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 a smaller reporting company)
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Page No.
|
|
PART I. Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
(Unaudited)
|
|
December 31, 2014
(Audited)
|
||||
|
|
(In Thousands, except share and per share data)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
$
|
303,701
|
|
|
$
|
444,113
|
|
|
Interest-bearing deposits in other financial institutions
|
70,023
|
|
|
571,924
|
|
||
|
Federal funds sold and securities purchased under agreements to resell
|
36,490
|
|
|
16,030
|
|
||
|
Investment securities held to maturity, at amortized cost
|
604,799
|
|
|
404,455
|
|
||
|
Investment securities available for sale, at fair value
|
5,403,656
|
|
|
5,396,812
|
|
||
|
Federal Home Loan Bank ("FHLB") and Federal Reserve Bank stocks, at cost
|
160,871
|
|
|
189,107
|
|
||
|
Loans held for sale
|
105,144
|
|
|
154,935
|
|
||
|
Loans
|
18,524,773
|
|
|
17,593,846
|
|
||
|
Allowance for loan losses
|
(262,536
|
)
|
|
(266,302
|
)
|
||
|
Loans, net
|
18,262,237
|
|
|
17,327,544
|
|
||
|
Premises and equipment, net
|
271,119
|
|
|
274,688
|
|
||
|
Goodwill
|
968,844
|
|
|
929,168
|
|
||
|
Other intangible assets, net
|
78,380
|
|
|
67,582
|
|
||
|
Trading assets
|
43,752
|
|
|
35,163
|
|
||
|
Other assets
|
1,158,227
|
|
|
1,010,253
|
|
||
|
Total assets
|
$
|
27,467,243
|
|
|
$
|
26,821,774
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Noninterest-bearing demand deposits
|
$
|
4,657,261
|
|
|
$
|
4,505,272
|
|
|
Interest-bearing deposits
|
15,901,134
|
|
|
14,258,232
|
|
||
|
Total deposits
|
20,558,395
|
|
|
18,763,504
|
|
||
|
Federal funds purchased and securities sold under agreements to repurchase
|
702,569
|
|
|
493,991
|
|
||
|
Other short-term funding
|
319,766
|
|
|
574,297
|
|
||
|
Long-term funding
|
2,679,542
|
|
|
3,930,117
|
|
||
|
Trading liabilities
|
45,817
|
|
|
37,329
|
|
||
|
Accrued expenses and other liabilities
|
207,357
|
|
|
222,285
|
|
||
|
Total liabilities
|
24,513,446
|
|
|
24,021,523
|
|
||
|
Stockholders’ equity
|
|
|
|
||||
|
Preferred equity
|
121,379
|
|
|
59,727
|
|
||
|
Common stock
|
1,642
|
|
|
1,665
|
|
||
|
Surplus
|
1,455,034
|
|
|
1,484,933
|
|
||
|
Retained earnings
|
1,570,199
|
|
|
1,497,818
|
|
||
|
Accumulated other comprehensive income (loss)
|
15,376
|
|
|
(4,850
|
)
|
||
|
Treasury stock, at cost
|
(209,833
|
)
|
|
(239,042
|
)
|
||
|
Total stockholders’ equity
|
2,953,797
|
|
|
2,800,251
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
27,467,243
|
|
|
$
|
26,821,774
|
|
|
Preferred shares issued
|
125,114
|
|
|
61,356
|
|
||
|
Preferred shares authorized (par value $1.00 per share)
|
750,000
|
|
|
750,000
|
|
||
|
Common shares issued
|
164,200,068
|
|
|
166,544,252
|
|
||
|
Common shares authorized (par value $0.01 per share)
|
250,000,000
|
|
|
250,000,000
|
|
||
|
Treasury shares of common stock
|
13,272,472
|
|
|
15,002,318
|
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In Thousands, except per share data)
|
||||||||||||||
|
INTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
155,663
|
|
|
$
|
152,030
|
|
|
$
|
460,025
|
|
|
$
|
442,046
|
|
|
Interest and dividends on investment securities:
|
|
|
|
|
|
|
|
||||||||
|
Taxable
|
24,937
|
|
|
25,037
|
|
|
73,897
|
|
|
77,403
|
|
||||
|
Tax exempt
|
7,917
|
|
|
7,483
|
|
|
23,369
|
|
|
21,484
|
|
||||
|
Other interest
|
1,489
|
|
|
1,503
|
|
|
4,952
|
|
|
4,814
|
|
||||
|
Total interest income
|
190,006
|
|
|
186,053
|
|
|
562,243
|
|
|
545,747
|
|
||||
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
||||||||
|
Interest on deposits
|
8,521
|
|
|
6,621
|
|
|
24,281
|
|
|
18,975
|
|
||||
|
Interest on Federal funds purchased and securities sold under agreements to repurchase
|
248
|
|
|
390
|
|
|
714
|
|
|
1,001
|
|
||||
|
Interest on other short-term funding
|
83
|
|
|
233
|
|
|
279
|
|
|
629
|
|
||||
|
Interest on long-term funding
|
10,645
|
|
|
6,179
|
|
|
32,159
|
|
|
18,836
|
|
||||
|
Total interest expense
|
19,497
|
|
|
13,423
|
|
|
57,433
|
|
|
39,441
|
|
||||
|
NET INTEREST INCOME
|
170,509
|
|
|
172,630
|
|
|
504,810
|
|
|
506,306
|
|
||||
|
Provision for credit losses
|
8,000
|
|
|
1,000
|
|
|
17,500
|
|
|
11,000
|
|
||||
|
Net interest income after provision for credit losses
|
162,509
|
|
|
171,630
|
|
|
487,310
|
|
|
495,306
|
|
||||
|
NONINTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
|
Trust service fees
|
12,273
|
|
|
12,218
|
|
|
36,875
|
|
|
35,946
|
|
||||
|
Service charges on deposit accounts
|
17,385
|
|
|
17,961
|
|
|
48,894
|
|
|
51,773
|
|
||||
|
Card-based and other nondeposit fees
|
12,618
|
|
|
12,407
|
|
|
38,631
|
|
|
37,493
|
|
||||
|
Insurance commissions
|
17,561
|
|
|
7,860
|
|
|
57,366
|
|
|
33,828
|
|
||||
|
Brokerage and annuity commissions
|
3,809
|
|
|
4,040
|
|
|
11,684
|
|
|
12,593
|
|
||||
|
Mortgage banking, net
|
6,643
|
|
|
6,669
|
|
|
23,992
|
|
|
18,392
|
|
||||
|
Capital market fees, net
|
2,170
|
|
|
2,939
|
|
|
7,329
|
|
|
7,360
|
|
||||
|
Bank owned life insurance income
|
2,448
|
|
|
3,506
|
|
|
7,704
|
|
|
10,837
|
|
||||
|
Asset gains, net
|
95
|
|
|
4,934
|
|
|
3,084
|
|
|
6,561
|
|
||||
|
Investment securities gains, net
|
2,796
|
|
|
57
|
|
|
4,038
|
|
|
469
|
|
||||
|
Other
|
2,118
|
|
|
2,317
|
|
|
6,916
|
|
|
5,424
|
|
||||
|
Total noninterest income
|
79,916
|
|
|
74,908
|
|
|
246,513
|
|
|
220,676
|
|
||||
|
NONINTEREST EXPENSE
|
|
|
|
|
|
|
|
||||||||
|
Personnel expense
|
101,134
|
|
|
97,650
|
|
|
304,272
|
|
|
293,141
|
|
||||
|
Occupancy
|
14,187
|
|
|
13,743
|
|
|
46,178
|
|
|
43,088
|
|
||||
|
Equipment
|
6,003
|
|
|
6,133
|
|
|
17,514
|
|
|
18,636
|
|
||||
|
Technology
|
14,748
|
|
|
13,573
|
|
|
46,660
|
|
|
40,891
|
|
||||
|
Business development and advertising
|
5,964
|
|
|
7,467
|
|
|
18,120
|
|
|
17,606
|
|
||||
|
Other intangible amortization
|
885
|
|
|
990
|
|
|
2,574
|
|
|
2,972
|
|
||||
|
Loan expense
|
3,305
|
|
|
3,813
|
|
|
9,982
|
|
|
10,220
|
|
||||
|
Legal and professional fees
|
4,207
|
|
|
4,604
|
|
|
13,089
|
|
|
13,228
|
|
||||
|
Foreclosure / OREO expense
|
496
|
|
|
2,083
|
|
|
3,224
|
|
|
5,554
|
|
||||
|
FDIC expense
|
6,000
|
|
|
6,859
|
|
|
18,500
|
|
|
16,805
|
|
||||
|
Other
|
14,507
|
|
|
14,938
|
|
|
42,394
|
|
|
45,295
|
|
||||
|
Total noninterest expense
|
171,436
|
|
|
171,853
|
|
|
522,507
|
|
|
507,436
|
|
||||
|
Income before income taxes
|
70,989
|
|
|
74,685
|
|
|
211,316
|
|
|
208,546
|
|
||||
|
Income tax expense
|
21,551
|
|
|
24,478
|
|
|
65,806
|
|
|
66,775
|
|
||||
|
Net income
|
49,438
|
|
|
50,207
|
|
|
145,510
|
|
|
141,771
|
|
||||
|
Preferred stock dividends
|
2,184
|
|
|
1,255
|
|
|
4,957
|
|
|
3,777
|
|
||||
|
Net income available to common equity
|
$
|
47,254
|
|
|
$
|
48,952
|
|
|
$
|
140,553
|
|
|
$
|
137,994
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.93
|
|
|
$
|
0.86
|
|
|
Diluted
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.92
|
|
|
$
|
0.85
|
|
|
Average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
148,614
|
|
|
155,925
|
|
|
149,524
|
|
|
159,090
|
|
||||
|
Diluted
|
149,799
|
|
|
156,991
|
|
|
150,704
|
|
|
159,993
|
|
||||
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Net income
|
$
|
49,438
|
|
|
$
|
50,207
|
|
|
$
|
145,510
|
|
|
$
|
141,771
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gains (losses)
|
22,907
|
|
|
(20,123
|
)
|
|
35,101
|
|
|
36,061
|
|
||||
|
Reclassification adjustment for net gains realized in net income
|
(2,796
|
)
|
|
(57
|
)
|
|
(4,038
|
)
|
|
(469
|
)
|
||||
|
Income tax (expense) benefit
|
(7,725
|
)
|
|
7,757
|
|
|
(11,907
|
)
|
|
(13,684
|
)
|
||||
|
Other comprehensive income (loss) on investment securities available for sale
|
12,386
|
|
|
(12,423
|
)
|
|
19,156
|
|
|
21,908
|
|
||||
|
Defined benefit pension and postretirement obligations:
|
|
|
|
|
|
|
|
||||||||
|
Amortization of prior service cost
|
12
|
|
|
15
|
|
|
37
|
|
|
45
|
|
||||
|
Amortization of actuarial losses
|
627
|
|
|
317
|
|
|
1,692
|
|
|
949
|
|
||||
|
Income tax expense
|
(243
|
)
|
|
(128
|
)
|
|
(659
|
)
|
|
(383
|
)
|
||||
|
Other comprehensive income on pension and postretirement obligations
|
396
|
|
|
204
|
|
|
1,070
|
|
|
611
|
|
||||
|
Total other comprehensive income (loss)
|
12,782
|
|
|
(12,219
|
)
|
|
20,226
|
|
|
22,519
|
|
||||
|
Comprehensive income
|
$
|
62,220
|
|
|
$
|
37,988
|
|
|
$
|
165,736
|
|
|
$
|
164,290
|
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
141,771
|
|
|
—
|
|
|
—
|
|
|
141,771
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,519
|
|
|
—
|
|
|
22,519
|
|
|||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
164,290
|
|
|||||||||||||
|
Common stock issued:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock-based compensation plans, net
|
—
|
|
|
—
|
|
|
1,863
|
|
|
(20,556
|
)
|
|
—
|
|
|
29,824
|
|
|
11,131
|
|
|||||||
|
Purchase of common stock returned to authorized but unissued
|
—
|
|
|
(31
|
)
|
|
(50,467
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50,498
|
)
|
|||||||
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(112,245
|
)
|
|
(112,245
|
)
|
|||||||
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Common stock, $0.27 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,299
|
)
|
|
—
|
|
|
—
|
|
|
(43,299
|
)
|
|||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,777
|
)
|
|
—
|
|
|
—
|
|
|
(3,777
|
)
|
|||||||
|
Purchase of preferred stock
|
(838
|
)
|
|
—
|
|
|
—
|
|
|
(122
|
)
|
|
—
|
|
|
—
|
|
|
(960
|
)
|
|||||||
|
Stock-based compensation expense, net
|
—
|
|
|
—
|
|
|
12,462
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,462
|
|
|||||||
|
Tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
1,184
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,184
|
|
|||||||
|
Balance, September 30, 2014
|
$
|
61,024
|
|
|
$
|
1,719
|
|
|
$
|
1,583,032
|
|
|
$
|
1,466,525
|
|
|
$
|
(1,725
|
)
|
|
$
|
(240,997
|
)
|
|
$
|
2,869,578
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
145,510
|
|
|
—
|
|
|
—
|
|
|
145,510
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,226
|
|
|
—
|
|
|
20,226
|
|
|||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
165,736
|
|
|||||||||||||
|
Common stock issued:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock-based compensation plans, net
|
—
|
|
|
—
|
|
|
2,880
|
|
|
(21,786
|
)
|
|
—
|
|
|
34,279
|
|
|
15,373
|
|
|||||||
|
Acquisition of Ahmann & Martin Co.
|
—
|
|
|
26
|
|
|
43,504
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,530
|
|
|||||||
|
Purchase of common stock returned to authorized but unissued
|
—
|
|
|
(49
|
)
|
|
(92,951
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(93,000
|
)
|
|||||||
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,070
|
)
|
|
(5,070
|
)
|
|||||||
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Common stock, $0.30 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,599
|
)
|
|
—
|
|
|
—
|
|
|
(45,599
|
)
|
|||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,957
|
)
|
|
—
|
|
|
—
|
|
|
(4,957
|
)
|
|||||||
|
Issuance of preferred stock
|
62,966
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,966
|
|
|||||||
|
Purchase of preferred stock
|
(1,209
|
)
|
|
—
|
|
|
—
|
|
|
(126
|
)
|
|
—
|
|
|
—
|
|
|
(1,335
|
)
|
|||||||
|
Other
|
(105
|
)
|
|
—
|
|
|
—
|
|
|
(661
|
)
|
|
—
|
|
|
—
|
|
|
(766
|
)
|
|||||||
|
Stock-based compensation expense, net
|
—
|
|
|
—
|
|
|
14,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,575
|
|
|||||||
|
Tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
2,093
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,093
|
|
|||||||
|
Balance, September 30, 2015
|
$
|
121,379
|
|
|
$
|
1,642
|
|
|
$
|
1,455,034
|
|
|
$
|
1,570,199
|
|
|
$
|
15,376
|
|
|
$
|
(209,833
|
)
|
|
$
|
2,953,797
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
($ in Thousands)
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
145,510
|
|
|
$
|
141,771
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Provision for credit losses
|
17,500
|
|
|
11,000
|
|
||
|
Depreciation and amortization
|
35,788
|
|
|
38,023
|
|
||
|
Recovery of valuation allowance on mortgage servicing rights, net
|
(306
|
)
|
|
(89
|
)
|
||
|
Amortization of mortgage servicing rights
|
8,902
|
|
|
8,224
|
|
||
|
Amortization of other intangible assets
|
2,574
|
|
|
2,972
|
|
||
|
Amortization and accretion on earning assets, funding, and other, net
|
29,039
|
|
|
21,647
|
|
||
|
Tax impact of stock based compensation
|
2,093
|
|
|
1,184
|
|
||
|
Gain on sales of investment securities, net
|
(4,038
|
)
|
|
(469
|
)
|
||
|
Gain on sales of assets and impairment write-downs, net
|
(3,084
|
)
|
|
(6,561
|
)
|
||
|
Gain on mortgage banking activities, net
|
(15,504
|
)
|
|
(11,668
|
)
|
||
|
Mortgage loans originated and acquired for sale
|
(911,133
|
)
|
|
(777,532
|
)
|
||
|
Proceeds from sales of mortgage loans held for sale
|
941,575
|
|
|
735,565
|
|
||
|
Pension contributions
|
—
|
|
|
(21,000
|
)
|
||
|
Increase in interest receivable
|
(3,404
|
)
|
|
(3,301
|
)
|
||
|
Decrease in interest payable
|
(2,642
|
)
|
|
(6,451
|
)
|
||
|
Other, net
|
(3,492
|
)
|
|
(2,603
|
)
|
||
|
Net cash provided by operating activities
|
239,378
|
|
|
130,712
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Net increase in loans
|
(935,208
|
)
|
|
(1,292,718
|
)
|
||
|
Purchases of:
|
|
|
|
||||
|
Available for sale securities
|
(2,075,062
|
)
|
|
(808,899
|
)
|
||
|
Held to maturity securities
|
(207,139
|
)
|
|
(126,602
|
)
|
||
|
FHLB stock
|
(14,279
|
)
|
|
(7,626
|
)
|
||
|
Premises, equipment, and software, net of disposals
|
(36,778
|
)
|
|
(35,507
|
)
|
||
|
Other assets
|
(9,903
|
)
|
|
(2,460
|
)
|
||
|
Proceeds from:
|
|
|
|
||||
|
Sales of available for sale securities
|
1,066,957
|
|
|
101,987
|
|
||
|
Sale of FHLB stock
|
42,514
|
|
|
—
|
|
||
|
Prepayments, calls, and maturities of available for sale securities
|
869,635
|
|
|
620,606
|
|
||
|
Prepayments, calls, and maturities of held to maturity securities
|
7,190
|
|
|
6,170
|
|
||
|
Prepayments, calls, and maturities of other assets
|
17,793
|
|
|
29,136
|
|
||
|
Net cash received in acquisition
|
1,132
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(1,273,148
|
)
|
|
(1,515,913
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Net increase in deposits
|
1,794,891
|
|
|
934,091
|
|
||
|
Net increase (decrease) in short-term funding
|
(45,953
|
)
|
|
689,254
|
|
||
|
Repayment of long-term funding
|
(1,500,026
|
)
|
|
(155,058
|
)
|
||
|
Proceeds from issuance of long-term funding
|
250,000
|
|
|
—
|
|
||
|
Purchase of common stock returned to authorized but unissued
|
(93,000
|
)
|
|
(50,498
|
)
|
||
|
Purchase of treasury stock
|
(5,070
|
)
|
|
(112,245
|
)
|
||
|
Proceeds from issuance of preferred stock
|
62,966
|
|
|
—
|
|
||
|
Purchase of preferred stock
|
(1,335
|
)
|
|
(960
|
)
|
||
|
Cash dividends on common stock
|
(45,599
|
)
|
|
(43,299
|
)
|
||
|
Cash dividends on preferred stock
|
(4,957
|
)
|
|
(3,777
|
)
|
||
|
Net cash provided by financing activities
|
411,917
|
|
|
1,257,508
|
|
||
|
Net decrease in cash and cash equivalents
|
(621,853
|
)
|
|
(127,693
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
1,032,067
|
|
|
602,245
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
410,214
|
|
|
$
|
474,552
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
59,751
|
|
|
46,026
|
|
||
|
Cash paid for income taxes
|
58,975
|
|
|
57,167
|
|
||
|
Loans and bank premises transferred to other real estate owned
|
5,782
|
|
|
17,125
|
|
||
|
Capitalized mortgage servicing rights
|
9,853
|
|
|
5,844
|
|
||
|
Unsettled trades to sell securities
|
139,286
|
|
|
—
|
|
||
|
Acquisition:
|
|
|
|
||||
|
Fair value of assets acquired, including cash and cash equivalents
|
4,590
|
|
|
—
|
|
||
|
Fair value ascribed to goodwill and intangible assets
|
51,791
|
|
|
—
|
|
||
|
Fair value of liabilities assumed
|
12,851
|
|
|
—
|
|
||
|
Common stock issued in acquisition
|
43,530
|
|
|
—
|
|
||
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In Thousands, except per share data)
|
||||||||||||||
|
Net income
|
$
|
49,438
|
|
|
$
|
50,207
|
|
|
$
|
145,510
|
|
|
$
|
141,771
|
|
|
Preferred stock dividends
|
(2,184
|
)
|
|
(1,255
|
)
|
|
(4,957
|
)
|
|
(3,777
|
)
|
||||
|
Net income available to common equity
|
$
|
47,254
|
|
|
$
|
48,952
|
|
|
$
|
140,553
|
|
|
$
|
137,994
|
|
|
Common shareholder dividends
|
(14,927
|
)
|
|
(13,983
|
)
|
|
(45,149
|
)
|
|
(42,864
|
)
|
||||
|
Dividends on unvested share-based payment awards
|
(164
|
)
|
|
(140
|
)
|
|
(450
|
)
|
|
(435
|
)
|
||||
|
Undistributed earnings
|
$
|
32,163
|
|
|
$
|
34,829
|
|
|
$
|
94,954
|
|
|
$
|
94,695
|
|
|
Undistributed earnings allocated to common shareholders
|
$
|
31,813
|
|
|
$
|
34,481
|
|
|
$
|
93,961
|
|
|
$
|
93,862
|
|
|
Undistributed earnings allocated to unvested share-based payment awards
|
350
|
|
|
348
|
|
|
993
|
|
|
833
|
|
||||
|
Undistributed earnings
|
$
|
32,163
|
|
|
$
|
34,829
|
|
|
$
|
94,954
|
|
|
$
|
94,695
|
|
|
Basic
|
|
|
|
|
|
|
|
||||||||
|
Distributed earnings to common shareholders
|
$
|
14,927
|
|
|
$
|
13,983
|
|
|
$
|
45,149
|
|
|
$
|
42,864
|
|
|
Undistributed earnings allocated to common shareholders
|
31,813
|
|
|
34,481
|
|
|
93,961
|
|
|
93,862
|
|
||||
|
Total common shareholders earnings, basic
|
$
|
46,740
|
|
|
$
|
48,464
|
|
|
$
|
139,110
|
|
|
$
|
136,726
|
|
|
Diluted
|
|
|
|
|
|
|
|
||||||||
|
Distributed earnings to common shareholders
|
$
|
14,927
|
|
|
$
|
13,983
|
|
|
$
|
45,149
|
|
|
$
|
42,864
|
|
|
Undistributed earnings allocated to common shareholders
|
31,813
|
|
|
34,481
|
|
|
93,961
|
|
|
93,862
|
|
||||
|
Total common shareholders earnings, diluted
|
$
|
46,740
|
|
|
$
|
48,464
|
|
|
$
|
139,110
|
|
|
$
|
136,726
|
|
|
Weighted average common shares outstanding
|
148,614
|
|
|
155,925
|
|
|
149,524
|
|
|
159,090
|
|
||||
|
Effect of dilutive common stock instruments
|
1,185
|
|
|
1,066
|
|
|
1,180
|
|
|
903
|
|
||||
|
Diluted weighted average common shares outstanding
|
149,799
|
|
|
156,991
|
|
|
150,704
|
|
|
159,993
|
|
||||
|
Basic earnings per common share
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.93
|
|
|
$
|
0.86
|
|
|
Diluted earnings per common share
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.92
|
|
|
$
|
0.85
|
|
|
|
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
|
(1,019,935
|
)
|
|
$13.85
|
|
|
|
|
||
|
Forfeited or expired
|
(771,382
|
)
|
|
$27.19
|
|
|
|
|
||
|
Outstanding at September 30, 2015
|
7,404,525
|
|
|
$17.97
|
|
6.05
|
|
$
|
15,962
|
|
|
Options exercisable at September 30, 2015
|
4,957,789
|
|
|
$18.38
|
|
4.73
|
|
$
|
13,589
|
|
|
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
|
(1,451,871
|
)
|
|
$4.20
|
|
Forfeited
|
(220,559
|
)
|
|
$3.28
|
|
Nonvested at September 30, 2015
|
2,446,736
|
|
|
$3.15
|
|
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
|
1,165,087
|
|
|
$18.05
|
|
Vested
|
(694,711
|
)
|
|
$15.59
|
|
Forfeited
|
(171,293
|
)
|
|
$16.80
|
|
Outstanding at September 30, 2015
|
2,281,209
|
|
|
$17.01
|
|
September 30, 2015:
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair value
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
999
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1,002
|
|
|
Obligations of state and political subdivisions ("municipal securities")
|
409,529
|
|
|
18,176
|
|
|
(4
|
)
|
|
427,701
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
FNMA / FHLMC
|
1,932,740
|
|
|
52,232
|
|
|
(4,182
|
)
|
|
1,980,790
|
|
||||
|
GNMA
|
1,106,601
|
|
|
4,106
|
|
|
(2,574
|
)
|
|
1,108,133
|
|
||||
|
Private-label
|
1,755
|
|
|
1
|
|
|
(10
|
)
|
|
1,746
|
|
||||
|
GNMA commercial mortgage-related securities
|
1,885,776
|
|
|
6,461
|
|
|
(14,656
|
)
|
|
1,877,581
|
|
||||
|
Other securities (debt and equity)
|
6,640
|
|
|
63
|
|
|
—
|
|
|
6,703
|
|
||||
|
Total investment securities available for sale
|
$
|
5,344,040
|
|
|
$
|
81,042
|
|
|
$
|
(21,426
|
)
|
|
$
|
5,403,656
|
|
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
||||||||
|
Municipal securities
|
$
|
604,799
|
|
|
$
|
10,023
|
|
|
$
|
(1,450
|
)
|
|
$
|
613,372
|
|
|
Total investment securities held to maturity
|
$
|
604,799
|
|
|
$
|
10,023
|
|
|
$
|
(1,450
|
)
|
|
$
|
613,372
|
|
|
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
|
|
|
Municipal securities
|
560,839
|
|
|
21,869
|
|
|
(29
|
)
|
|
582,679
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
FNMA / FHLMC
|
3,534,240
|
|
|
59,640
|
|
|
(30,423
|
)
|
|
3,563,457
|
|
||||
|
GNMA
|
165,863
|
|
|
1,596
|
|
|
(127
|
)
|
|
167,332
|
|
||||
|
Private-label
|
2,297
|
|
|
7
|
|
|
(10
|
)
|
|
2,294
|
|
||||
|
GNMA 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:
|
|
|
|
|
|
|
|
||||||||
|
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
|
$
|
39,763
|
|
|
$
|
40,025
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due after one year through five years
|
236,730
|
|
|
248,772
|
|
|
3,980
|
|
|
4,042
|
|
||||
|
Due after five years through ten years
|
140,072
|
|
|
145,956
|
|
|
133,801
|
|
|
136,164
|
|
||||
|
Due after ten years
|
585
|
|
|
599
|
|
|
467,018
|
|
|
473,166
|
|
||||
|
Total debt securities
|
417,150
|
|
|
435,352
|
|
|
604,799
|
|
|
613,372
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
FNMA / FHLMC
|
1,932,740
|
|
|
1,980,790
|
|
|
—
|
|
|
—
|
|
||||
|
GNMA
|
1,106,601
|
|
|
1,108,133
|
|
|
—
|
|
|
—
|
|
||||
|
Private-label
|
1,755
|
|
|
1,746
|
|
|
—
|
|
|
—
|
|
||||
|
GSE commercial mortgage-related securities
|
1,885,776
|
|
|
1,877,581
|
|
|
—
|
|
|
—
|
|
||||
|
Equity securities
|
18
|
|
|
54
|
|
|
—
|
|
|
—
|
|
||||
|
Total investment securities
|
$
|
5,344,040
|
|
|
$
|
5,403,656
|
|
|
$
|
604,799
|
|
|
$
|
613,372
|
|
|
Ratio of Fair Value to Amortized Cost
|
|
|
101.1
|
%
|
|
|
|
101.4
|
%
|
||||||
|
|
Nine Months Ended September 30,
|
|
Year Ended December 31,
|
||||||||
|
|
2015
|
|
2014
|
|
2014
|
||||||
|
|
|
|
($ in Thousands)
|
|
|
||||||
|
Gross gains
|
$
|
8,047
|
|
|
$
|
1,159
|
|
|
$
|
1,184
|
|
|
Gross losses
|
(4,009
|
)
|
|
(690
|
)
|
|
(690
|
)
|
|||
|
Investment securities gains, net
|
$
|
4,038
|
|
|
$
|
469
|
|
|
$
|
494
|
|
|
Proceeds from sales of investment securities
|
$
|
1,206,242
|
|
|
$
|
101,987
|
|
|
$
|
102,011
|
|
|
|
Less than 12 months
|
|
12 months or more
|
|
Total
|
||||||||||||||||||||||||
|
September 30, 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Municipal securities
|
2
|
|
|
$
|
(2
|
)
|
|
$
|
628
|
|
|
1
|
|
|
$
|
(2
|
)
|
|
$
|
186
|
|
|
$
|
(4
|
)
|
|
$
|
814
|
|
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
GSE
|
51
|
|
|
(2,894
|
)
|
|
854,924
|
|
|
20
|
|
|
(3,862
|
)
|
|
374,787
|
|
|
(6,756
|
)
|
|
1,229,711
|
|
||||||
|
Private-label
|
1
|
|
|
—
|
|
|
90
|
|
|
3
|
|
|
(10
|
)
|
|
1,591
|
|
|
(10
|
)
|
|
1,681
|
|
||||||
|
GSE commercial mortgage-related securities
|
15
|
|
|
(1,411
|
)
|
|
526,820
|
|
|
20
|
|
|
(13,245
|
)
|
|
445,030
|
|
|
(14,656
|
)
|
|
971,850
|
|
||||||
|
Total
|
|
|
$
|
(4,307
|
)
|
|
$
|
1,382,462
|
|
|
|
|
$
|
(17,119
|
)
|
|
$
|
821,594
|
|
|
$
|
(21,426
|
)
|
|
$
|
2,204,056
|
|
||
|
Investment securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Municipal securities
|
244
|
|
|
$
|
(1,180
|
)
|
|
$
|
112,223
|
|
|
20
|
|
|
$
|
(270
|
)
|
|
$
|
9,405
|
|
|
$
|
(1,450
|
)
|
|
$
|
121,628
|
|
|
Total
|
|
|
$
|
(1,180
|
)
|
|
$
|
112,223
|
|
|
|
|
$
|
(270
|
)
|
|
$
|
9,405
|
|
|
$
|
(1,450
|
)
|
|
$
|
121,628
|
|
||
|
|
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
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Municipal securities
|
74
|
|
|
$
|
(216
|
)
|
|
$
|
31,924
|
|
|
85
|
|
|
$
|
(616
|
)
|
|
$
|
38,915
|
|
|
$
|
(832
|
)
|
|
$
|
70,839
|
|
|
Total
|
|
|
$
|
(216
|
)
|
|
$
|
31,924
|
|
|
|
|
$
|
(616
|
)
|
|
$
|
38,915
|
|
|
$
|
(832
|
)
|
|
$
|
70,839
|
|
||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
|
($ in Thousands)
|
||||||
|
Commercial and industrial
|
$
|
6,085,473
|
|
|
$
|
5,905,902
|
|
|
Commercial real estate - owner occupied
|
966,689
|
|
|
1,007,937
|
|
||
|
Lease financing
|
42,607
|
|
|
51,529
|
|
||
|
Commercial and business lending
|
7,094,769
|
|
|
6,965,368
|
|
||
|
Commercial real estate - investor
|
3,183,352
|
|
|
3,056,485
|
|
||
|
Real estate construction
|
1,124,280
|
|
|
1,008,956
|
|
||
|
Commercial real estate lending
|
4,307,632
|
|
|
4,065,441
|
|
||
|
Total commercial
|
11,402,401
|
|
|
11,030,809
|
|
||
|
Home equity
|
1,014,465
|
|
|
1,051,927
|
|
||
|
Installment and credit cards
|
425,729
|
|
|
454,219
|
|
||
|
Residential mortgage
|
5,682,178
|
|
|
5,056,891
|
|
||
|
Total consumer
|
7,122,372
|
|
|
6,563,037
|
|
||
|
Total loans
|
$
|
18,524,773
|
|
|
$
|
17,593,846
|
|
|
|
Nine Months Ended
September 30, 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
|
18,500
|
|
|
13,000
|
|
||
|
Charge offs
|
(39,539
|
)
|
|
(44,096
|
)
|
||
|
Recoveries
|
17,273
|
|
|
29,083
|
|
||
|
Net charge offs
|
(22,266
|
)
|
|
(15,013
|
)
|
||
|
Balance at end of period
|
$
|
262,536
|
|
|
$
|
266,302
|
|
|
Allowance for Unfunded Commitments:
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
24,900
|
|
|
$
|
21,900
|
|
|
Provision for unfunded commitments
|
(1,000
|
)
|
|
3,000
|
|
||
|
Balance at end of period
|
$
|
23,900
|
|
|
$
|
24,900
|
|
|
Allowance for Credit Losses
|
$
|
286,436
|
|
|
$
|
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
|
|
|
$
|
26,464
|
|
|
$
|
6,435
|
|
|
$
|
31,926
|
|
|
$
|
266,302
|
|
|
Provision for loan losses
|
15,749
|
|
|
7,245
|
|
|
(835
|
)
|
|
(2,703
|
)
|
|
(1,314
|
)
|
|
(987
|
)
|
|
1,284
|
|
|
61
|
|
|
18,500
|
|
|||||||||
|
Charge offs
|
(19,672
|
)
|
|
(2,325
|
)
|
|
—
|
|
|
(3,947
|
)
|
|
(546
|
)
|
|
(5,466
|
)
|
|
(2,934
|
)
|
|
(4,649
|
)
|
|
(39,539
|
)
|
|||||||||
|
Recoveries
|
6,392
|
|
|
892
|
|
|
—
|
|
|
4,124
|
|
|
1,924
|
|
|
2,568
|
|
|
569
|
|
|
804
|
|
|
17,273
|
|
|||||||||
|
Balance at Sep 30, 2015
|
$
|
118,494
|
|
|
$
|
22,322
|
|
|
$
|
775
|
|
|
$
|
43,807
|
|
|
$
|
21,063
|
|
|
$
|
22,579
|
|
|
$
|
5,354
|
|
|
$
|
28,142
|
|
|
$
|
262,536
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
5,922
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
197
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
171
|
|
|
$
|
6,293
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
977
|
|
|
571
|
|
|
—
|
|
|
1,152
|
|
|
474
|
|
|
9,652
|
|
|
210
|
|
|
12,384
|
|
|
25,420
|
|
|||||||||
|
Total impaired loans
|
$
|
6,899
|
|
|
$
|
571
|
|
|
$
|
—
|
|
|
$
|
1,349
|
|
|
$
|
474
|
|
|
$
|
9,655
|
|
|
$
|
210
|
|
|
$
|
12,555
|
|
|
$
|
31,713
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
111,595
|
|
|
21,751
|
|
|
775
|
|
|
42,458
|
|
|
20,589
|
|
|
12,924
|
|
|
5,144
|
|
|
15,587
|
|
|
230,823
|
|
|||||||||
|
Total
|
$
|
118,494
|
|
|
$
|
22,322
|
|
|
$
|
775
|
|
|
$
|
43,807
|
|
|
$
|
21,063
|
|
|
$
|
22,579
|
|
|
$
|
5,354
|
|
|
$
|
28,142
|
|
|
$
|
262,536
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Ending balance impaired loans individually evaluated for impairment
|
$
|
55,148
|
|
|
$
|
11,174
|
|
|
$
|
1,763
|
|
|
$
|
3,822
|
|
|
$
|
—
|
|
|
$
|
170
|
|
|
$
|
—
|
|
|
$
|
6,877
|
|
|
$
|
78,954
|
|
|
Ending balance impaired loans collectively evaluated for impairment
|
31,871
|
|
|
9,537
|
|
|
—
|
|
|
21,679
|
|
|
1,482
|
|
|
20,416
|
|
|
1,190
|
|
|
65,134
|
|
|
151,309
|
|
|||||||||
|
Total impaired loans
|
$
|
87,019
|
|
|
$
|
20,711
|
|
|
$
|
1,763
|
|
|
$
|
25,501
|
|
|
$
|
1,482
|
|
|
$
|
20,586
|
|
|
$
|
1,190
|
|
|
$
|
72,011
|
|
|
$
|
230,263
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
5,998,454
|
|
|
945,978
|
|
|
40,844
|
|
|
3,157,851
|
|
|
1,122,798
|
|
|
993,879
|
|
|
424,539
|
|
|
5,610,167
|
|
|
18,294,510
|
|
|||||||||
|
Total
|
$
|
6,085,473
|
|
|
$
|
966,689
|
|
|
$
|
42,607
|
|
|
$
|
3,183,352
|
|
|
$
|
1,124,280
|
|
|
$
|
1,014,465
|
|
|
$
|
425,729
|
|
|
$
|
5,682,178
|
|
|
$
|
18,524,773
|
|
|
$ 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
|
|
|
$
|
27,932
|
|
|
$
|
2,416
|
|
|
$
|
30,809
|
|
|
$
|
268,315
|
|
|
Provision for loan losses
|
14,767
|
|
|
(1,296
|
)
|
|
35
|
|
|
(17,290
|
)
|
|
(1,277
|
)
|
|
6,278
|
|
|
6,279
|
|
|
5,504
|
|
|
13,000
|
|
|||||||||
|
Charge offs
|
(14,633
|
)
|
|
(3,476
|
)
|
|
(39
|
)
|
|
(4,529
|
)
|
|
(1,958
|
)
|
|
(10,946
|
)
|
|
(2,876
|
)
|
|
(5,639
|
)
|
|
(44,096
|
)
|
|||||||||
|
Recoveries
|
11,390
|
|
|
1,806
|
|
|
7
|
|
|
9,996
|
|
|
816
|
|
|
3,200
|
|
|
616
|
|
|
1,252
|
|
|
29,083
|
|
|||||||||
|
Balance at Dec 31, 2014
|
$
|
116,025
|
|
|
$
|
16,510
|
|
|
$
|
1,610
|
|
|
$
|
46,333
|
|
|
$
|
20,999
|
|
|
$
|
26,464
|
|
|
$
|
6,435
|
|
|
$
|
31,926
|
|
|
$
|
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
|
|
|
11,371
|
|
|
308
|
|
|
13,598
|
|
|
32,565
|
|
|||||||||
|
Total impaired loans
|
$
|
16,467
|
|
|
$
|
3,221
|
|
|
$
|
574
|
|
|
$
|
3,587
|
|
|
$
|
1,095
|
|
|
$
|
11,382
|
|
|
$
|
308
|
|
|
$
|
13,797
|
|
|
$
|
50,431
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
99,558
|
|
|
13,289
|
|
|
1,036
|
|
|
42,746
|
|
|
19,904
|
|
|
15,082
|
|
|
6,127
|
|
|
18,129
|
|
|
215,871
|
|
|||||||||
|
Total
|
$
|
116,025
|
|
|
$
|
16,510
|
|
|
$
|
1,610
|
|
|
$
|
46,333
|
|
|
$
|
20,999
|
|
|
$
|
26,464
|
|
|
$
|
6,435
|
|
|
$
|
31,926
|
|
|
$
|
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
|
|
|
23,698
|
|
|
1,587
|
|
|
66,058
|
|
|
173,807
|
|
|||||||||
|
Total impaired loans
|
$
|
83,555
|
|
|
$
|
36,279
|
|
|
$
|
1,801
|
|
|
$
|
45,812
|
|
|
$
|
6,126
|
|
|
$
|
24,660
|
|
|
$
|
1,587
|
|
|
$
|
75,809
|
|
|
$
|
275,629
|
|
|
Ending balance all other loans collectively evaluated for impairment
|
5,822,347
|
|
|
971,658
|
|
|
49,728
|
|
|
3,010,673
|
|
|
1,002,830
|
|
|
1,027,267
|
|
|
452,632
|
|
|
4,981,082
|
|
|
17,318,217
|
|
|||||||||
|
Total
|
$
|
5,905,902
|
|
|
$
|
1,007,937
|
|
|
$
|
51,529
|
|
|
$
|
3,056,485
|
|
|
$
|
1,008,956
|
|
|
$
|
1,051,927
|
|
|
$
|
454,219
|
|
|
$
|
5,056,891
|
|
|
$
|
17,593,846
|
|
|
|
Pass
|
|
Special
Mention
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
$
|
5,487,926
|
|
|
$
|
318,587
|
|
|
$
|
191,941
|
|
|
$
|
87,019
|
|
|
$
|
6,085,473
|
|
|
Commercial real estate - owner occupied
|
874,566
|
|
|
29,946
|
|
|
41,466
|
|
|
20,711
|
|
|
966,689
|
|
|||||
|
Lease financing
|
39,987
|
|
|
624
|
|
|
233
|
|
|
1,763
|
|
|
42,607
|
|
|||||
|
Commercial and business lending
|
6,402,479
|
|
|
349,157
|
|
|
233,640
|
|
|
109,493
|
|
|
7,094,769
|
|
|||||
|
Commercial real estate - investor
|
3,089,760
|
|
|
44,458
|
|
|
23,633
|
|
|
25,501
|
|
|
3,183,352
|
|
|||||
|
Real estate construction
|
1,120,173
|
|
|
271
|
|
|
2,354
|
|
|
1,482
|
|
|
1,124,280
|
|
|||||
|
Commercial real estate lending
|
4,209,933
|
|
|
44,729
|
|
|
25,987
|
|
|
26,983
|
|
|
4,307,632
|
|
|||||
|
Total commercial
|
$
|
10,612,412
|
|
|
$
|
393,886
|
|
|
$
|
259,627
|
|
|
$
|
136,476
|
|
|
$
|
11,402,401
|
|
|
|
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
|
$
|
985,087
|
|
|
$
|
8,565
|
|
|
$
|
227
|
|
|
$
|
20,586
|
|
|
$
|
1,014,465
|
|
|
Installment and credit cards
|
422,816
|
|
|
1,723
|
|
|
—
|
|
|
1,190
|
|
|
425,729
|
|
|||||
|
Residential mortgage
|
5,601,390
|
|
|
4,811
|
|
|
3,966
|
|
|
72,011
|
|
|
5,682,178
|
|
|||||
|
Total consumer
|
$
|
7,009,293
|
|
|
$
|
15,099
|
|
|
$
|
4,193
|
|
|
$
|
93,787
|
|
|
$
|
7,122,372
|
|
|
|
Performing
|
|
30-89 Days
Past Due
|
|
Potential
Problem
|
|
Impaired
|
|
Total
|
||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Home equity
|
$
|
1,017,604
|
|
|
$
|
8,783
|
|
|
$
|
880
|
|
|
$
|
24,660
|
|
|
$
|
1,051,927
|
|
|
Installment and credit cards
|
450,698
|
|
|
1,932
|
|
|
2
|
|
|
1,587
|
|
|
454,219
|
|
|||||
|
Residential mortgage
|
4,972,455
|
|
|
4,846
|
|
|
3,781
|
|
|
75,809
|
|
|
5,056,891
|
|
|||||
|
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
|
$
|
1,133
|
|
|
$
|
1,788
|
|
|
$
|
178
|
|
|
$
|
3,099
|
|
|
$
|
6,023,953
|
|
|
$
|
6,027,052
|
|
|
Commercial real estate - owner occupied
|
1,173
|
|
|
845
|
|
|
—
|
|
|
2,018
|
|
|
951,303
|
|
|
953,321
|
|
||||||
|
Lease financing
|
375
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|
40,469
|
|
|
40,844
|
|
||||||
|
Commercial and business lending
|
2,681
|
|
|
2,633
|
|
|
178
|
|
|
5,492
|
|
|
7,015,725
|
|
|
7,021,217
|
|
||||||
|
Commercial real estate - investor
|
1,104
|
|
|
114
|
|
|
—
|
|
|
1,218
|
|
|
3,175,213
|
|
|
3,176,431
|
|
||||||
|
Real estate construction
|
312
|
|
|
61
|
|
|
—
|
|
|
373
|
|
|
1,122,910
|
|
|
1,123,283
|
|
||||||
|
Commercial real estate lending
|
1,416
|
|
|
175
|
|
|
—
|
|
|
1,591
|
|
|
4,298,123
|
|
|
4,299,714
|
|
||||||
|
Total commercial
|
4,097
|
|
|
2,808
|
|
|
178
|
|
|
7,083
|
|
|
11,313,848
|
|
|
11,320,931
|
|
||||||
|
Home equity
|
7,413
|
|
|
1,152
|
|
|
—
|
|
|
8,565
|
|
|
992,259
|
|
|
1,000,824
|
|
||||||
|
Installment and credit cards
|
1,162
|
|
|
561
|
|
|
1,306
|
|
|
3,029
|
|
|
422,314
|
|
|
425,343
|
|
||||||
|
Residential mortgage
|
4,345
|
|
|
466
|
|
|
—
|
|
|
4,811
|
|
|
5,625,410
|
|
|
5,630,221
|
|
||||||
|
Total consumer
|
12,920
|
|
|
2,179
|
|
|
1,306
|
|
|
16,405
|
|
|
7,039,983
|
|
|
7,056,388
|
|
||||||
|
Total accruing loans
|
$
|
17,017
|
|
|
$
|
4,987
|
|
|
$
|
1,484
|
|
|
$
|
23,488
|
|
|
$
|
18,353,831
|
|
|
$
|
18,377,319
|
|
|
Nonaccrual loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
27
|
|
|
$
|
1,379
|
|
|
$
|
9,711
|
|
|
$
|
11,117
|
|
|
$
|
47,304
|
|
|
$
|
58,421
|
|
|
Commercial real estate - owner occupied
|
195
|
|
|
—
|
|
|
3,641
|
|
|
3,836
|
|
|
9,532
|
|
|
13,368
|
|
||||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,763
|
|
|
1,763
|
|
||||||
|
Commercial and business lending
|
222
|
|
|
1,379
|
|
|
13,352
|
|
|
14,953
|
|
|
58,599
|
|
|
73,552
|
|
||||||
|
Commercial real estate - investor
|
—
|
|
|
—
|
|
|
3,565
|
|
|
3,565
|
|
|
3,356
|
|
|
6,921
|
|
||||||
|
Real estate construction
|
61
|
|
|
108
|
|
|
445
|
|
|
614
|
|
|
383
|
|
|
997
|
|
||||||
|
Commercial real estate lending
|
61
|
|
|
108
|
|
|
4,010
|
|
|
4,179
|
|
|
3,739
|
|
|
7,918
|
|
||||||
|
Total commercial
|
283
|
|
|
1,487
|
|
|
17,362
|
|
|
19,132
|
|
|
62,338
|
|
|
81,470
|
|
||||||
|
Home equity
|
1,899
|
|
|
1,228
|
|
|
4,744
|
|
|
7,871
|
|
|
5,770
|
|
|
13,641
|
|
||||||
|
Installment and credit cards
|
47
|
|
|
23
|
|
|
164
|
|
|
234
|
|
|
152
|
|
|
386
|
|
||||||
|
Residential mortgage
|
4,675
|
|
|
4,215
|
|
|
19,946
|
|
|
28,836
|
|
|
23,121
|
|
|
51,957
|
|
||||||
|
Total consumer
|
6,621
|
|
|
5,466
|
|
|
24,854
|
|
|
36,941
|
|
|
29,043
|
|
|
65,984
|
|
||||||
|
Total nonaccrual loans
(b)
|
$
|
6,904
|
|
|
$
|
6,953
|
|
|
$
|
42,216
|
|
|
$
|
56,073
|
|
|
$
|
91,381
|
|
|
$
|
147,454
|
|
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
$
|
1,160
|
|
|
$
|
3,167
|
|
|
$
|
9,889
|
|
|
$
|
14,216
|
|
|
$
|
6,071,257
|
|
|
$
|
6,085,473
|
|
|
Commercial real estate - owner occupied
|
1,368
|
|
|
845
|
|
|
3,641
|
|
|
5,854
|
|
|
960,835
|
|
|
966,689
|
|
||||||
|
Lease financing
|
375
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|
42,232
|
|
|
42,607
|
|
||||||
|
Commercial and business lending
|
2,903
|
|
|
4,012
|
|
|
13,530
|
|
|
20,445
|
|
|
7,074,324
|
|
|
7,094,769
|
|
||||||
|
Commercial real estate - investor
|
1,104
|
|
|
114
|
|
|
3,565
|
|
|
4,783
|
|
|
3,178,569
|
|
|
3,183,352
|
|
||||||
|
Real estate construction
|
373
|
|
|
169
|
|
|
445
|
|
|
987
|
|
|
1,123,293
|
|
|
1,124,280
|
|
||||||
|
Commercial real estate lending
|
1,477
|
|
|
283
|
|
|
4,010
|
|
|
5,770
|
|
|
4,301,862
|
|
|
4,307,632
|
|
||||||
|
Total commercial
|
4,380
|
|
|
4,295
|
|
|
17,540
|
|
|
26,215
|
|
|
11,376,186
|
|
|
11,402,401
|
|
||||||
|
Home equity
|
9,312
|
|
|
2,380
|
|
|
4,744
|
|
|
16,436
|
|
|
998,029
|
|
|
1,014,465
|
|
||||||
|
Installment and credit cards
|
1,209
|
|
|
584
|
|
|
1,470
|
|
|
3,263
|
|
|
422,466
|
|
|
425,729
|
|
||||||
|
Residential mortgage
|
9,020
|
|
|
4,681
|
|
|
19,946
|
|
|
33,647
|
|
|
5,648,531
|
|
|
5,682,178
|
|
||||||
|
Total consumer
|
19,541
|
|
|
7,645
|
|
|
26,160
|
|
|
53,346
|
|
|
7,069,026
|
|
|
7,122,372
|
|
||||||
|
Total loans
|
$
|
23,921
|
|
|
$
|
11,940
|
|
|
$
|
43,700
|
|
|
$
|
79,561
|
|
|
$
|
18,445,212
|
|
|
$
|
18,524,773
|
|
|
(a)
|
The recorded investment in loans past due 90 days or more and still accruing totaled
$1 million
at
September 30, 2015
(the same as the reported balances for the accruing loans noted above).
|
|
(b)
|
The percent of nonaccrual loans which are current was
62%
at
September 30, 2015
.
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
90 Days or More
Past Due
(a)
|
|
Total Past Due
|
|
Current
|
|
Total
|
||||||||||||
|
|
($ 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
|
6,988
|
|
|
1,795
|
|
|
52
|
|
|
8,835
|
|
|
1,026,641
|
|
|
1,035,476
|
|
||||||
|
Installment and credit cards
|
1,186
|
|
|
746
|
|
|
1,317
|
|
|
3,249
|
|
|
450,357
|
|
|
453,606
|
|
||||||
|
Residential mortgage
|
3,889
|
|
|
957
|
|
|
—
|
|
|
4,846
|
|
|
4,997,069
|
|
|
5,001,915
|
|
||||||
|
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
|
1,471
|
|
|
1,766
|
|
|
6,840
|
|
|
10,077
|
|
|
6,374
|
|
|
16,451
|
|
||||||
|
Installment and credit cards
|
96
|
|
|
39
|
|
|
141
|
|
|
276
|
|
|
337
|
|
|
613
|
|
||||||
|
Residential mortgage
|
5,172
|
|
|
3,193
|
|
|
23,492
|
|
|
31,857
|
|
|
23,119
|
|
|
54,976
|
|
||||||
|
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
|
8,459
|
|
|
3,561
|
|
|
6,892
|
|
|
18,912
|
|
|
1,033,015
|
|
|
1,051,927
|
|
||||||
|
Installment and credit cards
|
1,282
|
|
|
785
|
|
|
1,458
|
|
|
3,525
|
|
|
450,694
|
|
|
454,219
|
|
||||||
|
Residential mortgage
|
9,061
|
|
|
4,150
|
|
|
23,492
|
|
|
36,703
|
|
|
5,020,188
|
|
|
5,056,891
|
|
||||||
|
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
|
$
|
58,855
|
|
|
$
|
60,303
|
|
|
$
|
6,899
|
|
|
$
|
59,502
|
|
|
$
|
970
|
|
|
Commercial real estate - owner occupied
|
9,537
|
|
|
9,660
|
|
|
571
|
|
|
9,784
|
|
|
274
|
|
|||||
|
Lease financing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
68,392
|
|
|
69,963
|
|
|
7,470
|
|
|
69,286
|
|
|
1,244
|
|
|||||
|
Commercial real estate - investor
|
23,916
|
|
|
25,594
|
|
|
1,349
|
|
|
24,119
|
|
|
834
|
|
|||||
|
Real estate construction
|
1,482
|
|
|
2,112
|
|
|
474
|
|
|
1,643
|
|
|
42
|
|
|||||
|
Commercial real estate lending
|
25,398
|
|
|
27,706
|
|
|
1,823
|
|
|
25,762
|
|
|
876
|
|
|||||
|
Total commercial
|
93,790
|
|
|
97,669
|
|
|
9,293
|
|
|
95,048
|
|
|
2,120
|
|
|||||
|
Home equity
|
20,526
|
|
|
22,682
|
|
|
9,655
|
|
|
21,207
|
|
|
816
|
|
|||||
|
Installment and credit cards
|
1,190
|
|
|
1,292
|
|
|
210
|
|
|
1,252
|
|
|
25
|
|
|||||
|
Residential mortgage
|
67,333
|
|
|
72,537
|
|
|
12,555
|
|
|
68,551
|
|
|
1,731
|
|
|||||
|
Total consumer
|
89,049
|
|
|
96,511
|
|
|
22,420
|
|
|
91,010
|
|
|
2,572
|
|
|||||
|
Total loans
|
$
|
182,839
|
|
|
$
|
194,180
|
|
|
$
|
31,713
|
|
|
$
|
186,058
|
|
|
$
|
4,692
|
|
|
Loans with no related allowance
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
28,164
|
|
|
$
|
29,187
|
|
|
$
|
—
|
|
|
$
|
32,848
|
|
|
$
|
548
|
|
|
Commercial real estate - owner occupied
|
11,174
|
|
|
11,571
|
|
|
—
|
|
|
11,594
|
|
|
89
|
|
|||||
|
Lease financing
|
1,763
|
|
|
1,763
|
|
|
—
|
|
|
1,980
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
41,101
|
|
|
42,521
|
|
|
—
|
|
|
46,422
|
|
|
637
|
|
|||||
|
Commercial real estate - investor
|
1,585
|
|
|
1,675
|
|
|
—
|
|
|
1,596
|
|
|
34
|
|
|||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial real estate lending
|
1,585
|
|
|
1,675
|
|
|
—
|
|
|
1,596
|
|
|
34
|
|
|||||
|
Total commercial
|
42,686
|
|
|
44,196
|
|
|
—
|
|
|
48,018
|
|
|
671
|
|
|||||
|
Home equity
|
60
|
|
|
60
|
|
|
—
|
|
|
60
|
|
|
1
|
|
|||||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential mortgage
|
4,678
|
|
|
4,932
|
|
|
—
|
|
|
4,700
|
|
|
57
|
|
|||||
|
Total consumer
|
4,738
|
|
|
4,992
|
|
|
—
|
|
|
4,760
|
|
|
58
|
|
|||||
|
Total loans
|
$
|
47,424
|
|
|
$
|
49,188
|
|
|
$
|
—
|
|
|
$
|
52,778
|
|
|
$
|
729
|
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
87,019
|
|
|
$
|
89,490
|
|
|
$
|
6,899
|
|
|
$
|
92,350
|
|
|
$
|
1,518
|
|
|
Commercial real estate - owner occupied
|
20,711
|
|
|
21,231
|
|
|
571
|
|
|
21,378
|
|
|
363
|
|
|||||
|
Lease financing
|
1,763
|
|
|
1,763
|
|
|
—
|
|
|
1,980
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
109,493
|
|
|
112,484
|
|
|
7,470
|
|
|
115,708
|
|
|
1,881
|
|
|||||
|
Commercial real estate - investor
|
25,501
|
|
|
27,269
|
|
|
1,349
|
|
|
25,715
|
|
|
868
|
|
|||||
|
Real estate construction
|
1,482
|
|
|
2,112
|
|
|
474
|
|
|
1,643
|
|
|
42
|
|
|||||
|
Commercial real estate lending
|
26,983
|
|
|
29,381
|
|
|
1,823
|
|
|
27,358
|
|
|
910
|
|
|||||
|
Total commercial
|
136,476
|
|
|
141,865
|
|
|
9,293
|
|
|
143,066
|
|
|
2,791
|
|
|||||
|
Home equity
|
20,586
|
|
|
22,742
|
|
|
9,655
|
|
|
21,267
|
|
|
817
|
|
|||||
|
Installment and credit cards
|
1,190
|
|
|
1,292
|
|
|
210
|
|
|
1,252
|
|
|
25
|
|
|||||
|
Residential mortgage
|
72,011
|
|
|
77,469
|
|
|
12,555
|
|
|
73,251
|
|
|
1,788
|
|
|||||
|
Total consumer
|
93,787
|
|
|
101,503
|
|
|
22,420
|
|
|
95,770
|
|
|
2,630
|
|
|||||
|
Total impaired loans
(b)
|
$
|
230,263
|
|
|
$
|
243,368
|
|
|
$
|
31,713
|
|
|
$
|
238,836
|
|
|
$
|
5,421
|
|
|
(a)
|
Interest income recognized included
$3 million
of interest income recognized on accruing restructured loans for the
nine months ended September 30, 2015
.
|
|
(b)
|
The implied fair value mark on all impaired loans at
September 30, 2015
was
82%
of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.
|
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
YTD
Average
Recorded
Investment
|
|
YTD Interest
Income
Recognized
(a)
|
||||||||||
|
|
($ 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
|
23,874
|
|
|
26,585
|
|
|
11,382
|
|
|
25,087
|
|
|
1,257
|
|
|||||
|
Installment and credit cards
|
1,587
|
|
|
1,795
|
|
|
308
|
|
|
1,736
|
|
|
58
|
|
|||||
|
Residential mortgage
|
68,748
|
|
|
74,005
|
|
|
13,797
|
|
|
70,030
|
|
|
2,307
|
|
|||||
|
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 impaired loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
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
|
24,660
|
|
|
27,391
|
|
|
11,382
|
|
|
25,938
|
|
|
1,275
|
|
|||||
|
Installment and credit cards
|
1,587
|
|
|
1,795
|
|
|
308
|
|
|
1,736
|
|
|
58
|
|
|||||
|
Residential mortgage
|
75,809
|
|
|
81,320
|
|
|
13,797
|
|
|
77,254
|
|
|
2,442
|
|
|||||
|
Total consumer
|
102,056
|
|
|
110,506
|
|
|
25,487
|
|
|
104,928
|
|
|
3,775
|
|
|||||
|
Total impaired loans
(b)
|
$
|
275,629
|
|
|
$
|
310,811
|
|
|
$
|
50,431
|
|
|
$
|
290,370
|
|
|
$
|
9,384
|
|
|
(a)
|
Interest income recognized included
$5 million
of interest income recognized on accruing restructured loans for the year ended
December 31, 2014
.
|
|
(b)
|
The implied fair value mark on all impaired loans at
December 31, 2014
was
72%
of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Performing
Restructured
Loans
|
|
Nonaccrual
Restructured
Loans *
|
|
Performing
Restructured
Loans
|
|
Nonaccrual
Restructured
Loans *
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Commercial and industrial
|
$
|
28,598
|
|
|
$
|
1,946
|
|
|
$
|
33,892
|
|
|
$
|
3,260
|
|
|
Commercial real estate - owner occupied
|
7,343
|
|
|
2,796
|
|
|
10,454
|
|
|
5,656
|
|
||||
|
Commercial real estate - investor
|
18,580
|
|
|
4,268
|
|
|
23,127
|
|
|
15,216
|
|
||||
|
Real estate construction
|
485
|
|
|
173
|
|
|
727
|
|
|
2,438
|
|
||||
|
Home equity
|
6,945
|
|
|
4,137
|
|
|
8,209
|
|
|
4,838
|
|
||||
|
Installment and credit cards
|
804
|
|
|
65
|
|
|
974
|
|
|
199
|
|
||||
|
Residential mortgage
|
20,054
|
|
|
23,198
|
|
|
20,833
|
|
|
26,049
|
|
||||
|
Total
|
$
|
82,809
|
|
|
$
|
36,583
|
|
|
$
|
98,216
|
|
|
$
|
57,656
|
|
|
*
|
Nonaccrual restructured loans have been included with nonaccrual loans.
|
|
|
Three Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||
|
|
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
|
5
|
|
|
$
|
893
|
|
|
$
|
896
|
|
|
10
|
|
|
$
|
2,410
|
|
|
$
|
3,033
|
|
|
Commercial real estate - owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
2,847
|
|
|
3,007
|
|
||||
|
Commercial real estate - investor
|
2
|
|
|
711
|
|
|
761
|
|
|
3
|
|
|
2,949
|
|
|
2,998
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
5
|
|
|
5
|
|
||||
|
Home equity
|
27
|
|
|
840
|
|
|
940
|
|
|
61
|
|
|
2,109
|
|
|
2,220
|
|
||||
|
Residential mortgage
|
33
|
|
|
2,612
|
|
|
2,721
|
|
|
77
|
|
|
7,393
|
|
|
7,586
|
|
||||
|
Total
|
67
|
|
|
$
|
5,056
|
|
|
$
|
5,318
|
|
|
156
|
|
|
$
|
17,713
|
|
|
$
|
18,849
|
|
|
(1)
|
Represents post-modification outstanding recorded investment.
|
|
(2)
|
Represents pre-modification outstanding recorded investment.
|
|
|
Three Months Ended September 30, 2014
|
|
Nine Months Ended September 30, 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
|
10
|
|
|
$
|
7,383
|
|
|
$
|
7,384
|
|
|
13
|
|
|
$
|
7,695
|
|
|
$
|
7,707
|
|
|
Commercial real estate - owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
1,123
|
|
|
1,260
|
|
||||
|
Commercial real estate - investor
|
3
|
|
|
5,603
|
|
|
5,918
|
|
|
4
|
|
|
6,096
|
|
|
6,425
|
|
||||
|
Real estate construction
|
1
|
|
|
8
|
|
|
8
|
|
|
2
|
|
|
14
|
|
|
14
|
|
||||
|
Home equity
|
38
|
|
|
1,121
|
|
|
1,179
|
|
|
85
|
|
|
2,784
|
|
|
2,970
|
|
||||
|
Installment and credit cards
|
2
|
|
|
25
|
|
|
25
|
|
|
3
|
|
|
34
|
|
|
45
|
|
||||
|
Residential mortgage
|
49
|
|
|
4,364
|
|
|
4,654
|
|
|
94
|
|
|
8,627
|
|
|
9,178
|
|
||||
|
Total
|
103
|
|
|
$
|
18,504
|
|
|
$
|
19,168
|
|
|
203
|
|
|
$
|
26,373
|
|
|
$
|
27,599
|
|
|
(1)
|
Represents post-modification outstanding recorded investment.
|
|
(2)
|
Represents pre-modification outstanding recorded investment.
|
|
|
Three Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
||||||||||
|
|
Number of
Loans
|
|
Recorded
Investment
|
|
Number of
Loans |
|
Recorded
Investment |
||||||
|
|
($ in Thousands)
|
||||||||||||
|
Commercial and industrial
|
1
|
|
|
$
|
153
|
|
|
1
|
|
|
$
|
153
|
|
|
Commercial real estate - owner occupied
|
—
|
|
|
—
|
|
|
1
|
|
|
297
|
|
||
|
Home equity
|
14
|
|
|
421
|
|
|
21
|
|
|
627
|
|
||
|
Residential mortgage
|
18
|
|
|
1,858
|
|
|
45
|
|
|
4,176
|
|
||
|
Total
|
33
|
|
|
$
|
2,432
|
|
|
68
|
|
|
$
|
5,253
|
|
|
|
Three Months Ended September 30, 2014
|
|
Nine Months Ended September 30, 2014
|
||||||||||
|
|
Number of
Loans
|
|
Recorded
Investment
|
|
Number of
Loans |
|
Recorded
Investment |
||||||
|
|
($ in Thousands)
|
||||||||||||
|
Commercial and industrial
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
52
|
|
|
Commercial real estate - owner occupied
|
—
|
|
|
—
|
|
|
2
|
|
|
203
|
|
||
|
Commercial real estate - investor
|
1
|
|
|
493
|
|
|
2
|
|
|
1,613
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
1
|
|
|
160
|
|
||
|
Home equity
|
11
|
|
|
312
|
|
|
20
|
|
|
598
|
|
||
|
Installment and credit cards
|
1
|
|
|
10
|
|
|
3
|
|
|
34
|
|
||
|
Residential mortgage
|
19
|
|
|
1,557
|
|
|
55
|
|
|
5,084
|
|
||
|
Total
|
32
|
|
|
$
|
2,372
|
|
|
84
|
|
|
$
|
7,744
|
|
|
|
Nine Months Ended
September 30, 2015 |
|
Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Core deposit intangibles:
|
|
|
|
||||
|
Gross carrying amount
|
$
|
36,230
|
|
|
$
|
36,230
|
|
|
Accumulated amortization
|
(35,759
|
)
|
|
(34,433
|
)
|
||
|
Net book value
|
$
|
471
|
|
|
$
|
1,797
|
|
|
Amortization during the period
|
$
|
1,326
|
|
|
$
|
2,868
|
|
|
Other intangibles:
|
|
|
|
||||
|
Gross carrying amount
|
$
|
31,398
|
|
|
$
|
19,283
|
|
|
Accumulated amortization
|
(14,891
|
)
|
|
(13,643
|
)
|
||
|
Net book value
|
$
|
16,507
|
|
|
$
|
5,640
|
|
|
Additions during the period
|
$
|
12,115
|
|
|
$
|
—
|
|
|
Amortization during the period
|
$
|
1,248
|
|
|
$
|
879
|
|
|
|
Nine Months Ended September 30, 2015
|
|
Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Mortgage servicing rights:
|
|
|
|
||||
|
Mortgage servicing rights at beginning of period
|
$
|
61,379
|
|
|
$
|
64,193
|
|
|
Additions
|
9,853
|
|
|
8,253
|
|
||
|
Amortization
|
(8,902
|
)
|
|
(11,067
|
)
|
||
|
Mortgage servicing rights at end of period
|
$
|
62,330
|
|
|
$
|
61,379
|
|
|
Valuation allowance at beginning of period
|
(1,234
|
)
|
|
(913
|
)
|
||
|
(Additions) recoveries, net
|
306
|
|
|
(321
|
)
|
||
|
Valuation allowance at end of period
|
(928
|
)
|
|
(1,234
|
)
|
||
|
Mortgage servicing rights, net
|
$
|
61,402
|
|
|
$
|
60,145
|
|
|
Fair value of mortgage servicing rights
|
$
|
67,794
|
|
|
$
|
66,342
|
|
|
Portfolio of residential mortgage loans serviced for others (“servicing portfolio”)
|
$
|
7,906,960
|
|
|
$
|
7,999,294
|
|
|
Mortgage servicing rights, net to servicing portfolio
|
0.78
|
%
|
|
0.75
|
%
|
||
|
Mortgage servicing rights expense
(1)
|
$
|
8,596
|
|
|
$
|
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)
|
||||||||||
|
Three months ending December 31, 2015
|
$
|
78
|
|
|
$
|
442
|
|
|
$
|
2,869
|
|
|
Year ending December 31, 2016
|
281
|
|
|
1,735
|
|
|
10,147
|
|
|||
|
Year ending December 31, 2017
|
112
|
|
|
1,702
|
|
|
8,341
|
|
|||
|
Year ending December 31, 2018
|
—
|
|
|
1,672
|
|
|
6,919
|
|
|||
|
Year ending December 31, 2019
|
—
|
|
|
1,373
|
|
|
5,781
|
|
|||
|
Year ending December 31, 2020
|
—
|
|
|
1,256
|
|
|
4,842
|
|
|||
|
Beyond 2020
|
—
|
|
|
8,327
|
|
|
23,431
|
|
|||
|
Total Estimated Amortization Expense
|
$
|
471
|
|
|
$
|
16,507
|
|
|
$
|
62,330
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Short-Term Funding
|
|
|
|
||||
|
Federal funds purchased
|
$
|
177,940
|
|
|
$
|
109,770
|
|
|
Securities sold under agreements to repurchase
|
524,629
|
|
|
384,221
|
|
||
|
Federal funds purchased and securities sold under agreements to repurchase
|
$
|
702,569
|
|
|
$
|
493,991
|
|
|
FHLB advances
|
260,000
|
|
|
500,000
|
|
||
|
Commercial paper
|
59,766
|
|
|
74,297
|
|
||
|
Other short-term funding
|
319,766
|
|
|
574,297
|
|
||
|
Total short-term funding
|
$
|
1,022,335
|
|
|
$
|
1,068,288
|
|
|
Long-Term Funding
|
|
|
|
||||
|
FHLB advances
|
$
|
1,750,234
|
|
|
$
|
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
|
(692
|
)
|
|
(143
|
)
|
||
|
Total long-term funding
|
2,679,542
|
|
|
3,930,117
|
|
||
|
Total short and long-term funding
|
$
|
3,701,877
|
|
|
$
|
4,998,405
|
|
|
|
Remaining Contractual Maturity of the Agreements
|
||||||||||||||
|
September 30, 2015
|
Overnight and Continuous
|
Up to 30 days
|
30-90 days
|
Greater than 90 days
|
Total
|
||||||||||
|
|
|
|
($ in Thousands)
|
|
|
||||||||||
|
Repurchase agreements
|
|
|
|
|
|
||||||||||
|
GSE securities
|
$
|
524,629
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
524,629
|
|
|
Total
|
$
|
524,629
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
524,629
|
|
|
Gross amounts of recognized liabilities for repurchase agreements
|
|
|
|
|
$
|
524,629
|
|
||||||||
|
|
|
|
|
|
|
|
Weighted Average
|
||||||||
|
($ in Thousands)
|
Notional
Amount
|
|
Fair
Value
|
|
Balance Sheet
Category
|
|
Receive
Rate
(1)
|
|
Pay
Rate
(1)
|
|
Maturity
|
||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|||||||
|
Interest rate-related instruments — customer and mirror
|
$
|
1,706,721
|
|
|
$
|
42,593
|
|
|
Trading assets
|
|
1.42%
|
|
1.42%
|
|
41 months
|
|
Interest rate-related instruments — customer and mirror
|
1,706,721
|
|
|
(44,857
|
)
|
|
Trading liabilities
|
|
1.42%
|
|
1.42%
|
|
41 months
|
||
|
Interest rate lock commitments (mortgage)
|
173,622
|
|
|
2,584
|
|
|
Other assets
|
|
--
|
|
--
|
|
---
|
||
|
Forward commitments (mortgage)
|
245,138
|
|
|
(1,982
|
)
|
|
Other liabilities
|
|
--
|
|
--
|
|
---
|
||
|
Foreign currency exchange forwards
|
54,421
|
|
|
1,159
|
|
|
Trading assets
|
|
--
|
|
--
|
|
---
|
||
|
Foreign currency exchange forwards
|
46,201
|
|
|
(960
|
)
|
|
Trading liabilities
|
|
--
|
|
--
|
|
---
|
||
|
Purchased options (time deposit)
|
105,345
|
|
|
2,915
|
|
|
Other assets
|
|
--
|
|
--
|
|
---
|
||
|
Written options (time deposit)
|
105,345
|
|
|
(2,915
|
)
|
|
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)
|
||
|
Nine Months Ended September 30, 2015
|
|
|
|
||
|
Interest rate-related instruments — customer and mirror, net
|
Capital market fees, net
|
|
$
|
85
|
|
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net
|
|
637
|
|
|
|
Forward commitments (mortgage)
|
Mortgage banking, net
|
|
453
|
|
|
|
Foreign currency exchange forwards
|
Capital market fees, net
|
|
16
|
|
|
|
Nine Months Ended September 30, 2014
|
|
|
|
||
|
Interest rate-related instruments — customer and mirror, net
|
Capital market fees, net
|
|
$
|
626
|
|
|
Interest rate lock commitments (mortgage)
|
Mortgage banking, net
|
|
1,024
|
|
|
|
Forward commitments (mortgage)
|
Mortgage banking, net
|
|
(1,924
|
)
|
|
|
Foreign currency exchange forwards
|
Capital market fees, net
|
|
118
|
|
|
|
|
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
|
||||||||||||||||||||
|
September 30, 2015
|
($ in Thousands)
|
|||||||||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
48
|
|
|
$
|
(48
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate-related instruments
|
$
|
44,210
|
|
|
$
|
—
|
|
|
$
|
44,210
|
|
|
$
|
(48
|
)
|
|
$
|
(42,658
|
)
|
|
$
|
1,504
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
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
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Commitments to extend credit, excluding commitments to originate residential mortgage loans held for sale(1)(2)
|
$
|
6,935,786
|
|
|
$
|
6,884,411
|
|
|
Commercial letters of credit (1)
|
11,484
|
|
|
9,179
|
|
||
|
Standby letters of credit (3)
|
317,079
|
|
|
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
September 30, 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
September 30, 2015
compared to
$4 million
at
December 31, 2014
, as an estimate of the fair value of these financial instruments.
|
|
|
For The Nine Months Ended September 30, 2015
|
|
For The Year Ended December 31, 2014
|
||||
|
|
($ in Thousands)
|
||||||
|
Balance at beginning of period
|
$
|
3,258
|
|
|
$
|
5,737
|
|
|
Repurchase provision expense
|
340
|
|
|
505
|
|
||
|
Adjustments to provision expense
|
(2,450
|
)
|
|
(2,250
|
)
|
||
|
Charge offs
|
(23
|
)
|
|
(734
|
)
|
||
|
Balance at end of period
|
$
|
1,125
|
|
|
$
|
3,258
|
|
|
Assets and Liabilities Measured at Fair Value on a Recurring Basis
|
|||||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
September 30, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury securities
|
$
|
1,002
|
|
|
$
|
1,002
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Municipal securities
|
427,701
|
|
|
—
|
|
|
427,701
|
|
|
—
|
|
||||
|
Residential mortgage-related securities:
|
|
|
|
|
|
|
|
||||||||
|
Government-sponsored enterprise (GSE)
|
3,088,923
|
|
|
—
|
|
|
3,088,923
|
|
|
—
|
|
||||
|
Private-label
|
1,746
|
|
|
—
|
|
|
1,746
|
|
|
—
|
|
||||
|
GSE commercial mortgage-related securities
|
1,877,581
|
|
|
—
|
|
|
1,877,581
|
|
|
—
|
|
||||
|
Other securities (debt and equity)
|
6,703
|
|
|
3,503
|
|
|
3,000
|
|
|
200
|
|
||||
|
Total investment securities available for sale
|
$
|
5,403,656
|
|
|
$
|
4,505
|
|
|
$
|
5,398,951
|
|
|
$
|
200
|
|
|
Derivatives (trading and other assets)
|
$
|
49,251
|
|
|
$
|
—
|
|
|
$
|
46,667
|
|
|
$
|
2,584
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivatives (trading and other liabilities)
|
$
|
50,714
|
|
|
$
|
—
|
|
|
$
|
48,732
|
|
|
$
|
1,982
|
|
|
|
|
|
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
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
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
|
—
|
|
|
1,090
|
|
||
|
Balance September 30, 2015
|
$
|
200
|
|
|
$
|
602
|
|
|
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
|
|||||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
September 30, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
($ in Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Loans held for sale
|
$
|
106,276
|
|
|
$
|
—
|
|
|
$
|
106,276
|
|
|
$
|
—
|
|
|
Impaired loans (1)
|
72,661
|
|
|
—
|
|
|
—
|
|
|
72,661
|
|
||||
|
Mortgage servicing rights
|
67,794
|
|
|
—
|
|
|
—
|
|
|
67,794
|
|
||||
|
|
|
|
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.
|
|
|
September 30, 2015
|
||||||||||||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||||||
|
|
($ in Thousands)
|
||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
303,701
|
|
|
$
|
303,701
|
|
|
$
|
303,701
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other financial institutions
|
70,023
|
|
|
70,023
|
|
|
70,023
|
|
|
—
|
|
|
—
|
|
|||||
|
Federal funds sold and securities purchased under agreements to resell
|
36,490
|
|
|
36,490
|
|
|
36,490
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities held to maturity
|
604,799
|
|
|
613,372
|
|
|
—
|
|
|
613,372
|
|
|
—
|
|
|||||
|
Investment securities available for sale
|
5,403,656
|
|
|
5,403,656
|
|
|
4,505
|
|
|
5,398,951
|
|
|
200
|
|
|||||
|
FHLB and Federal Reserve Bank stocks
|
160,871
|
|
|
160,871
|
|
|
—
|
|
|
160,871
|
|
|
—
|
|
|||||
|
Loans held for sale
|
105,144
|
|
|
106,276
|
|
|
—
|
|
|
106,276
|
|
|
—
|
|
|||||
|
Loans, net
|
18,262,237
|
|
|
18,435,809
|
|
|
—
|
|
|
—
|
|
|
18,435,809
|
|
|||||
|
Bank owned life insurance
|
580,289
|
|
|
580,289
|
|
|
—
|
|
|
580,289
|
|
|
—
|
|
|||||
|
Accrued interest receivable
|
70,977
|
|
|
70,977
|
|
|
70,977
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
42,593
|
|
|
42,593
|
|
|
—
|
|
|
42,593
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
1,159
|
|
|
1,159
|
|
|
—
|
|
|
1,159
|
|
|
—
|
|
|||||
|
Interest rate lock commitments to originate residential mortgage loans held for sale
|
2,584
|
|
|
2,584
|
|
|
—
|
|
|
—
|
|
|
2,584
|
|
|||||
|
Purchased options (time deposit)
|
2,915
|
|
|
2,915
|
|
|
—
|
|
|
2,915
|
|
|
—
|
|
|||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand, savings, interest-bearing demand, and money market deposits
|
$
|
18,936,600
|
|
|
$
|
18,936,600
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,936,600
|
|
|
Brokered CDs and other time deposits
|
1,621,795
|
|
|
1,632,811
|
|
|
—
|
|
|
1,632,811
|
|
|
—
|
|
|||||
|
Short-term funding
|
1,022,335
|
|
|
1,022,335
|
|
|
—
|
|
|
1,022,335
|
|
|
—
|
|
|||||
|
Long-term funding
|
2,679,542
|
|
|
2,740,335
|
|
|
—
|
|
|
2,740,335
|
|
|
—
|
|
|||||
|
Accrued interest payable
|
6,888
|
|
|
6,888
|
|
|
6,888
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate-related instruments
|
44,857
|
|
|
44,857
|
|
|
—
|
|
|
44,857
|
|
|
—
|
|
|||||
|
Foreign currency exchange forwards
|
960
|
|
|
960
|
|
|
—
|
|
|
960
|
|
|
—
|
|
|||||
|
Forward commitments to sell residential mortgage loans
|
1,982
|
|
|
1,982
|
|
|
—
|
|
|
—
|
|
|
1,982
|
|
|||||
|
Standby letters of credit (1)
|
3,164
|
|
|
3,164
|
|
|
—
|
|
|
3,164
|
|
|
—
|
|
|||||
|
Written options (time deposit)
|
2,915
|
|
|
2,915
|
|
|
—
|
|
|
2,915
|
|
|
—
|
|
|||||
|
|
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
$317 million
and
$353 million
at
September 30, 2015
and
December 31, 2014
, respectively. See Note 13 for additional information on the standby letters of credit and for information on the fair value of lending-related commitments.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Year Ended December 31,
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
||||||||||
|
|
|
|
($ in Thousands)
|
|
|
|
|
||||||||||||
|
Components of Net Periodic Benefit Cost
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pension Plan:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Service cost
|
$
|
2,318
|
|
|
$
|
2,975
|
|
|
$
|
8,443
|
|
|
8,925
|
|
|
$
|
11,058
|
|
|
|
Interest cost
|
1,678
|
|
|
1,790
|
|
|
4,963
|
|
|
5,370
|
|
|
7,132
|
|
|||||
|
Expected return on plan assets
|
(5,379
|
)
|
|
(4,855
|
)
|
|
(16,079
|
)
|
|
(14,565
|
)
|
|
(19,922
|
)
|
|||||
|
Amortization of prior service cost
|
12
|
|
|
15
|
|
|
37
|
|
|
45
|
|
|
58
|
|
|||||
|
Amortization of actuarial loss
|
627
|
|
|
326
|
|
|
1,692
|
|
|
975
|
|
|
1,384
|
|
|||||
|
Total net periodic benefit cost
|
$
|
(744
|
)
|
|
$
|
251
|
|
|
$
|
(944
|
)
|
|
$
|
750
|
|
|
$
|
(290
|
)
|
|
Postretirement Plan:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest cost
|
$
|
35
|
|
|
$
|
39
|
|
|
$
|
105
|
|
|
116
|
|
|
$
|
150
|
|
|
|
Amortization of actuarial gain
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(26
|
)
|
|
(35
|
)
|
|||||
|
Total net periodic benefit cost
|
$
|
35
|
|
|
$
|
30
|
|
|
$
|
105
|
|
|
$
|
90
|
|
|
$
|
115
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Income Statement Data
($ in Thousands)
|
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Nine Months Ended September 30, 2015
|
|
|
|
|
|||||||||||
|
Net interest income
|
$
|
230,130
|
|
|
$
|
261,951
|
|
|
$
|
12,729
|
|
|
$
|
504,810
|
|
|
Noninterest income
|
36,222
|
|
|
200,042
|
|
|
10,249
|
|
|
246,513
|
|
||||
|
Total revenue
|
266,352
|
|
|
461,993
|
|
|
22,978
|
|
|
751,323
|
|
||||
|
Credit provision *
|
30,312
|
|
|
19,625
|
|
|
(32,437
|
)
|
|
17,500
|
|
||||
|
Noninterest expense
|
106,643
|
|
|
366,410
|
|
|
49,454
|
|
|
522,507
|
|
||||
|
Income before income taxes
|
129,397
|
|
|
75,958
|
|
|
5,961
|
|
|
211,316
|
|
||||
|
Income tax expense (benefit)
|
44,384
|
|
|
26,585
|
|
|
(5,163
|
)
|
|
65,806
|
|
||||
|
Net income
|
$
|
85,013
|
|
|
$
|
49,373
|
|
|
$
|
11,124
|
|
|
$
|
145,510
|
|
|
Return on average allocated capital (ROCET1) **
|
11.8
|
%
|
|
10.3
|
%
|
|
3.9
|
%
|
|
10.3
|
%
|
||||
|
Nine Months Ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
220,973
|
|
|
$
|
227,409
|
|
|
$
|
57,924
|
|
|
$
|
506,306
|
|
|
Noninterest income
|
35,971
|
|
|
168,287
|
|
|
16,418
|
|
|
220,676
|
|
||||
|
Total revenue
|
256,944
|
|
|
395,696
|
|
|
74,342
|
|
|
726,982
|
|
||||
|
Credit provision *
|
37,021
|
|
|
16,534
|
|
|
(42,555
|
)
|
|
11,000
|
|
||||
|
Noninterest expense
|
110,558
|
|
|
346,084
|
|
|
50,794
|
|
|
507,436
|
|
||||
|
Income before income taxes
|
109,365
|
|
|
33,078
|
|
|
66,103
|
|
|
208,546
|
|
||||
|
Income tax expense
|
35,767
|
|
|
11,388
|
|
|
19,620
|
|
|
66,775
|
|
||||
|
Net income
|
$
|
73,598
|
|
|
$
|
21,690
|
|
|
$
|
46,483
|
|
|
$
|
141,771
|
|
|
Return on average allocated capital (ROCET1) **
|
12.8
|
%
|
|
5.4
|
%
|
|
9.8
|
%
|
|
9.8
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Balance Sheet Data
($ in Thousands)
|
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Average Balances for YTD 3Q 2015
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
9,373,312
|
|
|
$
|
8,719,078
|
|
|
$
|
6,326,258
|
|
|
$
|
24,418,648
|
|
|
Average loans
|
9,363,936
|
|
|
8,719,078
|
|
|
71,378
|
|
|
18,154,392
|
|
||||
|
Average deposits
|
5,730,918
|
|
|
10,786,342
|
|
|
3,145,612
|
|
|
19,662,872
|
|
||||
|
Average allocated capital (CET1) **
|
$
|
966,746
|
|
|
$
|
640,116
|
|
|
$
|
213,750
|
|
|
$
|
1,820,612
|
|
|
Average Balances for YTD 3Q 2014
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
8,933,616
|
|
|
$
|
7,646,487
|
|
|
$
|
5,933,220
|
|
|
$
|
22,513,323
|
|
|
Average loans
|
8,922,631
|
|
|
7,646,487
|
|
|
85,115
|
|
|
16,654,233
|
|
||||
|
Average deposits
|
5,129,046
|
|
|
9,872,624
|
|
|
2,347,059
|
|
|
17,348,729
|
|
||||
|
Average allocated capital (CET1) **
|
$
|
766,391
|
|
|
$
|
535,528
|
|
|
$
|
585,493
|
|
|
$
|
1,887,412
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Income Statement Data
($ in Thousands) |
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Three Months Ended September 30, 2015
|
|
|
|
|
|||||||||||
|
Net interest income
|
$
|
78,283
|
|
|
$
|
88,209
|
|
|
$
|
4,017
|
|
|
$
|
170,509
|
|
|
Noninterest income
|
11,305
|
|
|
64,911
|
|
|
3,700
|
|
|
79,916
|
|
||||
|
Total revenue
|
89,588
|
|
|
153,120
|
|
|
7,717
|
|
|
250,425
|
|
||||
|
Credit provision *
|
10,851
|
|
|
5,963
|
|
|
(8,814
|
)
|
|
8,000
|
|
||||
|
Noninterest expense
|
37,293
|
|
|
122,393
|
|
|
11,750
|
|
|
171,436
|
|
||||
|
Income before income taxes
|
41,444
|
|
|
24,764
|
|
|
4,781
|
|
|
70,989
|
|
||||
|
Income tax expense (benefit)
|
13,955
|
|
|
8,667
|
|
|
(1,071
|
)
|
|
21,551
|
|
||||
|
Net income
|
$
|
27,489
|
|
|
$
|
16,097
|
|
|
$
|
5,852
|
|
|
$
|
49,438
|
|
|
Return on average allocated capital (ROCET1) **
|
11.0
|
%
|
|
10.1
|
%
|
|
6.7
|
%
|
|
10.2
|
%
|
||||
|
Three Months Ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
72,474
|
|
|
$
|
82,067
|
|
|
$
|
18,089
|
|
|
$
|
172,630
|
|
|
Noninterest income
|
11,888
|
|
|
54,601
|
|
|
8,419
|
|
|
74,908
|
|
||||
|
Total revenue
|
84,362
|
|
|
136,668
|
|
|
26,508
|
|
|
247,538
|
|
||||
|
Credit provision *
|
11,074
|
|
|
6,773
|
|
|
(16,847
|
)
|
|
1,000
|
|
||||
|
Noninterest expense
|
35,044
|
|
|
122,722
|
|
|
14,087
|
|
|
171,853
|
|
||||
|
Income before income taxes
|
38,244
|
|
|
7,173
|
|
|
29,268
|
|
|
74,685
|
|
||||
|
Income tax expense
|
12,343
|
|
|
2,467
|
|
|
9,668
|
|
|
24,478
|
|
||||
|
Net income
|
$
|
25,901
|
|
|
$
|
4,706
|
|
|
$
|
19,600
|
|
|
$
|
50,207
|
|
|
Return on average allocated capital (ROCET1) **
|
13.8
|
%
|
|
3.2
|
%
|
|
13.4
|
%
|
|
10.4
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Balance Sheet Data
($ in Thousands) |
Corporate and
Commercial
Specialty
|
|
Community,
Consumer, and
Business
|
|
Risk Management
and Shared Services
|
|
Consolidated
Total
|
||||||||
|
Average Balances for 3Q15
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
9,475,469
|
|
|
$
|
8,917,831
|
|
|
$
|
6,440,714
|
|
|
$
|
24,834,014
|
|
|
Average loans
|
9,466,761
|
|
|
8,917,831
|
|
|
68,157
|
|
|
18,452,749
|
|
||||
|
Average deposits
|
6,044,306
|
|
|
10,969,172
|
|
|
3,280,121
|
|
|
20,293,599
|
|
||||
|
Average allocated capital (CET1) **
|
$
|
988,283
|
|
|
$
|
632,878
|
|
|
$
|
216,275
|
|
|
$
|
1,837,436
|
|
|
Average Balances for 3Q14
|
|
|
|
|
|
|
|
||||||||
|
Average earning assets
|
$
|
8,761,870
|
|
|
$
|
8,310,839
|
|
|
$
|
6,024,008
|
|
|
$
|
23,096,717
|
|
|
Average loans
|
8,750,207
|
|
|
8,310,839
|
|
|
79,915
|
|
|
17,140,961
|
|
||||
|
Average deposits
|
5,092,314
|
|
|
10,337,637
|
|
|
2,443,427
|
|
|
17,873,378
|
|
||||
|
Average allocated capital (CET1) **
|
$
|
744,792
|
|
|
$
|
583,096
|
|
|
$
|
543,358
|
|
|
$
|
1,871,246
|
|
|
* 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 common equity Tier 1 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 ROCET1 reflects return on average allocated common equity Tier 1 ("CET1"). The ROCET1 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
Postretirement
Obligations
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||
|
Balance January 1, 2015
|
$
|
18,512
|
|
|
$
|
(23,362
|
)
|
|
$
|
(4,850
|
)
|
|
Other comprehensive income before reclassifications
|
35,101
|
|
|
—
|
|
|
35,101
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(4,038
|
)
|
|
1,729
|
|
|
(2,309
|
)
|
|||
|
Income tax expense
|
(11,907
|
)
|
|
(659
|
)
|
|
(12,566
|
)
|
|||
|
Net other comprehensive income during period
|
19,156
|
|
|
1,070
|
|
|
20,226
|
|
|||
|
Balance September 30, 2015
|
$
|
37,668
|
|
|
$
|
(22,292
|
)
|
|
$
|
15,376
|
|
|
Balance January 1, 2014
|
$
|
(11,396
|
)
|
|
$
|
(12,848
|
)
|
|
$
|
(24,244
|
)
|
|
Other comprehensive income before reclassifications
|
36,061
|
|
|
—
|
|
|
36,061
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(469
|
)
|
|
994
|
|
|
525
|
|
|||
|
Income tax expense
|
(13,684
|
)
|
|
(383
|
)
|
|
(14,067
|
)
|
|||
|
Net other comprehensive income during period
|
21,908
|
|
|
611
|
|
|
22,519
|
|
|||
|
Balance September 30, 2014
|
$
|
10,512
|
|
|
$
|
(12,237
|
)
|
|
$
|
(1,725
|
)
|
|
|
|
|
|
|
|
||||||
|
($ in Thousands)
|
Investments
Securities
Available
For Sale
|
|
Defined Benefit
Pension and
Postretirement
Obligations
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||
|
Balance July 1, 2015
|
$
|
25,282
|
|
|
$
|
(22,688
|
)
|
|
$
|
2,594
|
|
|
Other comprehensive income before reclassifications
|
22,907
|
|
|
—
|
|
|
22,907
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(2,796
|
)
|
|
639
|
|
|
(2,157
|
)
|
|||
|
Income tax expense
|
(7,725
|
)
|
|
(243
|
)
|
|
(7,968
|
)
|
|||
|
Net other comprehensive income during period
|
12,386
|
|
|
396
|
|
|
12,782
|
|
|||
|
Balance September 30, 2015
|
$
|
37,668
|
|
|
$
|
(22,292
|
)
|
|
$
|
15,376
|
|
|
Balance July 1, 2014
|
$
|
22,935
|
|
|
$
|
(12,441
|
)
|
|
$
|
10,494
|
|
|
Other comprehensive loss before reclassifications
|
(20,123
|
)
|
|
—
|
|
|
(20,123
|
)
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(57
|
)
|
|
332
|
|
|
275
|
|
|||
|
Income tax (expense) benefit
|
7,757
|
|
|
(128
|
)
|
|
7,629
|
|
|||
|
Net other comprehensive income (loss) during period
|
(12,423
|
)
|
|
204
|
|
|
(12,219
|
)
|
|||
|
Balance September 30, 2014
|
$
|
10,512
|
|
|
$
|
(12,237
|
)
|
|
$
|
(1,725
|
)
|
|
•
|
Average loans of $18.5 billion for the third quarter of 2015 grew $264 million, or 1% from the second quarter of 2015, primarily driven by a $247 million increase in the residential mortgage loan portfolio. Average deposits grew to a record $20.3 billion, up $667 million, or 3% from the second quarter of 2015, primarily driven by strong growth in demand deposits and money market accounts.
|
|
•
|
Credit quality continued to improve with decreases in nonaccrual loans (down 8%) and net charge offs (down 8%) compared to the second quarter of 2015, while potential problem loans increased $64 million driven by the migration of a small number of commercial credits.
|
|
•
|
Net interest income of
$171 million
for the third quarter of 2015 increased $4 million, or 2% from the second quarter of 2015, while the net interest margin declined 1 basis point to 2.82%.
|
|
•
|
Noninterest income of
$80 million
for the third quarter of 2015 decreased $7 million, or 8% from the second quarter of 2015, primarily driven by reduced mortgage banking income and seasonally lower insurance activity.
|
|
•
|
Noninterest expense of
$171 million
for the third quarter of 2015 decreased $5 million, or 3% from the second quarter of 2015, primarily due to lower personnel and technology costs.
|
|
|
3rd Qtr
2015 |
|
2nd Qtr
2015 |
|
1st Qtr
2015 |
|
4th Qtr
2014 |
|
3rd Qtr
2014 |
||||||||||
|
Net income (Quarter)
|
$
|
49,438
|
|
|
$
|
49,400
|
|
|
$
|
46,672
|
|
|
$
|
48,738
|
|
|
$
|
50,207
|
|
|
Net income (Year-to-date)
|
$
|
145,510
|
|
|
$
|
96,072
|
|
|
$
|
46,672
|
|
|
$
|
190,509
|
|
|
$
|
141,771
|
|
|
Net income available to common equity (Quarter)
|
$
|
47,254
|
|
|
$
|
47,855
|
|
|
$
|
45,444
|
|
|
$
|
47,513
|
|
|
$
|
48,952
|
|
|
Net income available to common equity (Year-to-date)
|
$
|
140,553
|
|
|
$
|
93,299
|
|
|
$
|
45,444
|
|
|
$
|
185,507
|
|
|
$
|
137,994
|
|
|
Earnings per common share – basic (Quarter)
|
$
|
0.31
|
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
Earnings per common share – basic (Year-to-date)
|
$
|
0.93
|
|
|
$
|
0.62
|
|
|
$
|
0.30
|
|
|
$
|
1.17
|
|
|
$
|
0.86
|
|
|
Earnings per common share – diluted (Quarter)
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.31
|
|
|
Earnings per common share – diluted (Year-to-date)
|
$
|
0.92
|
|
|
$
|
0.61
|
|
|
$
|
0.30
|
|
|
$
|
1.16
|
|
|
$
|
0.85
|
|
|
Return on average assets (Quarter)
|
0.72
|
%
|
|
0.74
|
%
|
|
0.71
|
%
|
|
0.75
|
%
|
|
0.78
|
%
|
|||||
|
Return on average assets (Year-to-date)
|
0.72
|
%
|
|
0.73
|
%
|
|
0.71
|
%
|
|
0.76
|
%
|
|
0.76
|
%
|
|||||
|
Return on average equity (Quarter)
|
6.72
|
%
|
|
6.89
|
%
|
|
6.65
|
%
|
|
6.83
|
%
|
|
6.93
|
%
|
|||||
|
Return on average equity (Year-to-date)
|
6.76
|
%
|
|
6.77
|
%
|
|
6.65
|
%
|
|
6.63
|
%
|
|
6.57
|
%
|
|||||
|
Return on average tangible common equity (Quarter)
|
10.35
|
%
|
|
10.62
|
%
|
|
10.16
|
%
|
|
10.27
|
%
|
|
10.35
|
%
|
|||||
|
Return on average tangible common equity (Year-to-date)
|
10.38
|
%
|
|
10.39
|
%
|
|
10.16
|
%
|
|
9.91
|
%
|
|
9.79
|
%
|
|||||
|
Return on average common equity Tier 1 (Quarter) (1)
|
10.20
|
%
|
|
10.55
|
%
|
|
10.22
|
%
|
|
10.35
|
%
|
|
10.38
|
%
|
|||||
|
Return on average common equity Tier 1 (Year-to-date) (1)
|
10.32
|
%
|
|
10.38
|
%
|
|
10.22
|
%
|
|
9.92
|
%
|
|
9.78
|
%
|
|||||
|
Federal Reserve efficiency ratio (Quarter) (2)
|
68.83
|
%
|
|
70.23
|
%
|
|
70.30
|
%
|
|
70.54
|
%
|
|
71.06
|
%
|
|||||
|
Federal Reserve efficiency ratio (Year-to-date) (2)
|
69.79
|
%
|
|
70.26
|
%
|
|
70.30
|
%
|
|
70.28
|
%
|
|
70.19
|
%
|
|||||
|
Fully tax-equivalent efficiency ratio (Quarter) (2)
|
67.09
|
%
|
|
68.54
|
%
|
|
68.56
|
%
|
|
68.82
|
%
|
|
69.27
|
%
|
|||||
|
Fully tax-equivalent efficiency ratio (Year-to-date) (2)
|
68.07
|
%
|
|
68.55
|
%
|
|
68.56
|
%
|
|
68.53
|
%
|
|
68.44
|
%
|
|||||
|
Net interest margin (Quarter)
|
2.82
|
%
|
|
2.83
|
%
|
|
2.89
|
%
|
|
3.04
|
%
|
|
3.06
|
%
|
|||||
|
Net interest margin (Year-to-date)
|
2.84
|
%
|
|
2.86
|
%
|
|
2.89
|
%
|
|
3.08
|
%
|
|
3.09
|
%
|
|||||
|
(1)
|
Return on average common equity Tier 1 = 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.
|
|
|
3rd Qtr
2015
|
|
2nd Qtr
2015
|
|
1st Qtr
2015
|
|
4th Qtr
2014
|
|
3rd Qtr
2014
|
|||||
|
Federal Reserve efficiency ratio (Quarter) (a)
|
68.83
|
%
|
|
70.23
|
%
|
|
70.30
|
%
|
|
70.54
|
%
|
|
71.06
|
%
|
|
Taxable equivalent adjustment (Quarter)
|
(1.39
|
)%
|
|
(1.34
|
)%
|
|
(1.42
|
)%
|
|
(1.41
|
)%
|
|
(1.39
|
)%
|
|
Other intangible amortization (Quarter)
|
(0.35
|
)%
|
|
(0.35
|
)%
|
|
(0.32
|
)%
|
|
(0.31
|
)%
|
|
(0.40
|
)%
|
|
Fully tax-equivalent efficiency ratio (Quarter) (b)
|
67.09
|
%
|
|
68.54
|
%
|
|
68.56
|
%
|
|
68.82
|
%
|
|
69.27
|
%
|
|
Federal Reserve Efficiency ratio (Year-to-date) (a)
|
69.79
|
%
|
|
70.26
|
%
|
|
70.30
|
%
|
|
70.28
|
%
|
|
70.19
|
%
|
|
Taxable equivalent adjustment (Year-to-date)
|
(1.38
|
)%
|
|
(1.38
|
)%
|
|
(1.42
|
)%
|
|
(1.36
|
)%
|
|
(1.35
|
)%
|
|
Other intangible amortization (Year-to-date)
|
(0.34
|
)%
|
|
(0.33
|
)%
|
|
(0.32
|
)%
|
|
(0.39
|
)%
|
|
(0.40
|
)%
|
|
Fully tax-equivalent efficiency ratio (Year-to-date) (b)
|
68.07
|
%
|
|
68.55
|
%
|
|
68.56
|
%
|
|
68.53
|
%
|
|
68.44
|
%
|
|
(a)
|
The efficiency ratio as defined by the Federal Reserve guidance is noninterest expense (which includes the provision for unfunded commitments) divided by the sum of net interest income plus noninterest income, excluding investment securities gains / losses, net.
|
|
(b)
|
The fully tax-equivalent efficiency ratio
is noninterest expense (which includes the provision for unfunded commitments), excluding other intangible amortization, divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains / losses. Management believes the fully tax-equivalent efficiency ratio, which adjusts net interest income for the tax-favored status of certain loans and investment securities, to be the preferred industry measurement as it enhances the comparability of net interest income arising from taxable and tax-exempt sources. This presentation differs from our prior reporting. All periods have been adjusted to conform.
|
|
|
Nine months ended September 30, 2015
|
|
Nine months ended September 30, 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
|
$
|
7,083,736
|
|
|
$
|
168,188
|
|
|
3.17
|
%
|
|
$
|
6,419,328
|
|
|
$
|
160,189
|
|
|
3.34
|
%
|
|
Commercial real estate lending
|
4,171,250
|
|
|
108,785
|
|
|
3.49
|
%
|
|
3,965,242
|
|
|
109,681
|
|
|
3.70
|
%
|
||||
|
Total commercial
|
11,254,986
|
|
|
276,973
|
|
|
3.29
|
%
|
|
10,384,570
|
|
|
269,870
|
|
|
3.47
|
%
|
||||
|
Residential mortgage
|
5,435,277
|
|
|
134,923
|
|
|
3.31
|
%
|
|
4,787,306
|
|
|
125,460
|
|
|
3.50
|
%
|
||||
|
Retail
|
1,464,129
|
|
|
50,851
|
|
|
4.64
|
%
|
|
1,482,357
|
|
|
49,581
|
|
|
4.46
|
%
|
||||
|
Total loans
|
18,154,392
|
|
|
462,747
|
|
|
3.40
|
%
|
|
16,654,233
|
|
|
444,911
|
|
|
3.57
|
%
|
||||
|
Investment securities (1)
|
5,808,771
|
|
|
109,651
|
|
|
2.52
|
%
|
|
5,559,398
|
|
|
110,273
|
|
|
2.64
|
%
|
||||
|
Other short-term investments
|
455,485
|
|
|
4,952
|
|
|
1.45
|
%
|
|
299,692
|
|
|
4,814
|
|
|
2.14
|
%
|
||||
|
Investments and other
|
6,264,256
|
|
|
114,603
|
|
|
2.44
|
%
|
|
5,859,090
|
|
|
115,087
|
|
|
2.62
|
%
|
||||
|
Total earning assets
|
24,418,648
|
|
|
$
|
577,350
|
|
|
3.16
|
%
|
|
22,513,323
|
|
|
$
|
559,998
|
|
|
3.32
|
%
|
||
|
Other assets, net
|
2,456,843
|
|
|
|
|
|
|
2,339,067
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
26,875,491
|
|
|
|
|
|
|
$
|
24,852,390
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings deposits
|
$
|
1,329,548
|
|
|
$
|
751
|
|
|
0.08
|
%
|
|
$
|
1,244,483
|
|
|
$
|
715
|
|
|
0.08
|
%
|
|
Interest-bearing demand deposits
|
3,218,089
|
|
|
3,049
|
|
|
0.13
|
%
|
|
2,930,236
|
|
|
2,903
|
|
|
0.13
|
%
|
||||
|
Money market deposits
|
9,100,867
|
|
|
12,223
|
|
|
0.18
|
%
|
|
7,413,513
|
|
|
8,906
|
|
|
0.16
|
%
|
||||
|
Time deposits
|
1,616,474
|
|
|
8,258
|
|
|
0.68
|
%
|
|
1,600,472
|
|
|
6,451
|
|
|
0.54
|
%
|
||||
|
Total interest-bearing deposits
|
15,264,978
|
|
|
24,281
|
|
|
0.21
|
%
|
|
13,188,704
|
|
|
18,975
|
|
|
0.19
|
%
|
||||
|
Federal funds purchased and securities sold under agreements to repurchase
|
632,714
|
|
|
714
|
|
|
0.15
|
%
|
|
860,732
|
|
|
1,001
|
|
|
0.16
|
%
|
||||
|
Other short-term funding
|
170,300
|
|
|
279
|
|
|
0.22
|
%
|
|
610,055
|
|
|
629
|
|
|
0.14
|
%
|
||||
|
Long-term funding
|
3,277,840
|
|
|
32,159
|
|
|
1.31
|
%
|
|
2,955,797
|
|
|
18,836
|
|
|
0.85
|
%
|
||||
|
Total short and long-term funding
|
4,080,854
|
|
|
33,152
|
|
|
1.08
|
%
|
|
4,426,584
|
|
|
20,466
|
|
|
0.62
|
%
|
||||
|
Total interest-bearing liabilities
|
19,345,832
|
|
|
$
|
57,433
|
|
|
0.40
|
%
|
|
17,615,288
|
|
|
$
|
39,441
|
|
|
0.30
|
%
|
||
|
Noninterest-bearing demand deposits
|
4,397,894
|
|
|
|
|
|
|
4,160,025
|
|
|
|
|
|
||||||||
|
Other liabilities
|
251,937
|
|
|
|
|
|
|
191,802
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
2,879,828
|
|
|
|
|
|
|
2,885,275
|
|
|
|
|
|
||||||||
|
Total liabilities and equity
|
$
|
26,875,491
|
|
|
|
|
|
|
$
|
24,852,390
|
|
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
2.76
|
%
|
|
|
|
|
|
3.02
|
%
|
||||||||
|
Net free funds
|
|
|
|
|
0.08
|
%
|
|
|
|
|
|
0.07
|
%
|
||||||||
|
Net interest income, tax-equivalent, and net interest margin
|
|
|
$
|
519,917
|
|
|
2.84
|
%
|
|
|
|
$
|
520,557
|
|
|
3.09
|
%
|
||||
|
Fully tax-equivalent adjustment
|
|
|
15,107
|
|
|
|
|
|
|
14,251
|
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
504,810
|
|
|
|
|
|
|
$
|
506,306
|
|
|
|
||||||
|
|
Three months ended September 30, 2015
|
|
Three months ended September 30, 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
|
$
|
7,089,664
|
|
|
$
|
55,944
|
|
|
3.13
|
%
|
|
$
|
6,652,227
|
|
|
$
|
54,990
|
|
|
3.28
|
%
|
|
Commercial real estate lending
|
4,260,329
|
|
|
36,694
|
|
|
3.42
|
%
|
|
4,019,286
|
|
|
37,780
|
|
|
3.73
|
%
|
||||
|
Total commercial
|
11,349,993
|
|
|
92,638
|
|
|
3.24
|
%
|
|
10,671,513
|
|
|
92,770
|
|
|
3.45
|
%
|
||||
|
Residential mortgage
|
5,658,253
|
|
|
47,004
|
|
|
3.32
|
%
|
|
4,947,713
|
|
|
42,840
|
|
|
3.46
|
%
|
||||
|
Retail
|
1,444,503
|
|
|
16,913
|
|
|
4.67
|
%
|
|
1,521,735
|
|
|
17,392
|
|
|
4.56
|
%
|
||||
|
Total loans
|
18,452,749
|
|
|
156,555
|
|
|
3.38
|
%
|
|
17,140,961
|
|
|
153,002
|
|
|
3.55
|
%
|
||||
|
Investment securities (1)
|
5,965,769
|
|
|
37,049
|
|
|
2.48
|
%
|
|
5,619,982
|
|
|
36,486
|
|
|
2.60
|
%
|
||||
|
Other short-term investments
|
415,496
|
|
|
1,489
|
|
|
1.43
|
%
|
|
335,774
|
|
|
1,503
|
|
|
1.79
|
%
|
||||
|
Investments and other
|
6,381,265
|
|
|
38,538
|
|
|
2.42
|
%
|
|
5,955,756
|
|
|
37,989
|
|
|
2.55
|
%
|
||||
|
Total earning assets
|
24,834,014
|
|
|
$
|
195,093
|
|
|
3.13
|
%
|
|
23,096,717
|
|
|
$
|
190,991
|
|
|
3.29
|
%
|
||
|
Other assets, net
|
2,446,062
|
|
|
|
|
|
|
2,375,335
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
27,280,076
|
|
|
|
|
|
|
$
|
25,472,052
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings deposits
|
$
|
1,357,677
|
|
|
$
|
254
|
|
|
0.07
|
%
|
|
$
|
1,269,994
|
|
|
$
|
254
|
|
|
0.08
|
%
|
|
Interest-bearing demand deposits
|
3,199,391
|
|
|
962
|
|
|
0.12
|
%
|
|
3,096,712
|
|
|
1,111
|
|
|
0.14
|
%
|
||||
|
Money market deposits
|
9,538,030
|
|
|
4,350
|
|
|
0.18
|
%
|
|
7,721,167
|
|
|
3,153
|
|
|
0.16
|
%
|
||||
|
Time deposits
|
1,624,661
|
|
|
2,955
|
|
|
0.72
|
%
|
|
1,545,851
|
|
|
2,103
|
|
|
0.54
|
%
|
||||
|
Total interest-bearing deposits
|
15,719,759
|
|
|
8,521
|
|
|
0.22
|
%
|
|
13,633,724
|
|
|
6,621
|
|
|
0.19
|
%
|
||||
|
Federal funds purchased and securities sold under agreements to repurchase
|
649,891
|
|
|
248
|
|
|
0.15
|
%
|
|
927,904
|
|
|
390
|
|
|
0.17
|
%
|
||||
|
Other short-term funding
|
154,811
|
|
|
83
|
|
|
0.21
|
%
|
|
665,647
|
|
|
233
|
|
|
0.14
|
%
|
||||
|
Long-term funding
|
3,024,774
|
|
|
10,645
|
|
|
1.41
|
%
|
|
2,931,714
|
|
|
6,179
|
|
|
0.84
|
%
|
||||
|
Total short and long-term funding
|
3,829,476
|
|
|
10,976
|
|
|
1.15
|
%
|
|
4,525,265
|
|
|
6,802
|
|
|
0.60
|
%
|
||||
|
Total interest-bearing liabilities
|
19,549,235
|
|
|
$
|
19,497
|
|
|
0.40
|
%
|
|
18,158,989
|
|
|
$
|
13,423
|
|
|
0.29
|
%
|
||
|
Noninterest-bearing demand deposits
|
4,573,840
|
|
|
|
|
|
|
4,239,654
|
|
|
|
|
|
||||||||
|
Other liabilities
|
237,725
|
|
|
|
|
|
|
197,330
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
2,919,276
|
|
|
|
|
|
|
2,876,079
|
|
|
|
|
|
||||||||
|
Total liabilities and equity
|
$
|
27,280,076
|
|
|
|
|
|
|
$
|
25,472,052
|
|
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
2.73
|
%
|
|
|
|
|
|
3.00
|
%
|
||||||||
|
Net free funds
|
|
|
|
|
0.09
|
%
|
|
|
|
|
|
0.06
|
%
|
||||||||
|
Net interest income, tax-equivalent, and net interest margin
|
|
|
$
|
175,596
|
|
|
2.82
|
%
|
|
|
|
$
|
177,568
|
|
|
3.06
|
%
|
||||
|
Fully tax-equivalent adjustment
|
|
|
5,087
|
|
|
|
|
|
|
4,938
|
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
170,509
|
|
|
|
|
|
|
$
|
172,630
|
|
|
|
||||||
|
(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
nine months ended
September 30, 2015
, was
$520 million
, a decrease of $1 million versus the first nine months of 2014. The decrease in taxable equivalent net interest income was attributable to an unfavorable rate variance (as the impact of changes in the interest rate environment and product pricing decreased taxable equivalent net interest income by $44 million), partially offset by a favorable volume variance (as balance sheet changes in both volume and mix increased taxable equivalent net interest income by $43 million).
|
|
•
|
The net interest margin for the first nine months of 2015 was
2.84%
, 25 bp lower than
3.09%
for the same period in 2014. This comparable period decrease was comprised of a 26 bp decrease in interest rate spread (the net of a 16 bp decrease in yield on earning assets and a 10 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 through the first nine months of 2015. There remains uncertainty as to the timing of a potential interest rate change. As of September 30, 2015, the market was pricing less than a 50% probability of an increase by year end 2015.
|
|
•
|
The yield on earning assets was
3.16%
for the first nine months of 2015, 16 bp lower than the comparable period last year. Loan yields were down 17 bp, (to
3.40%
), and are related to competitive pricing pressures in a low interest rate environment. The yield on investment securities and other short-term investments decreased 18 bp (to
2.44%
), 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
0.40%
for the first nine months of 2015 was 10 bp higher than the same period in 2014. The cost of short-term funding was relatively flat, while the cost of long-term funding increased 46 bp (to
1.31%
), mainly due to the issuance of long-term senior and subordinated notes in late 2014.
|
|
•
|
Average earning assets were
$24.4 billion
for the first nine months of 2015, an increase of $1.9 billion (8%) from the comparable period last year. Average loans increased $1.5 billion, including increases in commercial loans (up $870 million) and residential mortgage loans (up $648 million), while retail loans decreased (down $18 million). Average investment securities and other short-term investments increased $405 million, primarily in municipal securities, mortgage related securities and interest-bearing deposits in other banks.
|
|
•
|
Average interest-bearing liabilities of
$19.3 billion
for the first nine months of 2015 increased $1.7 billion (10%) from the comparable period last year. Average interest-bearing deposits increased $2.1 billion (primarily in money market deposits), while noninterest bearing deposits increased $238 million. On average, short and long-term funding decreased $346 million between the comparable nine month periods, including a $668 million decrease in short-term funding, partially offset by a $322 million increase in long-term funding (also mainly due to the issuance of long-term senior and subordinated notes in late 2014).
|
|
|
Three months ended
September 30,
|
|
|
|
|
|
Nine months ended,
September 30
|
|
|
|
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
Dollar
Change
|
|
Percent
Change
|
|
2015
|
|
2014
|
|
Dollar
Change
|
|
Percent
Change
|
||||||||||||||
|
Trust service fees
|
$
|
12,273
|
|
|
$
|
12,218
|
|
|
$
|
55
|
|
|
0.5
|
%
|
|
$
|
36,875
|
|
|
$
|
35,946
|
|
|
$
|
929
|
|
|
2.6
|
%
|
|
Service charges on deposit accounts
|
17,385
|
|
|
17,961
|
|
|
(576
|
)
|
|
(3.2
|
)%
|
|
48,894
|
|
|
51,773
|
|
|
(2,879
|
)
|
|
(5.6
|
)%
|
||||||
|
Card-based and other nondeposit fees
|
12,618
|
|
|
12,407
|
|
|
211
|
|
|
1.7
|
%
|
|
38,631
|
|
|
37,493
|
|
|
1,138
|
|
|
3.0
|
%
|
||||||
|
Insurance commissions
|
17,561
|
|
|
7,860
|
|
|
9,701
|
|
|
123.4
|
%
|
|
57,366
|
|
|
33,828
|
|
|
23,538
|
|
|
69.6
|
%
|
||||||
|
Brokerage and annuity commissions
|
3,809
|
|
|
4,040
|
|
|
(231
|
)
|
|
(5.7
|
)%
|
|
11,684
|
|
|
12,593
|
|
|
(909
|
)
|
|
(7.2
|
)%
|
||||||
|
Core fee-based revenue
|
63,646
|
|
|
54,486
|
|
|
9,160
|
|
|
16.8
|
%
|
|
193,450
|
|
|
171,633
|
|
|
21,817
|
|
|
12.7
|
%
|
||||||
|
Mortgage banking income
|
9,557
|
|
|
9,140
|
|
|
417
|
|
|
4.6
|
%
|
|
32,588
|
|
|
26,527
|
|
|
6,061
|
|
|
22.8
|
%
|
||||||
|
Mortgage servicing rights expense
|
2,914
|
|
|
2,471
|
|
|
443
|
|
|
17.9
|
%
|
|
8,596
|
|
|
8,135
|
|
|
461
|
|
|
5.7
|
%
|
||||||
|
Mortgage banking, net
|
6,643
|
|
|
6,669
|
|
|
(26
|
)
|
|
(0.4
|
)%
|
|
23,992
|
|
|
18,392
|
|
|
5,600
|
|
|
30.4
|
%
|
||||||
|
Capital market fees, net
|
2,170
|
|
|
2,939
|
|
|
(769
|
)
|
|
(26.2
|
)%
|
|
7,329
|
|
|
7,360
|
|
|
(31
|
)
|
|
(0.4
|
)%
|
||||||
|
Bank owned life insurance income
|
2,448
|
|
|
3,506
|
|
|
(1,058
|
)
|
|
(30.2
|
)%
|
|
7,704
|
|
|
10,837
|
|
|
(3,133
|
)
|
|
(28.9
|
)%
|
||||||
|
Other
|
2,118
|
|
|
2,317
|
|
|
(199
|
)
|
|
(8.6
|
)%
|
|
6,916
|
|
|
5,424
|
|
|
1,492
|
|
|
27.5
|
%
|
||||||
|
Subtotal ("fee income")
|
77,025
|
|
|
69,917
|
|
|
7,108
|
|
|
10.2
|
%
|
|
239,391
|
|
|
213,646
|
|
|
25,745
|
|
|
12.1
|
%
|
||||||
|
Asset gains, net
|
95
|
|
|
4,934
|
|
|
(4,839
|
)
|
|
(98.1
|
)%
|
|
3,084
|
|
|
6,561
|
|
|
(3,477
|
)
|
|
(53.0
|
)%
|
||||||
|
Investment securities gains, net
|
2,796
|
|
|
57
|
|
|
2,739
|
|
|
N/M
|
|
|
4,038
|
|
|
469
|
|
|
3,569
|
|
|
N/M
|
|
||||||
|
Total noninterest income
|
$
|
79,916
|
|
|
$
|
74,908
|
|
|
$
|
5,008
|
|
|
6.7
|
%
|
|
$
|
246,513
|
|
|
$
|
220,676
|
|
|
$
|
25,837
|
|
|
11.7
|
%
|
|
Fee Income Ratio *
|
30
|
%
|
|
28
|
%
|
|
|
|
|
|
32
|
%
|
|
29
|
%
|
|
|
|
|
||||||||||
|
Mortgage loans originated for sale during period
|
$
|
291,931
|
|
|
$
|
298,083
|
|
|
|
|
|
|
$
|
911,133
|
|
|
$
|
777,532
|
|
|
|
|
|
||||||
|
Trust assets under management, at market value
|
$
|
7,625,613
|
|
|
$
|
7,700,305
|
|
|
|
|
|
|
$
|
7,625,613
|
|
|
$
|
7,700,305
|
|
|
|
|
|
||||||
|
N/M = Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
•
|
Core fee-based revenue was
$193 million
, an increase of
$22 million
(
13%
) versus the
nine months ended
September 30, 2014
. Insurance commissions were
$57 million
, up
$24 million
(
70%
) from the
nine months ended
September 30, 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
$24 million
for the
nine months ended
September 30, 2015
and
$18 million
for the
nine months ended
September 30, 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
$6 million
(
23%
) compared to the
nine months ended
September 30, 2014
, primarily due to a $4 million increase in gain on sale and a $2 million favorable change in the fair value of the mortgage derivatives.
|
|
•
|
Bank owned life insurance income was
$8 million
, down
$3 million
from the
nine months ended
September 30, 2014
primarily due to death benefits received during the
nine months ended
September 30, 2014
. All remaining noninterest income categories on a combined basis increased $2 million from the first nine months of 2014.
|
|
|
Three months ended
September 30,
|
|
|
|
|
|
Nine months ended
September 30,
|
|
|
|
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
Dollar
Change
|
|
Percent
Change
|
|
2015
|
|
2014
|
|
Dollar Change
|
|
Percent Change
|
||||||||||||||
|
Personnel expense
|
$
|
101,134
|
|
|
$
|
97,650
|
|
|
$
|
3,484
|
|
|
3.6
|
%
|
|
$
|
304,272
|
|
|
$
|
293,141
|
|
|
$
|
11,131
|
|
|
3.8
|
%
|
|
Occupancy
|
14,187
|
|
|
13,743
|
|
|
444
|
|
|
3.2
|
%
|
|
46,178
|
|
|
43,088
|
|
|
3,090
|
|
|
7.2
|
%
|
||||||
|
Equipment
|
6,003
|
|
|
6,133
|
|
|
(130
|
)
|
|
(2.1
|
)%
|
|
17,514
|
|
|
18,636
|
|
|
(1,122
|
)
|
|
(6.0
|
)%
|
||||||
|
Technology
|
14,748
|
|
|
13,573
|
|
|
1,175
|
|
|
8.7
|
%
|
|
46,660
|
|
|
40,891
|
|
|
5,769
|
|
|
14.1
|
%
|
||||||
|
Business development and advertising
|
5,964
|
|
|
7,467
|
|
|
(1,503
|
)
|
|
(20.1
|
)%
|
|
18,120
|
|
|
17,606
|
|
|
514
|
|
|
2.9
|
%
|
||||||
|
Other intangible amortization
|
885
|
|
|
990
|
|
|
(105
|
)
|
|
(10.6
|
)%
|
|
2,574
|
|
|
2,972
|
|
|
(398
|
)
|
|
(13.4
|
)%
|
||||||
|
Loan expense
|
3,305
|
|
|
3,813
|
|
|
(508
|
)
|
|
(13.3
|
)%
|
|
9,982
|
|
|
10,220
|
|
|
(238
|
)
|
|
(2.3
|
)%
|
||||||
|
Legal and professional fees
|
4,207
|
|
|
4,604
|
|
|
(397
|
)
|
|
(8.6
|
)%
|
|
13,089
|
|
|
13,228
|
|
|
(139
|
)
|
|
(1.1
|
)%
|
||||||
|
Foreclosure / OREO expense
|
496
|
|
|
2,083
|
|
|
(1,587
|
)
|
|
(76.2
|
)%
|
|
3,224
|
|
|
5,554
|
|
|
(2,330
|
)
|
|
(42.0
|
)%
|
||||||
|
FDIC expense
|
6,000
|
|
|
6,859
|
|
|
(859
|
)
|
|
(12.5
|
)%
|
|
18,500
|
|
|
16,805
|
|
|
1,695
|
|
|
10.1
|
%
|
||||||
|
Other
|
14,507
|
|
|
14,938
|
|
|
(431
|
)
|
|
(2.9
|
)%
|
|
42,394
|
|
|
45,295
|
|
|
(2,901
|
)
|
|
(6.4
|
)%
|
||||||
|
Total noninterest expense
|
$
|
171,436
|
|
|
$
|
171,853
|
|
|
$
|
(417
|
)
|
|
(0.2
|
)%
|
|
$
|
522,507
|
|
|
$
|
507,436
|
|
|
$
|
15,071
|
|
|
3.0
|
%
|
|
Average full-time equivalent employees
|
4,421
|
|
|
4,359
|
|
|
|
|
|
|
4,436
|
|
|
4,435
|
|
|
|
|
|
||||||||||
|
•
|
Personnel expense (which includes salary-related expenses and fringe benefit expenses) was
$304 million
for the
nine months ended September 30, 2015
, up
$11 million
(
4%
) from the
nine months ended
September 30, 2014
. Salary-related expenses increased $10 million (4%). This increase was primarily attributable to the Ahmann & Martin Co. acquisition which added approximately 110 colleagues during the first nine months of 2015. Fringe benefit expenses were relatively flat from the comparable period in 2014.
|
|
•
|
Nonpersonnel noninterest expenses on a combined basis were
$218 million
, up
$4 million
(
2%
) from the
nine months ended
September 30, 2014
. Occupancy was up
$3 million
(
7%
), related to a lease termination charge in the first quarter of 2015, as the Corporation further consolidated office space in Chicago. Technology was up
$6 million
(
14%
), as the Corporation continues to invest in solutions that will drive operational efficiency. Foreclosure/OREO expense decreased
$2 million
(
42%
) compared to the
nine months ended
September 30, 2014
, as credit quality continues to improve and foreclosures trend down. All remaining noninterest expense categories on a combined basis were down $3 million (2%) compared to the first nine months of 2014.
|
|
|
September 30, 2015
|
|
June 30, 2015
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|||||||||||||||||||||||||
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|||||||||||||||
|
Commercial and industrial
|
$
|
6,085,473
|
|
|
33
|
%
|
|
$
|
6,208,192
|
|
|
34
|
%
|
|
$
|
6,140,420
|
|
|
34
|
%
|
|
$
|
5,905,902
|
|
|
34
|
%
|
|
$
|
5,603,899
|
|
|
33
|
%
|
|
Commercial real estate - owner occupied
|
966,689
|
|
|
5
|
|
|
978,183
|
|
|
5
|
|
|
1,003,885
|
|
|
6
|
|
|
1,007,937
|
|
|
6
|
|
|
1,014,335
|
|
|
6
|
|
|||||
|
Lease financing
|
42,607
|
|
|
—
|
|
|
46,900
|
|
|
—
|
|
|
49,496
|
|
|
—
|
|
|
51,529
|
|
|
—
|
|
|
52,600
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
7,094,769
|
|
|
38
|
|
|
7,233,275
|
|
|
39
|
|
|
7,193,801
|
|
|
40
|
|
|
6,965,368
|
|
|
40
|
|
|
6,670,834
|
|
|
39
|
|
|||||
|
Commercial real estate - investor
|
3,183,352
|
|
|
17
|
|
|
3,126,440
|
|
|
17
|
|
|
3,086,980
|
|
|
17
|
|
|
3,056,485
|
|
|
17
|
|
|
3,043,361
|
|
|
17
|
|
|||||
|
Real estate construction
|
1,124,280
|
|
|
6
|
|
|
1,092,308
|
|
|
6
|
|
|
1,019,571
|
|
|
6
|
|
|
1,008,956
|
|
|
6
|
|
|
982,426
|
|
|
6
|
|
|||||
|
Commercial real estate lending
|
4,307,632
|
|
|
23
|
|
|
4,218,748
|
|
|
23
|
|
|
4,106,551
|
|
|
23
|
|
|
4,065,441
|
|
|
23
|
|
|
4,025,787
|
|
|
23
|
|
|||||
|
Total commercial
|
11,402,401
|
|
|
61
|
|
|
11,452,023
|
|
|
62
|
|
|
11,300,352
|
|
|
63
|
|
|
11,030,809
|
|
|
63
|
|
|
10,696,621
|
|
|
62
|
|
|||||
|
Home equity revolving lines of credit
|
883,573
|
|
|
5
|
|
|
880,628
|
|
|
5
|
|
|
879,827
|
|
|
5
|
|
|
887,779
|
|
|
5
|
|
|
880,435
|
|
|
5
|
|
|||||
|
Home equity loans junior liens
|
130,892
|
|
|
1
|
|
|
141,344
|
|
|
1
|
|
|
154,120
|
|
|
1
|
|
|
164,148
|
|
|
1
|
|
|
176,316
|
|
|
1
|
|
|||||
|
Home equity
|
1,014,465
|
|
|
6
|
|
|
1,021,972
|
|
|
6
|
|
|
1,033,947
|
|
|
6
|
|
|
1,051,927
|
|
|
6
|
|
|
1,056,751
|
|
|
6
|
|
|||||
|
Installment and credit cards
|
425,729
|
|
|
2
|
|
|
430,823
|
|
|
2
|
|
|
436,492
|
|
|
2
|
|
|
454,219
|
|
|
3
|
|
|
459,682
|
|
|
3
|
|
|||||
|
Residential mortgage
|
5,682,178
|
|
|
31
|
|
|
5,398,434
|
|
|
30
|
|
|
5,208,241
|
|
|
29
|
|
|
5,056,891
|
|
|
28
|
|
|
4,946,036
|
|
|
29
|
|
|||||
|
Total consumer
|
7,122,372
|
|
|
39
|
|
|
6,851,229
|
|
|
38
|
|
|
6,678,680
|
|
|
37
|
|
|
6,563,037
|
|
|
37
|
|
|
6,462,469
|
|
|
38
|
|
|||||
|
Total loans
|
$
|
18,524,773
|
|
|
100
|
%
|
|
$
|
18,303,252
|
|
|
100
|
%
|
|
$
|
17,979,032
|
|
|
100
|
%
|
|
$
|
17,593,846
|
|
|
100
|
%
|
|
$
|
17,159,090
|
|
|
100
|
%
|
|
Commercial real estate - investor and Real estate construction loan detail:
|
|
|
||||||||||||||||||||||||||||||||
|
Farmland
|
$
|
9,645
|
|
|
—
|
%
|
|
$
|
9,590
|
|
|
—
|
%
|
|
$
|
8,987
|
|
|
—
|
%
|
|
$
|
9,249
|
|
|
—
|
%
|
|
$
|
8,428
|
|
|
—
|
%
|
|
Multi-family
|
921,456
|
|
|
29
|
|
|
902,680
|
|
|
29
|
|
|
926,640
|
|
|
30
|
|
|
976,956
|
|
|
32
|
|
|
1,030,131
|
|
|
34
|
|
|||||
|
Non-owner occupied
|
2,252,251
|
|
|
71
|
|
|
2,214,170
|
|
|
71
|
|
|
2,151,353
|
|
|
70
|
|
|
2,070,280
|
|
|
68
|
|
|
2,004,802
|
|
|
66
|
|
|||||
|
Commercial real estate - investor
|
$
|
3,183,352
|
|
|
100
|
%
|
|
$
|
3,126,440
|
|
|
100
|
%
|
|
$
|
3,086,980
|
|
|
100
|
%
|
|
$
|
3,056,485
|
|
|
100
|
%
|
|
$
|
3,043,361
|
|
|
100
|
%
|
|
1-4 family construction
|
$
|
315,538
|
|
|
28
|
%
|
|
$
|
318,222
|
|
|
29
|
%
|
|
$
|
300,210
|
|
|
29
|
%
|
|
$
|
304,992
|
|
|
30
|
%
|
|
$
|
305,719
|
|
|
31
|
%
|
|
All other construction
|
808,742
|
|
|
72
|
|
|
774,086
|
|
|
71
|
|
|
719,361
|
|
|
71
|
|
|
703,964
|
|
|
70
|
|
|
676,707
|
|
|
69
|
|
|||||
|
Real estate construction
|
$
|
1,124,280
|
|
|
100
|
%
|
|
$
|
1,092,308
|
|
|
100
|
%
|
|
$
|
1,019,571
|
|
|
100
|
%
|
|
$
|
1,008,956
|
|
|
100
|
%
|
|
$
|
982,426
|
|
|
100
|
%
|
|
Home Equity Lines of Credit - Revolving Period End Dates
|
|
|
% of Total
|
|||
|
Less than 1 year
|
$
|
4,488
|
|
|
<1%
|
|
|
1 — 3 years
|
4,218
|
|
|
<1%
|
|
|
|
3 — 5 years
|
27,413
|
|
|
3
|
%
|
|
|
5 — 10 years
|
181,622
|
|
|
21
|
%
|
|
|
Over 10 years
|
665,832
|
|
|
75
|
%
|
|
|
Total home equity revolving lines of credit
|
$
|
883,573
|
|
|
100
|
%
|
|
|
|
Maturity(1)
|
|||||||||||||||||
|
September 30, 2015
|
|
Within 1 Year(2)
|
|
1-5 Years
|
|
After 5 Years
|
|
Total
|
|
% of Total
|
|||||||||
|
Commercial and industrial
|
|
$
|
4,952,971
|
|
|
$
|
847,987
|
|
|
$
|
284,515
|
|
|
$
|
6,085,473
|
|
|
54
|
%
|
|
Commercial real estate - investor
|
|
1,211,992
|
|
|
1,831,930
|
|
|
139,430
|
|
|
3,183,352
|
|
|
28
|
%
|
||||
|
Commercial real estate - owner occupied
|
|
280,683
|
|
|
561,789
|
|
|
124,217
|
|
|
966,689
|
|
|
8
|
%
|
||||
|
Real estate construction
|
|
783,056
|
|
|
305,801
|
|
|
35,423
|
|
|
1,124,280
|
|
|
10
|
%
|
||||
|
Total
|
|
$
|
7,228,702
|
|
|
$
|
3,547,507
|
|
|
$
|
583,585
|
|
|
$
|
11,359,794
|
|
|
100
|
%
|
|
Fixed rate
|
|
$
|
3,276,968
|
|
|
$
|
1,027,564
|
|
|
$
|
271,344
|
|
|
$
|
4,575,876
|
|
|
40
|
%
|
|
Floating or adjustable rate
|
|
3,951,734
|
|
|
2,519,943
|
|
|
312,241
|
|
|
6,783,918
|
|
|
60
|
%
|
||||
|
Total
|
|
$
|
7,228,702
|
|
|
$
|
3,547,507
|
|
|
$
|
583,585
|
|
|
$
|
11,359,794
|
|
|
100
|
%
|
|
Percent by maturity distribution
|
|
64
|
%
|
|
31
|
%
|
|
5
|
%
|
|
100
|
%
|
|
|
|||||
|
(1)
|
Based upon scheduled principal repayments.
|
|
(2)
|
Demand loans, past due loans, and overdrafts are reported in the "Within 1 Year" category.
|
|
|
September 30, 2015
|
|
June 30, 2015
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
|||||||||||||||||||||||||
|
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|
Amount
|
|
% of
Total |
|||||||||||||||
|
Noninterest-bearing demand
|
$
|
4,657,261
|
|
|
23
|
%
|
|
$
|
4,332,171
|
|
|
23
|
%
|
|
$
|
4,570,872
|
|
|
23
|
%
|
|
$
|
4,505,272
|
|
|
24
|
%
|
|
$
|
4,302,454
|
|
|
24
|
%
|
|
Savings
|
1,346,407
|
|
|
6
|
|
|
1,359,478
|
|
|
7
|
|
|
1,337,643
|
|
|
7
|
|
|
1,235,277
|
|
|
7
|
|
|
1,256,567
|
|
|
7
|
|
|||||
|
Interest-bearing demand
|
3,416,429
|
|
|
17
|
|
|
3,576,311
|
|
|
19
|
|
|
3,525,870
|
|
|
18
|
|
|
3,126,854
|
|
|
17
|
|
|
3,637,411
|
|
|
20
|
|
|||||
|
Money market
|
9,516,503
|
|
|
46
|
|
|
8,374,186
|
|
|
43
|
|
|
8,781,206
|
|
|
44
|
|
|
8,324,646
|
|
|
44
|
|
|
7,491,460
|
|
|
41
|
|
|||||
|
Brokered CDs
|
42,689
|
|
|
—
|
|
|
39,760
|
|
|
—
|
|
|
40,699
|
|
|
—
|
|
|
42,556
|
|
|
—
|
|
|
9,242
|
|
|
—
|
|
|||||
|
Other time
|
1,579,106
|
|
|
8
|
|
|
1,587,657
|
|
|
8
|
|
|
1,595,302
|
|
|
8
|
|
|
1,528,899
|
|
|
8
|
|
|
1,504,124
|
|
|
8
|
|
|||||
|
Total deposits
|
$
|
20,558,395
|
|
|
100
|
%
|
|
$
|
19,269,563
|
|
|
100
|
%
|
|
$
|
19,851,592
|
|
|
100
|
%
|
|
$
|
18,763,504
|
|
|
100
|
%
|
|
$
|
18,201,258
|
|
|
100
|
%
|
|
Customer funding
|
524,630
|
|
|
|
|
433,044
|
|
|
|
|
528,572
|
|
|
|
|
384,221
|
|
|
|
|
493,451
|
|
|
|
||||||||||
|
Total deposits and customer funding
|
$
|
21,083,025
|
|
|
|
|
$
|
19,702,607
|
|
|
|
|
$
|
20,380,164
|
|
|
|
|
$
|
19,147,725
|
|
|
|
|
$
|
18,694,709
|
|
|
|
|||||
|
Network transaction deposits included above in interest-bearing demand and money market
|
$
|
3,207,867
|
|
|
|
|
$
|
2,920,939
|
|
|
|
|
$
|
2,900,325
|
|
|
|
|
$
|
2,852,943
|
|
|
|
|
$
|
2,207,055
|
|
|
|
|||||
|
Total network transaction deposits and Brokered CDs
|
3,250,556
|
|
|
|
|
2,960,699
|
|
|
|
|
2,941,024
|
|
|
|
|
2,895,499
|
|
|
|
|
2,216,297
|
|
|
|
||||||||||
|
Total deposits and customer funding, excluding Brokered CDs and network transaction deposits
|
$
|
17,832,469
|
|
|
|
|
$
|
16,741,908
|
|
|
|
|
$
|
17,439,140
|
|
|
|
|
$
|
16,252,226
|
|
|
|
|
$
|
16,478,412
|
|
|
|
|||||
|
Time deposits of $100,000 or more
|
$
|
511,070
|
|
|
|
|
$
|
470,092
|
|
|
|
|
$
|
510,977
|
|
|
|
|
$
|
457,254
|
|
|
|
|
$
|
394,438
|
|
|
|
|||||
|
Time deposits of more than $250,000
|
$
|
169,146
|
|
|
|
|
$
|
185,273
|
|
|
|
|
$
|
188,328
|
|
|
|
|
$
|
152,059
|
|
|
|
|
$
|
135,101
|
|
|
|
|||||
|
•
|
Deposits are the Corporation’s largest source of funds. Selected period-end deposit information is detailed in Table 8. Total deposits increased
$2.4 billion
(
13%
) from
September 30, 2014
, and increased $
1.8 billion
(
10%
) from
December 31, 2014
, primarily in money market accounts.
|
|
|
At and For the Nine Months Ended
September 30, |
|
|
|
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
|
18,500
|
|
|
|
|
|
8,500
|
|
|
|
|
|
13,000
|
|
|
|
|
|||
|
Charge offs
|
(39,539
|
)
|
|
|
|
|
(35,318
|
)
|
|
|
|
|
(44,096
|
)
|
|
|
|
|||
|
Recoveries
|
17,273
|
|
|
|
|
|
24,765
|
|
|
|
|
|
29,083
|
|
|
|
|
|||
|
Net charge offs
|
(22,266
|
)
|
|
|
|
|
(10,553
|
)
|
|
|
|
|
(15,013
|
)
|
|
|
|
|||
|
Balance at end of period
|
$
|
262,536
|
|
|
|
|
|
$
|
266,262
|
|
|
|
|
|
$
|
266,302
|
|
|
|
|
|
Allowance for Unfunded Commitments:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at beginning of period
|
$
|
24,900
|
|
|
|
|
|
$
|
21,900
|
|
|
|
|
|
$
|
21,900
|
|
|
|
|
|
Provision for unfunded commitments
|
(1,000
|
)
|
|
|
|
|
2,500
|
|
|
|
|
|
3,000
|
|
|
|
|
|||
|
Balance at end of period
|
$
|
23,900
|
|
|
|
|
|
$
|
24,400
|
|
|
|
|
|
$
|
24,900
|
|
|
|
|
|
Allowance for credit losses (A)
|
$
|
286,436
|
|
|
|
|
|
$
|
290,662
|
|
|
|
|
|
$
|
291,202
|
|
|
|
|
|
Provision for credit losses (B)
|
$
|
17,500
|
|
|
|
|
|
$
|
11,000
|
|
|
|
|
|
$
|
16,000
|
|
|
|
|
|
Net Loan Charge Offs (Recoveries):
|
|
|
(C)
|
|
|
|
|
(C)
|
|
|
|
|
(C)
|
|
||||||
|
Commercial and industrial
|
$
|
13,280
|
|
|
29
|
|
|
$
|
1,920
|
|
|
5
|
|
|
$
|
3,243
|
|
|
6
|
|
|
Commercial real estate - owner occupied
|
1,433
|
|
|
19
|
|
|
1,536
|
|
|
19
|
|
|
1,670
|
|
|
16
|
|
|||
|
Lease financing
|
—
|
|
|
—
|
|
|
23
|
|
|
6
|
|
|
32
|
|
|
6
|
|
|||
|
Commercial and business lending
|
14,713
|
|
|
28
|
|
|
3,479
|
|
|
7
|
|
|
4,945
|
|
|
8
|
|
|||
|
Commercial real estate - investor
|
(177
|
)
|
|
(1
|
)
|
|
(5,335
|
)
|
|
(24
|
)
|
|
(5,467
|
)
|
|
(18
|
)
|
|||
|
Real estate construction
|
(1,378
|
)
|
|
(17
|
)
|
|
1,258
|
|
|
18
|
|
|
1,142
|
|
|
12
|
|
|||
|
Commercial real estate lending
|
(1,555
|
)
|
|
(5
|
)
|
|
(4,077
|
)
|
|
(14
|
)
|
|
(4,325
|
)
|
|
(11
|
)
|
|||
|
Total commercial
|
13,158
|
|
|
16
|
|
|
(598
|
)
|
|
(1
|
)
|
|
620
|
|
|
1
|
|
|||
|
Home equity revolving lines of credit
|
1,999
|
|
|
30
|
|
|
3,660
|
|
|
56
|
|
|
4,754
|
|
|
54
|
|
|||
|
Home equity loans junior liens
|
899
|
|
|
81
|
|
|
2,535
|
|
|
176
|
|
|
2,992
|
|
|
160
|
|
|||
|
Home equity
|
2,898
|
|
|
38
|
|
|
6,195
|
|
|
78
|
|
|
7,746
|
|
|
73
|
|
|||
|
Installment and credit cards
|
2,365
|
|
|
73
|
|
|
1,270
|
|
|
41
|
|
|
2,260
|
|
|
53
|
|
|||
|
Residential mortgage
|
3,845
|
|
|
9
|
|
|
3,686
|
|
|
10
|
|
|
4,387
|
|
|
9
|
|
|||
|
Total consumer
|
9,108
|
|
|
18
|
|
|
11,151
|
|
|
24
|
|
|
14,393
|
|
|
23
|
|
|||
|
Total net charge offs
|
$
|
22,266
|
|
|
16
|
|
|
$
|
10,553
|
|
|
8
|
|
|
$
|
15,013
|
|
|
9
|
|
|
Commercial real estate & Real estate construction Net Charge Off Detail:
|
|
|
(C)
|
|
|
|
|
(C)
|
|
|
|
|
(C)
|
|
||||||
|
Multi-family
|
$
|
39
|
|
|
1
|
|
|
$
|
(6,089
|
)
|
|
(83
|
)
|
|
$
|
(6,170
|
)
|
|
(62
|
)
|
|
Non-owner occupied
|
(216
|
)
|
|
(1
|
)
|
|
754
|
|
|
5
|
|
|
703
|
|
|
3
|
|
|||
|
Commercial real estate - investor
|
$
|
(177
|
)
|
|
(1
|
)
|
|
$
|
(5,335
|
)
|
|
(24
|
)
|
|
$
|
(5,467
|
)
|
|
(18
|
)
|
|
1-4 family construction
|
$
|
(515
|
)
|
|
(22
|
)
|
|
$
|
(170
|
)
|
|
(8
|
)
|
|
$
|
(369
|
)
|
|
(12
|
)
|
|
All other construction
|
(863
|
)
|
|
(16
|
)
|
|
1,428
|
|
|
29
|
|
|
1,511
|
|
|
22
|
|
|||
|
Real estate construction
|
$
|
(1,378
|
)
|
|
(17
|
)
|
|
$
|
1,258
|
|
|
18
|
|
|
$
|
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
|
1.42
|
%
|
|
|
|
1.55
|
%
|
|
|
|
1.51
|
%
|
|
|
|
|||||
|
Allowance for loan losses to net charge offs (annualized)
|
8.8x
|
|
|
|
|
18.9x
|
|
|
|
|
17.7x
|
|
|
|
|
|||||
|
Quarterly Trends:
|
|
September 30,
2015 |
|
|
|
June 30,
2015 |
|
|
|
March 31,
2015 |
|
|
|
December 31,
2014 |
|
|
|
September 30,
2014 |
|
|
|
||||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at beginning of period
|
|
$
|
261,538
|
|
|
|
|
$
|
265,268
|
|
|
|
|
$
|
266,302
|
|
|
|
|
$
|
266,262
|
|
|
|
|
$
|
271,851
|
|
|
|
|
||||
|
Provision for loan losses
|
|
9,000
|
|
|
|
|
5,000
|
|
|
|
|
4,500
|
|
|
|
|
4,500
|
|
|
|
|
(3,000
|
)
|
|
|
|
|||||||||
|
Charge offs
|
|
(11,732
|
)
|
|
|
|
(14,537
|
)
|
|
|
|
(13,270
|
)
|
|
|
|
(8,778
|
)
|
|
|
|
(14,850
|
)
|
|
|
|
|||||||||
|
Recoveries
|
|
3,730
|
|
|
|
|
5,807
|
|
|
|
|
7,736
|
|
|
|
|
4,318
|
|
|
|
|
12,261
|
|
|
|
|
|||||||||
|
Net charge offs
|
|
(8,002
|
)
|
|
|
|
(8,730
|
)
|
|
|
|
(5,534
|
)
|
|
|
|
(4,460
|
)
|
|
|
|
(2,589
|
)
|
|
|
|
|||||||||
|
Balance at end of period
|
|
$
|
262,536
|
|
|
|
|
$
|
261,538
|
|
|
|
|
$
|
265,268
|
|
|
|
|
$
|
266,302
|
|
|
|
|
$
|
266,262
|
|
|
|
|
||||
|
Allowance for Unfunded Commitments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at beginning of period
|
|
$
|
24,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,400
|
|
|
|
|
$
|
20,400
|
|
|
|
|
||||
|
Provision for unfunded commitments
|
|
(1,000
|
)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
500
|
|
|
|
|
4,000
|
|
|
|
|
|||||||||
|
Balance at end of period
|
|
$
|
23,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,900
|
|
|
|
|
$
|
24,400
|
|
|
|
|
||||
|
Allowance for credit losses (A)
|
|
$
|
286,436
|
|
|
|
|
$
|
286,438
|
|
|
|
|
$
|
290,168
|
|
|
|
|
$
|
291,202
|
|
|
|
|
$
|
290,662
|
|
|
|
|
||||
|
Provision for credit losses (B)
|
|
$
|
8,000
|
|
|
|
|
$
|
5,000
|
|
|
|
|
$
|
4,500
|
|
|
|
|
$
|
5,000
|
|
|
|
|
$
|
1,000
|
|
|
|
|
||||
|
Net Loan Charge Offs (Recoveries):
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
||||||
|
Commercial and industrial
|
|
$
|
4,709
|
|
|
31
|
|
|
$
|
3,921
|
|
|
26
|
|
|
$
|
4,650
|
|
|
32
|
|
|
$
|
1,323
|
|
|
9
|
|
|
$
|
572
|
|
|
4
|
|
|
Commercial real estate - owner occupied
|
|
(504
|
)
|
|
(21
|
)
|
|
1,198
|
|
|
48
|
|
|
739
|
|
|
30
|
|
|
134
|
|
|
5
|
|
|
2,210
|
|
|
84
|
|
|||||
|
Lease financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
7
|
|
|
(6
|
)
|
|
(5
|
)
|
|||||
|
Commercial and business lending
|
|
4,205
|
|
|
24
|
|
|
5,119
|
|
|
29
|
|
|
5,389
|
|
|
31
|
|
|
1,466
|
|
|
9
|
|
|
2,776
|
|
|
17
|
|
|||||
|
Commercial real estate - investor
|
|
496
|
|
|
6
|
|
|
1,856
|
|
|
24
|
|
|
(2,529
|
)
|
|
(33
|
)
|
|
(132
|
)
|
|
(2
|
)
|
|
(4,065
|
)
|
|
(54
|
)
|
|||||
|
Real estate construction
|
|
38
|
|
|
1
|
|
|
(673
|
)
|
|
(26
|
)
|
|
(743
|
)
|
|
(30
|
)
|
|
(116
|
)
|
|
(5
|
)
|
|
350
|
|
|
14
|
|
|||||
|
Commercial real estate lending
|
|
534
|
|
|
5
|
|
|
1,183
|
|
|
11
|
|
|
(3,272
|
)
|
|
(32
|
)
|
|
(248
|
)
|
|
(2
|
)
|
|
(3,715
|
)
|
|
(37
|
)
|
|||||
|
Total commercial
|
|
4,739
|
|
|
17
|
|
|
6,302
|
|
|
22
|
|
|
2,117
|
|
|
8
|
|
|
1,218
|
|
|
4
|
|
|
(939
|
)
|
|
(3
|
)
|
|||||
|
Home equity revolving lines of credit
|
|
533
|
|
|
24
|
|
|
246
|
|
|
11
|
|
|
1,220
|
|
|
56
|
|
|
1,094
|
|
|
49
|
|
|
1,098
|
|
|
50
|
|
|||||
|
Home equity loans junior liens
|
|
358
|
|
|
104
|
|
|
118
|
|
|
32
|
|
|
423
|
|
|
108
|
|
|
457
|
|
|
107
|
|
|
728
|
|
|
159
|
|
|||||
|
Home equity
|
|
891
|
|
|
35
|
|
|
364
|
|
|
14
|
|
|
1,643
|
|
|
64
|
|
|
1,551
|
|
|
58
|
|
|
1,826
|
|
|
69
|
|
|||||
|
Installment and credit cards
|
|
810
|
|
|
75
|
|
|
786
|
|
|
73
|
|
|
769
|
|
|
70
|
|
|
990
|
|
|
86
|
|
|
910
|
|
|
78
|
|
|||||
|
Residential mortgage
|
|
1,562
|
|
|
11
|
|
|
1,278
|
|
|
9
|
|
|
1,005
|
|
|
8
|
|
|
701
|
|
|
5
|
|
|
792
|
|
|
6
|
|
|||||
|
Total consumer
|
|
3,263
|
|
|
18
|
|
|
2,428
|
|
|
14
|
|
|
3,417
|
|
|
21
|
|
|
3,242
|
|
|
19
|
|
|
3,528
|
|
|
22
|
|
|||||
|
Total net charge offs
|
|
$
|
8,002
|
|
|
17
|
|
|
$
|
8,730
|
|
|
19
|
|
|
$
|
5,534
|
|
|
13
|
|
|
$
|
4,460
|
|
|
10
|
|
|
$
|
2,589
|
|
|
6
|
|
|
Commercial real estate & Real estate construction Net Charge Off Detail:
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
|
|
|
|
(C)
|
|
||||||
|
Multi-family
|
|
$
|
35
|
|
|
2
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
4
|
|
|
—
|
|
|
$
|
(81
|
)
|
|
(3
|
)
|
|
$
|
(6,022
|
)
|
|
(243
|
)
|
|
Non-owner occupied
|
|
461
|
|
|
8
|
|
|
1,856
|
|
|
34
|
|
|
(2,533
|
)
|
|
(48
|
)
|
|
(51
|
)
|
|
(1
|
)
|
|
1,957
|
|
|
38
|
|
|||||
|
Commercial real estate - investor
|
|
$
|
496
|
|
|
6
|
|
|
$
|
1,856
|
|
|
24
|
|
|
$
|
(2,529
|
)
|
|
(33
|
)
|
|
$
|
(132
|
)
|
|
(2
|
)
|
|
$
|
(4,065
|
)
|
|
(54
|
)
|
|
1-4 family construction
|
|
$
|
(31
|
)
|
|
(4
|
)
|
|
$
|
(280
|
)
|
|
(35
|
)
|
|
$
|
(204
|
)
|
|
(27
|
)
|
|
$
|
(199
|
)
|
|
(25
|
)
|
|
$
|
(53
|
)
|
|
(7
|
)
|
|
All other construction
|
|
69
|
|
|
3
|
|
|
(393
|
)
|
|
(22
|
)
|
|
(539
|
)
|
|
(32
|
)
|
|
83
|
|
|
5
|
|
|
403
|
|
|
23
|
|
|||||
|
Real estate construction
|
|
$
|
38
|
|
|
1
|
|
|
$
|
(673
|
)
|
|
(26
|
)
|
|
$
|
(743
|
)
|
|
(30
|
)
|
|
$
|
(116
|
)
|
|
(5
|
)
|
|
$
|
350
|
|
|
14
|
|
|
(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.
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
September 30, 2015
|
|
June 30,
2015 |
|
March 31,
2015 |
|
December 31, 2014
|
|
September 30, 2014
|
||||||||||
|
Nonperforming assets by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
58,421
|
|
|
$
|
64,738
|
|
|
$
|
61,620
|
|
|
$
|
49,663
|
|
|
$
|
51,143
|
|
|
Commercial real estate - owner occupied
|
13,368
|
|
|
18,821
|
|
|
21,861
|
|
|
25,825
|
|
|
24,340
|
|
|||||
|
Lease financing
|
1,763
|
|
|
1,656
|
|
|
1,720
|
|
|
1,801
|
|
|
1,947
|
|
|||||
|
Commercial and business lending
|
73,552
|
|
|
85,215
|
|
|
85,201
|
|
|
77,289
|
|
|
77,430
|
|
|||||
|
Commercial real estate - investor
|
6,921
|
|
|
6,090
|
|
|
13,742
|
|
|
22,685
|
|
|
25,106
|
|
|||||
|
Real estate construction
|
997
|
|
|
2,906
|
|
|
5,423
|
|
|
5,399
|
|
|
8,187
|
|
|||||
|
Commercial real estate lending
|
7,918
|
|
|
8,996
|
|
|
19,165
|
|
|
28,084
|
|
|
33,293
|
|
|||||
|
Total commercial
|
81,470
|
|
|
94,211
|
|
|
104,366
|
|
|
105,373
|
|
|
110,723
|
|
|||||
|
Home equity revolving lines of credit
|
8,060
|
|
|
8,420
|
|
|
9,171
|
|
|
9,853
|
|
|
10,154
|
|
|||||
|
Home equity loans junior liens
|
5,581
|
|
|
5,356
|
|
|
6,145
|
|
|
6,598
|
|
|
6,443
|
|
|||||
|
Home equity
|
13,641
|
|
|
13,776
|
|
|
15,316
|
|
|
16,451
|
|
|
16,597
|
|
|||||
|
Installment and credit cards
|
386
|
|
|
454
|
|
|
515
|
|
|
613
|
|
|
653
|
|
|||||
|
Residential mortgage
|
51,957
|
|
|
51,920
|
|
|
54,149
|
|
|
54,976
|
|
|
56,165
|
|
|||||
|
Total consumer
|
65,984
|
|
|
66,150
|
|
|
69,980
|
|
|
72,040
|
|
|
73,415
|
|
|||||
|
Total nonaccrual loans (“NALs”)
|
$
|
147,454
|
|
|
$
|
160,361
|
|
|
$
|
174,346
|
|
|
$
|
177,413
|
|
|
$
|
184,138
|
|
|
Commercial real estate owned
|
$
|
9,242
|
|
|
$
|
9,906
|
|
|
$
|
10,620
|
|
|
$
|
11,699
|
|
|
$
|
10,733
|
|
|
Residential real estate owned
|
3,788
|
|
|
2,996
|
|
|
3,474
|
|
|
4,111
|
|
|
4,676
|
|
|||||
|
Bank properties real estate owned
|
710
|
|
|
655
|
|
|
832
|
|
|
922
|
|
|
1,431
|
|
|||||
|
Other real estate owned (“OREO”)
|
13,740
|
|
|
13,557
|
|
|
14,926
|
|
|
16,732
|
|
|
16,840
|
|
|||||
|
Total nonperforming assets (“NPAs”)
|
$
|
161,194
|
|
|
$
|
173,918
|
|
|
$
|
189,272
|
|
|
$
|
194,145
|
|
|
$
|
200,978
|
|
|
Commercial real estate & Real estate construction NALs detail:
|
|||||||||||||||||||
|
Multi-family
|
$
|
2
|
|
|
$
|
40
|
|
|
$
|
423
|
|
|
$
|
2,478
|
|
|
$
|
2,518
|
|
|
Non-owner occupied
|
6,919
|
|
|
6,050
|
|
|
13,319
|
|
|
20,207
|
|
|
22,588
|
|
|||||
|
Commercial real estate - investor
|
$
|
6,921
|
|
|
$
|
6,090
|
|
|
$
|
13,742
|
|
|
$
|
22,685
|
|
|
$
|
25,106
|
|
|
1-4 family construction
|
$
|
337
|
|
|
$
|
682
|
|
|
$
|
1,304
|
|
|
$
|
1,262
|
|
|
$
|
1,350
|
|
|
All other construction
|
660
|
|
|
2,224
|
|
|
4,119
|
|
|
4,137
|
|
|
6,837
|
|
|||||
|
Real estate construction
|
$
|
997
|
|
|
$
|
2,906
|
|
|
$
|
5,423
|
|
|
$
|
5,399
|
|
|
$
|
8,187
|
|
|
Accruing loans past due 90 days or more:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
$
|
178
|
|
|
$
|
262
|
|
|
$
|
197
|
|
|
$
|
254
|
|
|
$
|
269
|
|
|
Consumer
|
1,306
|
|
|
1,400
|
|
|
1,518
|
|
|
1,369
|
|
|
1,421
|
|
|||||
|
Total accruing loans past due 90 days or more
|
$
|
1,484
|
|
|
$
|
1,662
|
|
|
$
|
1,715
|
|
|
$
|
1,623
|
|
|
$
|
1,690
|
|
|
Restructured loans (accruing):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
$
|
55,006
|
|
|
$
|
60,219
|
|
|
$
|
59,738
|
|
|
$
|
68,200
|
|
|
$
|
73,774
|
|
|
Consumer
|
27,803
|
|
|
30,001
|
|
|
29,079
|
|
|
30,016
|
|
|
30,829
|
|
|||||
|
Total restructured loans (accruing)
|
$
|
82,809
|
|
|
$
|
90,220
|
|
|
$
|
88,817
|
|
|
$
|
98,216
|
|
|
$
|
104,603
|
|
|
Nonaccrual restructured loans (included in nonaccrual loans)
|
$
|
36,583
|
|
|
$
|
43,699
|
|
|
$
|
53,553
|
|
|
$
|
57,656
|
|
|
$
|
63,314
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonaccrual loans to total loans
|
0.80
|
%
|
|
0.88
|
%
|
|
0.97
|
%
|
|
1.01
|
%
|
|
1.07
|
%
|
|||||
|
NPAs to total loans plus OREO
|
0.87
|
%
|
|
0.95
|
%
|
|
1.05
|
%
|
|
1.10
|
%
|
|
1.17
|
%
|
|||||
|
NPAs to total assets
|
0.59
|
%
|
|
0.64
|
%
|
|
0.70
|
%
|
|
0.72
|
%
|
|
0.78
|
%
|
|||||
|
Allowance for loan losses to NALs
|
178.05
|
%
|
|
163.09
|
%
|
|
152.15
|
%
|
|
150.10
|
%
|
|
144.60
|
%
|
|||||
|
Allowance for loan losses to total loans
|
1.42
|
%
|
|
1.43
|
%
|
|
1.48
|
%
|
|
1.51
|
%
|
|
1.55
|
%
|
|||||
|
|
September 30, 2015
|
|
June 30,
2015 |
|
March 31,
2015 |
|
December 31, 2014
|
|
September 30, 2014
|
||||||||||
|
Loans 30-89 days past due by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
2,921
|
|
|
$
|
6,357
|
|
|
$
|
1,717
|
|
|
$
|
14,747
|
|
|
$
|
3,947
|
|
|
Commercial real estate - owner occupied
|
2,018
|
|
|
1,090
|
|
|
1,849
|
|
|
10,628
|
|
|
2,675
|
|
|||||
|
Lease financing
|
375
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and business lending
|
5,314
|
|
|
7,447
|
|
|
3,566
|
|
|
25,375
|
|
|
6,622
|
|
|||||
|
Commercial real estate - investor
|
1,218
|
|
|
19,843
|
|
|
2,215
|
|
|
1,208
|
|
|
15,869
|
|
|||||
|
Real estate construction
|
373
|
|
|
312
|
|
|
317
|
|
|
984
|
|
|
399
|
|
|||||
|
Commercial real estate lending
|
1,591
|
|
|
20,155
|
|
|
2,532
|
|
|
2,192
|
|
|
16,268
|
|
|||||
|
Total commercial
|
6,905
|
|
|
27,602
|
|
|
6,098
|
|
|
27,567
|
|
|
22,890
|
|
|||||
|
Home equity revolving lines of credit
|
6,142
|
|
|
5,157
|
|
|
7,150
|
|
|
6,725
|
|
|
6,739
|
|
|||||
|
Home equity loans junior liens
|
2,423
|
|
|
1,894
|
|
|
1,905
|
|
|
2,058
|
|
|
2,496
|
|
|||||
|
Home equity
|
8,565
|
|
|
7,051
|
|
|
9,055
|
|
|
8,783
|
|
|
9,235
|
|
|||||
|
Installment and credit cards
|
1,723
|
|
|
1,655
|
|
|
1,818
|
|
|
1,932
|
|
|
1,818
|
|
|||||
|
Residential mortgage
|
4,811
|
|
|
6,602
|
|
|
4,356
|
|
|
4,846
|
|
|
4,734
|
|
|||||
|
Total consumer
|
15,099
|
|
|
15,308
|
|
|
15,229
|
|
|
15,561
|
|
|
15,787
|
|
|||||
|
Total loans 30-89 days past due
|
$
|
22,004
|
|
|
$
|
42,910
|
|
|
$
|
21,327
|
|
|
$
|
43,128
|
|
|
$
|
38,677
|
|
|
Commercial real estate & Real estate construction loans 30-89 days past due detail:
|
|||||||||||||||||||
|
Farmland
|
$
|
66
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Multi-family
|
114
|
|
|
541
|
|
|
849
|
|
|
687
|
|
|
—
|
|
|||||
|
Non-owner occupied
|
1,038
|
|
|
19,302
|
|
|
1,366
|
|
|
521
|
|
|
15,869
|
|
|||||
|
Commercial real estate - investor
|
$
|
1,218
|
|
|
$
|
19,843
|
|
|
$
|
2,215
|
|
|
$
|
1,208
|
|
|
$
|
15,869
|
|
|
1-4 family construction
|
$
|
28
|
|
|
$
|
213
|
|
|
$
|
317
|
|
|
$
|
527
|
|
|
$
|
345
|
|
|
All other construction
|
345
|
|
|
99
|
|
|
—
|
|
|
457
|
|
|
54
|
|
|||||
|
Real estate construction
|
$
|
373
|
|
|
$
|
312
|
|
|
$
|
317
|
|
|
$
|
984
|
|
|
$
|
399
|
|
|
Potential problem loans by type:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
$
|
191,941
|
|
|
$
|
125,643
|
|
|
$
|
138,403
|
|
|
$
|
108,522
|
|
|
$
|
133,416
|
|
|
Commercial real estate - owner occupied
|
41,466
|
|
|
41,997
|
|
|
43,114
|
|
|
48,695
|
|
|
49,008
|
|
|||||
|
Lease financing
|
233
|
|
|
1,385
|
|
|
2,009
|
|
|
2,709
|
|
|
3,787
|
|
|||||
|
Commercial and business lending
|
233,640
|
|
|
169,025
|
|
|
183,526
|
|
|
159,926
|
|
|
186,211
|
|
|||||
|
Commercial real estate - investor
|
23,633
|
|
|
23,543
|
|
|
26,026
|
|
|
24,043
|
|
|
28,474
|
|
|||||
|
Real estate construction
|
2,354
|
|
|
1,327
|
|
|
1,487
|
|
|
1,776
|
|
|
2,227
|
|
|||||
|
Commercial real estate lending
|
25,987
|
|
|
24,870
|
|
|
27,513
|
|
|
25,819
|
|
|
30,701
|
|
|||||
|
Total commercial
|
259,627
|
|
|
193,895
|
|
|
211,039
|
|
|
185,745
|
|
|
216,912
|
|
|||||
|
Home equity revolving lines of credit
|
141
|
|
|
202
|
|
|
247
|
|
|
204
|
|
|
224
|
|
|||||
|
Home equity loans junior liens
|
86
|
|
|
230
|
|
|
711
|
|
|
676
|
|
|
687
|
|
|||||
|
Home equity
|
227
|
|
|
432
|
|
|
958
|
|
|
880
|
|
|
911
|
|
|||||
|
Installment and credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
4
|
|
|||||
|
Residential mortgage
|
3,966
|
|
|
5,341
|
|
|
6,621
|
|
|
3,781
|
|
|
2,166
|
|
|||||
|
Total consumer
|
4,193
|
|
|
5,773
|
|
|
7,579
|
|
|
4,663
|
|
|
3,081
|
|
|||||
|
Total potential problem loans
|
$
|
263,820
|
|
|
$
|
199,668
|
|
|
$
|
218,618
|
|
|
$
|
190,408
|
|
|
$
|
219,993
|
|
|
|
September 30, 2015
|
|
|
|
Moody’s
|
S&P
|
|
Bank short-term
|
P1
|
—
|
|
Bank long-term
|
A1
|
BBB+
|
|
Parent Company short-term
|
P2
|
—
|
|
Parent Company long-term
|
Baa1
|
BBB
|
|
Outlook
|
Stable
|
Stable
|
|
|
Dynamic Forecast
|
|
|
Static Forecast
|
|
|
Dynamic Forecast
|
|
|
Static Forecast
|
|
|
Instantaneous Rate Change
|
September 30, 2015
|
|
|
September 30, 2015
|
|
|
December 31, 2014
|
|
|
December 31, 2014
|
|
|
100 bp increase in interest rates
|
1.2
|
%
|
|
1.2
|
%
|
|
1.6
|
%
|
|
2.8
|
%
|
|
200 bp increase in interest rates
|
2.6
|
%
|
|
3.0
|
%
|
|
3.4
|
%
|
|
5.3
|
%
|
|
Instantaneous Rate Change
|
|
September 30, 2015
|
|
|
December 31, 2014
|
|
|
100 bp increase in interest rates
|
|
(2.0
|
)%
|
|
(1.0
|
)%
|
|
200 bp increase in interest rates
|
|
(4.4
|
)%
|
|
(2.5
|
)%
|
|
|
One Year
or Less
|
|
One to
Three Years
|
|
Three to
Five Years
|
|
Over
Five Years
|
|
Total
|
||||||||||
|
Time deposits
|
$
|
934,250
|
|
|
$
|
388,966
|
|
|
$
|
291,567
|
|
|
$
|
7,012
|
|
|
$
|
1,621,795
|
|
|
Short-term funding
|
1,022,335
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,022,335
|
|
|||||
|
Long-term funding
|
430,539
|
|
|
32
|
|
|
1,999,776
|
|
|
249,195
|
|
|
2,679,542
|
|
|||||
|
Operating leases
|
10,477
|
|
|
21,061
|
|
|
17,139
|
|
|
25,668
|
|
|
74,345
|
|
|||||
|
Commitments to extend credit
|
3,448,282
|
|
|
2,142,712
|
|
|
1,449,531
|
|
|
68,883
|
|
|
7,109,408
|
|
|||||
|
Total
|
$
|
5,845,883
|
|
|
$
|
2,552,771
|
|
|
$
|
3,758,013
|
|
|
$
|
350,758
|
|
|
$
|
12,507,425
|
|
|
|
Quarter Ended
|
||||||||||||||||||
|
|
September 30,
2015
|
|
June 30,
2015
|
|
March 31,
2015
|
|
December 31, 2014
|
|
September 30, 2014
|
||||||||||
|
Total stockholders’ equity
|
$
|
2,953,797
|
|
|
$
|
2,904,391
|
|
|
$
|
2,882,138
|
|
|
$
|
2,800,251
|
|
|
$
|
2,869,578
|
|
|
Tangible stockholders’ equity (1)
|
1,967,975
|
|
|
1,917,683
|
|
|
1,895,112
|
|
|
1,863,646
|
|
|
1,932,198
|
|
|||||
|
Tier 1 capital (2)
|
1,983,612
|
|
|
1,941,694
|
|
|
1,897,390
|
|
|
1,868,059
|
|
|
1,933,923
|
|
|||||
|
Common equity Tier 1 (3)
|
1,865,289
|
|
|
1,825,478
|
|
|
1,837,663
|
|
|
1,808,332
|
|
|
1,872,899
|
|
|||||
|
Tangible common equity (1)
|
1,846,596
|
|
|
1,795,668
|
|
|
1,835,385
|
|
|
1,803,919
|
|
|
1,871,174
|
|
|||||
|
Total risk-based capital (2)
|
2,481,661
|
|
|
2,436,594
|
|
|
2,391,797
|
|
|
2,350,898
|
|
|
2,160,143
|
|
|||||
|
Tangible assets (1)
|
26,481,421
|
|
|
26,198,438
|
|
|
26,081,714
|
|
|
25,885,169
|
|
|
24,716,442
|
|
|||||
|
Risk-weighted assets (2)
|
19,866,379
|
|
|
19,610,281
|
|
|
19,574,457
|
|
|
18,567,647
|
|
|
18,031,157
|
|
|||||
|
Market capitalization
|
2,712,176
|
|
|
3,057,973
|
|
|
2,856,346
|
|
|
2,823,227
|
|
|
2,730,811
|
|
|||||
|
Book value per common share
|
$
|
18.77
|
|
|
$
|
18.44
|
|
|
$
|
18.38
|
|
|
$
|
18.08
|
|
|
$
|
17.92
|
|
|
Tangible book value per common share
|
12.23
|
|
|
11.90
|
|
|
11.95
|
|
|
11.90
|
|
|
11.94
|
|
|||||
|
Cash dividend per common share
|
0.10
|
|
|
0.10
|
|
|
0.10
|
|
|
0.10
|
|
|
0.09
|
|
|||||
|
Stock price at end of period
|
17.97
|
|
|
20.27
|
|
|
18.60
|
|
|
18.63
|
|
|
17.42
|
|
|||||
|
Low closing price for the period
|
17.17
|
|
|
18.50
|
|
|
16.62
|
|
|
16.75
|
|
|
17.42
|
|
|||||
|
High closing price for the period
|
20.55
|
|
|
20.84
|
|
|
19.07
|
|
|
19.37
|
|
|
18.90
|
|
|||||
|
Total stockholders’ equity / assets
|
10.75
|
%
|
|
10.68
|
%
|
|
10.65
|
%
|
|
10.44
|
%
|
|
11.19
|
%
|
|||||
|
Tangible common equity / tangible assets (1)
|
6.97
|
%
|
|
6.85
|
%
|
|
7.04
|
%
|
|
6.97
|
%
|
|
7.57
|
%
|
|||||
|
Tangible stockholders’ equity / tangible assets (1)
|
7.43
|
%
|
|
7.32
|
%
|
|
7.27
|
%
|
|
7.20
|
%
|
|
7.82
|
%
|
|||||
|
Common equity Tier 1 / risk-weighted assets (2,3)
|
9.39
|
%
|
|
9.31
|
%
|
|
9.39
|
%
|
|
9.74
|
%
|
|
10.39
|
%
|
|||||
|
Tier 1 leverage ratio (2)
|
7.53
|
%
|
|
7.53
|
%
|
|
7.39
|
%
|
|
7.48
|
%
|
|
7.87
|
%
|
|||||
|
Tier 1 risk-based capital ratio (2)
|
9.98
|
%
|
|
9.90
|
%
|
|
9.69
|
%
|
|
10.06
|
%
|
|
10.73
|
%
|
|||||
|
Total risk-based capital ratio (2)
|
12.49
|
%
|
|
12.43
|
%
|
|
12.22
|
%
|
|
12.66
|
%
|
|
11.98
|
%
|
|||||
|
Common shares outstanding (period end)
|
150,928
|
|
|
150,862
|
|
|
153,567
|
|
|
151,542
|
|
|
156,763
|
|
|||||
|
Basic common shares outstanding (average)
|
148,614
|
|
|
149,903
|
|
|
150,070
|
|
|
151,931
|
|
|
155,925
|
|
|||||
|
Diluted common shares outstanding (average)
|
149,799
|
|
|
151,108
|
|
|
151,164
|
|
|
153,083
|
|
|
156,991
|
|
|||||
|
Non-GAAP Financial Measures Reconciliation
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common Equity Tier 1 Reconciliation (3):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common equity
|
$
|
2,832,418
|
|
|
$
|
2,782,376
|
|
|
$
|
2,822,411
|
|
|
$
|
2,740,524
|
|
|
$
|
2,808,554
|
|
|
Goodwill & Intangibles, net of deferred tax liabilities (DTLs)
|
(949,716
|
)
|
|
(950,438
|
)
|
|
(950,892
|
)
|
|
(936,605
|
)
|
|
(937,380
|
)
|
|||||
|
Tangible common equity
|
1,882,702
|
|
|
1,831,938
|
|
|
1,871,519
|
|
|
1,803,919
|
|
|
1,871,174
|
|
|||||
|
Accumulated other comprehensive income (AOCI)
|
(15,376
|
)
|
|
(2,594
|
)
|
|
(24,800
|
)
|
|
4,850
|
|
|
1,725
|
|
|||||
|
Deferred tax assets (DTAs) / Disallowed servicing assets
|
(2,037
|
)
|
|
(3,866
|
)
|
|
(9,056
|
)
|
|
(437
|
)
|
|
—
|
|
|||||
|
Common equity Tier 1
|
$
|
1,865,289
|
|
|
$
|
1,825,478
|
|
|
$
|
1,837,663
|
|
|
$
|
1,808,332
|
|
|
$
|
1,872,899
|
|
|
(1)
|
The ratios tangible common equity to tangible assets and tangible equity to tangible assets exclude goodwill and other intangible assets, which is a non-GAAP financial measure. 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. See Note 8 for additional information on goodwill, core deposit intangibles, and other intangibles.
|
|
(2)
|
Tangible common equity is defined as common stockholders’ equity excluding goodwill, core deposit intangibles, and other intangible assets. Tangible assets is defined as total assets excluding goodwill, core deposit intangibles, and other intangibles.
|
|
(3)
|
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.
|
|
(4)
|
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
|
||||||||||||||||||
|
|
|
September 30,
2015
|
|
June 30, 2015
|
|
March 31, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
||||||||||
|
Summary of Operations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
$
|
170,509
|
|
|
$
|
166,488
|
|
|
$
|
167,813
|
|
|
$
|
174,661
|
|
|
$
|
172,630
|
|
|
Provision for credit losses
|
|
8,000
|
|
|
5,000
|
|
|
4,500
|
|
|
5,000
|
|
|
1,000
|
|
|||||
|
Noninterest income
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Trust service fees
|
|
12,273
|
|
|
12,515
|
|
|
12,087
|
|
|
12,457
|
|
|
12,218
|
|
|||||
|
Service charges on deposit accounts
|
|
17,385
|
|
|
15,703
|
|
|
15,806
|
|
|
17,006
|
|
|
17,961
|
|
|||||
|
Card-based and other nondeposit fees
|
|
12,618
|
|
|
13,597
|
|
|
12,416
|
|
|
12,019
|
|
|
12,407
|
|
|||||
|
Insurance commissions
|
|
17,561
|
|
|
20,077
|
|
|
19,728
|
|
|
10,593
|
|
|
7,860
|
|
|||||
|
Brokerage and annuity commissions
|
|
3,809
|
|
|
4,192
|
|
|
3,683
|
|
|
3,496
|
|
|
4,040
|
|
|||||
|
Total core fee-based revenue
|
|
63,646
|
|
|
66,084
|
|
|
63,720
|
|
|
55,571
|
|
|
54,486
|
|
|||||
|
Mortgage banking, net
|
|
6,643
|
|
|
9,941
|
|
|
7,408
|
|
|
2,928
|
|
|
6,669
|
|
|||||
|
Capital market fees, net
|
|
2,170
|
|
|
2,692
|
|
|
2,467
|
|
|
2,613
|
|
|
2,939
|
|
|||||
|
Bank owned life insurance income
|
|
2,448
|
|
|
2,381
|
|
|
2,875
|
|
|
2,739
|
|
|
3,506
|
|
|||||
|
Asset gains, net
|
|
95
|
|
|
1,893
|
|
|
1,096
|
|
|
3,727
|
|
|
4,934
|
|
|||||
|
Investment securities gains, net
|
|
2,796
|
|
|
1,242
|
|
|
—
|
|
|
25
|
|
|
57
|
|
|||||
|
Other
|
|
2,118
|
|
|
2,288
|
|
|
2,510
|
|
|
2,040
|
|
|
2,317
|
|
|||||
|
Total noninterest income
|
|
79,916
|
|
|
86,521
|
|
|
80,076
|
|
|
69,643
|
|
|
74,908
|
|
|||||
|
Noninterest expense
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Personnel expense
|
|
101,134
|
|
|
102,986
|
|
|
100,152
|
|
|
97,258
|
|
|
97,650
|
|
|||||
|
Occupancy
|
|
14,187
|
|
|
14,308
|
|
|
17,683
|
|
|
14,589
|
|
|
13,743
|
|
|||||
|
Equipment
|
|
6,003
|
|
|
5,739
|
|
|
5,772
|
|
|
6,148
|
|
|
6,133
|
|
|||||
|
Technology
|
|
14,748
|
|
|
16,354
|
|
|
15,558
|
|
|
14,581
|
|
|
13,573
|
|
|||||
|
Business development and advertising
|
|
5,964
|
|
|
6,829
|
|
|
5,327
|
|
|
8,538
|
|
|
7,467
|
|
|||||
|
Other intangible amortization
|
|
885
|
|
|
888
|
|
|
801
|
|
|
775
|
|
|
990
|
|
|||||
|
Loan expense
|
|
3,305
|
|
|
3,681
|
|
|
2,996
|
|
|
3,646
|
|
|
3,813
|
|
|||||
|
Legal and professional fees
|
|
4,207
|
|
|
4,344
|
|
|
4,538
|
|
|
4,257
|
|
|
4,604
|
|
|||||
|
Foreclosure / OREO expense
|
|
496
|
|
|
1,303
|
|
|
1,425
|
|
|
1,168
|
|
|
2,083
|
|
|||||
|
FDIC expense
|
|
6,000
|
|
|
6,000
|
|
|
6,500
|
|
|
6,956
|
|
|
6,859
|
|
|||||
|
Other
|
|
14,507
|
|
|
14,384
|
|
|
13,503
|
|
|
13,889
|
|
|
14,938
|
|
|||||
|
Total noninterest expense
|
|
171,436
|
|
|
176,816
|
|
|
174,255
|
|
|
171,805
|
|
|
171,853
|
|
|||||
|
Income tax expense
|
|
21,551
|
|
|
21,793
|
|
|
22,462
|
|
|
18,761
|
|
|
24,478
|
|
|||||
|
Net income
|
|
49,438
|
|
|
49,400
|
|
|
46,672
|
|
|
48,738
|
|
|
50,207
|
|
|||||
|
Preferred stock dividends
|
|
2,184
|
|
|
1,545
|
|
|
1,228
|
|
|
1,225
|
|
|
1,255
|
|
|||||
|
Net income available to common equity
|
|
$
|
47,254
|
|
|
$
|
47,855
|
|
|
$
|
45,444
|
|
|
$
|
47,513
|
|
|
$
|
48,952
|
|
|
Taxable equivalent net interest income
|
|
$
|
175,596
|
|
|
$
|
171,402
|
|
|
$
|
172,919
|
|
|
$
|
179,631
|
|
|
$
|
177,568
|
|
|
Net interest margin
|
|
2.82
|
%
|
|
2.83
|
%
|
|
2.89
|
%
|
|
3.04
|
%
|
|
3.06
|
%
|
|||||
|
Effective tax rate
|
|
30.36
|
%
|
|
30.61
|
%
|
|
32.49
|
%
|
|
27.79
|
%
|
|
32.77
|
%
|
|||||
|
Average Balances:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Assets
|
|
$
|
27,280,076
|
|
|
$
|
26,732,074
|
|
|
$
|
26,606,925
|
|
|
$
|
25,880,765
|
|
|
$
|
25,472,052
|
|
|
Earning assets
|
|
24,834,014
|
|
|
24,266,367
|
|
|
24,148,026
|
|
|
23,492,497
|
|
|
23,096,717
|
|
|||||
|
Interest-bearing liabilities
|
|
19,549,235
|
|
|
19,315,103
|
|
|
19,168,979
|
|
|
18,452,797
|
|
|
18,158,989
|
|
|||||
|
Loans
|
|
18,452,749
|
|
|
18,188,305
|
|
|
17,815,115
|
|
|
17,387,255
|
|
|
17,140,961
|
|
|||||
|
Deposits
|
|
20,293,599
|
|
|
19,626,210
|
|
|
19,055,196
|
|
|
18,532,419
|
|
|
17,873,378
|
|
|||||
|
Short and long-term funding
|
|
3,829,476
|
|
|
3,979,460
|
|
|
4,440,340
|
|
|
4,287,409
|
|
|
4,525,265
|
|
|||||
|
Stockholders’ equity
|
|
$
|
2,919,276
|
|
|
$
|
2,874,661
|
|
|
$
|
2,844,729
|
|
|
$
|
2,832,337
|
|
|
$
|
2,876,079
|
|
|
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)
|
|||||
|
July 1, 2015 - July 31, 2015
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
August 1, 2015 - August 31, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
September 1, 2015 - September 30, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
(a)
|
During the third quarter of 2015, the Corporation repurchased approximately 28,000 common shares for minimum tax withholding settlements on equity compensation. These purchases do not count against the maximum number of shares that may yet be purchased under the Board of Directors’ authorization.
|
|
(b)
|
On April 21, 2015, the Board of Directors authorized the repurchase of up to $125 million of the Corporation's common stock, of which approximately $108 million remained available to repurchase as of
September 30, 2015
. Using the closing stock price on
September 30, 2015
of $17.97, a total of approximately 6.0 million shares of common stock remained available to be repurchased under the previously approved Board authorizations as of
September 30, 2015
.
|
|
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 (a) |
|||||
|
July 1, 2015 - July 31, 2015
|
14,615
|
|
|
$
|
26.71
|
|
|
14,615
|
|
|
—
|
|
|
August 1, 2015 - August 31, 2015
|
7,236
|
|
|
26.85
|
|
|
7,236
|
|
|
—
|
|
|
|
September 1, 2015 - September 30, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
21,851
|
|
|
$
|
26.75
|
|
|
21,851
|
|
|
171,403
|
|
|
(a)
|
In 2011, the Corporation issued 2,600,000 depositary shares, each representing a 1/40th interest in a share of the Corporation’s 8.00% Perpetual Preferred Stock, Series B (the “Series B Preferred Stock”). During 2013, the Board of Directors authorized the repurchase of up to $10 million of the Series B Preferred Stock. As of
September 30, 2015
, approximately $5 million remained available under this repurchase authorization. Using the average price paid per depositary share in the third quarter of 2015, approximately 171,000 shares remained available to be repurchased under the previously approved Board authorization as of
September 30, 2015
.
|
|
ITEM 6.
|
Exhibits
|
|
(a)
|
Exhibits:
|
|
|
|
|
|
|
|
ASSOCIATED BANC-CORP
|
|
|
|
(Registrant)
|
|
|
|
|
|
Date: October 30, 2015
|
|
/s/ Philip B. Flynn
|
|
|
|
Philip B. Flynn
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date: October 30, 2015
|
|
/s/ Christopher J. Del Moral-Niles
|
|
|
|
Christopher J. Del Moral-Niles
|
|
|
|
Chief Financial Officer and Principal Accounting Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|