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 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

(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 October 28, 2015, there were 55,777,997 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

52

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

86

Item 4.

Controls and Procedures

90

 

 

 

PART II

 

 

Item 1A.

Risk Factors

91

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

91

Item 6.

Exhibits

91

 

2



Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

 

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.

 

3



Table of Contents

 

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.

 

4



Table of Contents

 

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.

 

5



Table of Contents

 

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,
excluding acquired impaired loans

 

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.

 

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

 

(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.

 

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 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 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 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 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 nine months ended September 30, 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 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 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.

 

·             In April 2015, the FASB issued ASU 2015-05, Intangibles — Goodwill and Other — Internal-Use Software (Subtopic 350-40): Customer’s 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.

 

11



Table of Contents

 

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
September 30,
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

 

$

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.

 

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 September 30, 2015, $5.55 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 September 30, 2015, $136.2 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 nine months ended September 30, 2015. At September 30, 2015, $11.1 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 nine months ended September 30, 2015 and 2014.

 

Level 3 Assets and Liabilities Measured on a Recurring Basis

 

 

 

For the nine months ended
September 30, 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

 

 

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
September 30, 2014

 

(in thousands)

 

Securities
Available-for-
Sale

 

Equity
Warrants

 

Contingent
Consideration
Asset

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

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 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 $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 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 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
September 30,
2015

 

Valuation
Method

 

Unobservable Inputs

Other real estate owned

 

$

9,544

 

Third-party appraisal

 

- Fair values are primarily based on unadjusted appraised values.
- A limited number of properties are valued using comparable sales values resulting in discounts to appraised values ranging from 12% to 22%.

 

 

 

 

 

 

 

Private equity and alternative investments

 

$

1,587

 

See note (1)

 

- See note (1)
- Fair values reflect discounts to investment carrying amounts ranging from 27% to 86%.

 


(1)         Fair values are based on management’s 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.

 

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 and nine months ended September 30, 2015 and 2014:

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

(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 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.

 

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.

 

 

 

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

 

 

16



Table of Contents

 

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 banks—interest-bearingFor 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.

 

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 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.

 

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 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.

 

17



Table of Contents

 

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 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.

 

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.

 

18



Table of Contents

 

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