Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

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

 

For the quarterly period ended March 31, 2015

 

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

 

For the transition period from                  to                  

 

Commission file number 1-10521

 

CITY NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

95-2568550

(State of Incorporation)

 

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

 

City National Plaza

555 South Flower Street, Los Angeles, California, 90071

(Address of principal executive offices)(Zip Code)

 

(213) 673-7700

(Registrant’s telephone number, including area code)

 

 

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

 

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

 

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

 

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

 

Large accelerated filer x

Accelerated filer o

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

Smaller reporting company o

 

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

 

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

 

 

 



Table of Contents

 

TABLE OF CONTENTS

 

PART I

 

 

Item 1.

Financial Statements

3

Item 2.

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

50

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

81

Item 4.

Controls and Procedures

86

 

 

 

PART II

 

 

Item 1A.

Risk Factors

87

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

87

Item 6.

Exhibits

87

 

2



Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

 

CITY NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

(in thousands, except share amounts) 

 

2015

 

2014

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

433,670

 

$

336,470

 

Due from banks - interest-bearing

 

334,014

 

119,981

 

Federal funds sold and securities purchased under resale agreements

 

200,000

 

200,000

 

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

 

 

 

 

 

Securities pledged as collateral

 

21,068

 

14,654

 

Held in portfolio

 

5,189,320

 

5,868,329

 

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

 

 

 

 

 

Securities pledged as collateral

 

521,963

 

521,262

 

Held in portfolio

 

2,891,843

 

2,905,769

 

Trading securities

 

102,546

 

173,188

 

Loans and leases, excluding covered loans

 

20,910,355

 

20,337,206

 

Less: Allowance for loan and lease losses

 

308,858

 

310,149

 

Loans and leases, excluding covered loans, net

 

20,601,497

 

20,027,057

 

Covered loans, net of allowance for loan losses

 

470,484

 

502,371

 

Net loans and leases

 

21,071,981

 

20,529,428

 

Premises and equipment, net

 

202,208

 

207,700

 

Deferred tax asset

 

228,273

 

233,811

 

Goodwill

 

635,868

 

635,868

 

Customer-relationship intangibles, net

 

33,454

 

34,831

 

Affordable housing investments

 

190,347

 

186,423

 

Customers’ acceptance liability

 

2,390

 

17,664

 

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

 

17,509

 

23,496

 

FDIC indemnification asset

 

43,256

 

50,511

 

Other assets

 

579,189

 

537,847

 

Total assets

 

$

32,698,899

 

$

32,597,232

 

Liabilities

 

 

 

 

 

Demand deposits

 

$

18,579,674

 

$

18,030,021

 

Interest checking deposits

 

2,751,487

 

2,736,391

 

Money market deposits

 

6,011,679

 

6,198,798

 

Savings deposits

 

506,188

 

469,931

 

Time deposits-under $100,000

 

152,121

 

155,568

 

Time deposits-$100,000 and over

 

515,999

 

517,394

 

Total deposits

 

28,517,148

 

28,108,103

 

Short-term borrowings

 

4,400

 

322,861

 

Long-term debt

 

634,425

 

638,600

 

Reserve for off-balance sheet credit commitments

 

28,660

 

27,811

 

Acceptances outstanding

 

2,390

 

17,664

 

Other liabilities

 

456,180

 

499,514

 

Total liabilities

 

29,643,203

 

29,614,553

 

Redeemable noncontrolling interest

 

37,326

 

39,978

 

Commitments and contingencies

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

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

 

267,616

 

267,616

 

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

 

55,510

 

55,162

 

Additional paid-in capital

 

599,800

 

578,046

 

Accumulated other comprehensive income (loss)

 

5,031

 

(7,074

)

Retained earnings

 

2,109,157

 

2,071,230

 

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

 

(18,744

)

(22,279

)

Total common shareholders’ equity

 

2,750,754

 

2,675,085

 

Total shareholders’ equity

 

3,018,370

 

2,942,701

 

Total liabilities and shareholders’ equity

 

$

32,698,899

 

$

32,597,232

 

 

 See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

3



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands, except per share amounts)

 

2015

 

2014

 

Interest income

 

 

 

 

 

Loans and leases

 

$

184,032

 

$

169,696

 

Securities

 

42,072

 

41,576

 

Due from banks - interest-bearing

 

136

 

443

 

Federal funds sold and securities purchased under resale agreements

 

1,241

 

1,370

 

Total interest income

 

227,481

 

213,085

 

Interest expense

 

 

 

 

 

Deposits

 

1,920

 

2,134

 

Federal funds purchased and securities sold under repurchase agreements

 

71

 

 

Subordinated debt

 

3,746

 

6,104

 

Other long-term debt

 

5,164

 

5,049

 

Total interest expense

 

10,901

 

13,287

 

Net interest income

 

216,580

 

199,798

 

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

 

 

 

Provision for losses on covered loans

 

497

 

4,655

 

Net interest income after provision

 

216,083

 

195,143

 

Noninterest income

 

 

 

 

 

Trust and investment fees

 

55,521

 

53,306

 

Brokerage and mutual fund fees

 

10,598

 

10,042

 

Cash management and deposit transaction charges

 

12,633

 

12,033

 

International services

 

10,668

 

10,395

 

FDIC loss sharing expense, net

 

(6,688

)

(7,083

)

Gain on disposal of assets

 

110

 

2,826

 

Gain on sale of securities

 

3,376

 

2,122

 

Other

 

24,922

 

17,607

 

Impairment loss on securities:

 

 

 

 

 

Total other-than-temporary impairment loss on securities

 

(293

)

 

Less: Portion of loss recognized in other comprehensive income

 

228

 

 

Net impairment loss recognized in earnings

 

(65

)

 

Total noninterest income

 

111,075

 

101,248

 

Noninterest expense

 

 

 

 

 

Salaries and employee benefits

 

144,568

 

136,833

 

Net occupancy of premises

 

16,073

 

16,094

 

Legal and professional fees

 

16,938

 

12,950

 

Information services

 

9,860

 

9,346

 

Depreciation and amortization

 

14,982

 

7,828

 

Amortization of intangibles

 

1,377

 

1,487

 

Marketing and advertising

 

8,830

 

9,775

 

Office services and equipment

 

5,136

 

4,910

 

Other real estate owned

 

2,731

 

1,433

 

FDIC assessments

 

5,094

 

1,391

 

Other operating

 

8,853

 

8,805

 

Total noninterest expense

 

234,442

 

210,852

 

Income before income taxes

 

92,716

 

85,539

 

Income taxes

 

30,597

 

31,010

 

Net income

 

$

62,119

 

$

54,529

 

Less: Net income attributable to noncontrolling interest

 

553

 

699

 

Net income attributable to City National Corporation

 

$

61,566

 

$

53,830

 

Less: Dividends on preferred stock

 

4,094

 

4,094

 

Net income available to common shareholders

 

$

57,472

 

$

49,736

 

Net income per common share, basic

 

$

1.03

 

$

0.90

 

Net income per common share, diluted

 

$

1.01

 

$

0.89

 

Weighted-average common shares outstanding, basic

 

55,422

 

54,689

 

Weighted-average common shares outstanding, diluted

 

56,306

 

55,429

 

Dividends per common share

 

$

0.35

 

$

0.33

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

4



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Net income

 

$

62,119

 

$

54,529

 

Other comprehensive income, net of tax:

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

Net unrealized gains arising during the period

 

14,217

 

12,553

 

Reclassification adjustment for net gains included in net income

 

(1,969

)

(1,275

)

Non-credit related impairment loss

 

(133

)

 

Foreign currency translation adjustments

 

(10

)

 

Total other comprehensive income

 

12,105

 

11,278

 

Comprehensive income

 

$

74,224

 

$

65,807

 

Less: Comprehensive income attributable to noncontrolling interest

 

553

 

699

 

Comprehensive income attributable to City National Corporation

 

$

73,671

 

$

65,108

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

5



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

62,119

 

$

54,529

 

Adjustments to net income:

 

 

 

 

 

Provision for losses on covered loans

 

497

 

4,655

 

Depreciation and amortization

 

14,982

 

7,828

 

Amortization of intangibles

 

1,377

 

1,487

 

Share-based employee compensation expense

 

6,227

 

5,397

 

Deferred income tax benefit

 

(3,211

)

(3,237

)

Gain on disposal of assets

 

(110

)

(2,826

)

Gain on sale of securities

 

(3,376

)

(2,122

)

Impairment loss on securities

 

65

 

 

Other, net

 

9,583

 

4,948

 

Net change in:

 

 

 

 

 

Trading securities

 

70,633

 

20,678

 

Other assets and other liabilities, net

 

(92,959

)

(88,563

)

Net cash provided by operating activities

 

65,827

 

2,774

 

Cash Flows From Investing Activities

 

 

 

 

 

Purchase of securities available-for-sale

 

(83,767

)

(330,444

)

Sales of securities available-for-sale

 

398,166

 

377,115

 

Maturities and paydowns of securities available-for-sale

 

375,712

 

823,410

 

Purchase of securities held-to-maturity

 

(42,637

)

(282,679

)

Maturities and paydowns of securities held-to-maturity

 

54,856

 

36,337

 

Loan originations, net of principal collections

 

(530,516

)

(523,514

)

Net payments for premises and equipment

 

(10,008

)

(8,831

)

Other investing activities, net

 

(851

)

6,676

 

Net cash provided by investing activities

 

160,955

 

98,070

 

Cash Flows From Financing Activities

 

 

 

 

 

Net increase in deposits

 

409,045

 

52,329

 

Net decrease in federal funds purchased

 

(320,000

)

 

Issuance of long-term debt

 

8,439

 

7,907

 

Repayment of long-term debt

 

(11,071

)

(10,088

)

Proceeds from exercise of stock options

 

21,320

 

13,207

 

Tax benefit from exercise of stock options

 

3,474

 

2,970

 

Cash dividends paid

 

(23,449

)

(22,141

)

Other financing activities, net

 

(3,307

)

(16,250

)

Net cash provided by financing activities

 

84,451

 

27,934

 

Net increase in cash and cash equivalents

 

311,233

 

128,778

 

Cash and cash equivalents at beginning of year

 

656,451

 

935,946

 

Cash and cash equivalents at end of period

 

$

967,684

 

$

1,064,724

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

18,504

 

$

22,121

 

Income taxes

 

39,022

 

39,399

 

Non-cash investing activities:

 

 

 

 

 

Transfer of loans to other real estate owned

 

$

1,085

 

$

2,033

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

6



Table of Contents

 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Common

 

 

 

 

 

Additional

 

other

 

 

 

 

 

Total

 

 

 

shares

 

Preferred

 

Common

 

paid-in

 

comprehensive

 

Retained

 

Treasury

 

shareholders’

 

(in thousands, except share amounts)

 

issued

 

stock

 

stock

 

capital

 

income (loss)

 

earnings

 

shares

 

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2013

 

54,667,295

 

$

267,616

 

$

54,667

 

$

541,210

 

$

(15,641

)

$

1,918,163

 

$

(25,029

)

$

2,740,986

 

Adjustment to initially apply Accounting Standards Update 2014-01

 

 

 

 

 

 

(11,941

)

 

(11,941

)

Balance, January 1, 2014

 

54,667,295

 

267,616

 

54,667

 

541,210

 

(15,641

)

1,906,222

 

(25,029

)

2,729,045

 

Net income (1) 

 

 

 

 

 

 

53,830

 

 

53,830

 

Other comprehensive income, net of tax

 

 

 

 

 

11,278

 

 

 

11,278

 

Issuance of shares under share-based compensation plans

 

231,763

 

 

232

 

6,702

 

 

 

2,492

 

9,426

 

Share-based employee compensation expense

 

 

 

 

4,459

 

 

 

 

4,459

 

Tax benefit from share-based compensation plans

 

 

 

 

2,866

 

 

 

 

2,866

 

Dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

 

 

 

 

(4,094

)

 

(4,094

)

Common

 

 

 

 

 

 

(18,224

)

 

(18,224

)

Net change in deferred compensation plans

 

 

 

 

181

 

 

 

 

181

 

Change in redeemable noncontrolling interest

 

 

 

 

(5,429

)

 

 

 

(5,429

)

Balance, March 31, 2014

 

54,899,058

 

$

267,616

 

$

54,899

 

$

549,989

 

$

(4,363

)

$

1,937,734

 

$

(22,537

)

$

2,783,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

55,162,455

 

$

267,616

 

$

55,162

 

$

578,046

 

$

(7,074

)

$

2,071,230

 

$

(22,279

)

$

2,942,701

 

Net income (1) 

 

 

 

 

 

 

61,566

 

 

61,566

 

Other comprehensive income, net of tax

 

 

 

 

 

12,105

 

 

 

12,105

 

Issuance of shares under share-based compensation plans

 

347,596

 

 

348

 

14,459

 

 

 

3,536

 

18,343

 

Share-based employee compensation expense

 

 

 

 

4,252

 

 

 

 

4,252

 

Tax benefit from share-based compensation plans

 

 

 

 

3,211

 

 

 

 

3,211

 

Dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

 

 

 

 

(4,094

)

 

(4,094

)

Common

 

 

 

 

 

 

(19,545

)

 

(19,545

)

Net change in deferred compensation plans

 

270

 

 

 

105

 

 

 

(1

)

104

 

Change in redeemable noncontrolling interest

 

 

 

 

(273

)

 

 

 

(273

)

Balance, March 31, 2015

 

55,510,321

 

$

267,616

 

$

55,510

 

$

599,800

 

$

5,031

 

$

2,109,157

 

$

(18,744

)

$

3,018,370

 

 


(1)

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

 

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

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

7



Table of Contents

 

CITY NATIONAL CORPORATION

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Note 1. Summary of Significant Accounting Policies

 

Organization

 

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

 

Consolidation

 

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

 

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

 

Use of Estimates

 

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

 

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

 

8



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

Basis of Presentation

 

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

 

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

 

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

 

Accounting Pronouncements

 

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

 

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

 

 

 

Consolidated Balance Sheet

 

 

 

As of December 31, 2014

 

(in thousands) 

 

As Reported

 

As Adjusted

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

Deferred tax asset

 

$

230,376

 

$

233,811

 

Affordable housing investments

 

203,010

 

186,423

 

Other assets

 

537,826

 

537,847

 

Shareholders’ equity

 

 

 

 

 

Retained earnings

 

2,084,361

 

2,071,230

 

 

9



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

 

 

Consolidated Income Statement

 

 

 

For the three months ended

 

 

 

March 31, 2014

 

(in thousands, except per share amounts)

 

As Reported

 

As Adjusted

 

 

 

(Unaudited)

 

Noninterest expense

 

 

 

 

 

Other operating

 

$

12,846

 

$

8,805

 

 

 

 

 

 

 

Income taxes

 

26,288

 

31,010

 

Net income

 

55,210

 

54,529

 

 

 

 

 

 

 

Net income per common share, basic

 

$

0.91

 

$

0.90

 

Net income per common share, diluted

 

$

0.90

 

$

0.89

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

For the three months ended

 

 

 

March 31, 2014

 

(in thousands)

 

As Reported

 

As Adjusted

 

 

 

(Unaudited)

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income .

 

$

55,210

 

$

54,529

 

Adjustments to net income:

 

 

 

 

 

Deferred income tax benefit .

 

(2,679

)

(3,237

)

Other, net

 

3,720

 

4,948

 

Net change in:

 

 

 

 

 

Other assets and other liabilities, net

 

(88,574

)

(88,563

)

 

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

 

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

 

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

 

10



Table of Contents

 

Note 1. Summary of Significant Accounting Policies (Continued)

 

The following is a summary of recently issued accounting pronouncements:

 

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

 

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

 

11



Table of Contents

 

Note 2. Fair Value Measurements

 

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

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
March 31,
2015

 

Quoted Prices in
Active Markets

Level 1

 

Significant Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs

Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

115,907

 

$

115,907

 

$

 

$

 

Federal agency - Debt

 

1,220,220

 

 

1,220,220

 

 

Federal agency - MBS

 

101,515

 

 

101,515

 

 

CMOs - Federal agency

 

3,204,886

 

 

3,204,886

 

 

CMOs - Non-agency

 

22,811

 

 

22,811

 

 

State and municipal

 

427,458

 

 

423,905

 

3,553

 

Other debt securities

 

116,441

 

 

116,441

 

 

Equity securities and mutual funds

 

1,150

 

1,150

 

 

 

Trading securities

 

102,546

 

98,014

 

4,532

 

 

Derivative assets (1)

 

76,695

 

15,117

 

60,406

 

1,172

 

Contingent consideration asset (1)

 

2,930

 

 

 

2,930

 

Total assets at fair value

 

$

5,392,559

 

$

230,188

 

$

5,154,716

 

$

7,655

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

76,938

 

$

15,660

 

$

61,278

 

$

 

Contingent consideration liability

 

35,401

 

 

 

35,401

 

FDIC clawback liability

 

15,963

 

 

 

15,963

 

Other liabilities

 

904

 

 

904

 

 

Total liabilities at fair value (2)

 

$

129,206

 

$

15,660

 

$

62,182

 

$

51,364

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

37,326

 

$

 

$

 

$

37,326

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

6,506

 

$

 

$

 

$

6,506

 

Private equity and alternative investments

 

1,078

 

 

 

1,078

 

Total assets at fair value

 

$

7,584

 

$

 

$

 

$

7,584

 

 


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

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

(3) Includes covered OREO.

 

12



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
December 31,
2014

 

Quoted Prices in
Active Markets

Level 1

 

Significant Other
Observable

Inputs
Level 2

 

Significant
Unobservable
Inputs

Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

116,926

 

$

116,926

 

$

 

$

 

Federal agency - Debt

 

1,398,581

 

 

1,398,581

 

 

Federal agency - MBS

 

104,526

 

 

104,526

 

 

CMOs - Federal agency

 

3,580,590

 

 

3,580,590

 

 

CMOs - Non-agency

 

24,014

 

 

24,014

 

 

State and municipal

 

479,031

 

 

475,484

 

3,547

 

Other debt securities

 

176,169

 

 

176,169

 

 

Equity securities and mutual funds

 

3,146

 

3,146

 

 

 

Trading securities

 

173,188

 

171,778

 

1,410

 

 

Derivative assets (1)

 

51,586

 

6,106

 

44,598

 

882

 

Contingent consideration asset (1)

 

2,930

 

 

 

2,930

 

Total assets at fair value

 

$

6,110,687

 

$

297,956

 

$

5,805,372

 

$

7,359

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

51,309

 

$

6,623

 

$

44,686

 

$

 

Contingent consideration liability

 

34,983

 

 

 

34,983

 

FDIC clawback liability

 

15,106

 

 

 

15,106

 

Other liabilities

 

946

 

 

946

 

 

Total liabilities at fair value (2)

 

$

102,344

 

$

6,623

 

$

45,632

 

$

50,089

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

39,978

 

$

 

$

 

$

39,978

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

5,644

 

$

 

$

 

$

5,644

 

Total assets at fair value

 

$

5,644

 

$

 

$

 

$

5,644

 

 


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

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

(3) Includes covered OREO.

 

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

 

13



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

Recurring Fair Value Measurements

 

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

 

Level 3 Assets and Liabilities Measured on a Recurring Basis

 

 

 

For the three months ended
March 31, 2015

 

(in thousands)

 

Securities
Available-for-
Sale

 

Equity
Warrants

 

Contingent
Consideration
Asset

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

Balance, beginning of period

 

$

3,547

 

$

882

 

$

2,930

 

$

(34,983

)

$

(15,106

)

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

(8

)

 

 

(857

)

Included in other comprehensive income

 

6

 

 

 

 

 

Additions

 

 

298

 

 

 

 

Other (1)

 

 

 

 

(418

)

 

Balance, end of period

 

$

3,553

 

$

1,172

 

$

2,930

 

$

(35,401

)

$

(15,963

)

 

 

 

For the three months ended
March 31, 2014

 

(in thousands)

 

Securities
Available-for-
Sale

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

Balance, beginning of period

 

$

3,633

 

$

(49,900

)

$

(11,967

)

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

Included in earnings

 

 

 

(964

)

Included in other comprehensive income

 

(17

)

 

 

Settlements

 

 

16,250

 

 

Other (1)

 

 

(411

)

 

Balance, end of period

 

$

3,616

 

$

(34,061

)

$

(12,931

)

 


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

 

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

 

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

 

14



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

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

 

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

 

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

 

Nonrecurring Fair Value Measurements

 

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

 

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

 

Information About Nonrecurring Level 3 Fair Value Measurements

 

(in thousands)

 

Fair Value at
March 31,
2015

 

Valuation
Method

 

Unobservable Inputs

 

Other real estate owned

 

$

6,506

 

Third-party appraisal

 

- Fair values are primarily based on unadjusted appraised values.

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

 

 

 

 

 

 

 

 

 

Private equity and alternative investments

 

$

1,078

 

Cost recovery

 

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

 

 

15


 


Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

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

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2015

 

2014

 

Collateral dependent impaired loans:

 

 

 

 

 

Commercial real estate mortgages

 

$

 

$

(5

)

Other real estate owned (1)

 

(1,637

)

61

 

Private equity and alternative investments

 

(400

)

 

Total net (losses) gains recognized

 

$

(2,037

)

$

56

 

 


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

 

Fair Value of Financial Instruments

 

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

 

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

 

16



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

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

 

 

 

March 31, 2015

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

433.7

 

$

433.7

 

$

433.7

 

$

 

$

 

Due from banks - interest-bearing

 

334.0

 

334.0

 

334.0

 

 

 

Securities purchased under resale agreements

 

200.0

 

202.1

 

 

202.1

 

 

Securities held-to-maturity

 

3,413.8

 

3,510.6

 

 

3,510.6

 

 

Loans and leases, net of allowance

 

20,601.5

 

21,153.4

 

 

 

21,153.4

 

Covered loans, net of allowance

 

470.5

 

518.5

 

 

 

518.5

 

FDIC indemnification asset

 

43.3

 

34.6

 

 

 

34.6

 

Investment in FHLB and FRB stock

 

58.4

 

58.4

 

 

58.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

28,517.1

 

$

28,518.3

 

$

 

$

27,849.0

 

$

669.3

 

Short-term borrowings

 

4.4

 

4.4

 

 

 

4.4

 

Long-term debt

 

634.4

 

712.8

 

 

617.6

 

95.2

 

 

 

 

December 31, 2014

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

336.5

 

$

336.5

 

$

336.5

 

$

 

$

 

Due from banks - interest-bearing

 

120.0

 

120.0

 

120.0

 

 

 

Securities purchased under resale agreements

 

200.0

 

201.1

 

 

201.1

 

 

Securities held-to-maturity

 

3,427.0

 

3,484.6

 

 

3,484.6

 

 

Loans and leases, net of allowance

 

20,027.1

 

20,576.9

 

 

 

20,576.9

 

Covered loans, net of allowance

 

502.4

 

549.1

 

 

 

549.1

 

FDIC indemnification asset

 

50.5

 

40.2

 

 

 

40.2

 

Investment in FHLB and FRB stock

 

58.4

 

58.4

 

 

58.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

28,108.1

 

$

28,109.6

 

$

 

$

27,435.1

 

$

674.5

 

Short-term borrowings

 

322.9

 

322.9

 

320.0

 

 

2.9

 

Long-term debt

 

638.6

 

704.3

 

 

605.3

 

99.0

 

 

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

 

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

 

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

 

17



Table of Contents

 

Note 2. Fair Value Measurements (Continued)

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

18



Table of Contents

 

Note 3. Securities

 

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

 

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

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

 

 

(in thousands)

 

Cost

 

Gains

 

Losses

 

Fair Value

 

March 31, 2015

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

115,893

 

$

29

 

$

(15

)

$

115,907

 

Federal agency - Debt

 

1,219,481

 

1,168

 

(429

)

1,220,220

 

Federal agency - MBS

 

99,891

 

2,498

 

(874

)

101,515

 

CMOs - Federal agency

 

3,204,823

 

22,016

 

(21,953

)

3,204,886

 

CMOs - Non-agency

 

23,147

 

24

 

(360

)

22,811

 

State and municipal

 

421,419

 

6,257

 

(218

)

427,458

 

Other debt securities

 

115,006

 

1,438

 

(3

)

116,441

 

Total debt securities

 

5,199,660

 

33,430

 

(23,852

)

5,209,238

 

Equity securities and mutual funds

 

1,341

 

219

 

(410

)

1,150

 

Total securities available-for-sale

 

$

5,201,001

 

$

33,649

 

$

(24,262

)

$

5,210,388

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

286,581

 

$

9,923

 

$

(72

)

$

296,432

 

Federal agency - MBS

 

556,931

 

20,346

 

(567

)

576,710

 

CMOs - Federal agency

 

1,766,325

 

48,270

 

(2,749

)

1,811,846

 

State and municipal

 

717,937

 

23,084

 

(1,810

)

739,211

 

Other debt securities

 

86,032

 

322

 

 

86,354

 

Total securities held-to-maturity

 

$

3,413,806

 

$

101,945

 

$

(5,198

)

$

3,510,553

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

116,919

 

$

17

 

$

(10

)

$

116,926

 

Federal agency - Debt

 

1,401,303

 

558

 

(3,280

)

1,398,581

 

Federal agency - MBS

 

102,939

 

2,601

 

(1,014

)

104,526

 

CMOs - Federal agency

 

3,599,831

 

19,628

 

(38,869

)

3,580,590

 

CMOs - Non-agency

 

24,385

 

40

 

(411

)

24,014

 

State and municipal

 

473,272

 

6,139

 

(380

)

479,031

 

Other debt securities

 

174,352

 

1,817

 

 

176,169

 

Total debt securities

 

5,893,001

 

30,800

 

(43,964

)

5,879,837

 

Equity securities and mutual funds

 

1,508

 

1,988

 

(350

)

3,146

 

Total securities available-for-sale

 

$

5,894,509

 

$

32,788

 

$

(44,314

)

$

5,882,983

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

Federal agency - Debt

 

$

292,932

 

$

6,430

 

$

(255

)

$

299,107

 

Federal agency - MBS

 

553,589

 

13,427

 

(2,275

)

564,741

 

CMOs - Federal agency

 

1,811,574

 

29,998

 

(10,292

)

1,831,280

 

State and municipal

 

682,705

 

22,732

 

(1,997

)

703,440

 

Other debt securities

 

86,231

 

72

 

(224

)

86,079

 

Total securities held-to-maturity

 

$

3,427,031

 

$

72,659

 

$

(15,043

)

$

3,484,647

 

 


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

 

19



Table of Contents

 

Note 3. Securities (Continued)

 

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

 

 

 

For the three months ended

 

 

 

March 31,

 

(in thousands)

 

2015

 

2014