These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Wisconsin
|
|
39-1098068
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
433 Main Street, Green Bay, Wisconsin
|
|
54301
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
|
ý
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
||
|
Non-accelerated filer
|
|
¨
(Do not check if smaller reporting company)
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Page No.
|
|
PART I. Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2015
(Unaudited) |
|
December 31, 2014 (Audited)
|
||||
|
|
(In Thousands, except share and per share data)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
$
|
355,541
|
|
|
$
|
444,113
|
|
|
Interest-bearing deposits in other financial institutions
|
488,426
|
|
|
571,924
|
|
||
|
Federal funds sold and securities purchased under agreements to resell
|
3,380
|
|
|
16,030
|
|
||
|
Investment securities held to maturity, at amortized cost
|
438,047
|
|
|
404,455
|
|
||
|
Investment securities available for sale, at fair value
|
5,358,310
|
|
|
5,396,812
|
|
||
|
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost
|
189,222
|
|
|
189,107
|
|
||
|
Loans held for sale
|
159,963
|
|
|
154,935
|
|
||
|
Loans
|
17,979,032
|
|
|
17,593,846
|
|
||
|
Allowance for loan losses
|
(265,268
|
)
|
|
(266,302
|
)
|
||
|
Loans, net
|
17,713,764
|
|
|
17,327,544
|
|
||
|
Premises and equipment, net
|
274,591
|
|
|
274,688
|
|
||
|
Goodwill
|
968,774
|
|
|
929,168
|
|
||
|
Other intangible assets, net
|
77,984
|
|
|
67,582
|
|
||
|
Trading assets
|
42,336
|
|
|
35,163
|
|
||
|
Other assets
|
998,402
|
|
|
1,010,253
|
|
||
|
Total assets
|
$
|
27,068,740
|
|
|
$
|
26,821,774
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Noninterest-bearing demand deposits
|
$
|
4,570,872
|
|
|
$
|
4,505,272
|
|
|
Interest-bearing deposits
|
15,280,720
|
|
|
14,258,232
|
|
||
|
Total deposits
|
19,851,592
|
|
|
18,763,504
|
|
||
|
Federal funds purchased and securities sold under agreements to repurchase
|
587,272
|
|
|
493,991
|
|
||
|
Other short-term funding
|
75,265
|
|
|
574,297
|
|
||
|
Long-term funding
|
3,429,925
|
|
|
3,930,117
|
|
||
|
Trading liabilities
|
44,730
|
|
|
37,329
|
|
||
|
Accrued expenses and other liabilities
|
197,818
|
|
|
222,285
|
|
||
|
Total liabilities
|
24,186,602
|
|
|
24,021,523
|
|
||
|
Stockholders’ equity
|
|
|
|
||||
|
Preferred equity
|
59,727
|
|
|
59,727
|
|
||
|
Common stock
|
1,674
|
|
|
1,665
|
|
||
|
Surplus
|
1,505,170
|
|
|
1,484,933
|
|
||
|
Retained earnings
|
1,509,967
|
|
|
1,497,818
|
|
||
|
Accumulated other comprehensive income (loss)
|
24,800
|
|
|
(4,850
|
)
|
||
|
Treasury stock, at cost
|
(219,200
|
)
|
|
(239,042
|
)
|
||
|
Total stockholders’ equity
|
2,882,138
|
|
|
2,800,251
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
27,068,740
|
|
|
$
|
26,821,774
|
|
|
Preferred shares issued
|
61,356
|
|
|
61,356
|
|
||
|
Preferred shares authorized (par value $1.00 per share)
|
750,000
|
|
|
750,000
|
|
||
|
Common shares issued
|
167,429,351
|
|
|
166,544,252
|
|
||
|
Common shares authorized (par value $0.01 per share)
|
250,000,000
|
|
|
250,000,000
|
|
||
|
Treasury shares of common stock
|
13,862,507
|
|
|
15,002,318
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In Thousands, except per share data)
|
||||||
|
INTEREST INCOME
|
|
|
|
||||
|
Interest and fees on loans
|
$
|
151,945
|
|
|
$
|
143,387
|
|
|
Interest and dividends on investment securities
|
|
|
|
||||
|
Taxable
|
25,092
|
|
|
26,257
|
|
||
|
Tax exempt
|
7,887
|
|
|
6,971
|
|
||
|
Other interest
|
1,692
|
|
|
1,449
|
|
||
|
Total interest income
|
186,616
|
|
|
178,064
|
|
||
|
INTEREST EXPENSE
|
|
|
|
||||
|
Interest on deposits
|
7,619
|
|
|
6,159
|
|
||
|
Interest on Federal funds purchased and securities sold under agreements to repurchase
|
231
|
|
|
305
|
|
||
|
Interest on other short-term funding
|
81
|
|
|
116
|
|
||
|
Interest on long-term funding
|
10,872
|
|
|
6,511
|
|
||
|
Total interest expense
|
18,803
|
|
|
13,091
|
|
||
|
NET INTEREST INCOME
|
167,813
|
|
|
164,973
|
|
||
|
Provision for credit losses
|
4,500
|
|
|
5,000
|
|
||
|
Net interest income after provision for credit losses
|
163,313
|
|
|
159,973
|
|
||
|
NONINTEREST INCOME
|
|
|
|
||||
|
Trust service fees
|
12,087
|
|
|
11,711
|
|
||
|
Service charges on deposit accounts
|
15,806
|
|
|
16,400
|
|
||
|
Card-based and other nondeposit fees
|
12,416
|
|
|
12,509
|
|
||
|
Insurance commissions
|
19,728
|
|
|
12,317
|
|
||
|
Brokerage and annuity commissions
|
3,683
|
|
|
4,033
|
|
||
|
Mortgage banking, net
|
7,408
|
|
|
6,361
|
|
||
|
Capital market fees, net
|
2,467
|
|
|
2,322
|
|
||
|
Bank owned life insurance income
|
2,875
|
|
|
4,320
|
|
||
|
Asset gains, net
|
1,096
|
|
|
728
|
|
||
|
Investment securities gains, net
|
—
|
|
|
378
|
|
||
|
Other
|
2,510
|
|
|
2,442
|
|
||
|
Total noninterest income
|
80,076
|
|
|
73,521
|
|
||
|
NONINTEREST EXPENSE
|
|
|
|
||||
|
Personnel expense
|
100,152
|
|
|
97,698
|
|
||
|
Occupancy
|
17,683
|
|
|
15,560
|
|
||
|
Equipment
|
5,772
|
|
|
6,276
|
|
||
|
Technology
|
15,558
|
|
|
12,724
|
|
||
|
Business development and advertising
|
5,327
|
|
|
5,062
|
|
||
|
Other intangible amortization
|
801
|
|
|
991
|
|
||
|
Loan expense
|
2,996
|
|
|
2,787
|
|
||
|
Legal and professional fees
|
4,538
|
|
|
4,188
|
|
||
|
Foreclosure / OREO expense
|
1,425
|
|
|
1,896
|
|
||
|
FDIC expense
|
6,500
|
|
|
5,001
|
|
||
|
Other
|
13,503
|
|
|
15,475
|
|
||
|
Total noninterest expense
|
174,255
|
|
|
167,658
|
|
||
|
Income before income taxes
|
69,134
|
|
|
65,836
|
|
||
|
Income tax expense
|
22,462
|
|
|
20,637
|
|
||
|
Net income
|
46,672
|
|
|
45,199
|
|
||
|
Preferred stock dividends
|
1,228
|
|
|
1,244
|
|
||
|
Net income available to common equity
|
$
|
45,444
|
|
|
$
|
43,955
|
|
|
Earnings per common share:
|
|
|
|
||||
|
Basic
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
Diluted
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
Average common shares outstanding:
|
|
|
|
||||
|
Basic
|
150,070
|
|
|
161,467
|
|
||
|
Diluted
|
151,164
|
|
|
162,188
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Net income
|
$
|
46,672
|
|
|
$
|
45,199
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
||||
|
Investment securities available for sale:
|
|
|
|
||||
|
Net unrealized gains
|
47,418
|
|
|
20,627
|
|
||
|
Reclassification adjustment for net gains realized in net income
|
—
|
|
|
(378
|
)
|
||
|
Income tax expense
|
(18,105
|
)
|
|
(7,786
|
)
|
||
|
Other comprehensive income on investment securities available for sale
|
29,313
|
|
|
12,463
|
|
||
|
Defined benefit pension and postretirement obligations:
|
|
|
|
||||
|
Amortization of prior service cost
|
13
|
|
|
15
|
|
||
|
Amortization of actuarial losses
|
532
|
|
|
316
|
|
||
|
Income tax expense
|
(208
|
)
|
|
(127
|
)
|
||
|
Other comprehensive income on pension and postretirement obligations
|
337
|
|
|
204
|
|
||
|
Total other comprehensive income
|
29,650
|
|
|
12,667
|
|
||
|
Comprehensive income
|
$
|
76,322
|
|
|
$
|
57,866
|
|
|
|
Preferred
Equity
|
|
Common
Stock
|
|
Surplus
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Treasury
Stock
|
|
Total
|
||||||||||||||
|
|
($ in Thousands, except per share data)
|
||||||||||||||||||||||||||
|
Balance, December 31, 2013
|
$
|
61,862
|
|
|
$
|
1,750
|
|
|
$
|
1,617,990
|
|
|
$
|
1,392,508
|
|
|
$
|
(24,244
|
)
|
|
$
|
(158,576
|
)
|
|
$
|
2,891,290
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
45,199
|
|
|
—
|
|
|
—
|
|
|
45,199
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,667
|
|
|
—
|
|
|
12,667
|
|
|||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
57,866
|
|
|||||||||||||
|
Common stock issued:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock-based compensation plans, net
|
—
|
|
|
—
|
|
|
376
|
|
|
(19,173
|
)
|
|
—
|
|
|
24,596
|
|
|
5,799
|
|
|||||||
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,199
|
)
|
|
(42,199
|
)
|
|||||||
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Common stock, $0.09 per share
|
—
|
|
|
—
|
|
|
|
|
|
(14,639
|
)
|
|
—
|
|
|
—
|
|
|
(14,639
|
)
|
|||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,244
|
)
|
|
—
|
|
|
—
|
|
|
(1,244
|
)
|
|||||||
|
Purchase of preferred stock
|
(704
|
)
|
|
—
|
|
|
—
|
|
|
(102
|
)
|
|
—
|
|
|
—
|
|
|
(806
|
)
|
|||||||
|
Stock-based compensation expense, net
|
—
|
|
|
—
|
|
|
4,412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,412
|
|
|||||||
|
Tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
545
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
545
|
|
|||||||
|
Balance, March 31, 2014
|
$
|
61,158
|
|
|
$
|
1,750
|
|
|
$
|
1,623,323
|
|
|
$
|
1,402,549
|
|
|
$
|
(11,577
|
)
|
|
$
|
(176,179
|
)
|
|
$
|
2,901,024
|
|
|
Balance, December 31, 2014
|
$
|
59,727
|
|
|
$
|
1,665
|
|
|
$
|
1,484,933
|
|
|
$
|
1,497,818
|
|
|
$
|
(4,850
|
)
|
|
$
|
(239,042
|
)
|
|
$
|
2,800,251
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
46,672
|
|
|
—
|
|
|
—
|
|
|
46,672
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,650
|
|
|
—
|
|
|
29,650
|
|
|||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
76,322
|
|
|||||||||||||
|
Common stock issued:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock-based compensation plans, net
|
—
|
|
|
—
|
|
|
304
|
|
|
(18,015
|
)
|
|
—
|
|
|
23,947
|
|
|
6,236
|
|
|||||||
|
Acquisition of Ahmann & Martin Co.
|
—
|
|
|
26
|
|
|
43,504
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,530
|
|
|||||||
|
Purchase of common stock returned to authorized but unissued
|
—
|
|
|
(17
|
)
|
|
(29,983
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,000
|
)
|
|||||||
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,105
|
)
|
|
(4,105
|
)
|
|||||||
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Common stock, $0.10 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,280
|
)
|
|
—
|
|
|
—
|
|
|
(15,280
|
)
|
|||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,228
|
)
|
|
—
|
|
|
—
|
|
|
(1,228
|
)
|
|||||||
|
Stock-based compensation expense, net
|
—
|
|
|
—
|
|
|
5,774
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,774
|
|
|||||||
|
Tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
638
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
638
|
|
|||||||
|
Balance, March 31, 2015
|
$
|
59,727
|
|
|
$
|
1,674
|
|
|
$
|
1,505,170
|
|
|
$
|
1,509,967
|
|
|
$
|
24,800
|
|
|
$
|
(219,200
|
)
|
|
$
|
2,882,138
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
($ in Thousands)
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
46,672
|
|
|
$
|
45,199
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Provision for credit losses
|
4,500
|
|
|
5,000
|
|
||
|
Depreciation and amortization
|
12,268
|
|
|
13,094
|
|
||
|
Addition to (recovery of) valuation allowance on mortgage servicing rights, net
|
243
|
|
|
(156
|
)
|
||
|
Amortization of mortgage servicing rights
|
3,179
|
|
|
2,725
|
|
||
|
Amortization of other intangible assets
|
801
|
|
|
991
|
|
||
|
Amortization and accretion on earning assets, funding, and other, net
|
9,572
|
|
|
6,537
|
|
||
|
Tax impact of stock based compensation
|
638
|
|
|
545
|
|
||
|
Gain on sales of investment securities, net
|
—
|
|
|
(378
|
)
|
||
|
Gain on sales of assets and impairment write-downs, net
|
(1,096
|
)
|
|
(728
|
)
|
||
|
Gain on mortgage banking activities, net
|
(3,141
|
)
|
|
(4,100
|
)
|
||
|
Mortgage loans originated and acquired for sale
|
(268,296
|
)
|
|
(203,764
|
)
|
||
|
Proceeds from sales of mortgage loans held for sale
|
238,399
|
|
|
224,348
|
|
||
|
Increase in interest receivable
|
(2,186
|
)
|
|
(3,009
|
)
|
||
|
Decrease in interest payable
|
(948
|
)
|
|
(6,474
|
)
|
||
|
Net change in other assets and other liabilities
|
(23,058
|
)
|
|
(6,165
|
)
|
||
|
Net cash provided by operating activities
|
17,547
|
|
|
73,665
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Net increase in loans
|
(368,794
|
)
|
|
(555,979
|
)
|
||
|
Purchases of:
|
|
|
|
||||
|
Available for sale securities
|
(202,615
|
)
|
|
(273,627
|
)
|
||
|
Held to maturity securities
|
(36,788
|
)
|
|
(18,857
|
)
|
||
|
FHLB stock
|
(115
|
)
|
|
(111
|
)
|
||
|
Premises, equipment, and software, net of disposals
|
(13,944
|
)
|
|
(10,848
|
)
|
||
|
Other assets
|
(1,207
|
)
|
|
(850
|
)
|
||
|
Proceeds from:
|
|
|
|
||||
|
Sales of available for sale securities
|
289
|
|
|
80,025
|
|
||
|
Prepayments, calls, and maturities of available for sale securities
|
282,835
|
|
|
180,880
|
|
||
|
Prepayments, calls, and maturities of other assets
|
5,155
|
|
|
11,036
|
|
||
|
Net cash received in acquisition
|
1,202
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(333,982
|
)
|
|
(588,331
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Net increase in deposits
|
1,088,088
|
|
|
242,760
|
|
||
|
Net increase (decrease) in short-term funding
|
(405,751
|
)
|
|
506,980
|
|
||
|
Repayment of long-term funding
|
(500,009
|
)
|
|
(155,009
|
)
|
||
|
Purchase of common stock returned to authorized but unissued
|
(30,000
|
)
|
|
—
|
|
||
|
Purchase of preferred stock
|
—
|
|
|
(806
|
)
|
||
|
Cash dividends on common stock
|
(15,280
|
)
|
|
(14,639
|
)
|
||
|
Cash dividends on preferred stock
|
(1,228
|
)
|
|
(1,244
|
)
|
||
|
Purchase of treasury stock
|
(4,105
|
)
|
|
(42,199
|
)
|
||
|
Net cash provided by financing activities
|
131,715
|
|
|
535,843
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
(184,720
|
)
|
|
21,177
|
|
||
|
Cash and cash equivalents at beginning of period
|
1,032,067
|
|
|
602,245
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
847,347
|
|
|
$
|
623,422
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
19,643
|
|
|
$
|
19,578
|
|
|
Cash paid for income taxes
|
—
|
|
|
4,165
|
|
||
|
Loans and bank premises transferred to other real estate owned
|
2,104
|
|
|
6,343
|
|
||
|
Capitalized mortgage servicing rights
|
3,010
|
|
|
1,725
|
|
||
|
Acquisition:
|
|
|
|
||||
|
Fair value of assets acquired, including cash and cash equivalents
|
5,160
|
|
|
—
|
|
||
|
Fair value ascribed to goodwill and intangible assets
|
51,221
|
|
|
—
|
|
||
|
Fair value of liabilities assumed
|
12,851
|
|
|
—
|
|
||
|
Common stock issued in acquisition
|
43,530
|
|
|
—
|
|
||
|
|
For the Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In Thousands, except per share data)
|
||||||
|
Net income
|
$
|
46,672
|
|
|
$
|
45,199
|
|
|
Preferred stock dividends
|
(1,228
|
)
|
|
(1,244
|
)
|
||
|
Net income available to common equity
|
$
|
45,444
|
|
|
$
|
43,955
|
|
|
Common shareholder dividends
|
(15,166
|
)
|
|
(14,488
|
)
|
||
|
Dividends on unvested share-based payment awards
|
(114
|
)
|
|
(151
|
)
|
||
|
Undistributed earnings
|
$
|
30,164
|
|
|
$
|
29,316
|
|
|
Undistributed earnings allocated to common shareholders
|
29,886
|
|
|
29,126
|
|
||
|
Undistributed earnings allocated to unvested share-based payment awards
|
278
|
|
|
190
|
|
||
|
Undistributed earnings
|
$
|
30,164
|
|
|
$
|
29,316
|
|
|
Basic
|
|
|
|
||||
|
Distributed earnings to common shareholders
|
$
|
15,166
|
|
|
$
|
14,488
|
|
|
Undistributed earnings allocated to common shareholders
|
29,886
|
|
|
29,126
|
|
||
|
Total common shareholders earnings, basic
|
$
|
45,052
|
|
|
$
|
43,614
|
|
|
Diluted
|
|
|
|
||||
|
Distributed earnings to common shareholders
|
$
|
15,166
|
|
|
$
|
14,488
|
|
|
Undistributed earnings allocated to common shareholders
|
29,886
|
|
|
29,126
|
|
||
|
Total common shareholders earnings, diluted
|
$
|
45,052
|
|
|
$
|
43,614
|
|
|
Weighted average common shares outstanding
|
150,070
|
|
|
161,467
|
|
||
|
Effect of dilutive common stock awards
|
1,094
|
|
|
721
|
|
||
|
Diluted weighted average common shares outstanding
|
151,164
|
|
|
162,188
|
|
||
|
Basic earnings per common share
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
Diluted earnings per common share
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
|
2015
|
|
2014
|
||
|
Dividend yield
|
2.00
|
%
|
|
2.00
|
%
|
|
Risk-free interest rate
|
2.00
|
%
|
|
2.00
|
%
|
|
Weighted average expected volatility
|
20.00
|
%
|
|
20.00
|
%
|
|
Weighted average expected life
|
6 years
|
|
|
6 years
|
|
|
Weighted average per share fair value of options
|
$3.08
|
|
$3.00
|
||
|
Stock Options
|
Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining
Contractual Term
|
|
Aggregate Intrinsic
Value
(000s)
|
|||
|
Outstanding at December 31, 2013
|
8,034,243
|
|
|
$18.37
|
|
|
|
|
||
|
Granted
|
1,389,452
|
|
|
$17.45
|
|
|
|
|
||
|
Exercised
|
(933,143
|
)
|
|
$13.77
|
|
|
|
|
||
|
Forfeited or expired
|
(643,214
|
)
|
|
$23.50
|
|
|
|
|
||
|
Outstanding at December 31, 2014
|
7,847,338
|
|
|
$18.34
|
|
5.79
|
|
$
|
23,986
|
|
|
Options exercisable at December 31, 2014
|
5,076,676
|
|
|
$19.96
|
|
4.41
|
|
$
|
14,953
|
|
|
Granted
|
1,348,504
|
|
|
$17.95
|
|
|
|
|
||
|
Exercised
|
(366,670
|
)
|
|
$13.84
|
|
|
|
|
||
|
Forfeited or expired
|
(495,890
|
)
|
|
$32.00
|
|
|
|
|
||
|
Outstanding at March 31, 2015
|
8,333,282
|
|
|
$17.71
|
|
6.60
|
|
$
|
22,821
|
|
|
Options exercisable at March 31, 2015
|
5,536,852
|
|
|
$18.02
|
|
5.28
|
|
$
|
18,637
|
|
|
Nonvested Stock Options
|
Shares
|
|
Weighted Average
Grant Date Fair Value
|
|
|
Nonvested at December 31, 2013
|
3,110,523
|
|
|
$4.69
|
|
Granted
|
1,389,452
|
|
|
$3.00
|
|
Vested
|
(1,522,152
|
)
|
|
$4.92
|
|
Forfeited
|
(207,161
|
)
|
|
$4.38
|
|
Nonvested at December 31, 2014
|
2,770,662
|
|
|
$3.74
|
|
Granted
|
1,348,504
|
|
|
$3.08
|
|
Vested
|
(1,313,007
|
)
|
|
$4.31
|
|
Forfeited
|
(9,729
|
)
|
|
$3.35
|
|
Nonvested at March 31, 2015
|
2,796,430
|
|
|
$3.16
|
|
Restricted Stock
|
Shares
|
|
Weighted Average
Grant Date Fair Value
|
|
|
Outstanding at December 31, 2013
|
1,511,765
|
|
|
$13.92
|
|
Granted
|
1,177,168
|
|
|
$17.35
|
|
Vested
|
(538,877
|
)
|
|
$14.12
|
|
Forfeited
|
(167,930
|
)
|
|
$15.26
|
|
Outstanding at December 31, 2014
|
1,982,126
|
|
|
$15.79
|
|
Granted
|
1,029,339
|
|
|
$16.77
|
|
Vested
|
(619,358
|
)
|
|
$15.52
|
|
Forfeited
|
(18,834
|
)
|
|
$16.13
|
|
Outstanding at March 31, 2015
|
2,373,273
|
|
|
$16.28
|
|
March 31, 2015:
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair value
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
999
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1,002
|
|
|
Obligations of state and political subdivisions (municipal securities)
|
501,679
|
|
|
22,912
|
|
|
(4
|
)
|
|
524,587
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
Government-sponsored enterprise (“GSE”)
|
3,613,144
|
|
|
73,227
|
|
|
(11,257
|
)
|
|
3,675,114
|
|
||||
|
Private-label
|
1,962
|
|
|
1
|
|
|
(10
|
)
|
|
1,953
|
|
||||
|
GSE commercial mortgage-related securities
|
1,158,217
|
|
|
6,114
|
|
|
(15,075
|
)
|
|
1,149,256
|
|
||||
|
Other securities (debt and equity)
|
6,338
|
|
|
60
|
|
|
—
|
|
|
6,398
|
|
||||
|
Total investment securities available for sale
|
$
|
5,282,339
|
|
|
$
|
102,317
|
|
|
$
|
(26,346
|
)
|
|
$
|
5,358,310
|
|
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
$
|
438,047
|
|
|
$
|
9,482
|
|
|
$
|
(832
|
)
|
|
$
|
446,697
|
|
|
Total investment securities held to maturity
|
$
|
438,047
|
|
|
$
|
9,482
|
|
|
$
|
(832
|
)
|
|
$
|
446,697
|
|
|
December 31, 2014:
|
Amortized
cost |
|
Gross
unrealized gains |
|
Gross
unrealized losses |
|
Fair value
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
999
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
998
|
|
|
Obligations of state and political subdivisions (municipal securities)
|
560,839
|
|
|
21,869
|
|
|
(29
|
)
|
|
582,679
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
GSE
|
3,700,103
|
|
|
61,236
|
|
|
(30,550
|
)
|
|
3,730,789
|
|
||||
|
Private-label
|
2,297
|
|
|
7
|
|
|
(10
|
)
|
|
2,294
|
|
||||
|
GSE commercial mortgage-related securities
|
1,097,913
|
|
|
1,922
|
|
|
(25,942
|
)
|
|
1,073,893
|
|
||||
|
Other securities (debt and equity)
|
6,108
|
|
|
51
|
|
|
—
|
|
|
6,159
|
|
||||
|
Total investment securities available for sale
|
$
|
5,368,259
|
|
|
$
|
85,085
|
|
|
$
|
(56,532
|
)
|
|
$
|
5,396,812
|
|
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
$
|
404,455
|
|
|
$
|
9,444
|
|
|
$
|
(832
|
)
|
|
$
|
413,067
|
|
|
Total investment securities held to maturity
|
$
|
404,455
|
|
|
$
|
9,444
|
|
|
$
|
(832
|
)
|
|
$
|
413,067
|
|
|
|
Available for Sale
|
|
Held to Maturity
|
||||||||||||
|
($ in Thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
40,879
|
|
|
$
|
41,115
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due after one year through five years
|
233,433
|
|
|
245,483
|
|
|
2,253
|
|
|
2,291
|
|
||||
|
Due after five years through ten years
|
234,102
|
|
|
244,730
|
|
|
122,372
|
|
|
124,896
|
|
||||
|
Due after ten years
|
584
|
|
|
609
|
|
|
313,422
|
|
|
319,510
|
|
||||
|
Total debt securities
|
508,998
|
|
|
531,937
|
|
|
438,047
|
|
|
446,697
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
GSE
|
3,613,144
|
|
|
3,675,114
|
|
|
—
|
|
|
—
|
|
||||
|
Private-label
|
1,962
|
|
|
1,953
|
|
|
—
|
|
|
—
|
|
||||
|
GSE commercial mortgage-related securities
|
1,158,217
|
|
|
1,149,256
|
|
|
—
|
|
|
—
|
|
||||
|
Equity securities
|
18
|
|
|
50
|
|
|
—
|
|
|
—
|
|
||||
|
Total investment securities
|
$
|
5,282,339
|
|
|
$
|
5,358,310
|
|
|
$
|
438,047
|
|
|
$
|
446,697
|
|
|
Ratio of Fair Value to Amortized Cost
|
|
|
101.4
|
%
|
|
|
|
102.0
|
%
|
||||||
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||||||||
|
March 31, 2015
|
Number of
Securities
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Number of
Securities
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
||||||||||||||
|
|
|
|
($ in Thousands)
|
||||||||||||||||||||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
2
|
|
|
$
|
(1
|
)
|
|
$
|
629
|
|
|
1
|
|
|
$
|
(3
|
)
|
|
$
|
186
|
|
|
$
|
(4
|
)
|
|
$
|
815
|
|
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
GSE
|
22
|
|
|
(805
|
)
|
|
204,345
|
|
|
43
|
|
|
(10,452
|
)
|
|
1,060,452
|
|
|
(11,257
|
)
|
|
1,264,797
|
|
||||||
|
Private-label
|
1
|
|
|
(9
|
)
|
|
1,750
|
|
|
2
|
|
|
(1
|
)
|
|
24
|
|
|
(10
|
)
|
|
1,774
|
|
||||||
|
GSE commercial mortgage-related securities
|
4
|
|
|
(95
|
)
|
|
99,052
|
|
|
20
|
|
|
(14,980
|
)
|
|
455,874
|
|
|
(15,075
|
)
|
|
554,926
|
|
||||||
|
Total
|
|
|
$
|
(910
|
)
|
|
$
|
305,776
|
|
|
|
|
$
|
(25,436
|
)
|
|
$
|
1,516,536
|
|
|
$
|
(26,346
|
)
|
|
$
|
1,822,312
|
|
||
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
163
|
|
|
$
|
(568
|
)
|
|
$
|
73,163
|
|
|
21
|
|
|
$
|
(264
|
)
|
|
$
|
9,552
|
|
|
$
|
(832
|
)
|
|
$
|
82,715
|
|
|
Total
|
|
|
$
|
(568
|
)
|
|
$
|
73,163
|
|
|
|
|
$
|
(264
|
)
|
|
$
|
9,552
|
|
|
$
|
(832
|
)
|
|
$
|
82,715
|
|
||
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||||||||
|
December 31, 2014
|
Number of
Securities
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Number of
Securities
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
||||||||||||||
|
|
|
|
($ in Thousands)
|
||||||||||||||||||||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
U.S. Treasury securities
|
1
|
|
|
$
|
(1
|
)
|
|
$
|
998
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
998
|
|
|
Obligations of state and political subdivisions (municipal securities)
|
6
|
|
|
(9
|
)
|
|
3,374
|
|
|
6
|
|
|
(20
|
)
|
|
2,133
|
|
|
(29
|
)
|
|
5,507
|
|
||||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
GSE
|
16
|
|
|
(1,404
|
)
|
|
333,713
|
|
|
56
|
|
|
(29,146
|
)
|
|
1,256,533
|
|
|
(30,550
|
)
|
|
1,590,246
|
|
||||||
|
Private-label
|
1
|
|
|
(9
|
)
|
|
1,772
|
|
|
2
|
|
|
(1
|
)
|
|
27
|
|
|
(10
|
)
|
|
1,799
|
|
||||||
|
GSE commercial mortgage-related securities
|
9
|
|
|
(1,766
|
)
|
|
329,982
|
|
|
20
|
|
|
(24,176
|
)
|
|
460,425
|
|
|
(25,942
|
)
|
|
790,407
|
|
||||||
|
Total
|
|
|
$
|
(3,189
|
)
|
|
$
|
669,839
|
|
|
|
|
$
|
(53,343
|
)
|
|
$
|
1,719,118
|
|
|
$
|
(56,532
|
)
|
|
$
|
2,388,957
|
|
||
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Obligations of state and political subdivisions (municipal securities)
|
74
|
|
|
$
|
(216
|
)
|
|
$
|
31,924
|
|
|
85
|
|
|
$
|
(616
|
)
|
|
$
|
38,915
|
|
|
$
|
(832
|
)
|
|
$
|
70,839
|
|
|
Total
|
|
|
$
|
(216
|
)
|
|
$
|
31,924
|
|
|
|
|
$
|
(616
|
)
|
|
$
|
38,915
|
|
|
$
|
(832
|
)
|
|
$
|
70,839
|
|
||
|
|
March 31,
2015 |
|
December 31,
2014 |
||||
|
|
($ in Thousands)
|
||||||
|
Commercial and industrial
|
$
|
6,140,420
|
|
|
$
|
5,905,902
|
|
|
Commercial real estate - owner occupied
|
1,003,885
|
|
|
1,007,937
|
|
||
|
Lease financing
|
49,496
|
|
|
51,529
|
|
||
|
Commercial and business lending
|
7,193,801
|
|
|
6,965,368
|
|
||
|
Commercial real estate - investor
|
3,086,980
|
|
|
3,056,485
|
|
||
|
Real estate construction
|
1,019,571
|
|
|
1,008,956
|
|
||
|
Commercial real estate lending
|
4,106,551
|
|
|
4,065,441
|
|
||
|
Total commercial
|
11,300,352
|
|
|
11,030,809
|
|
||
|
Home equity
|
1,583,614
|
|
|
1,636,058
|
|
||
|
Installment and credit cards
|
436,492
|
|
|
454,219
|
|
||
|
Residential mortgage
|
4,658,574
|
|
|
4,472,760
|
|
||
|
Total consumer
|
6,678,680
|
|
|
6,563,037
|
|
||
|
Total loans
|
$
|
17,979,032
|
|
|
$
|
17,593,846
|
|
|
|
Three Months Ended
March 31, 2015 |
|
Year Ended
December 31, 2014 |
||||
|
|
($ in Thousands)
|
||||||
|
Allowance for Loan Losses:
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
266,302
|
|
|
$
|
268,315
|
|
|
Provision for loan losses
|
4,500
|
|
|
13,000
|
|
||
|
Charge offs
|
(13,270
|
)
|
|
(44,096
|
)
|
||
|
Recoveries
|
7,736
|
|
|
29,083
|
|
||
|
Net charge offs
|
(5,534
|
)
|
|
(15,013
|
)
|
||
|
Balance at end of period
|
$
|
265,268
|
|
|
$
|
266,302
|
|
|
Allowance for Unfunded Commitments:
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
24,900
|
|
|
$
|
21,900
|
|
|
Provision for unfunded commitments
|
—
|
|
|
3,000
|
|
||
|
Balance at end of period
|
$
|
24,900
|
|
|
$
|
24,900
|
|
|
Allowance for Credit Losses
|
$
|
290,168
|
|
|
$
|
291,202
|
|
|
$ in Thousands
|
Commercial
and
industrial
|
|
Commercial
real estate -
owner
occupied
|
|
Lease
financing
|
|
Commercial
real estate -
investor
|
|
Real estate
construction
|
|
Home
equity
|
|
Installment
and credit
cards
|
|
Residential
mortgage
|
|
Total
|
||||||||||||||||||
|
Balance at Dec 31, 2014
|
$
|
116,025
|
|
|
$
|
16,510
|
|
|
$
|
1,610
|
|
|
$
|
46,333
|
|
|
$
|
20,999
|
|
|
$
|
30,359
|
|
|
$
|
6,435
|
|
|
$
|
28,031
|
|
|
$
|
266,302
|
|
|
Provision for loan losses
|
6,836
|
|
|
3,753
|
|
|
(130
|
)
|
|
(4,503
|
)
|
|
(402
|
)
|
|
348
|
|
|
359
|
|
|
(1,761
|
)
|
|
4,500
|
|
|||||||||
|
Charge offs
|
(6,829
|
)
|
|
(879
|
)
|
|
—
|
|
|
(1,002
|
)
|
|
—
|
|
|
(2,674
|
)
|
|
(938
|
)
|
|
(948
|
)
|
|
(13,270
|
)
|
|||||||||
|
Recoveries
|
2,179
|
|
|
140
|
|
|
—
|
|
|
3,531
|
|
|
743
|
|
|
669
|
|
|
169
|
|
|
305
|
|
|
7,736
|
|
|||||||||
|
Balance at Mar 31, 2015
|
$
|
118,211
|
|
|
$
|
19,524
|
|
|
$
|
1,480
|
|
|
$
|
44,359
|
|
|
$
|
21,340
|
|
|
$
|
28,702
|
|
|
$
|
6,025
|
|
|
$
|
25,627
|
|
|
$
|
265,268
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
5,591
|
|
|
$
|
910
|
|
|
$
|
510
|
|
|
$
|
689
|
|
|
$
|
240
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
226
|
|
|
$
|
8,176
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
$
|
2,038
|
|
|
$
|
1,149
|
|
|
$
|
—
|
|
|
$
|
1,339
|
|
|
$
|
801
|
|
|
$
|
12,350
|
|
|
$
|
264
|
|
|
$
|
11,269
|
|
|
$
|
29,210
|
|
|
Total impaired loans
|
$
|
7,629
|
|
|
$
|
2,059
|
|
|
$
|
510
|
|
|
$
|
2,028
|
|
|
$
|
1,041
|
|
|
$
|
12,360
|
|
|
$
|
264
|
|
|
$
|
11,495
|
|
|
$
|
37,386
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
$
|
110,582
|
|
|
$
|
17,465
|
|
|
$
|
970
|
|
|
$
|
42,331
|
|
|
$
|
20,299
|
|
|
$
|
16,342
|
|
|
$
|
5,761
|
|
|
$
|
14,132
|
|
|
$
|
227,882
|
|
|
Total
|
$
|
118,211
|
|
|
$
|
19,524
|
|
|
$
|
1,480
|
|
|
$
|
44,359
|
|
|
$
|
21,340
|
|
|
$
|
28,702
|
|
|
$
|
6,025
|
|
|
$
|
25,627
|
|
|
$
|
265,268
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
58,091
|
|
|
$
|
17,133
|
|
|
$
|
1,720
|
|
|
$
|
10,297
|
|
|
$
|
3,843
|
|
|
$
|
911
|
|
|
$
|
—
|
|
|
$
|
9,761
|
|
|
$
|
101,756
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
$
|
29,995
|
|
|
$
|
14,508
|
|
|
$
|
—
|
|
|
$
|
26,220
|
|
|
$
|
2,297
|
|
|
$
|
29,255
|
|
|
$
|
1,406
|
|
|
$
|
57,726
|
|
|
$
|
161,407
|
|
|
Total impaired loans
|
$
|
88,086
|
|
|
$
|
31,641
|
|
|
$
|
1,720
|
|
|
$
|
36,517
|
|
|
$
|
6,140
|
|
|
$
|
30,166
|
|
|
$
|
1,406
|
|
|
$
|
67,487
|
|
|
$
|
263,163
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
$
|
6,052,334
|
|
|
$
|
972,244
|
|
|
$
|
47,776
|
|
|
$
|
3,050,463
|
|
|
$
|
1,013,431
|
|
|
$
|
1,553,448
|
|
|
$
|
435,086
|
|
|
$
|
4,591,087
|
|
|
$
|
17,715,869
|
|
|
Total
|
$
|
6,140,420
|
|
|
$
|
1,003,885
|
|
|
$
|
49,496
|
|
|
$
|
3,086,980
|
|
|
$
|
1,019,571
|
|
|
$
|
1,583,614
|
|
|
$
|
436,492
|
|
|
$
|
4,658,574
|
|
|
$
|
17,979,032
|
|
|
$ in Thousands
|
Commercial
and
industrial
|
|
Commercial
real estate -
owner
occupied
|
|
Lease
financing
|
|
Commercial
real estate -
investor
|
|
Real estate
construction
|
|
Home
equity
|
|
Installment and credit cards
|
|
Residential
mortgage
|
|
Total
|
||||||||||||||||||
|
Balance at Dec 31, 2013
|
$
|
104,501
|
|
|
$
|
19,476
|
|
|
$
|
1,607
|
|
|
$
|
58,156
|
|
|
$
|
23,418
|
|
|
$
|
32,196
|
|
|
$
|
2,416
|
|
|
$
|
26,545
|
|
|
$
|
268,315
|
|
|
Provision for loan losses
|
14,767
|
|
|
(1,296
|
)
|
|
35
|
|
|
(17,290
|
)
|
|
(1,277
|
)
|
|
7,087
|
|
|
6,279
|
|
|
4,695
|
|
|
13,000
|
|
|||||||||
|
Charge offs
|
(14,633
|
)
|
|
(3,476
|
)
|
|
(39
|
)
|
|
(4,529
|
)
|
|
(1,958
|
)
|
|
(12,332
|
)
|
|
(2,876
|
)
|
|
(4,253
|
)
|
|
(44,096
|
)
|
|||||||||
|
Recoveries
|
11,390
|
|
|
1,806
|
|
|
7
|
|
|
9,996
|
|
|
816
|
|
|
3,408
|
|
|
616
|
|
|
1,044
|
|
|
29,083
|
|
|||||||||
|
Balance at Dec 31, 2014
|
$
|
116,025
|
|
|
$
|
16,510
|
|
|
$
|
1,610
|
|
|
$
|
46,333
|
|
|
$
|
20,999
|
|
|
$
|
30,359
|
|
|
$
|
6,435
|
|
|
$
|
28,031
|
|
|
$
|
266,302
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
13,615
|
|
|
$
|
1,490
|
|
|
$
|
574
|
|
|
$
|
1,649
|
|
|
$
|
328
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
199
|
|
|
$
|
17,866
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
$
|
2,852
|
|
|
$
|
1,731
|
|
|
$
|
—
|
|
|
$
|
1,938
|
|
|
$
|
767
|
|
|
$
|
13,004
|
|
|
$
|
308
|
|
|
$
|
11,965
|
|
|
$
|
32,565
|
|
|
Total impaired loans
|
$
|
16,467
|
|
|
$
|
3,221
|
|
|
$
|
574
|
|
|
$
|
3,587
|
|
|
$
|
1,095
|
|
|
$
|
13,015
|
|
|
$
|
308
|
|
|
$
|
12,164
|
|
|
$
|
50,431
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
$
|
99,558
|
|
|
$
|
13,289
|
|
|
$
|
1,036
|
|
|
$
|
42,746
|
|
|
$
|
19,904
|
|
|
$
|
17,344
|
|
|
$
|
6,127
|
|
|
$
|
15,867
|
|
|
$
|
215,871
|
|
|
Total
|
$
|
116,025
|
|
|
$
|
16,510
|
|
|
$
|
1,610
|
|
|
$
|
46,333
|
|
|
$
|
20,999
|
|
|
$
|
30,359
|
|
|
$
|
6,435
|
|
|
$
|
28,031
|
|
|
$
|
266,302
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
45,118
|
|
|
$
|
20,731
|
|
|
$
|
1,801
|
|
|
$
|
19,683
|
|
|
$
|
3,776
|
|
|
$
|
962
|
|
|
$
|
—
|
|
|
$
|
9,751
|
|
|
$
|
101,822
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
$
|
38,437
|
|
|
$
|
15,548
|
|
|
$
|
—
|
|
|
$
|
26,129
|
|
|
$
|
2,350
|
|
|
$
|
30,845
|
|
|
$
|
1,587
|
|
|
$
|
58,911
|
|
|
$
|
173,807
|
|
|
Total impaired loans
|
$
|
83,555
|
|
|
$
|
36,279
|
|
|
$
|
1,801
|
|
|
$
|
45,812
|
|
|
$
|
6,126
|
|
|
$
|
31,807
|
|
|
$
|
1,587
|
|
|
$
|
68,662
|
|
|
$
|
275,629
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
$
|
5,822,347
|
|
|
$
|
971,658
|
|
|
$
|
49,728
|
|
|
$
|
3,010,673
|
|
|
$
|
1,002,830
|
|
|
$
|
1,604,251
|
|
|
$
|
452,632
|
|
|
$
|
4,404,098
|
|
|
$
|
17,318,217
|
|
|
Total
|
$
|
5,905,902
|
|
|
$
|
1,007,937
|
|
|
$
|
51,529
|
|
|
$
|
3,056,485
|
|
|
$
|
1,008,956
|
|
|
$
|
1,636,058
|
|
|
$
|
454,219
|
|
|
$
|
4,472,760
|
|
|
$
|
17,593,846
|
|
|
|
Pass
|
|
Special
Mention
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
$
|
5,820,038
|
|
|
$
|
93,893
|
|
|
$
|
138,403
|
|
|
$
|
88,086
|
|
|
$
|
6,140,420
|
|
|
Commercial real estate - owner occupied
|
911,673
|
|
|
17,457
|
|
|
43,114
|
|
|
31,641
|
|
|
1,003,885
|
|
|||||
|
Lease financing
|
44,857
|
|
|
910
|
|
|
2,009
|
|
|
1,720
|
|
|
49,496
|
|
|||||
|
Commercial and business lending
|
6,776,568
|
|
|
112,260
|
|
|
183,526
|
|
|
121,447
|
|
|
7,193,801
|
|
|||||
|
Commercial real estate - investor
|
3,013,499
|
|
|
10,938
|
|
|
26,026
|
|
|
36,517
|
|
|
3,086,980
|
|
|||||
|
Real estate construction
|
1,011,271
|
|
|
673
|
|
|
1,487
|
|
|
6,140
|
|
|
1,019,571
|
|
|||||
|
Commercial real estate lending
|
4,024,770
|
|
|
11,611
|
|
|
27,513
|
|
|
42,657
|
|
|
4,106,551
|
|
|||||
|
Total commercial
|
$
|
10,801,338
|
|
|
$
|
123,871
|
|
|
$
|
211,039
|
|
|
$
|
164,104
|
|
|
$
|
11,300,352
|
|
|
|
Pass
|
|
Special
Mention
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
$
|
5,594,497
|
|
|
$
|
119,328
|
|
|
$
|
108,522
|
|
|
$
|
83,555
|
|
|
$
|
5,905,902
|
|
|
Commercial real estate - owner occupied
|
904,526
|
|
|
18,437
|
|
|
48,695
|
|
|
36,279
|
|
|
1,007,937
|
|
|||||
|
Lease financing
|
46,931
|
|
|
88
|
|
|
2,709
|
|
|
1,801
|
|
|
51,529
|
|
|||||
|
Commercial and business lending
|
6,545,954
|
|
|
137,853
|
|
|
159,926
|
|
|
121,635
|
|
|
6,965,368
|
|
|||||
|
Commercial real estate - investor
|
2,974,493
|
|
|
12,137
|
|
|
24,043
|
|
|
45,812
|
|
|
3,056,485
|
|
|||||
|
Real estate construction
|
998,972
|
|
|
2,082
|
|
|
1,776
|
|
|
6,126
|
|
|
1,008,956
|
|
|||||
|
Commercial real estate lending
|
3,973,465
|
|
|
14,219
|
|
|
25,819
|
|
|
51,938
|
|
|
4,065,441
|
|
|||||
|
Total commercial
|
$
|
10,519,419
|
|
|
$
|
152,072
|
|
|
$
|
185,745
|
|
|
$
|
173,573
|
|
|
$
|
11,030,809
|
|
|
|
Performing
|
|
30-89 Days
Past Due
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Home equity
|
$
|
1,542,482
|
|
|
$
|
10,008
|
|
|
$
|
958
|
|
|
$
|
30,166
|
|
|
$
|
1,583,614
|
|
|
Installment and credit cards
|
433,268
|
|
|
1,818
|
|
|
—
|
|
|
1,406
|
|
|
436,492
|
|
|||||
|
Residential mortgage
|
4,581,063
|
|
|
3,403
|
|
|
6,621
|
|
|
67,487
|
|
|
4,658,574
|
|
|||||
|
Total consumer
|
$
|
6,556,813
|
|
|
$
|
15,229
|
|
|
$
|
7,579
|
|
|
$
|
99,059
|
|
|
$
|
6,678,680
|
|
|
|
Performing
|
|
30-89 Days
Past Due
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Home equity
|
$
|
1,592,788
|
|
|
$
|
10,583
|
|
|
$
|
880
|
|
|
$
|
31,807
|
|
|
$
|
1,636,058
|
|
|
Installment and credit cards
|
450,698
|
|
|
1,932
|
|
|
2
|
|
|
1,587
|
|
|
454,219
|
|
|||||
|
Residential mortgage
|
4,397,271
|
|
|
3,046
|
|
|
3,781
|
|
|
68,662
|
|
|
4,472,760
|
|
|||||
|
Total consumer
|
$
|
6,440,757
|
|
|
$
|
15,561
|
|
|
$
|
4,663
|
|
|
$
|
102,056
|
|
|
$
|
6,563,037
|
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or More
Past Due
(a)
|
|
Total Past Due
|
|
Current
|
|
Total
|
||||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||||||
|
Accruing loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
1,281
|
|
|
$
|
436
|
|
|
$
|
197
|
|
|
$
|
1,914
|
|
|
$
|
6,076,886
|
|
|
$
|
6,078,800
|
|
|
Commercial real estate - owner occupied
|
1,849
|
|
|
—
|
|
|
—
|
|
|
1,849
|
|
|
980,175
|
|
|
982,024
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,776
|
|
|
47,776
|
|
||||||
|
Commercial and business lending
|
3,130
|
|
|
436
|
|
|
197
|
|
|
3,763
|
|
|
7,104,837
|
|
|
7,108,600
|
|
||||||
|
Commercial real estate - investor
|
1,767
|
|
|
448
|
|
|
—
|
|
|
2,215
|
|
|
3,071,023
|
|
|
3,073,238
|
|
||||||
|
Real estate construction
|
317
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|
1,013,831
|
|
|
1,014,148
|
|
||||||
|
Commercial real estate lending
|
2,084
|
|
|
448
|
|
|
—
|
|
|
2,532
|
|
|
4,084,854
|
|
|
4,087,386
|
|
||||||
|
Total commercial
|
5,214
|
|
|
884
|
|
|
197
|
|
|
6,295
|
|
|
11,189,691
|
|
|
11,195,986
|
|
||||||
|
Home equity
|
8,637
|
|
|
1,371
|
|
|
85
|
|
|
10,093
|
|
|
1,553,094
|
|
|
1,563,187
|
|
||||||
|
Installment and credit cards
|
1,180
|
|
|
638
|
|
|
1,433
|
|
|
3,251
|
|
|
432,726
|
|
|
435,977
|
|
||||||
|
Residential mortgage
|
3,302
|
|
|
101
|
|
|
—
|
|
|
3,403
|
|
|
4,606,133
|
|
|
4,609,536
|
|
||||||
|
Total consumer
|
13,119
|
|
|
2,110
|
|
|
1,518
|
|
|
16,747
|
|
|
6,591,953
|
|
|
6,608,700
|
|
||||||
|
Total accruing loans
|
$
|
18,333
|
|
|
$
|
2,994
|
|
|
$
|
1,715
|
|
|
$
|
23,042
|
|
|
$
|
17,781,644
|
|
|
$
|
17,804,686
|
|
|
Nonaccrual loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
5,828
|
|
|
$
|
3,415
|
|
|
$
|
9,935
|
|
|
$
|
19,178
|
|
|
$
|
42,442
|
|
|
$
|
61,620
|
|
|
Commercial real estate - owner occupied
|
2,275
|
|
|
185
|
|
|
8,644
|
|
|
11,104
|
|
|
10,757
|
|
|
21,861
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
513
|
|
|
513
|
|
|
1,207
|
|
|
1,720
|
|
||||||
|
Commercial and business lending
|
8,103
|
|
|
3,600
|
|
|
19,092
|
|
|
30,795
|
|
|
54,406
|
|
|
85,201
|
|
||||||
|
Commercial real estate - investor
|
175
|
|
|
—
|
|
|
5,395
|
|
|
5,570
|
|
|
8,172
|
|
|
13,742
|
|
||||||
|
Real estate construction
|
1,350
|
|
|
173
|
|
|
872
|
|
|
2,395
|
|
|
3,028
|
|
|
5,423
|
|
||||||
|
Commercial real estate lending
|
1,525
|
|
|
173
|
|
|
6,267
|
|
|
7,965
|
|
|
11,200
|
|
|
19,165
|
|
||||||
|
Total commercial
|
9,628
|
|
|
3,773
|
|
|
25,359
|
|
|
38,760
|
|
|
65,606
|
|
|
104,366
|
|
||||||
|
Home equity
|
1,318
|
|
|
1,829
|
|
|
9,578
|
|
|
12,725
|
|
|
7,702
|
|
|
20,427
|
|
||||||
|
Installment and credit cards
|
33
|
|
|
35
|
|
|
154
|
|
|
222
|
|
|
293
|
|
|
515
|
|
||||||
|
Residential mortgage
|
3,276
|
|
|
3,321
|
|
|
17,531
|
|
|
24,128
|
|
|
24,910
|
|
|
49,038
|
|
||||||
|
Total consumer
|
4,627
|
|
|
5,185
|
|
|
27,263
|
|
|
37,075
|
|
|
32,905
|
|
|
69,980
|
|
||||||
|
Total nonaccrual loans
(b)
|
$
|
14,255
|
|
|
$
|
8,958
|
|
|
$
|
52,622
|
|
|
$
|
75,835
|
|
|
$
|
98,511
|
|
|
$
|
174,346
|
|
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
7,109
|
|
|
$
|
3,851
|
|
|
$
|
10,132
|
|
|
$
|
21,092
|
|
|
$
|
6,119,328
|
|
|
$
|
6,140,420
|
|
|
Commercial real estate - owner occupied
|
4,124
|
|
|
185
|
|
|
8,644
|
|
|
12,953
|
|
|
990,932
|
|
|
1,003,885
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
513
|
|
|
513
|
|
|
48,983
|
|
|
49,496
|
|
||||||
|
Commercial and business lending
|
11,233
|
|
|
4,036
|
|
|
19,289
|
|
|
34,558
|
|
|
7,159,243
|
|
|
7,193,801
|
|
||||||
|
Commercial real estate - investor
|
1,942
|
|
|
448
|
|
|
5,395
|
|
|
7,785
|
|
|
3,079,195
|
|
|
3,086,980
|
|
||||||
|
Real estate construction
|
1,667
|
|
|
173
|
|
|
872
|
|
|
2,712
|
|
|
1,016,859
|
|
|
1,019,571
|
|
||||||
|
Commercial real estate lending
|
3,609
|
|
|
621
|
|
|
6,267
|
|
|
10,497
|
|
|
4,096,054
|
|
|
4,106,551
|
|
||||||
|
Total commercial
|
14,842
|
|
|
4,657
|
|
|
25,556
|
|
|
45,055
|
|
|
11,255,297
|
|
|
11,300,352
|
|
||||||
|
Home equity
|
9,955
|
|
|
3,200
|
|
|
9,663
|
|
|
22,818
|
|
|
1,560,796
|
|
|
1,583,614
|
|
||||||
|
Installment and credit cards
|
1,213
|
|
|
673
|
|
|
1,587
|
|
|
3,473
|
|
|
433,019
|
|
|
436,492
|
|
||||||
|
Residential mortgage
|
6,578
|
|
|
3,422
|
|
|
17,531
|
|
|
27,531
|
|
|
4,631,043
|
|
|
4,658,574
|
|
||||||
|
Total consumer
|
17,746
|
|
|
7,295
|
|
|
28,781
|
|
|
53,822
|
|
|
6,624,858
|
|
|
6,678,680
|
|
||||||
|
Total loans
|
$
|
32,588
|
|
|
$
|
11,952
|
|
|
$
|
54,337
|
|
|
$
|
98,877
|
|
|
$
|
17,880,155
|
|
|
$
|
17,979,032
|
|
|
(a)
|
The recorded investment in loans past due 90 days or more and still accruing totaled
$2 million
at
March 31, 2015
(the same as the reported balances for the accruing loans noted above).
|
|
(b)
|
The percent of nonaccrual loans which are current was
57%
at
March 31, 2015
.
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or More
Past Due
(a)
|
|
Total Past Due
|
|
Current
|
|
Total
|
||||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||||||
|
Accruing loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
4,466
|
|
|
$
|
10,281
|
|
|
$
|
254
|
|
|
$
|
15,001
|
|
|
$
|
5,841,238
|
|
|
$
|
5,856,239
|
|
|
Commercial real estate - owner occupied
|
8,429
|
|
|
2,199
|
|
|
—
|
|
|
10,628
|
|
|
971,484
|
|
|
982,112
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,728
|
|
|
49,728
|
|
||||||
|
Commercial and business lending
|
12,895
|
|
|
12,480
|
|
|
254
|
|
|
25,629
|
|
|
6,862,450
|
|
|
6,888,079
|
|
||||||
|
Commercial real estate - investor
|
712
|
|
|
496
|
|
|
—
|
|
|
1,208
|
|
|
3,032,592
|
|
|
3,033,800
|
|
||||||
|
Real estate construction
|
951
|
|
|
33
|
|
|
—
|
|
|
984
|
|
|
1,002,573
|
|
|
1,003,557
|
|
||||||
|
Commercial real estate lending
|
1,663
|
|
|
529
|
|
|
—
|
|
|
2,192
|
|
|
4,035,165
|
|
|
4,037,357
|
|
||||||
|
Total commercial
|
14,558
|
|
|
13,009
|
|
|
254
|
|
|
27,821
|
|
|
10,897,615
|
|
|
10,925,436
|
|
||||||
|
Home equity
|
8,037
|
|
|
2,546
|
|
|
52
|
|
|
10,635
|
|
|
1,603,682
|
|
|
1,614,317
|
|
||||||
|
Installment and credit cards
|
1,186
|
|
|
746
|
|
|
1,317
|
|
|
3,249
|
|
|
450,357
|
|
|
453,606
|
|
||||||
|
Residential mortgage
|
2,840
|
|
|
206
|
|
|
—
|
|
|
3,046
|
|
|
4,420,028
|
|
|
4,423,074
|
|
||||||
|
Total consumer
|
12,063
|
|
|
3,498
|
|
|
1,369
|
|
|
16,930
|
|
|
6,474,067
|
|
|
6,490,997
|
|
||||||
|
Total accruing loans
|
$
|
26,621
|
|
|
$
|
16,507
|
|
|
$
|
1,623
|
|
|
$
|
44,751
|
|
|
$
|
17,371,682
|
|
|
$
|
17,416,433
|
|
|
Nonaccrual loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
872
|
|
|
$
|
627
|
|
|
$
|
10,154
|
|
|
$
|
11,653
|
|
|
$
|
38,010
|
|
|
$
|
49,663
|
|
|
Commercial real estate - owner occupied
|
3,197
|
|
|
41
|
|
|
8,596
|
|
|
11,834
|
|
|
13,991
|
|
|
25,825
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
513
|
|
|
513
|
|
|
1,288
|
|
|
1,801
|
|
||||||
|
Commercial and business lending
|
4,069
|
|
|
668
|
|
|
19,263
|
|
|
24,000
|
|
|
53,289
|
|
|
77,289
|
|
||||||
|
Commercial real estate - investor
|
1,857
|
|
|
459
|
|
|
12,765
|
|
|
15,081
|
|
|
7,604
|
|
|
22,685
|
|
||||||
|
Real estate construction
|
87
|
|
|
73
|
|
|
798
|
|
|
958
|
|
|
4,441
|
|
|
5,399
|
|
||||||
|
Commercial real estate lending
|
1,944
|
|
|
532
|
|
|
13,563
|
|
|
16,039
|
|
|
12,045
|
|
|
28,084
|
|
||||||
|
Total commercial
|
6,013
|
|
|
1,200
|
|
|
32,826
|
|
|
40,039
|
|
|
65,334
|
|
|
105,373
|
|
||||||
|
Home equity
|
1,615
|
|
|
2,306
|
|
|
10,602
|
|
|
14,523
|
|
|
7,218
|
|
|
21,741
|
|
||||||
|
Installment and credit cards
|
96
|
|
|
39
|
|
|
141
|
|
|
276
|
|
|
337
|
|
|
613
|
|
||||||
|
Residential mortgage
|
5,028
|
|
|
2,653
|
|
|
19,730
|
|
|
27,411
|
|
|
22,275
|
|
|
49,686
|
|
||||||
|
Total consumer
|
6,739
|
|
|
4,998
|
|
|
30,473
|
|
|
42,210
|
|
|
29,830
|
|
|
72,040
|
|
||||||
|
Total nonaccrual loans
(b)
|
$
|
12,752
|
|
|
$
|
6,198
|
|
|
$
|
63,299
|
|
|
$
|
82,249
|
|
|
$
|
95,164
|
|
|
$
|
177,413
|
|
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
5,338
|
|
|
$
|
10,908
|
|
|
$
|
10,408
|
|
|
$
|
26,654
|
|
|
$
|
5,879,248
|
|
|
$
|
5,905,902
|
|
|
Commercial real estate - owner occupied
|
11,626
|
|
|
2,240
|
|
|
8,596
|
|
|
22,462
|
|
|
985,475
|
|
|
1,007,937
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
513
|
|
|
513
|
|
|
51,016
|
|
|
51,529
|
|
||||||
|
Commercial and business lending
|
16,964
|
|
|
13,148
|
|
|
19,517
|
|
|
49,629
|
|
|
6,915,739
|
|
|
6,965,368
|
|
||||||
|
Commercial real estate - investor
|
2,569
|
|
|
955
|
|
|
12,765
|
|
|
16,289
|
|
|
3,040,196
|
|
|
3,056,485
|
|
||||||
|
Real estate construction
|
1,038
|
|
|
106
|
|
|
798
|
|
|
1,942
|
|
|
1,007,014
|
|
|
1,008,956
|
|
||||||
|
Commercial real estate lending
|
3,607
|
|
|
1,061
|
|
|
13,563
|
|
|
18,231
|
|
|
4,047,210
|
|
|
4,065,441
|
|
||||||
|
Total commercial
|
20,571
|
|
|
14,209
|
|
|
33,080
|
|
|
67,860
|
|
|
10,962,949
|
|
|
11,030,809
|
|
||||||
|
Home equity
|
9,652
|
|
|
4,852
|
|
|
10,654
|
|
|
25,158
|
|
|
1,610,900
|
|
|
1,636,058
|
|
||||||
|
Installment and credit cards
|
1,282
|
|
|
785
|
|
|
1,458
|
|
|
3,525
|
|
|
450,694
|
|
|
454,219
|
|
||||||
|
Residential mortgage
|
7,868
|
|
|
2,859
|
|
|
19,730
|
|
|
30,457
|
|
|
4,442,303
|
|
|
4,472,760
|
|
||||||
|
Total consumer
|
18,802
|
|
|
8,496
|
|
|
31,842
|
|
|
59,140
|
|
|
6,503,897
|
|
|
6,563,037
|
|
||||||
|
Total loans
|
$
|
39,373
|
|
|
$
|
22,705
|
|
|
$
|
64,922
|
|
|
$
|
127,000
|
|
|
$
|
17,466,846
|
|
|
$
|
17,593,846
|
|
|
(a)
|
The recorded investment in loans past due 90 days or more and still accruing totaled
$2 million
at
December 31, 2014
(the same as the reported balances for the accruing loans noted above).
|
|
(b)
|
The percent of nonaccrual loans which are current was
54%
at
December 31, 2014
.
|
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
YTD
Average
Recorded
Investment
|
|
YTD Interest
Income
Recognized
(a)
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Loans with a related allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
58,274
|
|
|
$
|
59,809
|
|
|
$
|
7,629
|
|
|
$
|
58,815
|
|
|
$
|
265
|
|
|
Commercial real estate - owner occupied
|
20,147
|
|
|
22,390
|
|
|
2,059
|
|
|
20,448
|
|
|
123
|
|
|||||
|
Lease financing
|
1,720
|
|
|
1,720
|
|
|
510
|
|
|
1,747
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
80,141
|
|
|
83,919
|
|
|
10,198
|
|
|
81,010
|
|
|
388
|
|
|||||
|
Commercial real estate - investor
|
32,244
|
|
|
35,466
|
|
|
2,028
|
|
|
32,338
|
|
|
287
|
|
|||||
|
Real estate construction
|
2,967
|
|
|
4,354
|
|
|
1,041
|
|
|
2,987
|
|
|
17
|
|
|||||
|
Commercial real estate lending
|
35,211
|
|
|
39,820
|
|
|
3,069
|
|
|
35,325
|
|
|
304
|
|
|||||
|
Total commercial
|
115,352
|
|
|
123,739
|
|
|
13,267
|
|
|
116,335
|
|
|
692
|
|
|||||
|
Home equity
|
29,430
|
|
|
32,827
|
|
|
12,360
|
|
|
29,709
|
|
|
326
|
|
|||||
|
Installment and credit cards
|
1,406
|
|
|
1,618
|
|
|
264
|
|
|
1,437
|
|
|
9
|
|
|||||
|
Residential mortgage
|
60,444
|
|
|
64,709
|
|
|
11,495
|
|
|
60,761
|
|
|
495
|
|
|||||
|
Total consumer
|
91,280
|
|
|
99,154
|
|
|
24,119
|
|
|
91,907
|
|
|
830
|
|
|||||
|
Total loans
|
$
|
206,632
|
|
|
$
|
222,893
|
|
|
$
|
37,386
|
|
|
$
|
208,242
|
|
|
$
|
1,522
|
|
|
Loans with no related allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
29,812
|
|
|
$
|
38,438
|
|
|
$
|
—
|
|
|
$
|
30,561
|
|
|
$
|
104
|
|
|
Commercial real estate - owner occupied
|
11,494
|
|
|
13,672
|
|
|
—
|
|
|
11,753
|
|
|
—
|
|
|||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
41,306
|
|
|
52,110
|
|
|
—
|
|
|
42,314
|
|
|
104
|
|
|||||
|
Commercial real estate - investor
|
4,273
|
|
|
6,565
|
|
|
—
|
|
|
4,954
|
|
|
8
|
|
|||||
|
Real estate construction
|
3,173
|
|
|
3,959
|
|
|
—
|
|
|
3,111
|
|
|
—
|
|
|||||
|
Commercial real estate lending
|
7,446
|
|
|
10,524
|
|
|
—
|
|
|
8,065
|
|
|
8
|
|
|||||
|
Total commercial
|
48,752
|
|
|
62,634
|
|
|
—
|
|
|
50,379
|
|
|
112
|
|
|||||
|
Home equity
|
736
|
|
|
763
|
|
|
—
|
|
|
766
|
|
|
2
|
|
|||||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential mortgage
|
7,043
|
|
|
7,297
|
|
|
—
|
|
|
7,050
|
|
|
25
|
|
|||||
|
Total consumer
|
7,779
|
|
|
8,060
|
|
|
—
|
|
|
7,816
|
|
|
27
|
|
|||||
|
Total loans
|
$
|
56,531
|
|
|
$
|
70,694
|
|
|
$
|
—
|
|
|
$
|
58,195
|
|
|
$
|
139
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
88,086
|
|
|
$
|
98,247
|
|
|
$
|
7,629
|
|
|
$
|
89,376
|
|
|
$
|
369
|
|
|
Commercial real estate - owner occupied
|
31,641
|
|
|
36,062
|
|
|
2,059
|
|
|
32,201
|
|
|
123
|
|
|||||
|
Lease financing
|
1,720
|
|
|
1,720
|
|
|
510
|
|
|
1,747
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
121,447
|
|
|
136,029
|
|
|
10,198
|
|
|
123,324
|
|
|
492
|
|
|||||
|
Commercial real estate - investor
|
36,517
|
|
|
42,031
|
|
|
2,028
|
|
|
37,292
|
|
|
295
|
|
|||||
|
Real estate construction
|
6,140
|
|
|
8,313
|
|
|
1,041
|
|
|
6,098
|
|
|
17
|
|
|||||
|
Commercial real estate lending
|
42,657
|
|
|
50,344
|
|
|
3,069
|
|
|
43,390
|
|
|
312
|
|
|||||
|
Total commercial
|
164,104
|
|
|
186,373
|
|
|
13,267
|
|
|
166,714
|
|
|
804
|
|
|||||
|
Home equity
|
30,166
|
|
|
33,590
|
|
|
12,360
|
|
|
30,475
|
|
|
328
|
|
|||||
|
Installment and credit cards
|
1,406
|
|
|
1,618
|
|
|
264
|
|
|
1,437
|
|
|
9
|
|
|||||
|
Residential mortgage
|
67,487
|
|
|
72,006
|
|
|
11,495
|
|
|
67,811
|
|
|
520
|
|
|||||
|
Total consumer
|
99,059
|
|
|
107,214
|
|
|
24,119
|
|
|
99,723
|
|
|
857
|
|
|||||
|
Total loans
(b)
|
$
|
263,163
|
|
|
$
|
293,587
|
|
|
$
|
37,386
|
|
|
$
|
266,437
|
|
|
$
|
1,661
|
|
|
(a)
|
Interest income recognized included
$1 million
of interest income recognized on accruing restructured loans for the
three months ended March 31, 2015
|
|
(b)
|
The implied fair value mark on all impaired loans at
March 31, 2015
, was
77%
of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.
|
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
YTD
Average
Recorded
Investment
|
|
YTD Interest
Income
Recognized
(a)
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Loans with a related allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
76,433
|
|
|
$
|
80,414
|
|
|
$
|
16,467
|
|
|
$
|
80,004
|
|
|
$
|
3,139
|
|
|
Commercial real estate - owner occupied
|
19,839
|
|
|
21,807
|
|
|
3,221
|
|
|
20,878
|
|
|
681
|
|
|||||
|
Lease financing
|
1,801
|
|
|
1,801
|
|
|
574
|
|
|
2,009
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
98,073
|
|
|
104,022
|
|
|
20,262
|
|
|
102,891
|
|
|
3,820
|
|
|||||
|
Commercial real estate - investor
|
36,841
|
|
|
40,869
|
|
|
3,587
|
|
|
38,657
|
|
|
1,250
|
|
|||||
|
Real estate construction
|
3,043
|
|
|
5,910
|
|
|
1,095
|
|
|
3,818
|
|
|
105
|
|
|||||
|
Commercial real estate lending
|
39,884
|
|
|
46,779
|
|
|
4,682
|
|
|
42,475
|
|
|
1,355
|
|
|||||
|
Total commercial
|
137,957
|
|
|
150,801
|
|
|
24,944
|
|
|
145,366
|
|
|
5,175
|
|
|||||
|
Home equity
|
31,021
|
|
|
34,727
|
|
|
13,015
|
|
|
32,375
|
|
|
1,510
|
|
|||||
|
Installment and credit cards
|
1,587
|
|
|
1,795
|
|
|
308
|
|
|
1,736
|
|
|
58
|
|
|||||
|
Residential mortgage
|
61,601
|
|
|
65,863
|
|
|
12,164
|
|
|
62,742
|
|
|
2,054
|
|
|||||
|
Total consumer
|
94,209
|
|
|
102,385
|
|
|
25,487
|
|
|
96,853
|
|
|
3,622
|
|
|||||
|
Total loans
|
$
|
232,166
|
|
|
$
|
253,186
|
|
|
$
|
50,431
|
|
|
$
|
242,219
|
|
|
$
|
8,797
|
|
|
Loans with no related allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
7,122
|
|
|
$
|
12,634
|
|
|
$
|
—
|
|
|
$
|
8,851
|
|
|
$
|
82
|
|
|
Commercial real estate - owner occupied
|
16,440
|
|
|
19,019
|
|
|
—
|
|
|
17,970
|
|
|
219
|
|
|||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
23,562
|
|
|
31,653
|
|
|
—
|
|
|
26,821
|
|
|
301
|
|
|||||
|
Commercial real estate - investor
|
8,971
|
|
|
14,036
|
|
|
—
|
|
|
10,014
|
|
|
133
|
|
|||||
|
Real estate construction
|
3,083
|
|
|
3,815
|
|
|
—
|
|
|
3,241
|
|
|
—
|
|
|||||
|
Commercial real estate lending
|
12,054
|
|
|
17,851
|
|
|
—
|
|
|
13,255
|
|
|
133
|
|
|||||
|
Total commercial
|
35,616
|
|
|
49,504
|
|
|
—
|
|
|
40,076
|
|
|
434
|
|
|||||
|
Home equity
|
786
|
|
|
806
|
|
|
—
|
|
|
851
|
|
|
18
|
|
|||||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential mortgage
|
7,061
|
|
|
7,315
|
|
|
—
|
|
|
7,224
|
|
|
135
|
|
|||||
|
Total consumer
|
7,847
|
|
|
8,121
|
|
|
—
|
|
|
8,075
|
|
|
153
|
|
|||||
|
Total loans
|
$
|
43,463
|
|
|
$
|
57,625
|
|
|
$
|
—
|
|
|
$
|
48,151
|
|
|
$
|
587
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
83,555
|
|
|
$
|
93,048
|
|
|
$
|
16,467
|
|
|
$
|
88,855
|
|
|
$
|
3,221
|
|
|
Commercial real estate - owner occupied
|
36,279
|
|
|
40,826
|
|
|
3,221
|
|
|
38,848
|
|
|
900
|
|
|||||
|
Lease financing
|
1,801
|
|
|
1,801
|
|
|
574
|
|
|
2,009
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
121,635
|
|
|
135,675
|
|
|
20,262
|
|
|
129,712
|
|
|
4,121
|
|
|||||
|
Commercial real estate - investor
|
45,812
|
|
|
54,905
|
|
|
3,587
|
|
|
48,671
|
|
|
1,383
|
|
|||||
|
Real estate construction
|
6,126
|
|
|
9,725
|
|
|
1,095
|
|
|
7,059
|
|
|
105
|
|
|||||
|
Commercial real estate lending
|
51,938
|
|
|
64,630
|
|
|
4,682
|
|
|
55,730
|
|
|
1,488
|
|
|||||
|
Total commercial
|
173,573
|
|
|
200,305
|
|
|
24,944
|
|
|
185,442
|
|
|
5,609
|
|
|||||
|
Home equity
|
31,807
|
|
|
35,533
|
|
|
13,015
|
|
|
33,226
|
|
|
1,528
|
|
|||||
|
Installment and credit cards
|
1,587
|
|
|
1,795
|
|
|
308
|
|
|
1,736
|
|
|
58
|
|
|||||
|
Residential mortgage
|
68,662
|
|
|
73,178
|
|
|
12,164
|
|
|
69,966
|
|
|
2,189
|
|
|||||
|
Total consumer
|
102,056
|
|
|
110,506
|
|
|
25,487
|
|
|
104,928
|
|
|
3,775
|
|
|||||
|
Total loans
(b)
|
$
|
275,629
|
|
|
$
|
310,811
|
|
|
$
|
50,431
|
|
|
$
|
290,370
|
|
|
$
|
9,384
|
|
|
(a)
|
Interest income recognized included
$5 million
of interest income recognized on accruing restructured loans for the year ended
December 31, 2014
.
|
|
(b)
|
The implied fair value mark on all impaired loans at
December 31, 2014
, was
72%
of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.
|
|
|
March 31, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Performing
Restructured
Loans
|
|
Nonaccrual
Restructured
Loans *
|
|
Performing
Restructured
Loans
|
|
Nonaccrual
Restructured
Loans *
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Commercial and industrial
|
$
|
26,466
|
|
|
$
|
6,631
|
|
|
$
|
33,892
|
|
|
$
|
3,260
|
|
|
Commercial real estate - owner occupied
|
9,780
|
|
|
5,705
|
|
|
10,454
|
|
|
5,656
|
|
||||
|
Commercial real estate - investor
|
22,775
|
|
|
8,697
|
|
|
23,127
|
|
|
15,216
|
|
||||
|
Real estate construction
|
717
|
|
|
2,349
|
|
|
727
|
|
|
2,438
|
|
||||
|
Home equity
|
9,739
|
|
|
6,555
|
|
|
10,066
|
|
|
7,518
|
|
||||
|
Installment and credit cards
|
891
|
|
|
167
|
|
|
974
|
|
|
199
|
|
||||
|
Residential mortgage
|
18,449
|
|
|
23,449
|
|
|
18,976
|
|
|
23,369
|
|
||||
|
Total
|
$
|
88,817
|
|
|
$
|
53,553
|
|
|
$
|
98,216
|
|
|
$
|
57,656
|
|
|
*
|
Nonaccrual restructured loans have been included with nonaccrual loans.
|
|
|
Three Months Ended March 31, 2015
|
|
Three Months Ended March 31, 2014
|
||||||||||||||||||
|
|
Number of
Loans
|
|
Recorded
Investment (1)
|
|
Unpaid
Principal
Balance (2)
|
|
Number of
Loans
|
|
Recorded
Investment (1)
|
|
Unpaid
Principal
Balance (2)
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||||
|
Commercial and industrial
|
2
|
|
|
$
|
196
|
|
|
$
|
208
|
|
|
8
|
|
|
$
|
3,446
|
|
|
$
|
7,218
|
|
|
Commercial real estate - owner occupied
|
5
|
|
|
3,585
|
|
|
3,641
|
|
|
4
|
|
|
5,298
|
|
|
5,781
|
|
||||
|
Commercial real estate - investor
|
4
|
|
|
3,030
|
|
|
3,042
|
|
|
4
|
|
|
1,643
|
|
|
1,676
|
|
||||
|
Home equity
|
36
|
|
|
1,782
|
|
|
1,843
|
|
|
30
|
|
|
935
|
|
|
1,218
|
|
||||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
10
|
|
|
20
|
|
||||
|
Residential mortgage
|
30
|
|
|
2,816
|
|
|
2,864
|
|
|
21
|
|
|
2,750
|
|
|
2,920
|
|
||||
|
Total
|
77
|
|
|
$
|
11,409
|
|
|
$
|
11,598
|
|
|
68
|
|
|
$
|
14,082
|
|
|
$
|
18,833
|
|
|
(1)
|
Represents post-modification outstanding recorded investment.
|
|
(2)
|
Represents pre-modification outstanding recorded investment.
|
|
|
Three Months Ended March 31, 2015
|
|
Three Months Ended March 31, 2014
|
||||||||||
|
|
Number of
Loans
|
|
Recorded
Investment
|
|
Number of
Loans |
|
Recorded
Investment |
||||||
|
|
($ in Thousands)
|
||||||||||||
|
Commercial real estate - owner occupied
|
1
|
|
|
$
|
297
|
|
|
—
|
|
|
$
|
—
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
1
|
|
|
161
|
|
||
|
Home equity
|
24
|
|
|
855
|
|
|
7
|
|
|
388
|
|
||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
1
|
|
|
10
|
|
||
|
Residential mortgage
|
16
|
|
|
1,239
|
|
|
12
|
|
|
1,761
|
|
||
|
Total
|
41
|
|
|
$
|
2,391
|
|
|
21
|
|
|
$
|
2,320
|
|
|
|
Three Months Ended
March 31, 2015 |
|
Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Core deposit intangibles:
|
|
|
|
||||
|
Gross carrying amount
|
$
|
36,230
|
|
|
$
|
36,230
|
|
|
Accumulated amortization
|
(34,875
|
)
|
|
(34,433
|
)
|
||
|
Net book value
|
$
|
1,355
|
|
|
$
|
1,797
|
|
|
Amortization during the period
|
$
|
442
|
|
|
$
|
2,868
|
|
|
Other intangibles:
|
|
|
|
||||
|
Gross carrying amount
|
$
|
30,898
|
|
|
$
|
19,283
|
|
|
Accumulated amortization
|
(14,002
|
)
|
|
(13,643
|
)
|
||
|
Net book value
|
$
|
16,896
|
|
|
$
|
5,640
|
|
|
Additions during the period
|
$
|
11,615
|
|
|
$
|
—
|
|
|
Amortization during the period
|
$
|
359
|
|
|
$
|
879
|
|
|
|
Three Months Ended March 31, 2015
|
|
Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Mortgage servicing rights:
|
|
|
|
||||
|
Mortgage servicing rights at beginning of period
|
$
|
61,379
|
|
|
$
|
64,193
|
|
|
Additions
|
3,010
|
|
|
8,253
|
|
||
|
Amortization
|
(3,179
|
)
|
|
(11,067
|
)
|
||
|
Mortgage servicing rights at end of period
|
$
|
61,210
|
|
|
$
|
61,379
|
|
|
Valuation allowance at beginning of period
|
(1,234
|
)
|
|
(913
|
)
|
||
|
Additions, net
|
(243
|
)
|
|
(321
|
)
|
||
|
Valuation allowance at end of period
|
(1,477
|
)
|
|
(1,234
|
)
|
||
|
Mortgage servicing rights, net
|
$
|
59,733
|
|
|
$
|
60,145
|
|
|
Fair value of mortgage servicing rights
|
$
|
64,026
|
|
|
$
|
66,342
|
|
|
Portfolio of residential mortgage loans serviced for others (“servicing portfolio”)
|
7,919,711
|
|
|
7,999,294
|
|
||
|
Mortgage servicing rights, net to servicing portfolio
|
0.75
|
%
|
|
0.75
|
%
|
||
|
Mortgage servicing rights expense
(1)
|
$
|
3,422
|
|
|
$
|
11,388
|
|
|
(1)
|
Includes the amortization of mortgage servicing rights and additions/recoveries to the valuation allowance of mortgage servicing rights, and is a component of mortgage banking, net, in the consolidated statements of income.
|
|
Estimated amortization expense:
|
Core Deposit
Intangibles
|
|
Other
Intangibles
|
|
Mortgage Servicing
Rights
|
||||||
|
|
($ in Thousands)
|
||||||||||
|
Nine months ending December 31, 2015
|
$
|
962
|
|
|
$
|
1,299
|
|
|
$
|
8,643
|
|
|
Year ending December 31, 2016
|
281
|
|
|
1,696
|
|
|
9,596
|
|
|||
|
Year ending December 31, 2017
|
112
|
|
|
1,663
|
|
|
7,778
|
|
|||
|
Year ending December 31, 2018
|
—
|
|
|
1,633
|
|
|
6,338
|
|
|||
|
Year ending December 31, 2019
|
—
|
|
|
1,334
|
|
|
5,195
|
|
|||
|
Year ending December 31, 2020
|
—
|
|
|
1,218
|
|
|
4,276
|
|
|||
|
Beyond 2020
|
—
|
|
|
8,053
|
|
|
19,384
|
|
|||
|
Total Estimated Amortization Expense
|
$
|
1,355
|
|
|
$
|
16,896
|
|
|
$
|
61,210
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Short-Term Funding
|
|
|
|
||||
|
Federal funds purchased
|
$
|
58,700
|
|
|
$
|
109,770
|
|
|
Securities sold under agreements to repurchase
|
528,572
|
|
|
384,221
|
|
||
|
Federal funds purchased and securities sold under agreements to repurchase
|
$
|
587,272
|
|
|
$
|
493,991
|
|
|
FHLB advances
|
—
|
|
|
500,000
|
|
||
|
Commercial paper
|
75,265
|
|
|
74,297
|
|
||
|
Other short-term funding
|
75,265
|
|
|
574,297
|
|
||
|
Total short-term funding
|
$
|
662,537
|
|
|
$
|
1,068,288
|
|
|
Long-Term Funding
|
|
|
|
||||
|
FHLB advances
|
$
|
2,500,251
|
|
|
$
|
3,000,260
|
|
|
Senior notes, at par
|
680,000
|
|
|
680,000
|
|
||
|
Subordinated notes, at par
|
250,000
|
|
|
250,000
|
|
||
|
Other long-term funding and capitalized costs
|
(326
|
)
|
|
(143
|
)
|
||
|
Total long-term funding
|
3,429,925
|
|
|
3,930,117
|
|
||
|
Total short and long-term funding
|
$
|
4,092,462
|
|
|
$
|
4,998,405
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
||||||||
|
($ in Thousands)
|
Notional
Amount
|
|
Fair
Value
|
|
Balance Sheet
Category
|
|
Receive
Rate
(1)
|
|
Pay
Rate
(1)
|
|
Maturity
|
||||
|
March 31, 2015
|
|
|
|
|
|
|
|
|
|||||||
|
Interest rate-related instruments — customer and mirror
|
$
|
1,655,749
|
|
|
$
|
38,990
|
|
|
Trading assets
|
|
1.50%
|
|
1.50%
|
|
41 months
|
|
Interest rate-related instruments — customer and mirror
|
1,655,749
|
|
|
(41,633
|
)
|
|
Trading liabilities
|
|
1.50%
|
|
1.50%
|
|
41 months
|
||
|
Interest rate lock commitments (mortgage)
|
207,110
|
|
|
3,685
|
|
|
Other assets
|
|
--
|
|
--
|
|
--
|
||
|
Forward commitments (mortgage)
|
309,275
|
|
|
(1,795
|
)
|
|
Other liabilities
|
|
--
|
|
--
|
|
--
|
||
|
Foreign currency exchange forwards
|
88,834
|
|
|
3,346
|
|
|
Trading assets
|
|
--
|
|
--
|
|
--
|
||
|
Foreign currency exchange forwards
|
79,934
|
|
|
(3,097
|
)
|
|
Trading liabilities
|
|
--
|
|
--
|
|
--
|
||
|
Purchased options (time deposit)
|
109,510
|
|
|
6,111
|
|
|
Other assets
|
|
--
|
|
--
|
|
--
|
||
|
Written options (time deposit)
|
109,510
|
|
|
(6,111
|
)
|
|
Other liabilities
|
|
--
|
|
--
|
|
--
|
||
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate-related instruments — customer and mirror
|
$
|
1,636,480
|
|
|
$
|
33,023
|
|
|
Trading assets
|
|
1.60%
|
|
1.60%
|
|
42 months
|
|
Interest rate-related instruments — customer and mirror
|
1,636,480
|
|
|
(35,372
|
)
|
|
Trading liabilities
|
|
1.60%
|
|
1.60%
|
|
42 months
|
||
|
Interest rate lock commitments (mortgage)
|
126,379
|
|
|
1,947
|
|
|
Other assets
|
|
--
|
|
--
|
|
--
|
||
|
Forward commitments (mortgage)
|
234,500
|
|
|
(2,435
|
)
|
|
Other liabilities
|
|
--
|
|
--
|
|
--
|
||
|
Foreign currency exchange forwards
|
60,742
|
|
|
2,140
|
|
|
Trading assets
|
|
--
|
|
--
|
|
--
|
||
|
Foreign currency exchange forwards
|
56,573
|
|
|
(1,957
|
)
|
|
Trading liabilities
|
|
--
|
|
--
|
|
--
|
||
|
Purchased options (time deposit)
|
110,347
|
|
|
6,054
|
|
|
Other assets
|
|
--
|
|
--
|
|
--
|
||
|
Written options (time deposit)
|
110,347
|
|
|
(6,054
|
)
|
|
Other liabilities
|
|
--
|
|
--
|
|
--
|
||
|
(1)
|
Reflects the weighted average receive rate and pay rate for the interest rate swap derivative financial instruments only.
|
|
|
Income Statement Category of
Gain /(Loss) Recognized in Income
|
|
Gain /(Loss)
Recognized in Income
|
||
|
|
|
|
($ in Thousands)
|
||
|
Three Months Ended March 31, 2015
|
|
|
|
||
|
Interest rate-related instruments — customer and mirror, net
|
Capital market fees, net
|
|
$
|
(294
|
)
|
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net
|
|
1,738
|
|
|
|
Forward commitments (mortgage)
|
Mortgage banking, net
|
|
640
|
|
|
|
Foreign currency exchange forwards
|
Capital market fees, net
|
|
66
|
|
|
|
Three Months Ended March 31, 2014
|
|
|
|
||
|
Interest rate-related instruments — customer and mirror, net
|
Capital market fees, net
|
|
$
|
70
|
|
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net
|
|
375
|
|
|
|
Forward commitments (mortgage)
|
Mortgage banking, net
|
|
(789
|
)
|
|
|
Foreign currency exchange forwards
|
Capital market fees, net
|
|
44
|
|
|
|
|
Gross
amounts
recognized
|
|
Gross amounts
offset in the
balance sheet
|
|
Net amounts
presented in
the balance sheet
|
|
Gross amounts not offset
|
|
|
|||||||||||||||
|
in the balance sheet
|
|
|
||||||||||||||||||||||
|
Financial
instruments
|
|
Collateral
|
|
Net amount
|
||||||||||||||||||||
|
March 31, 2015
|
($ in Thousands)
|
|||||||||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
143
|
|
|
$
|
—
|
|
|
$
|
143
|
|
|
$
|
(143
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
40,348
|
|
|
$
|
—
|
|
|
$
|
40,348
|
|
|
$
|
(143
|
)
|
|
$
|
(30,481
|
)
|
|
$
|
9,724
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
December 31, 2014
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
558
|
|
|
$
|
—
|
|
|
$
|
558
|
|
|
$
|
(558
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
34,087
|
|
|
$
|
—
|
|
|
$
|
34,087
|
|
|
$
|
(558
|
)
|
|
$
|
(26,105
|
)
|
|
$
|
7,424
|
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Commitments to extend credit, excluding commitments to originate residential mortgage loans held for sale(1)(2)
|
$
|
6,362,769
|
|
|
$
|
6,884,411
|
|
|
Commercial letters of credit (1)
|
11,938
|
|
|
9,179
|
|
||
|
Standby letters of credit (3)
|
333,716
|
|
|
353,292
|
|
||
|
(1)
|
These off-balance sheet financial instruments are exercisable at the market rate prevailing at the date the underlying transaction will be completed and, thus, are deemed to have no current fair value, or the fair value is based on fees currently charged to enter into similar agreements and is not material at
March 31, 2015
or
December 31, 2014
.
|
|
(2)
|
Interest rate lock commitments to originate residential mortgage loans held for sale are considered derivative instruments and are disclosed in Note 11.
|
|
(3)
|
The Corporation has established a liability of
$3 million
at
March 31, 2015
compared to
$4 million
at
December 31, 2014
, as an estimate of the fair value of these financial instruments.
|
|
|
For The Three Months Ended March 31, 2015
|
|
For The Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Balance at beginning of period
|
$
|
3,258
|
|
|
$
|
5,737
|
|
|
Repurchase provision expense
|
128
|
|
|
505
|
|
||
|
Adjustments to provision expense
|
(950
|
)
|
|
(2,250
|
)
|
||
|
(Charge offs) recoveries
|
45
|
|
|
(734
|
)
|
||
|
Balance at end of period
|
$
|
2,481
|
|
|
$
|
3,258
|
|
|
Assets and Liabilities Measured at Fair Value on a Recurring Basis
|
|||||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
March 31, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
1,002
|
|
|
$
|
1,002
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Obligations of state and political subdivisions (municipal securities)
|
524,587
|
|
|
—
|
|
|
524,587
|
|
|
—
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
Government-sponsored enterprise (GSE)
|
3,675,114
|
|
|
—
|
|
|
3,675,114
|
|
|
—
|
|
||||
|
Private-label
|
1,953
|
|
|
—
|
|
|
1,953
|
|
|
—
|
|
||||
|
GSE commercial mortgage-related securities
|
1,149,256
|
|
|
—
|
|
|
1,149,256
|
|
|
—
|
|
||||
|
Other securities (debt and equity)
|
6,398
|
|
|
3,198
|
|
|
3,000
|
|
|
200
|
|
||||
|
Total investment securities available for sale
|
$
|
5,358,310
|
|
|
$
|
4,200
|
|
|
$
|
5,353,910
|
|
|
$
|
200
|
|
|
Derivatives (trading and other assets)
|
$
|
52,132
|
|
|
$
|
—
|
|
|
$
|
48,447
|
|
|
$
|
3,685
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivatives (trading and other liabilities)
|
$
|
52,636
|
|
|
$
|
—
|
|
|
$
|
50,841
|
|
|
$
|
1,795
|
|
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
December 31, 2014
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
998
|
|
|
$
|
998
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Obligations of state and political subdivisions (municipal securities)
|
582,679
|
|
|
—
|
|
|
582,679
|
|
|
—
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
GSE
|
3,730,789
|
|
|
—
|
|
|
3,730,789
|
|
|
—
|
|
||||
|
Private-label
|
2,294
|
|
|
—
|
|
|
2,294
|
|
|
—
|
|
||||
|
GSE commercial mortgage-related securities
|
1,073,893
|
|
|
—
|
|
|
1,073,893
|
|
|
—
|
|
||||
|
Other securities (debt and equity)
|
6,159
|
|
|
2,959
|
|
|
3,000
|
|
|
200
|
|
||||
|
Total investment securities available for sale
|
$
|
5,396,812
|
|
|
$
|
3,957
|
|
|
$
|
5,392,655
|
|
|
$
|
200
|
|
|
Derivatives (trading and other assets)
|
$
|
43,164
|
|
|
$
|
—
|
|
|
$
|
41,217
|
|
|
$
|
1,947
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivatives (trading and other liabilities)
|
$
|
45,818
|
|
|
$
|
—
|
|
|
$
|
43,383
|
|
|
$
|
2,435
|
|
|
|
Investment Securities
Available for Sale
|
|
Derivative Financial
Instruments
|
||||
|
($ in Thousands)
|
|||||||
|
Balance December 31, 2013
|
$
|
299
|
|
|
$
|
1,717
|
|
|
Total net losses included in income:
|
|
|
|
||||
|
Mortgage derivative loss
|
—
|
|
|
(2,205
|
)
|
||
|
Sales of investment securities
|
(99
|
)
|
|
—
|
|
||
|
Balance December 31, 2014
|
$
|
200
|
|
|
$
|
(488
|
)
|
|
Total net gains included in income:
|
|
|
|
||||
|
Mortgage derivative gain
|
—
|
|
|
2,378
|
|
||
|
Balance March 31, 2015
|
$
|
200
|
|
|
$
|
1,890
|
|
|
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
|
|||||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
March 31, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Loans held for sale
|
$
|
161,662
|
|
|
$
|
—
|
|
|
$
|
161,662
|
|
|
$
|
—
|
|
|
Impaired loans (1)
|
93,580
|
|
|
—
|
|
|
—
|
|
|
93,580
|
|
||||
|
Mortgage servicing rights
|
64,026
|
|
|
—
|
|
|
—
|
|
|
64,026
|
|
||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
December 31, 2014
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Loans held for sale
|
$
|
156,423
|
|
|
$
|
—
|
|
|
$
|
156,423
|
|
|
$
|
—
|
|
|
Impaired loans (1)
|
83,956
|
|
|
—
|
|
|
—
|
|
|
83,956
|
|
||||
|
Mortgage servicing rights
|
66,342
|
|
|
—
|
|
|
—
|
|
|
66,342
|
|
||||
|
(1)
|
Represents individually evaluated impaired loans, net of the related allowance for loan losses.
|
|
|
March 31, 2015
|
||||||||||||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
355,541
|
|
|
$
|
355,541
|
|
|
$
|
355,541
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other financial institutions
|
488,426
|
|
|
488,426
|
|
|
488,426
|
|
|
—
|
|
|
—
|
|
|||||
|
Federal funds sold and securities purchased under agreements to resell
|
3,380
|
|
|
3,380
|
|
|
3,380
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities held to maturity
|
438,047
|
|
|
446,697
|
|
|
—
|
|
|
446,697
|
|
|
—
|
|
|||||
|
Investment securities available for sale
|
5,358,310
|
|
|
5,358,310
|
|
|
4,200
|
|
|
5,353,910
|
|
|
200
|
|
|||||
|
FHLB and Federal Reserve Bank stocks
|
189,222
|
|
|
189,222
|
|
|
—
|
|
|
189,222
|
|
|
—
|
|
|||||
|
Loans held for sale
|
159,963
|
|
|
161,662
|
|
|
—
|
|
|
161,662
|
|
|
—
|
|
|||||
|
Loans, net
|
17,713,764
|
|
|
17,921,155
|
|
|
—
|
|
|
—
|
|
|
17,921,155
|
|
|||||
|
Bank owned life insurance
|
576,707
|
|
|
576,707
|
|
|
—
|
|
|
576,707
|
|
|
—
|
|
|||||
|
Accrued interest receivable
|
69,759
|
|
|
69,759
|
|
|
69,759
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
38,990
|
|
|
38,990
|
|
|
—
|
|
|
38,990
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
3,346
|
|
|
3,346
|
|
|
—
|
|
|
3,346
|
|
|
—
|
|
|||||
|
Interest rate lock commitments to originate residential mortgage loans held for sale
|
3,685
|
|
|
3,685
|
|
|
—
|
|
|
—
|
|
|
3,685
|
|
|||||
|
Purchased options (time deposit)
|
6,111
|
|
|
6,111
|
|
|
—
|
|
|
6,111
|
|
|
—
|
|
|||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand, savings, interest-bearing demand, and money market deposits
|
$
|
18,215,591
|
|
|
$
|
18,215,591
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,215,591
|
|
|
Brokered CDs and other time deposits
|
1,636,001
|
|
|
1,639,738
|
|
|
—
|
|
|
1,639,738
|
|
|
—
|
|
|||||
|
Short-term funding
|
662,537
|
|
|
662,537
|
|
|
—
|
|
|
662,537
|
|
|
—
|
|
|||||
|
Long-term funding
|
3,429,925
|
|
|
3,487,809
|
|
|
—
|
|
|
3,487,809
|
|
|
—
|
|
|||||
|
Accrued interest payable
|
8,582
|
|
|
8,582
|
|
|
8,582
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
41,633
|
|
|
41,633
|
|
|
—
|
|
|
41,633
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
3,097
|
|
|
3,097
|
|
|
—
|
|
|
3,097
|
|
|
—
|
|
|||||
|
Standby letters of credit (1)
|
3,373
|
|
|
3,373
|
|
|
—
|
|
|
3,373
|
|
|
—
|
|
|||||
|
Forward commitments to sell residential mortgage loans
|
1,795
|
|
|
1,795
|
|
|
—
|
|
|
—
|
|
|
1,795
|
|
|||||
|
Written options (time deposit)
|
6,111
|
|
|
6,111
|
|
|
—
|
|
|
6,111
|
|
|
—
|
|
|||||
|
|
December 31, 2014
|
||||||||||||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
444,113
|
|
|
$
|
444,113
|
|
|
$
|
444,113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other financial institutions
|
571,924
|
|
|
571,924
|
|
|
571,924
|
|
|
—
|
|
|
—
|
|
|||||
|
Federal funds sold and securities purchased under agreements to resell
|
16,030
|
|
|
16,030
|
|
|
16,030
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities held to maturity
|
404,455
|
|
|
413,067
|
|
|
—
|
|
|
413,067
|
|
|
—
|
|
|||||
|
Investment securities available for sale
|
5,396,812
|
|
|
5,396,812
|
|
|
3,957
|
|
|
5,392,655
|
|
|
200
|
|
|||||
|
FHLB and Federal Reserve Bank stocks
|
189,107
|
|
|
189,107
|
|
|
—
|
|
|
189,107
|
|
|
—
|
|
|||||
|
Loans held for sale
|
154,935
|
|
|
156,423
|
|
|
—
|
|
|
156,423
|
|
|
—
|
|
|||||
|
Loans, net
|
17,327,544
|
|
|
17,427,647
|
|
|
—
|
|
|
—
|
|
|
17,427,647
|
|
|||||
|
Bank owned life insurance
|
574,154
|
|
|
574,154
|
|
|
—
|
|
|
574,154
|
|
|
—
|
|
|||||
|
Accrued interest receivable
|
67,573
|
|
|
67,573
|
|
|
67,573
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
33,023
|
|
|
33,023
|
|
|
—
|
|
|
33,023
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
2,140
|
|
|
2,140
|
|
|
—
|
|
|
2,140
|
|
|
—
|
|
|||||
|
Interest rate lock commitments to originate residential mortgage loans held for sale
|
1,947
|
|
|
1,947
|
|
|
—
|
|
|
—
|
|
|
1,947
|
|
|||||
|
Purchased options (time deposit)
|
6,054
|
|
|
6,054
|
|
|
—
|
|
|
6,054
|
|
|
—
|
|
|||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand, savings, interest-bearing demand, and money market deposits
|
$
|
17,192,049
|
|
|
$
|
17,192,049
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,192,049
|
|
|
Brokered CDs and other time deposits
|
1,571,455
|
|
|
1,571,455
|
|
|
—
|
|
|
1,571,455
|
|
|
—
|
|
|||||
|
Short-term funding
|
1,068,288
|
|
|
1,068,288
|
|
|
—
|
|
|
1,068,288
|
|
|
—
|
|
|||||
|
Long-term funding
|
3,930,117
|
|
|
3,975,605
|
|
|
—
|
|
|
3,975,605
|
|
|
—
|
|
|||||
|
Accrued interest payable
|
9,530
|
|
|
9,530
|
|
|
9,530
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
35,372
|
|
|
35,372
|
|
|
—
|
|
|
35,372
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
1,957
|
|
|
1,957
|
|
|
—
|
|
|
1,957
|
|
|
—
|
|
|||||
|
Standby letters of credit (1)
|
3,542
|
|
|
3,542
|
|
|
—
|
|
|
3,542
|
|
|
—
|
|
|||||
|
Forward commitments to sell residential mortgage loans
|
2,435
|
|
|
2,435
|
|
|
—
|
|
|
—
|
|
|
2,435
|
|
|||||
|
Written options (time deposit)
|
6,054
|
|
|
6,054
|
|
|
—
|
|
|
6,054
|
|
|
—
|
|
|||||
|
(1)
|
The commitment on standby letters of credit was
$334 million
and
$353 million
at
March 31, 2015
and
December 31, 2014
, respectively. See Note 13 for additional information on the standby letters of credit and for information on the fair value of lending-related commitments.
|
|
|
Three Months Ended March 31,
|
|
Year Ended
December 31, |
||||||||
|
|
2015
|
|
2014
|
|
2014
|
||||||
|
|
($ in Thousands)
|
||||||||||
|
Components of Net Periodic Benefit Cost
|
|
||||||||||
|
Pension Plan:
|
|
|
|
|
|
||||||
|
Service cost
|
$
|
3,063
|
|
|
$
|
2,975
|
|
|
$
|
11,058
|
|
|
Interest cost
|
1,642
|
|
|
1,790
|
|
|
7,132
|
|
|||
|
Expected return on plan assets
|
(5,350
|
)
|
|
(4,855
|
)
|
|
(19,922
|
)
|
|||
|
Amortization of prior service cost
|
13
|
|
|
15
|
|
|
58
|
|
|||
|
Amortization of actuarial loss
|
532
|
|
|
325
|
|
|
1,384
|
|
|||
|
Total net periodic benefit cost
|
$
|
(100
|
)
|
|
$
|
250
|
|
|
$
|
(290
|
)
|
|
Postretirement Plan:
|
|
|
|
|
|
||||||
|
Interest cost
|
$
|
35
|
|
|
$
|
39
|
|
|
$
|
150
|
|
|
Amortization of actuarial gain
|
—
|
|
|
(9
|
)
|
|
(35
|
)
|
|||
|
Total net periodic benefit cost
|
$
|
35
|
|
|
$
|
30
|
|
|
$
|
115
|
|
|
Segment Income Statement Data
|
|
|
|
|
|
|
|
||||||||
|
($ in Thousands)
|
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Three Months Ended March 31, 2015
|
|
|
|
|
|||||||||||
|
Net interest income
|
$
|
75,691
|
|
|
$
|
86,357
|
|
|
$
|
5,765
|
|
|
$
|
167,813
|
|
|
Noninterest income
|
12,613
|
|
|
65,514
|
|
|
1,949
|
|
|
80,076
|
|
||||
|
Total revenue
|
88,304
|
|
|
151,871
|
|
|
7,714
|
|
|
247,889
|
|
||||
|
Credit provision *
|
9,526
|
|
|
7,071
|
|
|
(12,097
|
)
|
|
4,500
|
|
||||
|
Noninterest expense
|
34,460
|
|
|
118,543
|
|
|
21,252
|
|
|
174,255
|
|
||||
|
Income (loss) before income taxes
|
44,318
|
|
|
26,257
|
|
|
(1,441
|
)
|
|
69,134
|
|
||||
|
Income tax expense (benefit)
|
15,368
|
|
|
9,190
|
|
|
(2,096
|
)
|
|
22,462
|
|
||||
|
Net income
|
$
|
28,950
|
|
|
$
|
17,067
|
|
|
$
|
655
|
|
|
$
|
46,672
|
|
|
Return on average allocated capital (ROT1CE) **
|
12.5
|
%
|
|
10.7
|
%
|
|
(1.1
|
)%
|
|
10.2
|
%
|
||||
|
Three Months Ended March 31, 2014
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
74,065
|
|
|
$
|
72,251
|
|
|
$
|
18,657
|
|
|
$
|
164,973
|
|
|
Noninterest income
|
11,854
|
|
|
55,829
|
|
|
5,838
|
|
|
73,521
|
|
||||
|
Total revenue
|
85,919
|
|
|
128,080
|
|
|
24,495
|
|
|
238,494
|
|
||||
|
Credit provision *
|
13,032
|
|
|
4,948
|
|
|
(12,980
|
)
|
|
5,000
|
|
||||
|
Noninterest expense
|
35,721
|
|
|
111,199
|
|
|
20,738
|
|
|
167,658
|
|
||||
|
Income before income taxes
|
37,166
|
|
|
11,933
|
|
|
16,737
|
|
|
65,836
|
|
||||
|
Income tax expense
|
13,008
|
|
|
4,176
|
|
|
3,453
|
|
|
20,637
|
|
||||
|
Net income
|
$
|
24,158
|
|
|
$
|
7,757
|
|
|
$
|
13,284
|
|
|
$
|
45,199
|
|
|
Return on average allocated capital (ROT1CE) **
|
11.0
|
%
|
|
5.9
|
%
|
|
10.2
|
%
|
|
9.4
|
%
|
||||
|
Segment Balance Sheet Data
|
|
|
|
|
|
|
|
||||||||
|
($ in Thousands)
|
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Average Balances for 1Q 2015
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
9,218,844
|
|
|
$
|
8,525,399
|
|
|
$
|
6,403,783
|
|
|
$
|
24,148,026
|
|
|
Average loans
|
9,210,992
|
|
|
8,525,399
|
|
|
78,724
|
|
|
17,815,115
|
|
||||
|
Average deposits
|
5,421,541
|
|
|
10,522,618
|
|
|
3,111,037
|
|
|
19,055,196
|
|
||||
|
Average allocated capital (T1CE) **
|
$
|
942,764
|
|
|
$
|
647,375
|
|
|
$
|
214,078
|
|
|
$
|
1,804,217
|
|
|
Average Balances for 1Q 2014
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
8,850,984
|
|
|
$
|
7,230,394
|
|
|
$
|
5,811,125
|
|
|
$
|
21,892,503
|
|
|
Average loans
|
8,843,070
|
|
|
7,230,394
|
|
|
91,153
|
|
|
16,164,617
|
|
||||
|
Average deposits
|
5,241,027
|
|
|
9,539,887
|
|
|
2,209,358
|
|
|
16,990,272
|
|
||||
|
Average allocated capital (T1CE) **
|
$
|
886,927
|
|
|
$
|
535,752
|
|
|
$
|
476,856
|
|
|
$
|
1,899,535
|
|
|
*
|
The consolidated credit provision is equal to the actual reported provision for credit losses.
|
|
**
|
The Federal Reserve establishes capital adequacy requirements for the Corporation, including Tier 1 capital. Tier 1 capital is comprised of common capital and certain redeemable, non-cumulative preferred stock. Average allocated capital represents average Tier 1 common equity which is defined as average Tier 1 capital excluding qualifying perpetual preferred stock and qualifying trust preferred securities. This is a non-GAAP financial measure. For segment reporting purposes, the ROT1CE reflects return on average allocated Tier 1 common equity ("T1CE"). The ROT1CE for the Risk Management and Shared Services segment and the Consolidated Total is inclusive of the annualized effect of the preferred stock dividends.
|
|
($ in Thousands)
|
Investments
Securities
Available
For Sale
|
|
Defined Benefit
Pension and
Post Retirement
Obligations
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||
|
Balance January 1, 2015
|
$
|
18,512
|
|
|
$
|
(23,362
|
)
|
|
$
|
(4,850
|
)
|
|
Other comprehensive income before reclassifications
|
47,418
|
|
|
—
|
|
|
47,418
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income
|
—
|
|
|
545
|
|
|
545
|
|
|||
|
Income tax expense
|
(18,105
|
)
|
|
(208
|
)
|
|
(18,313
|
)
|
|||
|
Net other comprehensive income during period
|
29,313
|
|
|
337
|
|
|
29,650
|
|
|||
|
Balance March 31, 2015
|
$
|
47,825
|
|
|
$
|
(23,025
|
)
|
|
$
|
24,800
|
|
|
Balance January 1, 2014
|
$
|
(11,396
|
)
|
|
$
|
(12,848
|
)
|
|
$
|
(24,244
|
)
|
|
Other comprehensive income before reclassifications
|
20,627
|
|
|
—
|
|
|
20,627
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(378
|
)
|
|
331
|
|
|
(47
|
)
|
|||
|
Income tax expense
|
(7,786
|
)
|
|
(127
|
)
|
|
(7,913
|
)
|
|||
|
Net other comprehensive income during period
|
12,463
|
|
|
204
|
|
|
12,667
|
|
|||
|
Balance March 31, 2014
|
$
|
1,067
|
|
|
$
|
(12,644
|
)
|
|
$
|
(11,577
|
)
|
|
•
|
Average loans grew $1.7 billion (10%) from the
first quarter of 2014
, with commercial loans accounting for the majority of the loan growth. Average deposits grew $2.1 billion (12%) from the
first quarter of 2014
, primarily in money market and interest-bearing demand accounts. For the remainder of 2015, the Corporation expects high single digit annual average loan growth and to maintain the loan / deposit ratio under 100%.
|
|
•
|
Credit quality was steady with minimal changes in charge offs, nonaccrual loans, and potential problem loans compared to the
first quarter of 2014
. For the remainder of 2015, the Corporation anticipates the provision for loan losses will grow based on expected loan growth, changes in risk grade, and other indicators of credit quality.
|
|
•
|
Net interest income of
$168 million
increased $3 million (2%) from the comparable quarter in
2014
, while the net interest margin declined to
2.89%
. For the remainder of 2015, the Corporation expects modest compression on the net interest margin throughout the rest of the year.
|
|
•
|
Noninterest income of
$80 million
increased
$7 million
(
9%
) from the
first quarter of 2014
, primarily in insurance commissions. For the remainder of 2015, the Corporation expects mid to upper single digit growth from 2014.
|
|
•
|
Noninterest expense of
$174 million
increased
$7 million
(
4%
) from the
first quarter of 2014
. For the remainder of 2015, the Corporation expects noninterest expense will increase in the low single digits from 2014 with a continued focus on efficiency initiatives.
|
|
|
1st Qtr
2015
|
|
4th Qtr
2014
|
|
3rd Qtr
2014 |
|
2nd Qtr
2014 |
|
1st Qtr
2014 |
||||||||||
|
Net income (Quarter)
|
$
|
46,672
|
|
|
$
|
48,738
|
|
|
$
|
50,207
|
|
|
$
|
46,365
|
|
|
$
|
45,199
|
|
|
Net income (Year-to-date)
|
46,672
|
|
|
190,509
|
|
|
141,771
|
|
|
91,564
|
|
|
45,199
|
|
|||||
|
Net income available to common equity (Quarter)
|
$
|
45,444
|
|
|
$
|
47,513
|
|
|
$
|
48,952
|
|
|
$
|
45,087
|
|
|
$
|
43,955
|
|
|
Net income available to common equity (Year-to-date)
|
45,444
|
|
|
185,507
|
|
|
137,994
|
|
|
89,042
|
|
|
43,955
|
|
|||||
|
Earnings per common share – basic (Quarter)
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
|
$
|
0.27
|
|
|
Earnings per common share – basic (Year-to-date)
|
0.30
|
|
|
1.17
|
|
|
0.86
|
|
|
0.55
|
|
|
0.27
|
|
|||||
|
Earnings per common share – diluted (Quarter)
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
|
$
|
0.27
|
|
|
Earnings per common share – diluted (Year-to-date)
|
0.30
|
|
|
1.16
|
|
|
0.85
|
|
|
0.55
|
|
|
0.27
|
|
|||||
|
Return on average assets (Quarter)
|
0.71
|
%
|
|
0.75
|
%
|
|
0.78
|
%
|
|
0.75
|
%
|
|
0.76
|
%
|
|||||
|
Return on average assets (Year-to-date)
|
0.71
|
|
|
0.76
|
|
|
0.76
|
|
|
0.75
|
|
|
0.76
|
|
|||||
|
Return on average equity (Quarter)
|
6.65
|
%
|
|
6.83
|
%
|
|
6.93
|
%
|
|
6.43
|
%
|
|
6.35
|
%
|
|||||
|
Return on average equity (Year-to-date)
|
6.65
|
|
|
6.63
|
|
|
6.57
|
|
|
6.39
|
|
|
6.35
|
|
|||||
|
Return on average tangible common equity (Quarter)
|
10.16
|
%
|
|
10.27
|
%
|
|
10.35
|
%
|
|
9.56
|
%
|
|
9.45
|
%
|
|||||
|
Return on average tangible common equity (Year-to-date)
|
10.16
|
|
|
9.91
|
|
|
9.79
|
|
|
9.51
|
|
|
9.45
|
|
|||||
|
Return on average Tier 1 common equity (Quarter) (1)
|
10.22
|
%
|
|
10.35
|
%
|
|
10.38
|
%
|
|
9.56
|
%
|
|
9.38
|
%
|
|||||
|
Return on average Tier 1 common equity (Year-to-date) (1)
|
10.22
|
|
|
9.92
|
|
|
9.78
|
|
|
9.47
|
|
|
9.38
|
|
|||||
|
Efficiency ratio (Quarter) (2)
|
70.30
|
%
|
|
70.33
|
%
|
|
69.44
|
%
|
|
69.70
|
%
|
|
70.41
|
%
|
|||||
|
Efficiency ratio (Year-to-date)(2)
|
70.30
|
|
|
69.97
|
|
|
69.85
|
|
|
70.05
|
|
|
70.41
|
|
|||||
|
Efficiency ratio, fully taxable equivalent (Quarter)(2)
|
68.86
|
%
|
|
69.66
|
%
|
|
69.04
|
%
|
|
68.23
|
%
|
|
68.86
|
%
|
|||||
|
Efficiency ratio, fully taxable equivalent (Year-to-date) (2)
|
68.86
|
|
|
68.95
|
|
|
68.71
|
|
|
68.54
|
|
|
68.86
|
|
|||||
|
Net interest margin (Quarter)
|
2.89
|
%
|
|
3.04
|
%
|
|
3.06
|
%
|
|
3.08
|
%
|
|
3.12
|
%
|
|||||
|
Net interest margin (Year-to-date)
|
2.89
|
|
|
3.08
|
|
|
3.09
|
|
|
3.10
|
|
|
3.12
|
|
|||||
|
(1)
|
Return on average Tier 1 common equity = Net income available to common equity divided by average Tier 1 capital excluding qualifying perpetual preferred stock and qualifying trust preferred securities. This is a non-GAAP financial measure.
|
|
(2)
|
See Table 1A for a reconciliation of this non-GAAP measure.
|
|
|
1st Qtr
2015
|
|
4th Qtr
2014
|
|
3rd Qtr
2014
|
|
2nd Qtr
2014
|
|
1st Qtr
2014
|
|||||
|
Efficiency ratio (Quarter) (a)
|
70.30
|
%
|
|
70.33
|
%
|
|
69.44
|
%
|
|
69.70
|
%
|
|
70.41
|
%
|
|
Taxable equivalent adjustment (Quarter)
|
(1.42
|
)%
|
|
(1.40
|
)%
|
|
(1.36
|
)%
|
|
(1.32
|
)%
|
|
(1.35
|
)%
|
|
Asset gains, net (Quarter)
|
0.30
|
%
|
|
1.05
|
%
|
|
1.36
|
%
|
|
0.26
|
%
|
|
0.22
|
%
|
|
Other intangible amortization (Quarter)
|
(0.32
|
)%
|
|
(0.32
|
)%
|
|
(0.40
|
)%
|
|
(0.41
|
)%
|
|
(0.42
|
)%
|
|
Efficiency ratio, fully taxable equivalent (Quarter) (b)
|
68.86
|
%
|
|
69.66
|
%
|
|
69.04
|
%
|
|
68.23
|
%
|
|
68.86
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Efficiency ratio (Year-to-date) (a)
|
70.30
|
%
|
|
69.97
|
%
|
|
69.85
|
%
|
|
70.05
|
%
|
|
70.41
|
%
|
|
Taxable equivalent adjustment (Year-to-date)
|
(1.42
|
)%
|
|
(1.36
|
)%
|
|
(1.34
|
)%
|
|
(1.34
|
)%
|
|
(1.35
|
)%
|
|
Asset gains, net (Year-to-date)
|
0.30
|
%
|
|
0.73
|
%
|
|
0.61
|
%
|
|
0.24
|
%
|
|
0.22
|
%
|
|
Other intangible amortization (Year-to-date)
|
(0.32
|
)%
|
|
(0.39
|
)%
|
|
(0.41
|
)%
|
|
(0.41
|
)%
|
|
(0.42
|
)%
|
|
Efficiency ratio, fully taxable equivalent (Year-to-date) (b)
|
68.86
|
%
|
|
68.95
|
%
|
|
68.71
|
%
|
|
68.54
|
%
|
|
68.86
|
%
|
|
(a)
|
Efficiency ratio is defined by the Federal Reserve guidance as noninterest expense divided by the sum of net interest income plus noninterest income, excluding investment securities gains / losses, net.
|
|
(b)
|
Efficiency ratio, fully taxable equivalent, is noninterest expense, excluding other intangible amortization, divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains / losses, net and asset gains / losses, net. This efficiency ratio is presented on a taxable equivalent basis, which adjusts net interest income for the tax-favored status of certain loans and investment securities. Management believes this measure to be the preferred industry measurement of net interest income as it enhances the comparability of net interest income arising from taxable and tax-exempt sources and it excludes certain specific revenue items (such as investment securities gains / losses, net and asset gains / losses, net).
|
|
|
Three months ended March 31, 2015
|
|
Three months ended March 31, 2014
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
||||||||||
|
Earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans: (1)(2)(3)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and business lending
|
$
|
6,993,169
|
|
|
$
|
55,915
|
|
|
3.24
|
%
|
|
$
|
6,131,185
|
|
|
$
|
51,681
|
|
|
3.42
|
%
|
|
Commercial real estate lending
|
4,102,733
|
|
|
36,403
|
|
|
3.60
|
%
|
|
3,907,363
|
|
|
35,591
|
|
|
3.69
|
%
|
||||
|
Total commercial
|
11,095,902
|
|
|
92,318
|
|
|
3.37
|
%
|
|
10,038,548
|
|
|
87,272
|
|
|
3.52
|
%
|
||||
|
Residential mortgage
|
4,663,849
|
|
|
36,885
|
|
|
3.17
|
%
|
|
3,926,734
|
|
|
32,664
|
|
|
3.33
|
%
|
||||
|
Retail
|
2,055,364
|
|
|
23,668
|
|
|
4.64
|
%
|
|
2,199,335
|
|
|
24,413
|
|
|
4.48
|
%
|
||||
|
Total loans
|
17,815,115
|
|
|
152,871
|
|
|
3.46
|
%
|
|
16,164,617
|
|
|
144,349
|
|
|
3.61
|
%
|
||||
|
Investment securities(1)
|
5,754,747
|
|
|
37,159
|
|
|
2.58
|
%
|
|
5,450,066
|
|
|
36,922
|
|
|
2.71
|
%
|
||||
|
Other short-term investments
|
578,164
|
|
|
1,692
|
|
|
1.18
|
%
|
|
277,820
|
|
|
1,449
|
|
|
2.09
|
%
|
||||
|
Investments and other
|
6,332,911
|
|
|
38,851
|
|
|
2.45
|
%
|
|
5,727,886
|
|
|
38,371
|
|
|
2.68
|
%
|
||||
|
Total earning assets
|
24,148,026
|
|
|
$
|
191,722
|
|
|
3.20
|
%
|
|
21,892,503
|
|
|
$
|
182,720
|
|
|
3.36
|
%
|
||
|
Other assets, net
|
2,458,899
|
|
|
|
|
|
|
2,320,710
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
26,606,925
|
|
|
|
|
|
|
$
|
24,213,213
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings deposits
|
$
|
1,277,469
|
|
|
$
|
238
|
|
|
0.08
|
%
|
|
$
|
1,195,337
|
|
|
$
|
220
|
|
|
0.07
|
%
|
|
Interest-bearing demand deposits
|
3,203,727
|
|
|
1,050
|
|
|
0.13
|
%
|
|
2,796,247
|
|
|
823
|
|
|
0.12
|
%
|
||||
|
Money market deposits
|
8,653,260
|
|
|
3,785
|
|
|
0.18
|
%
|
|
7,173,106
|
|
|
2,825
|
|
|
0.16
|
%
|
||||
|
Time deposits
|
1,594,183
|
|
|
2,546
|
|
|
0.65
|
%
|
|
1,659,277
|
|
|
2,291
|
|
|
0.56
|
%
|
||||
|
Total interest-bearing deposits
|
14,728,639
|
|
|
7,619
|
|
|
0.21
|
%
|
|
12,823,967
|
|
|
6,159
|
|
|
0.19
|
%
|
||||
|
Federal funds purchased and securities sold under agreements to repurchase
|
585,498
|
|
|
231
|
|
|
0.16
|
%
|
|
805,187
|
|
|
305
|
|
|
0.15
|
%
|
||||
|
Other short-term funding
|
119,240
|
|
|
81
|
|
|
0.27
|
%
|
|
328,516
|
|
|
116
|
|
|
0.14
|
%
|
||||
|
Long-term funding
|
3,735,602
|
|
|
10,872
|
|
|
1.17
|
%
|
|
3,004,520
|
|
|
6,511
|
|
|
0.87
|
%
|
||||
|
Total short and long-term funding
|
4,440,340
|
|
|
11,184
|
|
|
1.01
|
%
|
|
4,138,223
|
|
|
6,932
|
|
|
0.67
|
%
|
||||
|
Total interest-bearing liabilities
|
19,168,979
|
|
|
$
|
18,803
|
|
|
0.39
|
%
|
|
16,962,190
|
|
|
$
|
13,091
|
|
|
0.31
|
%
|
||
|
Noninterest-bearing demand deposits
|
4,326,557
|
|
|
|
|
|
|
4,166,305
|
|
|
|
|
|
||||||||
|
Other liabilities
|
266,660
|
|
|
|
|
|
|
195,950
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
2,844,729
|
|
|
|
|
|
|
2,888,768
|
|
|
|
|
|
||||||||
|
Total liabilities and equity
|
$
|
26,606,925
|
|
|
|
|
|
|
$
|
24,213,213
|
|
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
2.81
|
%
|
|
|
|
|
|
3.05
|
%
|
||||||||
|
Net free funds
|
|
|
|
|
0.08
|
%
|
|
|
|
|
|
0.07
|
%
|
||||||||
|
Net interest income, taxable equivalent, and net interest margin
|
|
|
$
|
172,919
|
|
|
2.89
|
%
|
|
|
|
$
|
169,629
|
|
|
3.12
|
%
|
||||
|
Taxable equivalent adjustment
|
|
|
$
|
5,106
|
|
|
|
|
|
|
$
|
4,656
|
|
|
|
||||||
|
Net interest income
|
|
|
$
|
167,813
|
|
|
|
|
|
|
$
|
164,973
|
|
|
|
||||||
|
(1)
|
The yield on tax exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented and is net of the effects of certain disallowed interest deductions.
|
|
(2)
|
Nonaccrual loans and loans held for sale have been included in the average balances.
|
|
(3)
|
Interest income includes net loan fees.
|
|
•
|
Net interest income on a taxable equivalent basis for the quarter ended
March 31, 2015
, was $173 million, an increase of $3 million (2%) versus the
first quarter of 2014
. The increase in taxable equivalent net interest income was attributable to favorable volume variance (as balance sheet changes in both volume and mix increased taxable equivalent net interest income by $15 million), partially offset by unfavorable rate variances (as the impact of changes in the interest rate environment and product pricing decreased taxable equivalent net interest income by $12 million).
|
|
•
|
The net interest margin for the
first quarter of 2015
was 2.89%, 23 bp lower than 3.12% for the same period in
2014
. This comparable period decrease was comprised of a 24 bp decrease in interest rate spread (the net of a 16 bp decrease in yield on earning assets and an 8 bp increase in the cost of interest-bearing liabilities) and a 1 bp higher contribution from net free funds.
|
|
•
|
The Federal Reserve left interest rates unchanged during
2014
and the
first quarter of 2015
. The Federal Reserve has affirmed that it is unlikely that the short-term interest rates will increase until later in 2015.
|
|
•
|
The yield on earning assets was 3.20% for the
first quarter of 2015
, 16 bp lower than the comparable period last year. Loan yields were down 15 bp, (to 3.46%), due to the repricing of adjustable rate loans and competitive pricing pressures in a low interest rate environment. The yield on investment securities and other short-term investments decreased 23 bp (to 2.45%), and was also impacted by the low interest rate environment and higher prepayment speeds of mortgage-related securities purchased at a premium.
|
|
•
|
The rate on interest-bearing liabilities of 0.39% for the
first quarter of 2015
was 8 bp higher than the same period in
2014
. The cost of short and long-term funding increased 34 bp (to 1.01%). The cost of short-term funding was relatively flat, while the cost of long-term funding increased 30 bp (to 1.17%), mainly due to the issuance of long-term senior and subordinated notes in late 2014.
|
|
•
|
Average earning assets were $24.1 billion for the
first quarter of 2015
, an increase of $2.3 billion (10%) from the comparable period last year. Average loans increased $1.7 billion, including increases in commercial loans (up $1.1 billion) and residential mortgage loans (up $737 million), while retail loans decreased (down $144 million). Average investment securities and other short-term investments increased $605 million, primarily in mortgage-related securities and interest-bearing deposits in other banks.
|
|
•
|
Average interest-bearing liabilities of $19.2 billion for the first quarter of
2015
increased $2.2 billion (13%) from the comparable period last year. Average interest-bearing deposits increased $1.9 billion (primarily in money market deposits), while noninterest bearing deposits increased $160 million. On average, short and long-term funding increased $302 million between the comparable quarterly periods, including a $731 million increase in long-term funding (also mainly due to the issuance of long-term senior and subordinated notes in late 2014), partially offset by a $429 million decrease in short-term funding.
|
|
|
1st Qtr
2015
|
|
1st Qtr
2014
|
|
Dollar
Change
|
|
Percent
Change
|
|||||||
|
Trust service fees
|
$
|
12,087
|
|
|
$
|
11,711
|
|
|
$
|
376
|
|
|
3.2
|
%
|
|
Service charges on deposit accounts
|
15,806
|
|
|
16,400
|
|
|
(594
|
)
|
|
(3.6
|
)%
|
|||
|
Card-based and other nondeposit fees
|
12,416
|
|
|
12,509
|
|
|
(93
|
)
|
|
(0.7
|
)%
|
|||
|
Insurance commissions
|
19,728
|
|
|
12,317
|
|
|
7,411
|
|
|
60.2
|
%
|
|||
|
Brokerage and annuity commissions
|
3,683
|
|
|
4,033
|
|
|
(350
|
)
|
|
(8.7
|
)%
|
|||
|
Core fee-based revenue
|
63,720
|
|
|
56,970
|
|
|
6,750
|
|
|
11.8
|
%
|
|||
|
Mortgage banking income
|
10,830
|
|
|
8,930
|
|
|
1,900
|
|
|
21.3
|
%
|
|||
|
Mortgage servicing rights expense
|
3,422
|
|
|
2,569
|
|
|
853
|
|
|
33.2
|
%
|
|||
|
Mortgage banking, net
|
7,408
|
|
|
6,361
|
|
|
1,047
|
|
|
16.5
|
%
|
|||
|
Capital market fees, net
|
2,467
|
|
|
2,322
|
|
|
145
|
|
|
6.2
|
%
|
|||
|
Bank owned life insurance (“BOLI”) income
|
2,875
|
|
|
4,320
|
|
|
(1,445
|
)
|
|
(33.4
|
)%
|
|||
|
Other
|
2,510
|
|
|
2,442
|
|
|
68
|
|
|
2.8
|
%
|
|||
|
Subtotal ("fee income")
|
78,980
|
|
|
72,415
|
|
|
6,565
|
|
|
9.1
|
%
|
|||
|
Asset gains, net
|
1,096
|
|
|
728
|
|
|
368
|
|
|
50.5
|
%
|
|||
|
Investment securities gains, net
|
—
|
|
|
378
|
|
|
(378
|
)
|
|
(100.0
|
)%
|
|||
|
Total noninterest income
|
$
|
80,076
|
|
|
$
|
73,521
|
|
|
$
|
6,555
|
|
|
8.9
|
%
|
|
Fee Income Ratio *
|
31
|
%
|
|
30
|
%
|
|
|
|
|
|||||
|
Mortgage loans originated for sale during period
|
$
|
268,296
|
|
|
$
|
203,764
|
|
|
|
|
|
|||
|
Trust assets under management, at market value
|
$
|
8,137,705
|
|
|
$
|
7,535,066
|
|
|
|
|
|
|||
|
•
|
Core fee-based revenue was
$64 million
, an increase of
$7 million
(
12%
) versus the
first quarter of 2014
. Insurance commissions were
$20 million
, up
$7 million
(
60%
) from the
first quarter of 2014
. The increase in insurance commissions was primarily due to the acquisition of Ahmann & Martin Co. See Note 2, "Acquisition," of the notes to consolidated financial statements for additional information on the Ahmann & Martin Co. acquisition.
|
|
•
|
Net mortgage banking income was
$7 million
for the
first quarter of 2015
and
$6 million
for the
first quarter of 2014
. Net mortgage banking consists of gross mortgage banking income less mortgage servicing rights expense. Gross mortgage banking income includes servicing fees, the gain or loss on sales of mortgage loans to the secondary market, changes to the mortgage loan repurchase reserve, and the fair value adjustments on the mortgage derivatives. Gross mortgage banking income increased
$2 million
(
21%
) compared to the
first quarter of 2014
, due to a $3 million favorable change in the fair value of the mortgage derivatives, partially offset by lower gains on sales (down $1 million).
|
|
•
|
Mortgage servicing rights expense includes both the amortization of the mortgage servicing rights asset and changes to the valuation allowance associated with the mortgage servicing rights asset. Mortgage servicing rights expense is affected by the size of the servicing portfolio, as well as the changes in the estimated fair value of the mortgage servicing rights asset. Mortgage servicing rights expense was
$1 million
higher than the comparable quarter in 2014. Mortgage servicing rights are considered a critical accounting policy given that estimating their fair value involves a discounted cash flow model and assumptions that involve judgment, particularly of estimated prepayment speeds of the underlying mortgages serviced and the overall level of interest rates. See section “Critical Accounting Policies,” as well as Note 8 “Goodwill and Other Intangible Assets,” and Note 14, “Fair Value Measurements,” of the notes to consolidated financial statements for additional disclosure.
|
|
•
|
Bank owned life insurance income was
$3 million
, down
$1 million
from the
first quarter of 2014
primarily due to death benefits received during the
first quarter of 2014
. All remaining noninterest income categories on a combined basis decreased less than $1 million (3%) compared to
2014
.
|
|
|
1st Qtr
2015
|
|
1st Qtr
2014
|
|
Dollar
Change
|
|
Percent
Change
|
|||||||
|
Personnel expense
|
$
|
100,152
|
|
|
$
|
97,698
|
|
|
$
|
2,454
|
|
|
2.5
|
%
|
|
Occupancy
|
17,683
|
|
|
15,560
|
|
|
2,123
|
|
|
13.6
|
%
|
|||
|
Equipment
|
5,772
|
|
|
6,276
|
|
|
(504
|
)
|
|
(8.0
|
)%
|
|||
|
Technology
|
15,558
|
|
|
12,724
|
|
|
2,834
|
|
|
22.3
|
%
|
|||
|
Business development and advertising
|
5,327
|
|
|
5,062
|
|
|
265
|
|
|
5.2
|
%
|
|||
|
Other intangible amortization
|
801
|
|
|
991
|
|
|
(190
|
)
|
|
(19.2
|
)%
|
|||
|
Loan expense
|
2,996
|
|
|
2,787
|
|
|
209
|
|
|
7.5
|
%
|
|||
|
Legal and professional fees
|
4,538
|
|
|
4,188
|
|
|
350
|
|
|
8.4
|
%
|
|||
|
Foreclosure / OREO expense
|
1,425
|
|
|
1,896
|
|
|
(471
|
)
|
|
(24.8
|
)%
|
|||
|
FDIC expense
|
6,500
|
|
|
5,001
|
|
|
1,499
|
|
|
30.0
|
%
|
|||
|
Other
|
13,503
|
|
|
15,475
|
|
|
(1,972
|
)
|
|
(12.7
|
)%
|
|||
|
Total noninterest expense
|
$
|
174,255
|
|
|
$
|
167,658
|
|
|
$
|
6,597
|
|
|
3.9
|
%
|
|
Average full-time equivalent employees
|
4,422
|
|
|
4,517
|
|
|
|
|
|
|||||
|
•
|
Personnel expense (which includes salary-related expenses and fringe benefit expenses) was
$100 million
for the
first quarter of 2015
, up
$2 million
(
3%
) from the
first quarter of 2014
. Salary-related expenses increased $4 million (6%). This increase was primarily attributable to the Ahmann & Martin Co. acquisition which added approximately 120 colleagues. Fringe benefit expenses were down $2 million (12%) versus the
first quarter of 2014
.
|
|
•
|
Nonpersonnel noninterest expenses on a combined basis were $74 million, up $4 million (6%) from the
first quarter of 2014
. Technology was up
$3 million
(
22%
), as the Corporation continues to invest in solutions that will drive operational efficiency. Occupancy expense was up
$2 million
(
14%
), related to a lease termination charge, as the Corporation further consolidated office space in Chicago. FDIC expense of
$7 million
, was
$1 million
(
30%
) higher than the comparable period in
2014
reflecting growth in risk-weighted assets. Other noninterest expense decreased $2 million compared to the
first quarter of 2014
primarily due to a reduction in charitable contributions (as the
first quarter of 2014
included the contribution of a former bank building to a local not-for-profit organization). All remaining noninterest expense categories on a combined basis were down less than $1 million (2%) compared to
first quarter of 2014
.
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|
June 30, 2014
|
|
March 31, 2014
|
|||||||||||||||||||||||||
|
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|||||||||||||||
|
Commercial and industrial
|
$
|
6,140,420
|
|
|
34
|
%
|
|
$
|
5,905,902
|
|
|
34
|
%
|
|
$
|
5,603,899
|
|
|
33
|
%
|
|
$
|
5,616,205
|
|
|
33
|
%
|
|
$
|
5,222,141
|
|
|
32
|
%
|
|
Commercial real estate - owner occupied
|
1,003,885
|
|
|
6
|
|
|
1,007,937
|
|
|
6
|
|
|
1,014,335
|
|
|
6
|
|
|
1,070,463
|
|
|
7
|
|
|
1,098,089
|
|
|
7
|
|
|||||
|
Lease financing
|
49,496
|
|
|
—
|
|
|
51,529
|
|
|
—
|
|
|
52,600
|
|
|
—
|
|
|
51,873
|
|
|
—
|
|
|
52,500
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
7,193,801
|
|
|
40
|
|
|
6,965,368
|
|
|
40
|
|
|
6,670,834
|
|
|
39
|
|
|
6,738,541
|
|
|
40
|
|
|
6,372,730
|
|
|
39
|
|
|||||
|
Commercial real estate - investor
|
3,086,980
|
|
|
17
|
|
|
3,056,485
|
|
|
17
|
|
|
3,043,361
|
|
|
17
|
|
|
2,990,732
|
|
|
17
|
|
|
3,001,219
|
|
|
18
|
|
|||||
|
Real estate construction
|
1,019,571
|
|
|
6
|
|
|
1,008,956
|
|
|
6
|
|
|
982,426
|
|
|
6
|
|
|
1,000,421
|
|
|
6
|
|
|
969,617
|
|
|
6
|
|
|||||
|
Commercial real estate lending
|
4,106,551
|
|
|
23
|
|
|
4,065,441
|
|
|
23
|
|
|
4,025,787
|
|
|
23
|
|
|
3,991,153
|
|
|
23
|
|
|
3,970,836
|
|
|
24
|
|
|||||
|
Total commercial
|
11,300,352
|
|
|
63
|
|
|
11,030,809
|
|
|
63
|
|
|
10,696,621
|
|
|
62
|
|
|
10,729,694
|
|
|
63
|
|
|
10,343,566
|
|
|
63
|
|
|||||
|
Home equity revolving lines of credit
|
879,827
|
|
|
5
|
|
|
887,779
|
|
|
5
|
|
|
880,435
|
|
|
5
|
|
|
866,042
|
|
|
5
|
|
|
856,679
|
|
|
5
|
|
|||||
|
Home equity loans first liens
|
549,667
|
|
|
3
|
|
|
584,131
|
|
|
3
|
|
|
619,774
|
|
|
4
|
|
|
659,598
|
|
|
4
|
|
|
705,835
|
|
|
4
|
|
|||||
|
Home equity loans junior liens
|
154,120
|
|
|
1
|
|
|
164,148
|
|
|
1
|
|
|
176,316
|
|
|
1
|
|
|
187,732
|
|
|
1
|
|
|
199,488
|
|
|
1
|
|
|||||
|
Home equity
|
1,583,614
|
|
|
9
|
|
|
1,636,058
|
|
|
9
|
|
|
1,676,525
|
|
|
10
|
|
|
1,713,372
|
|
|
10
|
|
|
1,762,002
|
|
|
10
|
|
|||||
|
Installment and credit cards
|
436,492
|
|
|
2
|
|
|
454,219
|
|
|
3
|
|
|
459,682
|
|
|
3
|
|
|
469,203
|
|
|
3
|
|
|
393,321
|
|
|
3
|
|
|||||
|
Residential mortgage
|
4,658,574
|
|
|
26
|
|
|
4,472,760
|
|
|
25
|
|
|
4,326,262
|
|
|
25
|
|
|
4,132,783
|
|
|
24
|
|
|
3,942,555
|
|
|
24
|
|
|||||
|
Total consumer
|
6,678,680
|
|
|
37
|
|
|
6,563,037
|
|
|
37
|
|
|
6,462,469
|
|
|
38
|
|
|
6,315,358
|
|
|
37
|
|
|
6,097,878
|
|
|
37
|
|
|||||
|
Total loans
|
$
|
17,979,032
|
|
|
100
|
%
|
|
$
|
17,593,846
|
|
|
100
|
%
|
|
$
|
17,159,090
|
|
|
100
|
%
|
|
$
|
17,045,052
|
|
|
100
|
%
|
|
$
|
16,441,444
|
|
|
100
|
%
|
|
Commercial real estate - investor and Real estate construction loan detail:
|
|
|
||||||||||||||||||||||||||||||||
|
Farmland
|
$
|
8,987
|
|
|
—
|
%
|
|
$
|
9,249
|
|
|
—
|
%
|
|
$
|
8,428
|
|
|
—
|
%
|
|
$
|
8,475
|
|
|
—
|
%
|
|
$
|
8,286
|
|
|
—
|
%
|
|
Multi-family
|
926,640
|
|
|
30
|
|
|
976,956
|
|
|
32
|
|
|
1,030,131
|
|
|
34
|
|
|
951,698
|
|
|
32
|
|
|
965,568
|
|
|
32
|
|
|||||
|
Non-owner occupied
|
2,151,353
|
|
|
70
|
|
|
2,070,280
|
|
|
68
|
|
|
2,004,802
|
|
|
66
|
|
|
2,030,559
|
|
|
68
|
|
|
2,027,365
|
|
|
68
|
|
|||||
|
Commercial real estate - investor
|
$
|
3,086,980
|
|
|
100
|
%
|
|
$
|
3,056,485
|
|
|
100
|
%
|
|
$
|
3,043,361
|
|
|
100
|
%
|
|
$
|
2,990,732
|
|
|
100
|
%
|
|
$
|
3,001,219
|
|
|
100
|
%
|
|
1-4 family construction
|
$
|
300,210
|
|
|
29
|
%
|
|
$
|
304,992
|
|
|
30
|
%
|
|
$
|
305,719
|
|
|
31
|
%
|
|
$
|
293,361
|
|
|
29
|
%
|
|
$
|
273,470
|
|
|
28
|
%
|
|
All other construction
|
719,361
|
|
|
71
|
|
|
703,964
|
|
|
70
|
|
|
676,707
|
|
|
69
|
|
|
707,060
|
|
|
71
|
|
|
696,147
|
|
|
72
|
|
|||||
|
Real estate construction
|
$
|
1,019,571
|
|
|
100
|
%
|
|
$
|
1,008,956
|
|
|
100
|
%
|
|
$
|
982,426
|
|
|
100
|
%
|
|
$
|
1,000,421
|
|
|
100
|
%
|
|
$
|
969,617
|
|
|
100
|
%
|
|
Home Equity Lines of Credit - Revolving Period End Dates
|
|
|
% to Total
|
|||
|
Less than 1 year
|
$
|
4,412
|
|
|
1
|
%
|
|
1 — 3 years
|
3,891
|
|
|
<1%
|
|
|
|
3 — 5 years
|
18,579
|
|
|
2
|
%
|
|
|
5 — 10 years
|
154,314
|
|
|
18
|
%
|
|
|
Over 10 years
|
698,631
|
|
|
79
|
%
|
|
|
Total home equity revolving lines of credit
|
$
|
879,827
|
|
|
100
|
%
|
|
|
|
Maturity(1)
|
|||||||||||||||||
|
March 31, 2015
|
|
Within 1 Year(2)
|
|
1-5 Years
|
|
After 5 Years
|
|
Total
|
|
% of Total
|
|||||||||
|
|
|
($ in Thousands)
|
|||||||||||||||||
|
Commercial and industrial
|
|
$
|
4,907,962
|
|
|
$
|
923,945
|
|
|
$
|
308,513
|
|
|
$
|
6,140,420
|
|
|
55
|
%
|
|
Commercial real estate - investor
|
|
1,013,748
|
|
|
1,926,462
|
|
|
146,770
|
|
|
3,086,980
|
|
|
27
|
%
|
||||
|
Commercial real estate - owner occupied
|
|
319,687
|
|
|
536,531
|
|
|
147,667
|
|
|
1,003,885
|
|
|
9
|
%
|
||||
|
Real estate construction
|
|
638,982
|
|
|
338,698
|
|
|
41,891
|
|
|
1,019,571
|
|
|
9
|
%
|
||||
|
Total
|
|
$
|
6,880,379
|
|
|
$
|
3,725,636
|
|
|
$
|
644,841
|
|
|
$
|
11,250,856
|
|
|
100
|
%
|
|
Fixed rate
|
|
$
|
3,224,406
|
|
|
$
|
1,135,739
|
|
|
$
|
319,379
|
|
|
$
|
4,679,524
|
|
|
42
|
%
|
|
Floating or adjustable rate
|
|
3,655,973
|
|
|
2,589,897
|
|
|
325,462
|
|
|
6,571,332
|
|
|
58
|
%
|
||||
|
Total
|
|
$
|
6,880,379
|
|
|
$
|
3,725,636
|
|
|
$
|
644,841
|
|
|
$
|
11,250,856
|
|
|
100
|
%
|
|
Percent by maturity distribution
|
|
61
|
%
|
|
33
|
%
|
|
6
|
%
|
|
100
|
%
|
|
|
|||||
|
(1)
|
Based upon scheduled principal repayments.
|
|
(2)
|
Demand loans, past due loans, and overdrafts are reported in the "Within 1 Year" category.
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|
June 30, 2014
|
|
March 31, 2014
|
|||||||||||||||||||||||||
|
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|||||||||||||||
|
Noninterest-bearing demand
|
$
|
4,570,872
|
|
|
23
|
%
|
|
$
|
4,505,272
|
|
|
24
|
%
|
|
$
|
4,302,454
|
|
|
24
|
%
|
|
$
|
4,211,057
|
|
|
24
|
%
|
|
$
|
4,478,981
|
|
|
26
|
%
|
|
Savings
|
1,337,643
|
|
|
7
|
|
|
1,235,277
|
|
|
7
|
|
|
1,256,567
|
|
|
7
|
|
|
1,275,493
|
|
|
7
|
|
|
1,252,669
|
|
|
7
|
|
|||||
|
Interest-bearing demand
|
3,525,870
|
|
|
18
|
|
|
3,126,854
|
|
|
17
|
|
|
3,637,411
|
|
|
20
|
|
|
2,918,900
|
|
|
17
|
|
|
3,084,457
|
|
|
18
|
|
|||||
|
Money market
|
8,781,206
|
|
|
44
|
|
|
8,324,646
|
|
|
44
|
|
|
7,491,460
|
|
|
41
|
|
|
7,348,650
|
|
|
43
|
|
|
7,069,173
|
|
|
40
|
|
|||||
|
Brokered CDs
|
40,699
|
|
|
—
|
|
|
42,556
|
|
|
—
|
|
|
9,242
|
|
|
—
|
|
|
44,809
|
|
|
—
|
|
|
51,235
|
|
|
—
|
|
|||||
|
Other time
|
1,595,302
|
|
|
8
|
|
|
1,528,899
|
|
|
8
|
|
|
1,504,124
|
|
|
8
|
|
|
1,517,350
|
|
|
9
|
|
|
1,573,412
|
|
|
9
|
|
|||||
|
Total deposits
|
$
|
19,851,592
|
|
|
100
|
%
|
|
$
|
18,763,504
|
|
|
100
|
%
|
|
$
|
18,201,258
|
|
|
100
|
%
|
|
$
|
17,316,259
|
|
|
100
|
%
|
|
$
|
17,509,927
|
|
|
100
|
%
|
|
Customer funding
|
528,572
|
|
|
|
|
384,221
|
|
|
|
|
493,451
|
|
|
|
|
489,886
|
|
|
|
|
548,179
|
|
|
|
||||||||||
|
Total deposits and customer funding
|
$
|
20,380,164
|
|
|
|
|
$
|
19,147,725
|
|
|
|
|
$
|
18,694,709
|
|
|
|
|
$
|
17,806,145
|
|
|
|
|
$
|
18,058,106
|
|
|
|
|||||
|
Network transaction deposits included above in interest-bearing demand and money market
|
$
|
2,900,325
|
|
|
|
|
$
|
2,852,943
|
|
|
|
|
$
|
2,207,055
|
|
|
|
|
$
|
2,238,923
|
|
|
|
|
$
|
2,141,976
|
|
|
|
|||||
|
Total network transaction deposits and Brokered CDs
|
2,941,024
|
|
|
|
|
2,895,499
|
|
|
|
|
2,216,297
|
|
|
|
|
2,283,732
|
|
|
|
|
2,193,211
|
|
|
|
||||||||||
|
Total deposits and customer funding, excluding Brokered CDs and network transaction deposits
|
$
|
17,439,140
|
|
|
|
|
$
|
16,252,226
|
|
|
|
|
$
|
16,478,412
|
|
|
|
|
$
|
15,522,413
|
|
|
|
|
$
|
15,864,895
|
|
|
|
|||||
|
Time deposits of $100,000 or more
|
$
|
510,977
|
|
|
|
|
$
|
457,254
|
|
|
|
|
$
|
394,438
|
|
|
|
|
$
|
418,561
|
|
|
|
|
$
|
450,420
|
|
|
|
|||||
|
Time deposits of more than $250,000
|
$
|
188,328
|
|
|
|
|
$
|
152,059
|
|
|
|
|
$
|
135,101
|
|
|
|
|
$
|
130,532
|
|
|
|
|
$
|
146,164
|
|
|
|
|||||
|
•
|
Deposits are the Corporation’s largest source of funds. Selected period-end deposit information is detailed in Table 8. Total deposits increased
$2.3 billion
(
13%
) from
March 31, 2014
, and increased
$1.1 billion
(
6%
) from
December 31, 2014
, primarily in money market and interest bearing demand accounts.
|
|
|
At and For the Three Months Ended
March 31, |
|
|
|
At and For the Year
Ended December 31, |
|
|
|
||||||||||||
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2014
|
|
|
|
||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at beginning of period
|
$
|
266,302
|
|
|
|
|
|
$
|
268,315
|
|
|
|
|
|
$
|
268,315
|
|
|
|
|
|
Provision for loan losses
|
4,500
|
|
|
|
|
|
5,000
|
|
|
|
|
|
13,000
|
|
|
|
|
|||
|
Charge offs
|
(13,270
|
)
|
|
|
|
|
(11,361
|
)
|
|
|
|
|
(44,096
|
)
|
|
|
|
|||
|
Recoveries
|
7,736
|
|
|
|
|
|
5,962
|
|
|
|
|
|
29,083
|
|
|
|
|
|||
|
Net charge offs
|
(5,534
|
)
|
|
|
|
|
(5,399
|
)
|
|
|
|
|
(15,013
|
)
|
|
|
|
|||
|
Balance at end of period
|
$
|
265,268
|
|
|
|
|
|
$
|
267,916
|
|
|
|
|
|
$
|
266,302
|
|
|
|
|
|
Allowance for Unfunded Commitments:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at beginning of period
|
$
|
24,900
|
|
|
|
|
|
$
|
21,900
|
|
|
|
|
|
$
|
21,900
|
|
|
|
|
|
Provision for unfunded commitments
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
3,000
|
|
|
|
|
|||
|
Balance at end of period
|
$
|
24,900
|
|
|
|
|
|
$
|
21,900
|
|
|
|
|
|
$
|
24,900
|
|
|
|
|
|
Allowance for credit losses (A)
|
$
|
290,168
|
|
|
|
|
|
$
|
289,816
|
|
|
|
|
|
$
|
291,202
|
|
|
|
|
|
Provision for credit losses (B)
|
$
|
4,500
|
|
|
|
|
|
$
|
5,000
|
|
|
|
|
|
$
|
16,000
|
|
|
|
|
|
Net loan charge offs (recoveries):
|
|
|
(C)
|
|
|
|
|
(C)
|
|
|
|
|
(C)
|
|
||||||
|
Commercial and industrial
|
$
|
4,650
|
|
|
32
|
|
|
$
|
2,725
|
|
|
22
|
|
|
$
|
3,243
|
|
|
6
|
|
|
Commercial real estate - owner occupied
|
739
|
|
|
30
|
|
|
(124
|
)
|
|
(5
|
)
|
|
1,670
|
|
|
16
|
|
|||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
6
|
|
|||
|
Commercial and business lending
|
5,389
|
|
|
31
|
|
|
2,601
|
|
|
17
|
|
|
4,945
|
|
|
8
|
|
|||
|
Commercial real estate - investor
|
(2,529
|
)
|
|
(33
|
)
|
|
(1,031
|
)
|
|
(14
|
)
|
|
(5,467
|
)
|
|
(18
|
)
|
|||
|
Real estate construction
|
(743
|
)
|
|
(30
|
)
|
|
113
|
|
|
5
|
|
|
1,142
|
|
|
12
|
|
|||
|
Commercial real estate lending
|
(3,272
|
)
|
|
(32
|
)
|
|
(918
|
)
|
|
(10
|
)
|
|
(4,325
|
)
|
|
(11
|
)
|
|||
|
Total commercial
|
2,117
|
|
|
8
|
|
|
1,683
|
|
|
7
|
|
|
620
|
|
|
1
|
|
|||
|
Home equity revolving lines of credit
|
1,220
|
|
|
56
|
|
|
1,182
|
|
|
55
|
|
|
4,754
|
|
|
54
|
|
|||
|
Home equity loans first liens
|
362
|
|
|
26
|
|
|
406
|
|
|
23
|
|
|
1,178
|
|
|
18
|
|
|||
|
Home equity loans junior liens
|
423
|
|
|
108
|
|
|
859
|
|
|
171
|
|
|
2,992
|
|
|
160
|
|
|||
|
Home equity
|
2,005
|
|
|
51
|
|
|
2,447
|
|
|
55
|
|
|
8,924
|
|
|
52
|
|
|||
|
Installment and credit cards
|
769
|
|
|
70
|
|
|
113
|
|
|
11
|
|
|
2,260
|
|
|
53
|
|
|||
|
Residential mortgage
|
643
|
|
|
6
|
|
|
1,156
|
|
|
12
|
|
|
3,209
|
|
|
8
|
|
|||
|
Total consumer
|
3,417
|
|
|
21
|
|
|
3,716
|
|
|
25
|
|
|
14,393
|
|
|
23
|
|
|||
|
Total net charge offs
|
$
|
5,534
|
|
|
13
|
|
|
$
|
5,399
|
|
|
14
|
|
|
$
|
15,013
|
|
|
9
|
|
|
CRE & Construction Net Charge Off Detail:
|
|
|
(C)
|
|
|
|
|
(C)
|
|
|
|
|
(C)
|
|
||||||
|
Multi-family
|
$
|
4
|
|
|
—
|
|
|
$
|
(49
|
)
|
|
(2
|
)
|
|
$
|
(6,170
|
)
|
|
(62
|
)
|
|
Non-owner occupied
|
(2,533
|
)
|
|
(48
|
)
|
|
(982
|
)
|
|
(20
|
)
|
|
703
|
|
|
3
|
|
|||
|
Commercial real estate - investor
|
$
|
(2,529
|
)
|
|
(33
|
)
|
|
$
|
(1,031
|
)
|
|
(14
|
)
|
|
$
|
(5,467
|
)
|
|
(18
|
)
|
|
1-4 family construction
|
$
|
(204
|
)
|
|
(27
|
)
|
|
$
|
(121
|
)
|
|
(18
|
)
|
|
$
|
(369
|
)
|
|
(12
|
)
|
|
All other construction
|
(539
|
)
|
|
(32
|
)
|
|
234
|
|
|
15
|
|
|
1,511
|
|
|
22
|
|
|||
|
Real estate construction
|
$
|
(743
|
)
|
|
(30
|
)
|
|
$
|
113
|
|
|
5
|
|
|
$
|
1,142
|
|
|
12
|
|
|
(A)
– Includes the allowance for loan losses and the allowance for unfunded commitments.
|
|
|
|
|||||||||||||||||
|
(B)
– Includes the provision for loan losses and the provision for unfunded commitments.
|
|
|
|
|||||||||||||||||
|
(C)
– Annualized ratio of net charge offs to average loans by loan type in basis points.
|
|
|
|
|||||||||||||||||
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Allowance for loan losses to total loans
|
1.48
|
%
|
|
|
|
1.63
|
%
|
|
|
|
1.51
|
%
|
|
|
|
|||||
|
Allowance for loan losses to net charge offs (annualized)
|
11.8x
|
|
|
|
|
12.2x
|
|
|
|
|
17.7x
|
|
|
|
|
|||||
|
Quarterly Trends:
|
|
March 31,
2015 |
|
|
|
December 31,
2014 |
|
|
|
September 30,
2014 |
|
|
|
June 30,
2014 |
|
|
|
March 31,
2014 |
|
|
|
||||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at beginning of period
|
|
$
|
266,302
|
|
|
|
|
$
|
266,262
|
|
|
|
|
$
|
271,851
|
|
|
|
|
$
|
267,916
|
|
|
|
|
$
|
268,315
|
|
|
|
|
||||
|
Provision for loan losses
|
|
4,500
|
|
|
|
|
4,500
|
|
|
|
|
(3,000
|
)
|
|
|
|
6,500
|
|
|
|
|
5,000
|
|
|
|
|
|||||||||
|
Charge offs
|
|
(13,270
|
)
|
|
|
|
(8,778
|
)
|
|
|
|
(14,850
|
)
|
|
|
|
(9,107
|
)
|
|
|
|
(11,361
|
)
|
|
|
|
|||||||||
|
Recoveries
|
|
7,736
|
|
|
|
|
4,318
|
|
|
|
|
12,261
|
|
|
|
|
6,542
|
|
|
|
|
5,962
|
|
|
|
|
|||||||||
|
Net charge offs
|
|
(5,534
|
)
|
|
|
|
(4,460
|
)
|
|
|
|
(2,589
|
)
|
|
|
|
(2,565
|
)
|
|
|
|
(5,399
|
)
|
|
|
|
|||||||||
|
Balance at end of period
|
|
$
|
265,268
|
|
|
|
|
$
|
266,302
|
|
|
|
|
$
|
266,262
|
|
|
|
|
$
|
271,851
|
|
|
|
|
$
|
267,916
|
|
|
|
|
||||
|
Allowance for Unfunded Commitments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at beginning of period
|
|
$
|
24,900
|
|
|
|
|
$
|
24,400
|
|
|
|
|
$
|
20,400
|
|
|
|
|
$
|
21,900
|
|
|
|
|
$
|
21,900
|
|
|
|
|
||||
|
Provision for unfunded commitments
|
|
—
|
|
|
|
|
500
|
|
|
|
|
4,000
|
|
|
|
|
(1,500
|
)
|
|
|
|
—
|
|
|
|
|
|||||||||
|
Balance at end of period
|
|
$
|
24,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,400
|
|
|
|
|
$
|
20,400
|
|
|
|
|
$
|
21,900
|
|
|
|
|
||||
|
Allowance for credit losses (A)
|
|
$
|
290,168
|
|
|
|
|
$
|
291,202
|
|
|
|
|
$
|
290,662
|
|
|
|
|
$
|
292,251
|
|
|
|
|
$
|
289,816
|
|
|
|
|
||||
|
Provision for credit losses (B)
|
|
$
|
4,500
|
|
|
|
|
$
|
5,000
|
|
|
|
|
$
|
1,000
|
|
|
|
|
$
|
5,000
|
|
|
|
|
$
|
5,000
|
|
|
|
|
||||
|
Net loan charge offs (recoveries):
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
||||||
|
Commercial and industrial
|
|
$
|
4,650
|
|
|
32
|
|
|
$
|
1,323
|
|
|
9
|
|
|
$
|
572
|
|
|
4
|
|
|
$
|
(1,377
|
)
|
|
(10
|
)
|
|
$
|
2,725
|
|
|
22
|
|
|
Commercial real estate - owner occupied
|
|
739
|
|
|
30
|
|
|
134
|
|
|
5
|
|
|
2,210
|
|
|
84
|
|
|
(550
|
)
|
|
(20
|
)
|
|
(124
|
)
|
|
(5
|
)
|
|||||
|
Lease financing
|
|
—
|
|
|
—
|
|
|
9
|
|
|
7
|
|
|
(6
|
)
|
|
(5
|
)
|
|
29
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
|
5,389
|
|
|
31
|
|
|
1,466
|
|
|
9
|
|
|
2,776
|
|
|
17
|
|
|
(1,898
|
)
|
|
(12
|
)
|
|
2,601
|
|
|
17
|
|
|||||
|
Commercial real estate - investor
|
|
(2,529
|
)
|
|
(33
|
)
|
|
(132
|
)
|
|
(2
|
)
|
|
(4,065
|
)
|
|
(54
|
)
|
|
(239
|
)
|
|
(3
|
)
|
|
(1,031
|
)
|
|
(14
|
)
|
|||||
|
Real estate construction
|
|
(743
|
)
|
|
(30
|
)
|
|
(116
|
)
|
|
(5
|
)
|
|
350
|
|
|
14
|
|
|
795
|
|
|
33
|
|
|
113
|
|
|
5
|
|
|||||
|
Commercial real estate lending
|
|
(3,272
|
)
|
|
(32
|
)
|
|
(248
|
)
|
|
(2
|
)
|
|
(3,715
|
)
|
|
(37
|
)
|
|
556
|
|
|
6
|
|
|
(918
|
)
|
|
(10
|
)
|
|||||
|
Total commercial
|
|
2,117
|
|
|
8
|
|
|
1,218
|
|
|
4
|
|
|
(939
|
)
|
|
(3
|
)
|
|
(1,342
|
)
|
|
(5
|
)
|
|
1,683
|
|
|
7
|
|
|||||
|
Home equity revolving lines of credit
|
|
1,220
|
|
|
56
|
|
|
1,094
|
|
|
49
|
|
|
1,098
|
|
|
50
|
|
|
1,380
|
|
|
64
|
|
|
1,182
|
|
|
55
|
|
|||||
|
Home equity loans first liens
|
|
362
|
|
|
26
|
|
|
206
|
|
|
14
|
|
|
118
|
|
|
7
|
|
|
448
|
|
|
26
|
|
|
406
|
|
|
23
|
|
|||||
|
Home equity loans junior liens
|
|
423
|
|
|
108
|
|
|
457
|
|
|
107
|
|
|
728
|
|
|
159
|
|
|
948
|
|
|
196
|
|
|
859
|
|
|
171
|
|
|||||
|
Home equity
|
|
2,005
|
|
|
51
|
|
|
1,757
|
|
|
42
|
|
|
1,944
|
|
|
45
|
|
|
2,776
|
|
|
64
|
|
|
2,447
|
|
|
55
|
|
|||||
|
Installment and credit cards
|
|
769
|
|
|
70
|
|
|
990
|
|
|
86
|
|
|
910
|
|
|
78
|
|
|
247
|
|
|
25
|
|
|
113
|
|
|
11
|
|
|||||
|
Residential mortgage
|
|
643
|
|
|
6
|
|
|
495
|
|
|
4
|
|
|
674
|
|
|
6
|
|
|
884
|
|
|
9
|
|
|
1,156
|
|
|
12
|
|
|||||
|
Total consumer
|
|
3,417
|
|
|
21
|
|
|
3,242
|
|
|
19
|
|
|
3,528
|
|
|
22
|
|
|
3,907
|
|
|
25
|
|
|
3,716
|
|
|
25
|
|
|||||
|
Total net charge offs
|
|
$
|
5,534
|
|
|
13
|
|
|
$
|
4,460
|
|
|
10
|
|
|
$
|
2,589
|
|
|
6
|
|
|
$
|
2,565
|
|
|
6
|
|
|
$
|
5,399
|
|
|
14
|
|
|
CRE & Construction Net Charge Off Detail:
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
||||||
|
Multi-family
|
|
$
|
4
|
|
|
—
|
|
|
$
|
(81
|
)
|
|
(3
|
)
|
|
$
|
(6,022
|
)
|
|
(243
|
)
|
|
$
|
(18
|
)
|
|
(1
|
)
|
|
$
|
(49
|
)
|
|
(2
|
)
|
|
Non-owner occupied
|
|
(2,533
|
)
|
|
(48
|
)
|
|
(51
|
)
|
|
(1
|
)
|
|
1,957
|
|
|
38
|
|
|
(221
|
)
|
|
(4
|
)
|
|
(982
|
)
|
|
(20
|
)
|
|||||
|
Commercial real estate - investor
|
|
$
|
(2,529
|
)
|
|
(33
|
)
|
|
$
|
(132
|
)
|
|
(2
|
)
|
|
$
|
(4,065
|
)
|
|
(54
|
)
|
|
$
|
(239
|
)
|
|
(3
|
)
|
|
$
|
(1,031
|
)
|
|
(14
|
)
|
|
1-4 family construction
|
|
$
|
(204
|
)
|
|
(27
|
)
|
|
$
|
(199
|
)
|
|
(25
|
)
|
|
$
|
(53
|
)
|
|
(7
|
)
|
|
$
|
4
|
|
|
1
|
|
|
$
|
(121
|
)
|
|
(18
|
)
|
|
All other construction
|
|
(539
|
)
|
|
(32
|
)
|
|
83
|
|
|
5
|
|
|
403
|
|
|
23
|
|
|
791
|
|
|
48
|
|
|
234
|
|
|
15
|
|
|||||
|
Real estate construction
|
|
$
|
(743
|
)
|
|
(30
|
)
|
|
$
|
(116
|
)
|
|
(5
|
)
|
|
$
|
350
|
|
|
14
|
|
|
$
|
795
|
|
|
33
|
|
|
$
|
113
|
|
|
5
|
|
|
(A)
– Includes the allowance for loan losses and the allowance for unfunded commitments.
|
|
|
|
||||||||||||||||||||||||||||||||
|
(B)
– Includes the provision for loan losses and the provision for unfunded commitments.
|
|
|
|
||||||||||||||||||||||||||||||||
|
(C)
– Annualized ratio of net charge offs to average loans by loan type in basis points.
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|
June 30, 2014
|
|
March 31, 2014
|
||||||||||
|
Nonperforming assets by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
61,620
|
|
|
$
|
49,663
|
|
|
$
|
51,143
|
|
|
$
|
40,846
|
|
|
$
|
38,488
|
|
|
Commercial real estate - owner occupied
|
21,861
|
|
|
25,825
|
|
|
24,340
|
|
|
31,725
|
|
|
26,735
|
|
|||||
|
Lease financing
|
1,720
|
|
|
1,801
|
|
|
1,947
|
|
|
1,541
|
|
|
172
|
|
|||||
|
Commercial and business lending
|
85,201
|
|
|
77,289
|
|
|
77,430
|
|
|
74,112
|
|
|
65,395
|
|
|||||
|
Commercial real estate - investor
|
13,742
|
|
|
22,685
|
|
|
25,106
|
|
|
28,135
|
|
|
33,611
|
|
|||||
|
Real estate construction
|
5,423
|
|
|
5,399
|
|
|
8,187
|
|
|
6,988
|
|
|
6,667
|
|
|||||
|
Commercial real estate lending
|
19,165
|
|
|
28,084
|
|
|
33,293
|
|
|
35,123
|
|
|
40,278
|
|
|||||
|
Total commercial
|
104,366
|
|
|
105,373
|
|
|
110,723
|
|
|
109,235
|
|
|
105,673
|
|
|||||
|
Home equity revolving lines of credit
|
9,171
|
|
|
9,853
|
|
|
10,154
|
|
|
10,056
|
|
|
10,356
|
|
|||||
|
Home equity loans first liens
|
5,111
|
|
|
5,290
|
|
|
4,664
|
|
|
4,634
|
|
|
5,341
|
|
|||||
|
Home equity loans junior liens
|
6,145
|
|
|
6,598
|
|
|
6,443
|
|
|
6,183
|
|
|
6,788
|
|
|||||
|
Home equity
|
20,427
|
|
|
21,741
|
|
|
21,261
|
|
|
20,873
|
|
|
22,485
|
|
|||||
|
Installment and credit cards
|
515
|
|
|
613
|
|
|
653
|
|
|
771
|
|
|
915
|
|
|||||
|
Residential mortgage
|
49,038
|
|
|
49,686
|
|
|
51,501
|
|
|
48,347
|
|
|
48,905
|
|
|||||
|
Total consumer
|
69,980
|
|
|
72,040
|
|
|
73,415
|
|
|
69,991
|
|
|
72,305
|
|
|||||
|
Total nonaccrual loans (“NALs”)
|
$
|
174,346
|
|
|
$
|
177,413
|
|
|
$
|
184,138
|
|
|
$
|
179,226
|
|
|
$
|
177,978
|
|
|
Commercial real estate owned
|
$
|
10,620
|
|
|
$
|
11,699
|
|
|
$
|
10,733
|
|
|
$
|
9,498
|
|
|
$
|
8,224
|
|
|
Residential real estate owned
|
3,474
|
|
|
4,111
|
|
|
4,676
|
|
|
6,182
|
|
|
6,313
|
|
|||||
|
Bank properties real estate owned
|
832
|
|
|
922
|
|
|
1,431
|
|
|
2,049
|
|
|
4,636
|
|
|||||
|
Other real estate owned (“OREO”)
|
14,926
|
|
|
16,732
|
|
|
16,840
|
|
|
17,729
|
|
|
19,173
|
|
|||||
|
Total nonperforming assets (“NPAs”)
|
$
|
189,272
|
|
|
$
|
194,145
|
|
|
$
|
200,978
|
|
|
$
|
196,955
|
|
|
$
|
197,151
|
|
|
Commercial real estate & Real estate construction NALs detail:
|
|||||||||||||||||||
|
Multi-family
|
$
|
423
|
|
|
$
|
2,478
|
|
|
$
|
2,518
|
|
|
$
|
3,929
|
|
|
$
|
3,713
|
|
|
Non-owner occupied
|
13,319
|
|
|
20,207
|
|
|
22,588
|
|
|
24,206
|
|
|
29,898
|
|
|||||
|
Commercial real estate - investor
|
$
|
13,742
|
|
|
$
|
22,685
|
|
|
$
|
25,106
|
|
|
$
|
28,135
|
|
|
$
|
33,611
|
|
|
1-4 family construction
|
$
|
1,304
|
|
|
$
|
1,262
|
|
|
$
|
1,350
|
|
|
$
|
1,843
|
|
|
$
|
1,900
|
|
|
All other construction
|
4,119
|
|
|
4,137
|
|
|
6,837
|
|
|
5,145
|
|
|
4,767
|
|
|||||
|
Real estate construction
|
$
|
5,423
|
|
|
$
|
5,399
|
|
|
$
|
8,187
|
|
|
$
|
6,988
|
|
|
$
|
6,667
|
|
|
Accruing loans past due 90 days or more:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
$
|
197
|
|
|
$
|
254
|
|
|
$
|
269
|
|
|
$
|
289
|
|
|
$
|
16
|
|
|
Consumer
|
1,518
|
|
|
1,369
|
|
|
1,421
|
|
|
1,487
|
|
|
707
|
|
|||||
|
Total accruing loans past due 90 days or more
|
$
|
1,715
|
|
|
$
|
1,623
|
|
|
$
|
1,690
|
|
|
$
|
1,776
|
|
|
$
|
723
|
|
|
Restructured loans (accruing):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
$
|
59,738
|
|
|
$
|
68,200
|
|
|
$
|
73,774
|
|
|
$
|
83,999
|
|
|
$
|
88,329
|
|
|
Consumer
|
29,079
|
|
|
30,016
|
|
|
30,829
|
|
|
30,382
|
|
|
28,595
|
|
|||||
|
Total restructured loans (accruing)
|
$
|
88,817
|
|
|
$
|
98,216
|
|
|
$
|
104,603
|
|
|
$
|
114,381
|
|
|
$
|
116,924
|
|
|
Nonaccrual restructured loans (included in nonaccrual loans)
|
$
|
53,553
|
|
|
$
|
57,656
|
|
|
$
|
63,314
|
|
|
$
|
72,388
|
|
|
$
|
74,231
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonaccrual loans to total loans
|
0.97
|
%
|
|
1.01
|
%
|
|
1.07
|
%
|
|
1.05
|
%
|
|
1.08
|
%
|
|||||
|
NPAs to total loans plus OREO
|
1.05
|
%
|
|
1.10
|
%
|
|
1.17
|
%
|
|
1.15
|
%
|
|
1.20
|
%
|
|||||
|
NPAs to total assets
|
0.70
|
%
|
|
0.72
|
%
|
|
0.78
|
%
|
|
0.77
|
%
|
|
0.79
|
%
|
|||||
|
Allowance for loan losses to NALs
|
152.15
|
%
|
|
150.10
|
%
|
|
144.60
|
%
|
|
151.68
|
%
|
|
150.53
|
%
|
|||||
|
Allowance for loan losses to total loans
|
1.48
|
%
|
|
1.51
|
%
|
|
1.55
|
%
|
|
1.59
|
%
|
|
1.63
|
%
|
|||||
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|
June 30, 2014
|
|
March 31, 2014
|
||||||||||
|
Loans 30-89 days past due by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
1,717
|
|
|
$
|
14,747
|
|
|
$
|
3,947
|
|
|
$
|
2,519
|
|
|
$
|
4,126
|
|
|
Commercial real estate - owner occupied
|
1,849
|
|
|
10,628
|
|
|
2,675
|
|
|
6,323
|
|
|
5,342
|
|
|||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
556
|
|
|
567
|
|
|||||
|
Commercial and business lending
|
3,566
|
|
|
25,375
|
|
|
6,622
|
|
|
9,398
|
|
|
10,035
|
|
|||||
|
Commercial real estate - investor
|
2,215
|
|
|
1,208
|
|
|
15,869
|
|
|
2,994
|
|
|
7,188
|
|
|||||
|
Real estate construction
|
317
|
|
|
984
|
|
|
399
|
|
|
258
|
|
|
679
|
|
|||||
|
Commercial real estate lending
|
2,532
|
|
|
2,192
|
|
|
16,268
|
|
|
3,252
|
|
|
7,867
|
|
|||||
|
Total commercial
|
6,098
|
|
|
27,567
|
|
|
22,890
|
|
|
12,650
|
|
|
17,902
|
|
|||||
|
Home equity revolving lines of credit
|
7,150
|
|
|
6,725
|
|
|
6,739
|
|
|
6,986
|
|
|
5,344
|
|
|||||
|
Home equity loans first liens
|
953
|
|
|
1,800
|
|
|
1,503
|
|
|
1,685
|
|
|
1,469
|
|
|||||
|
Home equity loans junior liens
|
1,905
|
|
|
2,058
|
|
|
2,496
|
|
|
2,138
|
|
|
3,006
|
|
|||||
|
Home equity
|
10,008
|
|
|
10,583
|
|
|
10,738
|
|
|
10,809
|
|
|
9,819
|
|
|||||
|
Installment and credit cards
|
1,818
|
|
|
1,932
|
|
|
1,818
|
|
|
1,734
|
|
|
1,269
|
|
|||||
|
Residential mortgage
|
3,403
|
|
|
3,046
|
|
|
3,231
|
|
|
7,070
|
|
|
4,498
|
|
|||||
|
Total consumer
|
15,229
|
|
|
15,561
|
|
|
15,787
|
|
|
19,613
|
|
|
15,586
|
|
|||||
|
Total loans past due 30-89 days
|
$
|
21,327
|
|
|
$
|
43,128
|
|
|
$
|
38,677
|
|
|
$
|
32,263
|
|
|
$
|
33,488
|
|
|
Commercial real estate & Real estate construction loans 30-89 days past due detail:
|
|||||||||||||||||||
|
Multi-family
|
$
|
849
|
|
|
$
|
687
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,524
|
|
|
Non-owner occupied
|
1,366
|
|
|
521
|
|
|
15,869
|
|
|
2,994
|
|
|
4,664
|
|
|||||
|
Commercial real estate - investor
|
$
|
2,215
|
|
|
$
|
1,208
|
|
|
$
|
15,869
|
|
|
$
|
2,994
|
|
|
$
|
7,188
|
|
|
1-4 family construction
|
$
|
317
|
|
|
$
|
527
|
|
|
$
|
345
|
|
|
$
|
242
|
|
|
$
|
327
|
|
|
All other construction
|
—
|
|
|
457
|
|
|
54
|
|
|
16
|
|
|
352
|
|
|||||
|
Real estate construction
|
$
|
317
|
|
|
$
|
984
|
|
|
$
|
399
|
|
|
$
|
258
|
|
|
$
|
679
|
|
|
Potential problem loans by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
138,403
|
|
|
$
|
108,522
|
|
|
$
|
133,416
|
|
|
$
|
187,251
|
|
|
$
|
109,027
|
|
|
Commercial real estate - owner occupied
|
43,114
|
|
|
48,695
|
|
|
49,008
|
|
|
57,757
|
|
|
64,785
|
|
|||||
|
Lease financing
|
2,009
|
|
|
2,709
|
|
|
3,787
|
|
|
2,280
|
|
|
3,065
|
|
|||||
|
Commercial and business lending
|
183,526
|
|
|
159,926
|
|
|
186,211
|
|
|
247,288
|
|
|
176,877
|
|
|||||
|
Commercial real estate - investor
|
26,026
|
|
|
24,043
|
|
|
28,474
|
|
|
31,903
|
|
|
34,790
|
|
|||||
|
Real estate construction
|
1,487
|
|
|
1,776
|
|
|
2,227
|
|
|
4,473
|
|
|
4,870
|
|
|||||
|
Commercial real estate lending
|
27,513
|
|
|
25,819
|
|
|
30,701
|
|
|
36,376
|
|
|
39,660
|
|
|||||
|
Total commercial
|
211,039
|
|
|
185,745
|
|
|
216,912
|
|
|
283,664
|
|
|
216,537
|
|
|||||
|
Home equity revolving lines of credit
|
247
|
|
|
204
|
|
|
224
|
|
|
277
|
|
|
310
|
|
|||||
|
Home equity loans first liens
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Home equity loans junior liens
|
711
|
|
|
676
|
|
|
687
|
|
|
822
|
|
|
741
|
|
|||||
|
Home equity
|
958
|
|
|
880
|
|
|
911
|
|
|
1,099
|
|
|
1,051
|
|
|||||
|
Installment and credit cards
|
—
|
|
|
2
|
|
|
4
|
|
|
844
|
|
|
—
|
|
|||||
|
Residential mortgage
|
6,621
|
|
|
3,781
|
|
|
2,166
|
|
|
2,445
|
|
|
2,091
|
|
|||||
|
Total consumer
|
7,579
|
|
|
4,663
|
|
|
3,081
|
|
|
4,388
|
|
|
3,142
|
|
|||||
|
Total potential problem loans
|
$
|
218,618
|
|
|
$
|
190,408
|
|
|
$
|
219,993
|
|
|
$
|
288,052
|
|
|
$
|
219,679
|
|
|
|
March 31, 2015
|
|
|
|
Moody’s
|
S&P
|
|
Bank short-term
|
P2
|
—
|
|
Bank long-term
|
A3
|
BBB+
|
|
Corporation short-term
|
P2
|
—
|
|
Corporation long-term
|
Baa1
|
BBB
|
|
Outlook
|
Stable
|
Stable
|
|
|
Estimated % Change in Rate Sensitive Earnings at Risk (EAR) Over 12 Months
|
||||||||||
|
|
Dynamic Forecast
|
|
|
Static Forecast
|
|
|
Dynamic Forecast
|
|
|
Static Forecast
|
|
|
Instantaneous Rate Change
|
March 31, 2015
|
|
|
March 31, 2015
|
|
|
December 31, 2014
|
|
|
December 31, 2014
|
|
|
100 bp increase in interest rates
|
2.1
|
%
|
|
2.5
|
%
|
|
1.6
|
%
|
|
2.8
|
%
|
|
200 bp increase in interest rates
|
4.6
|
%
|
|
5.4
|
%
|
|
3.4
|
%
|
|
5.3
|
%
|
|
Instantaneous Rate Change
|
|
March 31, 2015
|
|
|
December 31, 2014
|
|
|
100 bp increase in interest rates
|
|
(1.0
|
)%
|
|
(1.0
|
)%
|
|
200 bp increase in interest rates
|
|
(2.8
|
)%
|
|
(2.5
|
)%
|
|
|
One Year
or Less
|
|
One to
Three Years
|
|
Three to
Five Years
|
|
Over
Five Years
|
|
Total
|
||||||||||
|
Time deposits
|
$
|
973,380
|
|
|
$
|
367,417
|
|
|
$
|
277,263
|
|
|
$
|
17,941
|
|
|
$
|
1,636,001
|
|
|
Short-term funding
|
662,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
662,537
|
|
|||||
|
Long-term funding
|
—
|
|
|
431,025
|
|
|
2,749,749
|
|
|
249,151
|
|
|
3,429,925
|
|
|||||
|
Operating leases
|
10,477
|
|
|
21,061
|
|
|
17,139
|
|
|
25,668
|
|
|
74,345
|
|
|||||
|
Commitments to extend credit
|
3,181,657
|
|
|
1,770,153
|
|
|
1,560,233
|
|
|
57,836
|
|
|
6,569,879
|
|
|||||
|
Total
|
$
|
4,828,051
|
|
|
$
|
2,589,656
|
|
|
$
|
4,604,384
|
|
|
$
|
350,596
|
|
|
$
|
12,372,687
|
|
|
|
Quarter Ended
|
||||||||||||||||||
|
|
March 31, 2015
|
|
December 31,
2014
|
|
September 30,
2014
|
|
June 30,
2014
|
|
March 31, 2014
|
||||||||||
|
Total stockholders’ equity
|
$
|
2,882,138
|
|
|
$
|
2,800,251
|
|
|
$
|
2,869,578
|
|
|
$
|
2,929,946
|
|
|
$
|
2,901,024
|
|
|
Tangible stockholders’ equity (1)
|
1,895,112
|
|
|
1,863,646
|
|
|
1,932,198
|
|
|
1,991,576
|
|
|
1,961,663
|
|
|||||
|
Tier 1 capital (2)
|
1,897,390
|
|
|
1,868,059
|
|
|
1,933,923
|
|
|
1,980,675
|
|
|
1,973,240
|
|
|||||
|
Common Equity Tier 1 (3)
|
1,837,663
|
|
|
1,808,332
|
|
|
1,872,899
|
|
|
1,919,651
|
|
|
1,912,083
|
|
|||||
|
Tangible common equity (1)
|
1,835,385
|
|
|
1,803,919
|
|
|
1,871,174
|
|
|
1,930,552
|
|
|
1,900,505
|
|
|||||
|
Total risk-based capital (2)
|
2,391,797
|
|
|
2,350,898
|
|
|
2,160,143
|
|
|
2,205,423
|
|
|
2,187,637
|
|
|||||
|
Tangible assets (1)
|
26,081,714
|
|
|
25,885,169
|
|
|
24,716,442
|
|
|
24,789,416
|
|
|
23,866,836
|
|
|||||
|
Risk weighted assets (2)
|
19,574,457
|
|
|
18,567,647
|
|
|
18,031,157
|
|
|
17,911,201
|
|
|
17,075,004
|
|
|||||
|
Market capitalization
|
2,856,346
|
|
|
2,823,227
|
|
|
2,730,811
|
|
|
2,920,788
|
|
|
2,946,399
|
|
|||||
|
Book value per common share
|
$
|
18.38
|
|
|
$
|
18.08
|
|
|
$
|
17.92
|
|
|
$
|
17.76
|
|
|
$
|
17.41
|
|
|
Tangible book value per common share
|
11.95
|
|
|
11.90
|
|
|
11.94
|
|
|
11.95
|
|
|
11.65
|
|
|||||
|
Cash dividend per common share
|
0.10
|
|
|
0.10
|
|
|
0.09
|
|
|
0.09
|
|
|
0.09
|
|
|||||
|
Stock price at end of period
|
18.60
|
|
|
18.63
|
|
|
17.42
|
|
|
18.08
|
|
|
18.06
|
|
|||||
|
Low closing price for the period
|
16.62
|
|
|
16.75
|
|
|
17.42
|
|
|
16.82
|
|
|
15.58
|
|
|||||
|
High closing price for the period
|
19.07
|
|
|
19.37
|
|
|
18.90
|
|
|
18.39
|
|
|
18.35
|
|
|||||
|
Total stockholders’ equity / assets
|
10.65
|
%
|
|
10.44
|
%
|
|
11.19
|
%
|
|
11.39
|
%
|
|
11.69
|
%
|
|||||
|
Tangible common equity / tangible assets (1)
|
7.04
|
%
|
|
6.97
|
%
|
|
7.57
|
%
|
|
7.79
|
%
|
|
7.96
|
%
|
|||||
|
Tangible stockholders’ equity / tangible assets (1)
|
7.27
|
%
|
|
7.20
|
%
|
|
7.82
|
%
|
|
8.03
|
%
|
|
8.22
|
%
|
|||||
|
Common Equity Tier 1 / risk-weighted assets (2,3)
|
9.39
|
%
|
|
9.74
|
%
|
|
10.39
|
%
|
|
10.72
|
%
|
|
11.20
|
%
|
|||||
|
Tier 1 leverage ratio (2)
|
7.39
|
%
|
|
7.48
|
%
|
|
7.87
|
%
|
|
8.26
|
%
|
|
8.46
|
%
|
|||||
|
Tier 1 risk-based capital ratio (2)
|
9.69
|
%
|
|
10.06
|
%
|
|
10.73
|
%
|
|
11.06
|
%
|
|
11.56
|
%
|
|||||
|
Total risk-based capital ratio (2)
|
12.22
|
%
|
|
12.66
|
%
|
|
11.98
|
%
|
|
12.31
|
%
|
|
12.81
|
%
|
|||||
|
Common shares outstanding (period end)
|
153,567
|
|
|
151,542
|
|
|
156,763
|
|
|
161,548
|
|
|
163,145
|
|
|||||
|
Basic common shares outstanding (average)
|
150,070
|
|
|
151,931
|
|
|
155,925
|
|
|
159,940
|
|
|
161,467
|
|
|||||
|
Diluted common shares outstanding (average)
|
151,164
|
|
|
153,083
|
|
|
156,991
|
|
|
160,838
|
|
|
162,188
|
|
|||||
|
(1)
|
Tangible stockholders’ equity, tangible common equity, and tangible assets are non-GAAP financial measures. Additionally, any ratios utilizing these financial measures are non-GAAP measures. These financial measures have been included as they are considered to be critical metrics with which to analyze and evaluate financial condition and capital strength. Tangible stockholders’ equity is defined as stockholders’ equity excluding goodwill and other intangible assets. Tangible common equity is defined as common stockholders’ equity excluding goodwill and other intangible assets. Tangible assets is defined as total assets excluding goodwill and other intangible assets.
|
|
(2)
|
The FRB establishes capital adequacy requirements, including well-capitalized standards for the Corporation. The OCC establishes similar capital adequacy requirements and standards for the Bank. Regulatory capital primarily consists of Tier 1 risk-based capital and Tier 2 risk-based capital. The sum of Tier 1 risk-based capital and Tier 2 risk-based capital equals our total risk-based capital. Risk-based capital guidelines require a minimum level of capital as a percentage of risk-weighted assets. Risk-weighted assets consist of total assets plus certain off-balance sheet and market items, subject to adjustment for predefined credit risk factors. Prior to 2015, the regulatory capital requirements effective for the Corporation followed the Capital Accord of the Basel Committee on Banking Supervision ("Basel I"). Beginning January 1, 2015, the regulatory capital requirements effective for the Corporation follow Basel III, subject to certain transition provisions from Basel I over the next three years to full implementation by January 1, 2018.
|
|
(3)
|
Common Equity Tier 1, a non-GAAP financial measure, is used by banking regulators, investors and analysts to assess and compare the quality and composition of our capital with the capital of other financial services companies. Management uses Common Equity Tier 1, along with other capital measures, to assess and monitor our capital position. Common Equity Tier 1 for 2015 follows Basel III and is defined as common stock and related surplus, net of treasury stock, plus retained earnings. Common Equity Tier 1 for 2014 follows Basel I and is defined as Tier 1 capital excluding qualifying perpetual preferred stock and qualifying trust preferred securities.
|
|
|
Quarter Ended
|
||||||||||||||||||
|
|
March 31,
2015
|
|
December 31,
2014
|
|
September 30,
2014
|
|
June 30,
2014
|
|
March 31,
2014
|
||||||||||
|
Summary of Operations:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
$
|
167,813
|
|
|
$
|
174,661
|
|
|
$
|
172,630
|
|
|
$
|
168,703
|
|
|
$
|
164,973
|
|
|
Provision for credit losses
|
4,500
|
|
|
5,000
|
|
|
1,000
|
|
|
5,000
|
|
|
5,000
|
|
|||||
|
Noninterest income
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Trust service fees
|
12,087
|
|
|
12,457
|
|
|
12,218
|
|
|
12,017
|
|
|
11,711
|
|
|||||
|
Service charges on deposit accounts
|
15,806
|
|
|
17,006
|
|
|
17,961
|
|
|
17,412
|
|
|
16,400
|
|
|||||
|
Card-based and other nondeposit fees
|
12,416
|
|
|
12,019
|
|
|
12,407
|
|
|
12,577
|
|
|
12,509
|
|
|||||
|
Insurance commissions
|
19,728
|
|
|
10,593
|
|
|
7,860
|
|
|
13,651
|
|
|
12,317
|
|
|||||
|
Brokerage and annuity commissions
|
3,683
|
|
|
3,496
|
|
|
4,040
|
|
|
4,520
|
|
|
4,033
|
|
|||||
|
Total core fee-based revenue
|
63,720
|
|
|
55,571
|
|
|
54,486
|
|
|
60,177
|
|
|
56,970
|
|
|||||
|
Mortgage banking, net
|
7,408
|
|
|
2,928
|
|
|
6,669
|
|
|
5,362
|
|
|
6,361
|
|
|||||
|
Capital market fees, net
|
2,467
|
|
|
2,613
|
|
|
2,939
|
|
|
2,099
|
|
|
2,322
|
|
|||||
|
Bank owned life insurance income
|
2,875
|
|
|
2,739
|
|
|
3,506
|
|
|
3,011
|
|
|
4,320
|
|
|||||
|
Asset gains, net
|
1,096
|
|
|
3,727
|
|
|
4,934
|
|
|
899
|
|
|
728
|
|
|||||
|
Investment securities gains, net
|
—
|
|
|
25
|
|
|
57
|
|
|
34
|
|
|
378
|
|
|||||
|
Other
|
2,510
|
|
|
2,040
|
|
|
2,317
|
|
|
665
|
|
|
2,442
|
|
|||||
|
Total noninterest income
|
80,076
|
|
|
69,643
|
|
|
74,908
|
|
|
72,247
|
|
|
73,521
|
|
|||||
|
Noninterest expense
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Personnel expense
|
100,152
|
|
|
97,258
|
|
|
97,650
|
|
|
97,793
|
|
|
97,698
|
|
|||||
|
Occupancy
|
17,683
|
|
|
14,589
|
|
|
13,743
|
|
|
13,785
|
|
|
15,560
|
|
|||||
|
Equipment
|
5,772
|
|
|
6,148
|
|
|
6,133
|
|
|
6,227
|
|
|
6,276
|
|
|||||
|
Technology
|
15,558
|
|
|
14,581
|
|
|
13,573
|
|
|
14,594
|
|
|
12,724
|
|
|||||
|
Business development and advertising
|
5,327
|
|
|
8,538
|
|
|
7,467
|
|
|
5,077
|
|
|
5,062
|
|
|||||
|
Other intangible amortization
|
801
|
|
|
775
|
|
|
990
|
|
|
991
|
|
|
991
|
|
|||||
|
Loan expense
|
2,996
|
|
|
3,646
|
|
|
3,813
|
|
|
3,620
|
|
|
2,787
|
|
|||||
|
Legal and professional fees
|
4,538
|
|
|
4,257
|
|
|
4,604
|
|
|
4,436
|
|
|
4,188
|
|
|||||
|
Foreclosure / OREO expense
|
1,425
|
|
|
1,168
|
|
|
2,083
|
|
|
1,575
|
|
|
1,896
|
|
|||||
|
FDIC expense
|
6,500
|
|
|
6,956
|
|
|
6,859
|
|
|
4,945
|
|
|
5,001
|
|
|||||
|
Other
|
13,503
|
|
|
13,889
|
|
|
14,938
|
|
|
14,882
|
|
|
15,475
|
|
|||||
|
Total noninterest expense
|
174,255
|
|
|
171,805
|
|
|
171,853
|
|
|
167,925
|
|
|
167,658
|
|
|||||
|
Income tax expense
|
22,462
|
|
|
18,761
|
|
|
24,478
|
|
|
21,660
|
|
|
20,637
|
|
|||||
|
Net income
|
46,672
|
|
|
48,738
|
|
|
50,207
|
|
|
46,365
|
|
|
45,199
|
|
|||||
|
Preferred stock dividends
|
1,228
|
|
|
1,225
|
|
|
1,255
|
|
|
1,278
|
|
|
1,244
|
|
|||||
|
Net income available to common equity
|
$
|
45,444
|
|
|
$
|
47,513
|
|
|
$
|
48,952
|
|
|
$
|
45,087
|
|
|
$
|
43,955
|
|
|
Taxable equivalent net interest income
|
$
|
172,919
|
|
|
$
|
179,631
|
|
|
$
|
177,568
|
|
|
$
|
173,360
|
|
|
$
|
169,629
|
|
|
Net interest margin
|
2.89
|
%
|
|
3.04
|
%
|
|
3.06
|
%
|
|
3.08
|
%
|
|
3.12
|
%
|
|||||
|
Effective tax rate
|
32.49
|
%
|
|
27.79
|
%
|
|
32.77
|
%
|
|
31.84
|
%
|
|
31.35
|
%
|
|||||
|
Average Balances:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Assets
|
$
|
26,606,925
|
|
|
$
|
25,880,765
|
|
|
$
|
25,472,052
|
|
|
$
|
24,858,072
|
|
|
$
|
24,213,213
|
|
|
Earning assets
|
24,148,026
|
|
|
23,492,497
|
|
|
23,096,717
|
|
|
22,537,515
|
|
|
21,892,503
|
|
|||||
|
Interest-bearing liabilities
|
19,168,979
|
|
|
18,452,797
|
|
|
18,158,989
|
|
|
17,711,534
|
|
|
16,962,190
|
|
|||||
|
Loans
|
17,815,115
|
|
|
17,387,255
|
|
|
17,140,961
|
|
|
16,646,389
|
|
|
16,164,617
|
|
|||||
|
Deposits
|
19,055,196
|
|
|
18,532,419
|
|
|
17,873,378
|
|
|
17,172,832
|
|
|
16,990,272
|
|
|||||
|
Short and long-term funding
|
4,440,340
|
|
|
4,287,409
|
|
|
4,525,265
|
|
|
4,612,012
|
|
|
4,138,223
|
|
|||||
|
Stockholders’ equity
|
$
|
2,844,729
|
|
|
$
|
2,832,337
|
|
|
$
|
2,876,079
|
|
|
$
|
2,891,118
|
|
|
$
|
2,888,768
|
|
|
Period
|
Total
Number of
Shares
Purchased (a)
|
|
Average
Price Paid
per Share
|
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
|
|
Maximum
Number of
Shares that May
Yet Be
Purchased Under
the Plan (b)
|
|||||
|
January 1, 2015 - January 31, 2015
|
1,203,400
|
|
|
$
|
17.13
|
|
|
1,203,400
|
|
|
—
|
|
|
February 1, 2015 - February 28, 2015
|
533,301
|
|
|
17.60
|
|
|
533,301
|
|
|
—
|
|
|
|
March 1, 2015 - March 31, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
1,736,701
|
|
|
$
|
17.27
|
|
|
1,736,701
|
|
|
2,467,850
|
|
|
(a)
|
During the
first
quarter of
2015
, the Corporation repurchased approximately 235,000 common shares for minimum tax withholding settlements on equity compensation. These purchases are not included in the monthly common stock purchases table above and do not count against the maximum number of shares that may yet be purchased under the Board of Directors’ authorization.
|
|
(b)
|
On October 28, 2014, the Board of Directors authorized the repurchase of up to $120 million of common stock, of which approximately $46 million remained available to repurchase as of March 31, 2015. Using the closing stock price on March 31, 2015 of $18.60, a total of approximately 2.5 million shares of common stock remained available to be repurchased under the previously approved Board authorizations as of March 31, 2015. On April 21, 2015, the Board of Directors authorized the repurchase of up to $125 million of the Corporation's common stock. This repurchase authorization is in addition to the $46 million remaining under the October 28, 2014 repurchase authorization, or approximately $171 million aggregate. See section, "Recent Developments," for additional information on the April 21, 2015, repurchase authorization.
|
|
ITEM 6.
|
Exhibits
|
|
(a)
|
Exhibits:
|
|
|
|
|
|
|
|
ASSOCIATED BANC-CORP
|
|
|
|
(Registrant)
|
|
|
|
|
|
Date: May 1, 2015
|
|
/s/ Philip B. Flynn
|
|
|
|
Philip B. Flynn
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date: May 1, 2015
|
|
/s/ Christopher J. Del Moral-Niles
|
|
|
|
Christopher J. Del Moral-Niles
|
|
|
|
Chief Financial Officer and Principal Accounting Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|