per share; 75,000,000 shares authorized; 55,695,762 and 55,162,455 shares issued at September 30, 2015 and December 31, 2014, respectively |
|
55,696 |
|
55,162 |
| ||
Additional paid-in capital |
|
621,716 |
|
578,046 |
| ||
Accumulated other comprehensive income (loss) |
|
2,500 |
|
(7,074 |
) | ||
Retained earnings |
|
2,182,259 |
|
2,071,230 |
| ||
Treasury shares, at cost - 304,920 and 377,224 shares at September 30, 2015 and December 31, 2014, respectively |
|
(18,466 |
) |
(22,279 |
) | ||
Total common shareholders equity |
|
2,843,705 |
|
2,675,085 |
| ||
Total shareholders equity |
|
3,111,321 |
|
2,942,701 |
| ||
Total liabilities and shareholders equity |
|
$ |
35,575,724 |
|
$ |
32,597,232 |
|
See accompanying Notes to the Unaudited Consolidated Financial Statements.
CITY NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
For the three months ended |
|
For the nine months ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
(in thousands, except per share amounts) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Interest income |
|
|
|
|
|
|
|
|
| ||||
Loans and leases |
|
$ |
200,405 |
|
$ |
181,647 |
|
$ |
588,962 |
|
$ |
538,343 |
|
Securities |
|
40,601 |
|
43,863 |
|
123,869 |
|
128,910 |
| ||||
Due from banks - interest-bearing |
|
931 |
|
363 |
|
1,500 |
|
1,183 |
| ||||
Federal funds sold and securities purchased under resale agreements |
|
1,203 |
|
1,721 |
|
3,578 |
|
4,568 |
| ||||
Total interest income |
|
243,140 |
|
227,594 |
|
717,909 |
|
673,004 |
| ||||
Interest expense |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
1,877 |
|
2,033 |
|
5,676 |
|
6,227 |
| ||||
Federal funds purchased and securities sold under repurchase agreements |
|
|
|
|
|
79 |
|
|
| ||||
Subordinated debt |
|
3,746 |
|
4,722 |
|
11,239 |
|
16,943 |
| ||||
Other long-term debt |
|
5,260 |
|
5,063 |
|
15,568 |
|
15,158 |
| ||||
Total interest expense |
|
10,883 |
|
11,818 |
|
32,562 |
|
38,328 |
| ||||
Net interest income |
|
232,257 |
|
215,776 |
|
685,347 |
|
634,676 |
| ||||
(Reversal of) provision for credit losses on loans and leases, excluding acquired impaired loans |
|
(6,000 |
) |
(8,000 |
) |
4,000 |
|
(9,000 |
) | ||||
Provision for losses on acquired impaired loans |
|
1,148 |
|
589 |
|
2,736 |
|
3,783 |
| ||||
Net interest income after provision |
|
237,109 |
|
223,187 |
|
678,611 |
|
639,893 |
| ||||
Noninterest income |
|
|
|
|
|
|
|
|
| ||||
Trust and investment fees |
|
57,978 |
|
56,834 |
|
171,986 |
|
164,739 |
| ||||
Brokerage and mutual fund fees |
|
11,735 |
|
11,021 |
|
33,757 |
|
35,303 |
| ||||
Cash management and deposit transaction charges |
|
12,783 |
|
12,200 |
|
38,277 |
|
36,361 |
| ||||
International services |
|
11,686 |
|
12,233 |
|
34,128 |
|
34,111 |
| ||||
FDIC loss sharing expense, net |
|
(9,854 |
) |
(9,606 |
) |
(27,350 |
) |
(40,850 |
) | ||||
(Loss) gain on disposal of assets |
|
(1,264 |
) |
2,985 |
|
384 |
|
12,649 |
| ||||
Gain on sale of securities |
|
30 |
|
14 |
|
5,331 |
|
7,503 |
| ||||
Other |
|
21,777 |
|
22,311 |
|
72,674 |
|
60,771 |
| ||||
Impairment loss on securities: |
|
|
|
|
|
|
|
|
| ||||
Total other-than-temporary impairment loss on securities |
|
(325 |
) |
(318 |
) |
(662 |
) |
(566 |
) | ||||
Less: Portion of loss recognized in other comprehensive income |
|
325 |
|
243 |
|
325 |
|
243 |
| ||||
Net impairment loss recognized in earnings |
|
|
|
(75 |
) |
(337 |
) |
(323 |
) | ||||
Total noninterest income |
|
104,871 |
|
107,917 |
|
328,850 |
|
310,264 |
| ||||
Noninterest expense |
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
|
148,790 |
|
142,210 |
|
438,039 |
|
417,902 |
| ||||
Net occupancy of premises |
|
18,168 |
|
15,862 |
|
50,420 |
|
48,551 |
| ||||
Legal and professional fees |
|
18,105 |
|
14,350 |
|
52,391 |
|
45,693 |
| ||||
Information services |
|
11,658 |
|
10,260 |
|
32,166 |
|
29,069 |
| ||||
Depreciation and amortization |
|
9,478 |
|
8,276 |
|
33,968 |
|
23,989 |
| ||||
Amortization of intangibles |
|
1,241 |
|
1,426 |
|
3,844 |
|
4,367 |
| ||||
Marketing and advertising |
|
7,718 |
|
7,576 |
|
25,486 |
|
26,333 |
| ||||
Office services and equipment |
|
4,922 |
|
5,038 |
|
15,160 |
|
15,235 |
| ||||
Other real estate owned |
|
1,321 |
|
2,360 |
|
5,146 |
|
6,165 |
| ||||
FDIC assessments |
|
5,442 |
|
4,629 |
|
15,812 |
|
8,785 |
| ||||
Other operating |
|
11,200 |
|
10,927 |
|
31,713 |
|
29,259 |
| ||||
Total noninterest expense |
|
238,043 |
|
222,914 |
|
704,145 |
|
655,348 |
| ||||
Income before income taxes |
|
103,937 |
|
108,190 |
|
303,316 |
|
294,809 |
| ||||
Income taxes |
|
32,208 |
|
37,452 |
|
100,489 |
|
103,571 |
| ||||
Net income |
|
$ |
71,729 |
|
$ |
70,738 |
|
$ |
202,827 |
|
$ |
191,238 |
|
Less: Net (loss) income attributable to noncontrolling interest |
|
(79 |
) |
847 |
|
954 |
|
2,056 |
| ||||
Net income attributable to City National Corporation |
|
$ |
71,808 |
|
$ |
69,891 |
|
$ |
201,873 |
|
$ |
189,182 |
|
Less: Dividends on preferred stock |
|
4,093 |
|
4,093 |
|
12,281 |
|
12,281 |
| ||||
Net income available to common shareholders |
|
$ |
67,715 |
|
$ |
65,798 |
|
$ |
189,592 |
|
$ |
176,901 |
|
Net income per common share, basic |
|
$ |
1.20 |
|
$ |
1.18 |
|
$ |
3.38 |
|
$ |
3.19 |
|
Net income per common share, diluted |
|
$ |
1.18 |
|
$ |
1.17 |
|
$ |
3.32 |
|
$ |
3.15 |
|
Weighted-average common shares outstanding, basic |
|
55,829 |
|
55,031 |
|
55,668 |
|
54,893 |
| ||||
Weighted-average common shares outstanding, diluted |
|
56,687 |
|
55,765 |
|
56,552 |
|
55,616 |
| ||||
Dividends per common share |
|
$ |
0.70 |
|
$ |
0.33 |
|
$ |
1.40 |
|
$ |
0.99 |
|
See accompanying Notes to the Unaudited Consolidated Financial Statements.
CITY NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
For the three months ended |
|
For the nine months ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
(in thousands) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Net income |
|
$ |
71,729 |
|
$ |
70,738 |
|
$ |
202,827 |
|
$ |
191,238 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
Net unrealized gains (losses) arising during the period |
|
4,473 |
|
(9,547 |
) |
11,941 |
|
12,586 |
| ||||
Reclassification adjustment for net gains included in net income |
|
(7 |
) |
(4 |
) |
(2,154 |
) |
(4,396 |
) | ||||
Non-credit related impairment loss |
|
(189 |
) |
(141 |
) |
(189 |
) |
(141 |
) | ||||
Foreign currency translation adjustments |
|
(17 |
) |
|
|
(24 |
) |
|
| ||||
Total other comprehensive income (loss) |
|
4,260 |
|
(9,692 |
) |
9,574 |
|
8,049 |
| ||||
Comprehensive income |
|
$ |
75,989 |
|
$ |
61,046 |
|
$ |
212,401 |
|
$ |
199,287 |
|
Less: Comprehensive (loss) income attributable to noncontrolling interest |
|
(79 |
) |
847 |
|
954 |
|
2,056 |
| ||||
Comprehensive income attributable to City National Corporation |
|
$ |
76,068 |
|
$ |
60,199 |
|
$ |
211,447 |
|
$ |
197,231 |
|
See accompanying Notes to the Unaudited Consolidated Financial Statements.
CITY NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For the nine months ended |
| ||||
|
|
September 30, |
| ||||
(in thousands) |
|
2015 |
|
2014 |
| ||
Cash Flows From Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
202,827 |
|
$ |
191,238 |
|
Adjustments to net income: |
|
|
|
|
| ||
(Reversal of) provision for credit losses on loans and leases, |
|
4,000 |
|
(9,000 |
) | ||
Provision for losses on acquired impaired loans |
|
2,736 |
|
3,783 |
| ||
Depreciation and amortization |
|
33,968 |
|
23,989 |
| ||
Amortization of intangibles |
|
3,844 |
|
4,367 |
| ||
Share-based employee compensation expense |
|
15,943 |
|
16,116 |
| ||
Deferred income tax benefit |
|
(7,860 |
) |
(3,391 |
) | ||
Gain on disposal of assets |
|
(384 |
) |
(12,649 |
) | ||
Gain on sale of securities |
|
(5,331 |
) |
(7,503 |
) | ||
Impairment loss on securities |
|
337 |
|
323 |
| ||
Other, net |
|
27,570 |
|
22,063 |
| ||
Net change in: |
|
|
|
|
| ||
Trading securities |
|
18,372 |
|
(43,608 |
) | ||
Other assets and other liabilities, net |
|
(18,192 |
) |
(44,520 |
) | ||
Net cash provided by operating activities |
|
277,830 |
|
141,208 |
| ||
Cash Flows From Investing Activities |
|
|
|
|
| ||
Purchase of securities available-for-sale |
|
(1,921,396 |
) |
(1,537,655 |
) | ||
Sales of securities available-for-sale |
|
401,534 |
|
627,102 |
| ||
Maturities and paydowns of securities available-for-sale |
|
2,096,132 |
|
1,527,117 |
| ||
Purchase of securities held-to-maturity |
|
(299,383 |
) |
(615,295 |
) | ||
Maturities and paydowns of securities held-to-maturity |
|
216,979 |
|
119,727 |
| ||
Loan originations, net of principal collections |
|
(2,048,750 |
) |
(1,970,596 |
) | ||
Net payments for premises and equipment |
|
(38,297 |
) |
(34,446 |
) | ||
Proceeds from sale of business |
|
|
|
7,053 |
| ||
Other investing activities, net |
|
(2,216 |
) |
13,976 |
| ||
Net cash used in investing activities |
|
(1,595,397 |
) |
(1,863,017 |
) | ||
Cash Flows From Financing Activities |
|
|
|
|
| ||
Net increase in deposits |
|
3,065,259 |
|
2,276,543 |
| ||
Net decrease in federal funds purchased |
|
(320,000 |
) |
|
| ||
Issuance of long-term debt |
|
53,054 |
|
31,759 |
| ||
Repayment of long-term debt |
|
(37,946 |
) |
(135,473 |
) | ||
Proceeds from exercise of stock options |
|
30,737 |
|
21,734 |
| ||
Tax benefit from exercise of stock options |
|
5,769 |
|
4,022 |
| ||
Cash dividends paid |
|
(70,650 |
) |
(66,624 |
) | ||
Other financing activities, net |
|
(6,911 |
) |
(17,268 |
) | ||
Net cash provided by financing activities |
|
2,719,312 |
|
2,114,693 |
| ||
Net increase in cash and cash equivalents |
|
1,401,745 |
|
392,884 |
| ||
Cash and cash equivalents at beginning of year |
|
656,451 |
|
935,946 |
| ||
Cash and cash equivalents at end of period |
|
$ |
2,058,196 |
|
$ |
1,328,830 |
|
|
|
|
|
|
| ||
Supplemental Disclosures of Cash Flow Information: |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
40,086 |
|
$ |
48,019 |
|
Income taxes |
|
63,200 |
|
102,757 |
| ||
Non-cash investing activities: |
|
|
|
|
| ||
Transfer of loans to other real estate owned |
|
$ |
4,200 |
|
$ |
11,364 |
|
See accompanying Notes to the Unaudited Consolidated Financial Statements.
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 |
|
(loss) income |
|
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) |
|
|
|
|
|
|
|
|
|
|
|
189,182 |
|
|
|
189,182 |
| |||||||
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
8,049 |
|
|
|
|
|
8,049 |
| |||||||
Issuance of shares under share-based compensation plans |
|
390,442 |
|
|
|
391 |
|
14,402 |
|
|
|
|
|
2,688 |
|
17,481 |
| |||||||
Share-based employee compensation expense |
|
|
|
|
|
|
|
13,305 |
|
|
|
|
|
|
|
13,305 |
| |||||||
Tax benefit from share-based compensation plans |
|
|
|
|
|
|
|
4,188 |
|
|
|
|
|
|
|
4,188 |
| |||||||
Dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Preferred |
|
|
|
|
|
|
|
|
|
|
|
(12,281 |
) |
|
|
(12,281 |
) | |||||||
Common |
|
|
|
|
|
|
|
|
|
|
|
(54,877 |
) |
|
|
(54,877 |
) | |||||||
Net change in deferred compensation plans |
|
|
|
|
|
|
|
884 |
|
|
|
|
|
(2 |
) |
882 |
| |||||||
Change in redeemable noncontrolling interest |
|
|
|
|
|
|
|
(8,167 |
) |
|
|
|
|
|
|
(8,167 |
) | |||||||
Balance, September 30, 2014 |
|
55,057,737 |
|
$ |
267,616 |
|
$ |
55,058 |
|
$ |
565,822 |
|
$ |
(7,592 |
) |
$ |
2,028,246 |
|
$ |
(22,343 |
) |
$ |
2,886,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
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) |
|
|
|
|
|
|
|
|
|
|
|
201,873 |
|
|
|
201,873 |
| |||||||
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
9,574 |
|
|
|
|
|
9,574 |
| |||||||
Issuance of shares under share-based compensation plans |
|
532,616 |
|
|
|
533 |
|
22,958 |
|
|
|
|
|
3,814 |
|
27,305 |
| |||||||
Share-based employee compensation expense |
|
|
|
|
|
|
|
12,241 |
|
|
|
|
|
|
|
12,241 |
| |||||||
Tax benefit from share-based compensation plans |
|
|
|
|
|
|
|
8,012 |
|
|
|
|
|
|
|
8,012 |
| |||||||
Dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Preferred |
|
|
|
|
|
|
|
|
|
|
|
(12,281 |
) |
|
|
(12,281 |
) | |||||||
Common |
|
|
|
|
|
|
|
|
|
|
|
(78,563 |
) |
|
|
(78,563 |
) | |||||||
Net change in deferred compensation plans |
|
691 |
|
|
|
1 |
|
847 |
|
|
|
|
|
(1 |
) |
847 |
| |||||||
Change in redeemable noncontrolling interest |
|
|
|
|
|
|
|
(388 |
) |
|
|
|
|
|
|
(388 |
) | |||||||
Balance, September 30, 2015 |
|
55,695,762 |
|
$ |
267,616 |
|
$ |
55,696 |
|
$ |
621,716 |
|
$ |
2,500 |
|
$ |
2,182,259 |
|
$ |
(18,466 |
) |
$ |
3,111,321 |
|
(1) Net income excludes net income attributable to redeemable noncontrolling interest of $954 and $2,056 for the nine-month periods ended September 30, 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.
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 September 30, 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 Banks 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 Corporations 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 Companys 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 certain of 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. The remaining affiliates operate on a profit based model where the Corporation and management members participate in the net income of the affiliate. All majority-owned affiliates that meet the prescribed criteria for consolidation are consolidated. The Corporations 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 Companys 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 Companys 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 Companys estimates and assumptions are expected to change as changes in market conditions and the Companys portfolio occur in subsequent periods.
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 Companys 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 nine months ended September 30, 2015:
· In January 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-01, InvestmentsEquity 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 Companys 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 |
| ||
Note 1. Summary of Significant Accounting Policies (Continued)
|
|
Consolidated Statement of Income |
| ||||||||||
|
|
For the three months ended |
|
For the nine months ended |
| ||||||||
|
|
September 30, 2014 |
|
September 30, 2014 |
| ||||||||
(in thousands, except per share amounts) |
|
As Reported |
|
As Adjusted |
|
As Reported |
|
As Adjusted |
| ||||
|
|
(Unaudited) |
|
(Unaudited) |
| ||||||||
Noninterest expense |
|
|
|
|
|
|
|
|
| ||||
Other operating |
|
$ |
15,215 |
|
$ |
10,927 |
|
$ |
41,628 |
|
$ |
29,259 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income taxes |
|
34,404 |
|
37,452 |
|
90,521 |
|
103,571 |
| ||||
Net income |
|
69,498 |
|
70,738 |
|
191,919 |
|
191,238 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share, basic |
|
$ |
1.16 |
|
$ |
1.18 |
|
$ |
3.20 |
|
$ |
3.19 |
|
Net income per common share, diluted |
|
$ |
1.15 |
|
$ |
1.17 |
|
$ |
3.16 |
|
$ |
3.15 |
|
|
|
Consolidated Statement of Cash Flows |
| ||||
|
|
For the nine months ended |
| ||||
|
|
September 30, 2014 |
| ||||
(in thousands) |
|
As Reported |
|
As Adjusted |
| ||
|
|
(Unaudited) |
| ||||
Cash Flows From Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
191,919 |
|
$ |
191,238 |
|
Adjustments to net income: |
|
|
|
|
| ||
Deferred income tax benefit |
|
(3,758 |
) |
(3,391 |
) | ||
Other, net |
|
21,706 |
|
22,063 |
| ||
Net change in: |
|
|
|
|
| ||
Other assets and other liabilities, net |
|
(44,477 |
) |
(44,520 |
) | ||
· In January 2014, the FASB issued ASU 2014-04, ReceivablesTroubled 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 Companys 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 Companys 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 Companys consolidated financial statements.
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, InterestImputation 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 Companys consolidated financial statements.
· In April 2015, the FASB issued ASU 2015-05, Intangibles Goodwill and Other Internal-Use Software (Subtopic 350-40): Customers Accounting for Fees Paid in a Cloud Computing Arrangement. Cloud computing arrangements include: (a) software as a service; (b) platform as a service; (c) infrastructure as a service; and (d) other similar hosting arrangements. Under the ASU, if a cloud computing arrangement contains a software license, the customer would account for the fees related to the software license element in a manner consistent with how the acquisition of other software licenses is accounted for under Accounting Standards Codification (ASC) 350-40. If the arrangement does not contain a software license, the customer would account for the arrangement as a service contract. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015. Early adoption is permitted. Entities may adopt the guidance either (1) prospectively to arrangements entered into or materially modified after the effective date, or (2) retrospectively. The Company is assessing the impact of the new guidance on its consolidated financial statements.
· In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date to defer by one year the effective dates of the revenue recognition standard ASU 2014-09. As a result, the standard would be effective for public entities for annual reporting periods, and interim periods within those annual periods, beginning after December 15, 2017. The Company is assessing the impact of the new revenue recognition guidance on its consolidated financial statements.
Note 2. Fair Value Measurements
The following tables summarize assets and liabilities measured at fair value as of September 30, 2015 and December 31, 2014 by level in the fair value hierarchy:
|
|
|
|
Fair Value Measurements at Reporting Date Using |
| ||||||||
(in thousands) |
|
Balance as of |
|
Quoted Prices in |
|
Significant Other |
|
Significant |
| ||||
Measured on a Recurring Basis |
|
|
|
|
|
|
|
|
| ||||
Assets |
|
|
|
|
|
|
|
|
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury |
|
$ |
390,329 |
|
$ |
390,329 |
|
$ |
|
|
$ |
|
|
Federal agency - Debt |
|
286,360 |
|
|
|
286,360 |
|
|
| ||||
Federal agency - MBS |
|
92,881 |
|
|
|
92,881 |
|
|
| ||||
CMOs - Federal agency |
|
3,536,128 |
|
|
|
3,536,128 |
|
|
| ||||
CMOs - Non-agency |
|
20,431 |
|
|
|
20,431 |
|
|
| ||||
State and municipal |
|
360,744 |
|
|
|
357,274 |
|
3,470 |
| ||||
Other debt securities |
|
622,314 |
|
|
|
622,314 |
|
|
| ||||
Trading securities |
|
154,706 |
|
146,710 |
|
7,996 |
|
|
| ||||
Derivative assets (1) |
|
82,176 |
|
8,454 |
|
71,487 |
|
2,235 |
| ||||
Contingent consideration asset (1) |
|
2,605 |
|
|
|
|
|
2,605 |
| ||||
Total assets at fair value |
|
$ |
5,548,674 |
|
$ |
545,493 |
|
$ |
4,994,871 |
|
$ |
8,310 |
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities |
|
|
|
|
|
|
|
|
| ||||
Derivative liabilities |
|
$ |
81,776 |
|
$ |
8,800 |
|
$ |
72,976 |
|
$ |
|
|
Contingent consideration liability |
|
36,985 |
|
|
|
|
|
36,985 |
| ||||
FDIC clawback liability |
|
16,608 |
|
|
|
|
|
16,608 |
| ||||
Other liabilities |
|
797 |
|
|
|
797 |
|
|
| ||||
Total liabilities at fair value (2) |
|
$ |
136,166 |
|
$ |
8,800 |
|
$ |
73,773 |
|
$ |
53,593 |
|
|
|
|
|
|
|
|
|
|
| ||||
Redeemable noncontrolling interest |
|
$ |
32,847 |
|
$ |
|
|
$ |
|
|
$ |
32,847 |
|
|
|
|
|
|
|
|
|
|
| ||||
Measured on a Nonrecurring Basis |
|
|
|
|
|
|
|
|
| ||||
Assets |
|
|
|
|
|
|
|
|
| ||||
Other real estate owned (3) |
|
$ |
9,544 |
|
$ |
|
|
$ |
|
|
$ |
9,544 |
|
Private equity and alternative investments |
|
1,587 |
|
|
|
|
|
1,587 |
| ||||
Total assets at fair value |
|
$ |
11,131 |
|
$ |
|
|
$ |
|
|
$ |
11,131 |
|
(1) Reported in Other assets in the consolidated balance sheets.
(2) Reported in Other liabilities in the consolidated balance sheets.
(3) Includes covered OREO.
Note 2. Fair Value Measurements (Continued)
|
|
|
|
Fair Value Measurements at Reporting Date Using |
| ||||||||
(in thousands) |
|
Balance as of |
|
Quoted Prices in |
|
Significant Other |
|
Significant |
| ||||
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 September 30, 2015, $5.55 billion, or approximately 16 percent, of the Companys 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 September 30, 2015, $136.2 million of the Companys 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 nine months ended September 30, 2015. At September 30, 2015, $11.1 million of the Companys 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.
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 nine months ended September 30, 2015 and 2014.
Level 3 Assets and Liabilities Measured on a Recurring Basis
|
|
For the nine months ended |
| |||||||||||||
(in thousands) |
|
Securities |
|
Equity |
|
Contingent |
|
Contingent |
|
FDIC |
| |||||
Balance, beginning of period |
|
$ |
3,547 |
|
$ |
882 |
|
$ |
2,930 |
|
$ |
(34,983 |
) |
$ |
(15,106 |
) |
Total realized/unrealized gains (losses): |
|
|
|
|
|
|
|
|
|
|
| |||||
Included in earnings |
|
|
|
65 |
|
(325 |
) |
(727 |
) |
(1,502 |
) | |||||
Included in other comprehensive income |
|
23 |
|
|
|
|
|
|
|
|
| |||||
Additions |
|
|
|
1,288 |
|
|
|
|
|
|
| |||||
Settlements |
|
(100 |
) |
|
|
|
|
|
|
|
| |||||
Other (1) |
|
|
|
|
|
|
|
(1,275 |
) |
|
| |||||
Balance, end of period |
|
$ |
3,470 |
|
$ |
2,235 |
|
$ |
2,605 |
|
$ |
(36,985 |
) |
$ |
(16,608 |
) |
|
|
For the nine months ended |
| |||||||||||||
(in thousands) |
|
Securities |
|
Equity |
|
Contingent |
|
Contingent |
|
FDIC |
| |||||
Balance, beginning of period |
|
$ |
3,633 |
|
$ |
|
|
$ |
|
|
$ |
(49,900 |
) |
$ |
(11,967 |
) |
Total realized/unrealized gains (losses): |
|
|
|
|
|
|
|
|
|
|
| |||||
Included in earnings |
|
|
|
78 |
|
|
|
|
|
(2,557 |
) | |||||
Included in other comprehensive income |
|
(9 |
) |
|
|
|
|
|
|
|
| |||||
Additions |
|
|
|
631 |
|
2,930 |
|
|
|
|
| |||||
Settlements |
|
(100 |
) |
(29 |
) |
|
|
17,266 |
|
|
| |||||
Other (1) |
|
|
|
|
|
|
|
(1,859 |
) |
|
| |||||
Balance, end of period |
|
$ |
3,524 |
|
$ |
680 |
|
$ |
2,930 |
|
$ |
(34,493 |
) |
$ |
(14,524 |
) |
(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 nine months ended September 30, 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 Companys 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.
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 Rochdales 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 Rochdales 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 $17 million to $46 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 Banks 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 nine months ended September 30, 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 |
|
Valuation |
|
Unobservable Inputs | |
Other real estate owned |
|
$ |
9,544 |
|
Third-party appraisal |
|
- Fair values are primarily based on unadjusted appraised values. |
|
|
|
|
|
|
| |
Private equity and alternative investments |
|
$ |
1,587 |
|
See note (1) |
|
- See note (1) |
(1) Fair values are based on managements assumptions regarding recoverability of an investment based on a range of factors including, but not limited to, nature and age of the investment, actual and forecasted investment performance, fund operating results, recent and planned transactions, general and industry specific market conditions, performance of comparable companies and investment exit strategies.
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 and nine months ended September 30, 2015 and 2014:
|
|
For the three months ended |
|
For the nine months ended |
| ||||||||
(in thousands) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Collateral dependent impaired loans: |
|
|
|
|
|
|
|
|
| ||||
Commercial real estate mortgages |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
(5 |
) |
Residential mortgages |
|
|
|
7 |
|
|
|
81 |
| ||||
Other real estate owned (1) |
|
(653 |
) |
(283 |
) |
(1,973 |
) |
784 |
| ||||
Private equity and alternative investments |
|
(550 |
) |
|
|
(2,180 |
) |
|
| ||||
Total net (losses) gains recognized |
|
$ |
(1,203 |
) |
$ |
(276 |
) |
$ |
(4,153 |
) |
$ |
860 |
|
(1) Net gains and losses on OREO include amounts related to covered OREO, a significant portion of which is payable to or reimbursable by 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 Companys 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.
The following tables summarize the carrying amounts and estimated fair values of those financial instruments that are reported at amortized cost in the Companys 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.
|
|
September 30, 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 |
|
$ |
434.1 |
|
$ |
434.1 |
|
$ |
434.1 |
|
$ |
|
|
$ |
|
|
Due from banks - interest-bearing |
|
1,424.1 |
|
1,424.1 |
|
1,424.1 |
|
|
|
|
| |||||
Securities purchased under resale agreements |
|
200.0 |
|
201.0 |
|
|
|
201.0 |
|
|
| |||||
Securities held-to-maturity |
|
3,506.5 |
|
3,598.9 |
|
|
|
3,598.9 |
|
|
| |||||
Loans and leases, net of allowance |
|
22,219.4 |
|
22,772.0 |
|
|
|
|
|
22,772.0 |
| |||||
Acquired impaired loans, net of allowance |
|
393.9 |
|
443.0 |
|
|
|
|
|
443.0 |
| |||||
FDIC indemnification asset |
|
28.2 |
|
22.4 |
|
|
|
|
|
22.4 |
| |||||
Investment in FHLB and FRB stock |
|
50.6 |
|
50.6 |
|
|
|
50.6 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
|
$ |
31,173.4 |
|
$ |
31,174.3 |
|
$ |
|
|
$ |
30,601.3 |
|
$ |
573.0 |
|
Short-term borrowings |
|
6.5 |
|
6.5 |
|
|
|
|
|
6.5 |
| |||||
Long-term debt |
|
650.1 |
|
725.9 |
|
|
|
614.7 |
|
111.2 |
|
Note 2. Fair Value Measurements (Continued)
|
|
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 |
| |||||
Acquired impaired 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 banksinterest-bearing For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
Securities purchased under resale agreements The 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.
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 acquired impaired 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 Companys 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 Companys 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 Companys 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.
Acquired impaired loans The fair value of acquired impaired loans is based on estimates of future loan cash flows and appropriate discount rates, which incorporate the Companys assumptions about market funding cost and liquidity premium. The future loan cash flows are estimated using the Companys 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.
Note 2. Fair Value Measurements (Continued)
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 Companys 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 Companys financial position.
Note 3. Securities
At September 30, 2015, the Company had total securities of $8.97 billion, comprised of securities available-for-sale at fair value of $5.31 billion, securities held-to-maturity at amortized cost of $3.51 billion and trading securities at fair value of $154.7 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.
Note 3. Securities (Continued)
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 September 30, 2015 and December 31, 2014:
|
|
|
|
Gross |
|
Gross |
|
|
| ||||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
|
| ||||
(in thousands) |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
September 30, 2015 |
|
|
|
|
|
|
|
|
| ||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury |
|
$ |
390,098 |
|
$ |
232 |
|
$ |
(1 |
) |
$ |
390,329 |
|
Federal agency - Debt |
|
285,616 |
|
758 |
|
(14 |
) |
286,360 |
| ||||
Federal agency - MBS |
|
91,690 |
|
1,851 |
|
(660 |
) |
92,881 |
| ||||
CMOs - Federal agency |
|
3,538,000 |
|
19,867 |
|
(21,739 |
) |
3,536,128 |
| ||||
CMOs - Non-agency |
|
20,749 |
|
25 |
|
(343 |
) |
20,431 |
| ||||
State and municipal |
|
356,623 |
|
4,249 |
|
(128 |
) |
360,744 |
<