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
|
|
|
|
For the quarterly period ended September 30, 2017
or
|
|
|
|
|
|
o
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
For the transition period from__________ to __________
|
|
|
|
|
|
Delaware
|
|
88-0365922
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
One E. Washington Street Suite 1400, Phoenix, AZ
|
|
85004
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
|
Page
|
|
|
||
|
|
|
|
|
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
|
|
|
|
|
|
|
ENTITIES / DIVISIONS:
|
|||
|
AAB
|
Alliance Association Bank
|
HFF
|
Hotel Franchise Finance
|
|
ABA
|
Alliance Bank of Arizona
|
LVSP
|
Las Vegas Sunset Properties
|
|
BON
|
Bank of Nevada
|
TPB
|
Torrey Pines Bank
|
|
Bridge
|
Bridge Bank
|
WA PWI
|
Western Alliance Public Welfare Investments, LLC
|
|
Company
|
Western Alliance Bancorporation and subsidiaries
|
WAB or Bank
|
Western Alliance Bank
|
|
FIB
|
First Independent Bank
|
WABT
|
Western Alliance Business Trust
|
|
HOA Services
|
Homeowner Associations Services
|
WAL or Parent
|
Western Alliance Bancorporation
|
|
TERMS:
|
|||
|
AFS
|
Available-for-Sale
|
HFS
|
Held for Sale
|
|
ALCO
|
Asset and Liability Management Committee
|
HTM
|
Held-to-Maturity
|
|
AOCI
|
Accumulated Other Comprehensive Income
|
ICS
|
Insured Cash Sweep Service
|
|
ASC
|
Accounting Standards Codification
|
IRC
|
Internal Revenue Code
|
|
ASU
|
Accounting Standards Update
|
ISDA
|
International Swaps and Derivatives Association
|
|
BOD
|
Board of Directors
|
LIBOR
|
London Interbank Offered Rate
|
|
CDARS
|
Certificate Deposit Account Registry Service
|
LIHTC
|
Low-Income Housing Tax Credit
|
|
CDO
|
Collateralized Debt Obligation
|
MBS
|
Mortgage-Backed Securities
|
|
CECL
|
Current Expected Credit Losses
|
NBL
|
National Business Lines
|
|
CEO
|
Chief Executive Officer
|
NOL
|
Net Operating Loss
|
|
CFO
|
Chief Financial Officer
|
NPV
|
Net Present Value
|
|
CRA
|
Community Reinvestment Act
|
NUBILs
|
Net Unrealized Built In Losses
|
|
CRE
|
Commercial Real Estate
|
OCI
|
Other Comprehensive Income
|
|
EPS
|
Earnings per share
|
OREO
|
Other Real Estate Owned
|
|
EVE
|
Economic Value of Equity
|
OTTI
|
Other-than-Temporary Impairment
|
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
PCI
|
Purchased Credit Impaired
|
|
FASB
|
Financial Accounting Standards Board
|
SBA
|
Small Business Administration
|
|
FDIC
|
Federal Deposit Insurance Corporation
|
SBIC
|
Small Business Investment Company
|
|
FHLB
|
Federal Home Loan Bank
|
SEC
|
Securities and Exchange Commission
|
|
FRB
|
Federal Reserve Bank
|
SERP
|
Supplemental Executive Retirement Plan
|
|
FVO
|
Fair Value Option
|
TDR
|
Troubled Debt Restructuring
|
|
GAAP
|
U.S. Generally Accepted Accounting Principles
|
TEB
|
Tax Equivalent Basis
|
|
GSE
|
Government-Sponsored Enterprise
|
XBRL
|
eXtensible Business Reporting Language
|
|
HFI
|
Held for Investment
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(Unaudited)
|
|
|
||||
|
|
|
(in thousands,
except shares and per share amounts) |
||||||
|
Assets:
|
|
|
|
|
||||
|
Cash and due from banks
|
|
$
|
131,130
|
|
|
$
|
168,066
|
|
|
Interest-bearing deposits in other financial institutions
|
|
519,224
|
|
|
116,425
|
|
||
|
Cash and cash equivalents
|
|
650,354
|
|
|
284,491
|
|
||
|
Money market investments
|
|
175
|
|
|
—
|
|
||
|
Investment securities - measured at fair value; amortized cost of $0 at September 30, 2017 and $1,055 at December 31, 2016
|
|
—
|
|
|
1,053
|
|
||
|
Investment securities - AFS, at fair value; amortized cost of $3,551,770 at September 30, 2017 and $2,633,298 at December 31, 2016
|
|
3,552,844
|
|
|
2,609,380
|
|
||
|
Investment securities - HTM, at amortized cost; fair value of $160,582 at September 30, 2017 and $91,966 at December 31, 2016
|
|
154,920
|
|
|
92,079
|
|
||
|
Investments in restricted stock, at cost
|
|
65,680
|
|
|
65,249
|
|
||
|
Loans - HFS
|
|
16,347
|
|
|
18,909
|
|
||
|
Loans - HFI, net
|
|
14,505,689
|
|
|
13,189,527
|
|
||
|
Less: allowance for credit losses
|
|
(136,421
|
)
|
|
(124,704
|
)
|
||
|
Net loans held for investment
|
|
14,369,268
|
|
|
13,064,823
|
|
||
|
Premises and equipment, net
|
|
120,063
|
|
|
119,833
|
|
||
|
Other assets acquired through foreclosure, net
|
|
28,992
|
|
|
47,815
|
|
||
|
Bank owned life insurance
|
|
166,798
|
|
|
164,510
|
|
||
|
Goodwill
|
|
289,895
|
|
|
289,967
|
|
||
|
Other intangible assets, net
|
|
11,262
|
|
|
12,927
|
|
||
|
Deferred tax assets, net
|
|
83,772
|
|
|
95,194
|
|
||
|
Other assets
|
|
411,851
|
|
|
334,612
|
|
||
|
Total assets
|
|
$
|
19,922,221
|
|
|
$
|
17,200,842
|
|
|
Liabilities:
|
|
|
|
|
||||
|
Deposits:
|
|
|
|
|
||||
|
Non-interest-bearing demand
|
|
$
|
7,608,671
|
|
|
$
|
5,632,926
|
|
|
Interest-bearing
|
|
9,296,112
|
|
|
8,916,937
|
|
||
|
Total deposits
|
|
16,904,783
|
|
|
14,549,863
|
|
||
|
Customer repurchase agreements
|
|
26,066
|
|
|
41,728
|
|
||
|
Other borrowings
|
|
—
|
|
|
80,000
|
|
||
|
Qualifying debt, net
|
|
372,851
|
|
|
367,937
|
|
||
|
Other liabilities
|
|
472,894
|
|
|
269,785
|
|
||
|
Total liabilities
|
|
17,776,594
|
|
|
15,309,313
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
|
||||
|
Common stock - par value $0.0001; 200,000,000 authorized; 107,060,702 shares issued at September 30, 2017 and 106,371,093 at December 31, 2016
|
|
10
|
|
|
10
|
|
||
|
Treasury stock, at cost (1,567,203 shares at September 30, 2017 and 1,300,232 shares at December 31, 2016)
|
|
(40,004
|
)
|
|
(26,362
|
)
|
||
|
Additional paid in capital
|
|
1,418,835
|
|
|
1,400,140
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
8,164
|
|
|
(4,695
|
)
|
||
|
Retained earnings
|
|
758,622
|
|
|
522,436
|
|
||
|
Total stockholders’ equity
|
|
2,145,627
|
|
|
1,891,529
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
19,922,221
|
|
|
$
|
17,200,842
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands, except per share amounts)
|
||||||||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
|
$
|
191,096
|
|
|
$
|
167,914
|
|
|
$
|
547,306
|
|
|
$
|
467,715
|
|
|
Investment securities
|
|
22,152
|
|
|
13,797
|
|
|
58,010
|
|
|
37,278
|
|
||||
|
Dividends
|
|
2,005
|
|
|
2,209
|
|
|
6,154
|
|
|
6,217
|
|
||||
|
Other
|
|
2,583
|
|
|
830
|
|
|
5,584
|
|
|
1,885
|
|
||||
|
Total interest income
|
|
217,836
|
|
|
184,750
|
|
|
617,054
|
|
|
513,095
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
|
11,449
|
|
|
8,072
|
|
|
29,506
|
|
|
21,993
|
|
||||
|
Qualifying debt
|
|
4,708
|
|
|
4,048
|
|
|
13,539
|
|
|
8,746
|
|
||||
|
Other borrowings
|
|
84
|
|
|
68
|
|
|
333
|
|
|
366
|
|
||||
|
Other
|
|
12
|
|
|
15
|
|
|
41
|
|
|
46
|
|
||||
|
Total interest expense
|
|
16,253
|
|
|
12,203
|
|
|
43,419
|
|
|
31,151
|
|
||||
|
Net interest income
|
|
201,583
|
|
|
172,547
|
|
|
573,635
|
|
|
481,944
|
|
||||
|
Provision for credit losses
|
|
5,000
|
|
|
2,000
|
|
|
12,250
|
|
|
7,000
|
|
||||
|
Net interest income after provision for credit losses
|
|
196,583
|
|
|
170,547
|
|
|
561,385
|
|
|
474,944
|
|
||||
|
Non-interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Service charges and fees
|
|
5,248
|
|
|
4,916
|
|
|
15,189
|
|
|
13,958
|
|
||||
|
Card income
|
|
1,344
|
|
|
1,381
|
|
|
4,146
|
|
|
3,844
|
|
||||
|
Income from bank owned life insurance
|
|
975
|
|
|
899
|
|
|
2,896
|
|
|
2,858
|
|
||||
|
Income from equity investments
|
|
950
|
|
|
1,208
|
|
|
2,933
|
|
|
1,610
|
|
||||
|
Foreign currency income
|
|
756
|
|
|
888
|
|
|
2,630
|
|
|
2,672
|
|
||||
|
Lending related income and gains (losses) on sale of loans, net
|
|
97
|
|
|
708
|
|
|
746
|
|
|
4,509
|
|
||||
|
Gain (loss) on sales of investment securities, net
|
|
319
|
|
|
—
|
|
|
907
|
|
|
1,001
|
|
||||
|
Other income
|
|
599
|
|
|
683
|
|
|
1,834
|
|
|
1,923
|
|
||||
|
Total non-interest income
|
|
10,288
|
|
|
10,683
|
|
|
31,281
|
|
|
32,375
|
|
||||
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits
|
|
52,730
|
|
|
49,542
|
|
|
156,596
|
|
|
139,108
|
|
||||
|
Occupancy
|
|
7,507
|
|
|
6,856
|
|
|
21,328
|
|
|
20,359
|
|
||||
|
Legal, professional, and directors' fees
|
|
6,038
|
|
|
5,691
|
|
|
23,324
|
|
|
17,010
|
|
||||
|
Data processing
|
|
4,524
|
|
|
5,266
|
|
|
14,163
|
|
|
15,028
|
|
||||
|
Insurance
|
|
3,538
|
|
|
3,144
|
|
|
10,355
|
|
|
9,430
|
|
||||
|
Deposit costs
|
|
2,904
|
|
|
1,363
|
|
|
6,778
|
|
|
3,121
|
|
||||
|
Loan and repossessed asset expenses
|
|
1,263
|
|
|
788
|
|
|
3,639
|
|
|
2,522
|
|
||||
|
Card expense
|
|
801
|
|
|
252
|
|
|
2,187
|
|
|
1,376
|
|
||||
|
Marketing
|
|
776
|
|
|
678
|
|
|
2,628
|
|
|
2,432
|
|
||||
|
Intangible amortization
|
|
489
|
|
|
697
|
|
|
1,666
|
|
|
2,091
|
|
||||
|
Net loss (gain) on sales / valuations of repossessed and other assets
|
|
266
|
|
|
(146
|
)
|
|
(46
|
)
|
|
(91
|
)
|
||||
|
Acquisition / restructure expense
|
|
—
|
|
|
2,729
|
|
|
—
|
|
|
6,391
|
|
||||
|
Other expense
|
|
8,278
|
|
|
8,147
|
|
|
22,510
|
|
|
23,527
|
|
||||
|
Total non-interest expense
|
|
89,114
|
|
|
85,007
|
|
|
265,128
|
|
|
242,304
|
|
||||
|
Income before provision for income taxes
|
|
117,757
|
|
|
96,223
|
|
|
327,538
|
|
|
265,015
|
|
||||
|
Income tax expense
|
|
34,899
|
|
|
29,171
|
|
|
91,352
|
|
|
75,017
|
|
||||
|
Net income
|
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.80
|
|
|
$
|
0.65
|
|
|
$
|
2.27
|
|
|
$
|
1.85
|
|
|
Diluted
|
|
0.79
|
|
|
0.64
|
|
|
2.25
|
|
|
1.84
|
|
||||
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
104,221
|
|
|
103,768
|
|
|
104,124
|
|
|
102,791
|
|
||||
|
Diluted
|
|
104,942
|
|
|
104,564
|
|
|
104,941
|
|
|
103,532
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
Other comprehensive income (loss), net:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on AFS securities, net of tax effect of $(689), $4,671, $(9,894), and $(7,837), respectively
|
|
1,116
|
|
|
(7,415
|
)
|
|
15,947
|
|
|
16,316
|
|
||||
|
Unrealized gain (loss) on SERP, net of tax effect of
$(71), $(4), $(93), and
$(10)
|
|
114
|
|
|
6
|
|
|
150
|
|
|
18
|
|
||||
|
Unrealized gain (loss) on junior subordinated debt, net of tax effect of $(394), $1,779, $1,649, and $895
|
|
641
|
|
|
(2,825
|
)
|
|
(2,677
|
)
|
|
(1,491
|
)
|
||||
|
Realized (gain) loss on sale of AFS securities included in income, net of tax effect of $122, $0, $346 and $290, respectively
|
|
(197
|
)
|
|
—
|
|
|
(561
|
)
|
|
(711
|
)
|
||||
|
Net other comprehensive income (loss)
|
|
1,674
|
|
|
(10,234
|
)
|
|
12,859
|
|
|
14,132
|
|
||||
|
Comprehensive income
|
|
$
|
84,532
|
|
|
$
|
56,818
|
|
|
$
|
249,045
|
|
|
$
|
204,130
|
|
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Treasury Stock
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Retained Earnings
|
|
Total Stockholders’ Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
|
(in thousands)
|
|||||||||||||||||||||||||
|
Balance, December 31, 2015
|
103,087
|
|
|
$
|
10
|
|
|
$
|
1,323,473
|
|
|
$
|
(16,879
|
)
|
|
$
|
22,260
|
|
|
$
|
262,638
|
|
|
$
|
1,591,502
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
189,998
|
|
|
189,998
|
|
||||||
|
Exercise of stock options
|
62
|
|
|
—
|
|
|
755
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
755
|
|
||||||
|
Restricted stock, performance stock units, and other grants
|
673
|
|
|
—
|
|
|
14,513
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,513
|
|
||||||
|
Restricted stock surrendered (1)
|
(301
|
)
|
|
—
|
|
|
—
|
|
|
(9,331
|
)
|
|
—
|
|
|
—
|
|
|
(9,331
|
)
|
||||||
|
Issuance of common stock under ATM offering, net of offering costs
|
1,550
|
|
|
—
|
|
|
55,785
|
|
|
—
|
|
|
—
|
|
|
|
|
55,785
|
|
|||||||
|
Other comprehensive income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,132
|
|
|
—
|
|
|
14,132
|
|
||||||
|
Balance, September 30, 2016
|
105,071
|
|
|
$
|
10
|
|
|
$
|
1,394,526
|
|
|
$
|
(26,210
|
)
|
|
$
|
36,392
|
|
|
$
|
452,636
|
|
|
$
|
1,857,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance, December 31, 2016
|
105,071
|
|
|
$
|
10
|
|
|
$
|
1,400,140
|
|
|
$
|
(26,362
|
)
|
|
$
|
(4,695
|
)
|
|
$
|
522,436
|
|
|
$
|
1,891,529
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
236,186
|
|
|
236,186
|
|
||||||
|
Exercise of stock options
|
36
|
|
|
—
|
|
|
786
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
786
|
|
||||||
|
Restricted stock, performance stock unit, and other grants
|
653
|
|
|
—
|
|
|
17,909
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,909
|
|
||||||
|
Restricted stock surrendered (1)
|
(267
|
)
|
|
—
|
|
|
—
|
|
|
(13,642
|
)
|
|
—
|
|
|
—
|
|
|
(13,642
|
)
|
||||||
|
Other comprehensive income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,859
|
|
|
—
|
|
|
12,859
|
|
||||||
|
Balance, September 30, 2017
|
105,493
|
|
|
$
|
10
|
|
|
$
|
1,418,835
|
|
|
$
|
(40,004
|
)
|
|
$
|
8,164
|
|
|
$
|
758,622
|
|
|
$
|
2,145,627
|
|
|
(1)
|
Share amounts represent Treasury Shares, see
Note 1. Summary of Significant Accounting Policies
for further discussion.
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
||||
|
Provision for credit losses
|
|
12,250
|
|
|
7,000
|
|
||
|
Depreciation and amortization
|
|
9,956
|
|
|
9,272
|
|
||
|
Stock-based compensation
|
|
17,909
|
|
|
15,039
|
|
||
|
Excess tax benefit of stock-based compensation
|
|
(5,170
|
)
|
|
(4,064
|
)
|
||
|
Deferred income taxes
|
|
3,371
|
|
|
4,191
|
|
||
|
Amortization of net premiums for investment securities
|
|
14,926
|
|
|
9,659
|
|
||
|
Accretion of fair market value adjustments on loans acquired from business combinations
|
|
(20,994
|
)
|
|
(22,278
|
)
|
||
|
Accretion and amortization of fair market value adjustments on other assets and liabilities acquired from business combinations
|
|
1,898
|
|
|
2,323
|
|
||
|
Income from bank owned life insurance
|
|
(2,896
|
)
|
|
(2,858
|
)
|
||
|
(Gains) / Losses on:
|
|
|
|
|
||||
|
Sales of investment securities
|
|
(907
|
)
|
|
(1,001
|
)
|
||
|
Sale of loans
|
|
117
|
|
|
(2,258
|
)
|
||
|
Other assets acquired through foreclosure, net
|
|
(233
|
)
|
|
304
|
|
||
|
Valuation adjustments of other repossessed assets, net
|
|
120
|
|
|
(127
|
)
|
||
|
Sale of premises, equipment, and other assets, net
|
|
67
|
|
|
(268
|
)
|
||
|
Changes in, net of acquisitions:
|
|
|
|
|
||||
|
Other assets
|
|
11,696
|
|
|
20,498
|
|
||
|
Other liabilities
|
|
(7,213
|
)
|
|
(10,948
|
)
|
||
|
Net cash provided by operating activities
|
|
$
|
271,083
|
|
|
$
|
214,482
|
|
|
Cash flows from investing activities:
|
|
|
|
|
||||
|
Investment securities - measured at fair value
|
|
|
|
|
||||
|
Principal pay downs and maturities
|
|
$
|
—
|
|
|
$
|
256
|
|
|
Proceeds from sales
|
|
994
|
|
|
—
|
|
||
|
Investment securities - AFS
|
|
|
|
|
||||
|
Purchases
|
|
(1,361,908
|
)
|
|
(1,017,250
|
)
|
||
|
Principal pay downs and maturities
|
|
370,231
|
|
|
323,426
|
|
||
|
Proceeds from sales
|
|
87,853
|
|
|
34,304
|
|
||
|
Investment securities - HTM
|
|
|
|
|
||||
|
Purchases
|
|
(62,489
|
)
|
|
(52,607
|
)
|
||
|
Purchase of investment tax credits
|
|
(19,916
|
)
|
|
(23,672
|
)
|
||
|
(Purchase) sale of money market investments, net
|
|
(175
|
)
|
|
(126
|
)
|
||
|
Proceeds from bank owned life insurance
|
|
607
|
|
|
1,710
|
|
||
|
(Purchase) liquidation of restricted stock
|
|
(430
|
)
|
|
(6,902
|
)
|
||
|
Loan fundings and principal collections, net
|
|
(1,179,494
|
)
|
|
(551,931
|
)
|
||
|
Purchase of premises, equipment, and other assets, net
|
|
(7,644
|
)
|
|
(9,324
|
)
|
||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
20,748
|
|
|
6,034
|
|
||
|
Cash and cash equivalents (used) acquired in acquisitions, net
|
|
—
|
|
|
(1,272,187
|
)
|
||
|
Net cash used in investing activities
|
|
$
|
(2,151,623
|
)
|
|
$
|
(2,568,269
|
)
|
|
|
|
|
|
|
||||
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
Net increase (decrease) in deposits
|
|
$
|
2,354,920
|
|
|
$
|
2,412,537
|
|
|
Proceeds from issuance of subordinated debt
|
|
—
|
|
|
169,268
|
|
||
|
Net (decrease) increase in borrowings
|
|
(95,661
|
)
|
|
(143,784
|
)
|
||
|
Proceeds from exercise of common stock options
|
|
786
|
|
|
755
|
|
||
|
Purchases of treasury stock
|
|
(13,642
|
)
|
|
(9,331
|
)
|
||
|
Proceeds from issuance of stock in offerings, net
|
|
—
|
|
|
55,785
|
|
||
|
Net cash provided by financing activities
|
|
$
|
2,246,403
|
|
|
$
|
2,485,230
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
365,863
|
|
|
131,443
|
|
||
|
Cash and cash equivalents at beginning of period
|
|
284,491
|
|
|
224,640
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
650,354
|
|
|
$
|
356,083
|
|
|
Supplemental disclosure:
|
|
|
|
|
||||
|
Cash paid (returned) during the period for:
|
|
|
|
|
||||
|
Interest
|
|
$
|
47,815
|
|
|
$
|
35,056
|
|
|
Income taxes
|
|
79,522
|
|
|
46,863
|
|
||
|
Non-cash investing and financing activities during the period for:
|
|
|
|
|
||||
|
Transfers to other assets acquired through foreclosure, net
|
|
1,812
|
|
|
11,888
|
|
||
|
Unfunded commitments originated
|
|
(47,217
|
)
|
|
12,366
|
|
||
|
Changes in unrealized gain (loss) on AFS securities, net of tax
|
|
15,386
|
|
|
15,605
|
|
||
|
Changes in unrealized (loss) gain on junior subordinated debt, net of tax
|
|
(2,677
|
)
|
|
(1,491
|
)
|
||
|
Non-cash assets acquired in acquisition
|
|
—
|
|
|
1,284,557
|
|
||
|
Non-cash liabilities acquired in acquisition
|
|
—
|
|
|
12,559
|
|
||
|
•
|
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
|
•
|
Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, prepayment speeds, volatilities, etc.) or model-based valuation techniques where all significant assumptions are observable, either directly or indirectly, in the market.
|
|
•
|
Level 3 - Valuation is generated from model-based techniques where one or more significant inputs are not observable, either directly or indirectly, in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques may include use of matrix pricing, discounted cash flow models, and similar techniques.
|
|
|
|
September 30, 2017
|
||||||||||||||
|
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized (Losses)
|
|
Fair Value
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
||||||||
|
Tax-exempt
|
|
$
|
154,920
|
|
|
$
|
5,791
|
|
|
$
|
(129
|
)
|
|
$
|
160,582
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
||||||||
|
CDO
|
|
$
|
50
|
|
|
$
|
15,503
|
|
|
$
|
—
|
|
|
$
|
15,553
|
|
|
Commercial MBS issued by GSEs
|
|
116,910
|
|
|
55
|
|
|
(3,171
|
)
|
|
113,794
|
|
||||
|
Corporate debt securities
|
|
105,047
|
|
|
404
|
|
|
(1,437
|
)
|
|
104,014
|
|
||||
|
CRA investments
|
|
50,997
|
|
|
—
|
|
|
(349
|
)
|
|
50,648
|
|
||||
|
Preferred stock
|
|
91,926
|
|
|
4,174
|
|
|
—
|
|
|
96,100
|
|
||||
|
Private label residential MBS
|
|
800,171
|
|
|
2,090
|
|
|
(4,646
|
)
|
|
797,615
|
|
||||
|
Residential MBS issued by GSEs
|
|
1,831,411
|
|
|
3,484
|
|
|
(15,889
|
)
|
|
1,819,006
|
|
||||
|
Tax-exempt
|
|
456,762
|
|
|
10,796
|
|
|
(4,785
|
)
|
|
462,773
|
|
||||
|
Trust preferred securities
|
|
32,000
|
|
|
—
|
|
|
(2,792
|
)
|
|
29,208
|
|
||||
|
U.S. government sponsored agency securities
|
|
64,000
|
|
|
—
|
|
|
(2,364
|
)
|
|
61,636
|
|
||||
|
U.S. treasury securities
|
|
2,496
|
|
|
3
|
|
|
(2
|
)
|
|
2,497
|
|
||||
|
Total AFS securities
|
|
$
|
3,551,770
|
|
|
$
|
36,509
|
|
|
$
|
(35,435
|
)
|
|
$
|
3,552,844
|
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized (Losses)
|
|
Fair Value
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
||||||||
|
Tax-exempt
|
|
$
|
92,079
|
|
|
$
|
433
|
|
|
$
|
(546
|
)
|
|
$
|
91,966
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
||||||||
|
CDO
|
|
$
|
50
|
|
|
$
|
13,440
|
|
|
$
|
—
|
|
|
$
|
13,490
|
|
|
Commercial MBS issued by GSEs
|
|
121,742
|
|
|
—
|
|
|
(3,950
|
)
|
|
117,792
|
|
||||
|
Corporate debt securities
|
|
65,058
|
|
|
371
|
|
|
(1,285
|
)
|
|
64,144
|
|
||||
|
CRA investments
|
|
37,627
|
|
|
—
|
|
|
(514
|
)
|
|
37,113
|
|
||||
|
Preferred stock
|
|
96,071
|
|
|
833
|
|
|
(2,242
|
)
|
|
94,662
|
|
||||
|
Private label residential MBS
|
|
440,272
|
|
|
182
|
|
|
(6,769
|
)
|
|
433,685
|
|
||||
|
Residential MBS issued by GSEs
|
|
1,369,289
|
|
|
3,046
|
|
|
(17,130
|
)
|
|
1,355,205
|
|
||||
|
Tax-exempt
|
|
409,693
|
|
|
8,477
|
|
|
(9,937
|
)
|
|
408,233
|
|
||||
|
Trust preferred securities
|
|
32,000
|
|
|
—
|
|
|
(5,468
|
)
|
|
26,532
|
|
||||
|
U.S. government sponsored agency securities
|
|
59,000
|
|
|
—
|
|
|
(2,978
|
)
|
|
56,022
|
|
||||
|
U.S. treasury securities
|
|
2,496
|
|
|
6
|
|
|
—
|
|
|
2,502
|
|
||||
|
Total AFS securities
|
|
$
|
2,633,298
|
|
|
$
|
26,355
|
|
|
$
|
(50,273
|
)
|
|
$
|
2,609,380
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Securities measured at fair value
|
|
|
|
|
|
|
|
|
||||||||
|
Residential MBS issued by GSEs
|
|
|
|
|
|
|
|
$
|
1,053
|
|
||||||
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
Less Than Twelve Months
|
|
More Than Twelve Months
|
|
Total
|
||||||||||||||||||
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tax-exempt
|
$
|
129
|
|
|
$
|
9,471
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
129
|
|
|
$
|
9,471
|
|
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial MBS issued by GSEs
|
$
|
796
|
|
|
$
|
35,545
|
|
|
$
|
2,375
|
|
|
$
|
76,349
|
|
|
$
|
3,171
|
|
|
$
|
111,894
|
|
|
Corporate debt securities
|
1,437
|
|
|
78,563
|
|
|
—
|
|
|
—
|
|
|
1,437
|
|
|
78,563
|
|
||||||
|
CRA investments
|
349
|
|
|
50,648
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|
50,648
|
|
||||||
|
Private label residential MBS
|
2,295
|
|
|
327,580
|
|
|
2,351
|
|
|
134,429
|
|
|
4,646
|
|
|
462,009
|
|
||||||
|
Residential MBS issued by GSEs
|
11,994
|
|
|
1,005,130
|
|
|
3,895
|
|
|
184,589
|
|
|
15,889
|
|
|
1,189,719
|
|
||||||
|
Tax-exempt
|
1,121
|
|
|
120,904
|
|
|
3,664
|
|
|
68,248
|
|
|
4,785
|
|
|
189,152
|
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
2,792
|
|
|
29,208
|
|
|
2,792
|
|
|
29,208
|
|
||||||
|
U.S. government sponsored agency securities
|
1,624
|
|
|
42,376
|
|
|
740
|
|
|
14,260
|
|
|
2,364
|
|
|
56,636
|
|
||||||
|
U.S. treasury securities
|
2
|
|
|
1,502
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
1,502
|
|
||||||
|
Total AFS securities
|
$
|
19,618
|
|
|
$
|
1,662,248
|
|
|
$
|
15,817
|
|
|
$
|
507,083
|
|
|
$
|
35,435
|
|
|
$
|
2,169,331
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
Less Than Twelve Months
|
|
More Than Twelve Months
|
|
Total
|
||||||||||||||||||
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tax-exempt
|
$
|
546
|
|
|
$
|
30,364
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
546
|
|
|
$
|
30,364
|
|
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial MBS issued by GSEs
|
$
|
3,950
|
|
|
$
|
117,792
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,950
|
|
|
$
|
117,792
|
|
|
Corporate debt securities
|
1,285
|
|
|
38,716
|
|
|
—
|
|
|
—
|
|
|
1,285
|
|
|
38,716
|
|
||||||
|
CRA investments
|
514
|
|
|
37,113
|
|
|
—
|
|
|
—
|
|
|
514
|
|
|
37,113
|
|
||||||
|
Preferred stock
|
2,188
|
|
|
63,151
|
|
|
54
|
|
|
1,471
|
|
|
2,242
|
|
|
64,622
|
|
||||||
|
Private label residential MBS
|
6,170
|
|
|
377,638
|
|
|
599
|
|
|
16,969
|
|
|
6,769
|
|
|
394,607
|
|
||||||
|
Residential MBS issued by GSEs
|
16,990
|
|
|
950,480
|
|
|
140
|
|
|
5,326
|
|
|
17,130
|
|
|
955,806
|
|
||||||
|
Tax-exempt
|
9,937
|
|
|
148,780
|
|
|
—
|
|
|
—
|
|
|
9,937
|
|
|
148,780
|
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
5,468
|
|
|
26,532
|
|
|
5,468
|
|
|
26,532
|
|
||||||
|
U.S. government sponsored agency securities
|
2,978
|
|
|
56,022
|
|
|
—
|
|
|
—
|
|
|
2,978
|
|
|
56,022
|
|
||||||
|
Total AFS securities
|
$
|
44,012
|
|
|
$
|
1,789,692
|
|
|
$
|
6,261
|
|
|
$
|
50,298
|
|
|
$
|
50,273
|
|
|
$
|
1,839,990
|
|
|
|
|
September 30, 2017
|
||||||
|
|
|
Amortized Cost
|
|
Estimated Fair Value
|
||||
|
|
|
(in thousands)
|
||||||
|
Held-to-maturity
|
|
|
|
|
||||
|
After one year through five years
|
|
$
|
100
|
|
|
$
|
101
|
|
|
After five years through ten years
|
|
15,116
|
|
|
15,503
|
|
||
|
After ten years
|
|
139,704
|
|
|
144,978
|
|
||
|
Total HTM securities
|
|
$
|
154,920
|
|
|
$
|
160,582
|
|
|
|
|
|
|
|
||||
|
Available-for-sale
|
|
|
|
|
||||
|
Due in one year or less
|
|
$
|
50,997
|
|
|
$
|
50,648
|
|
|
After one year through five years
|
|
74,409
|
|
|
77,268
|
|
||
|
After five years through ten years
|
|
289,847
|
|
|
292,086
|
|
||
|
After ten years
|
|
388,025
|
|
|
402,427
|
|
||
|
Mortgage-backed securities
|
|
2,748,492
|
|
|
2,730,415
|
|
||
|
Total AFS securities
|
|
$
|
3,551,770
|
|
|
$
|
3,552,844
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||||||||||
|
|
|
AAA
|
|
Split-rated AAA/AA+
|
|
AA+ to AA-
|
|
A+ to A-
|
|
BBB+ to BBB-
|
|
BB+ and below
|
|
Unrated
|
|
Totals
|
||||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Tax-exempt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
154,920
|
|
|
$
|
154,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CDO
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,553
|
|
|
$
|
—
|
|
|
$
|
15,553
|
|
|
Commercial MBS issued by GSEs
|
|
—
|
|
|
113,794
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113,794
|
|
||||||||
|
Corporate debt securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,819
|
|
|
29,195
|
|
|
—
|
|
|
—
|
|
|
104,014
|
|
||||||||
|
CRA investments
|
|
—
|
|
|
25,381
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,267
|
|
|
50,648
|
|
||||||||
|
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,575
|
|
|
66,193
|
|
|
4,315
|
|
|
15,017
|
|
|
96,100
|
|
||||||||
|
Private label residential MBS
|
|
736,937
|
|
|
—
|
|
|
56,171
|
|
|
1,509
|
|
|
1,025
|
|
|
1,973
|
|
|
—
|
|
|
797,615
|
|
||||||||
|
Residential MBS issued by GSEs
|
|
—
|
|
|
1,819,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,819,006
|
|
||||||||
|
Tax-exempt
|
|
63,991
|
|
|
25,264
|
|
|
224,235
|
|
|
147,407
|
|
|
—
|
|
|
—
|
|
|
1,876
|
|
|
462,773
|
|
||||||||
|
Trust preferred securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,208
|
|
|
—
|
|
|
—
|
|
|
29,208
|
|
||||||||
|
U.S. government sponsored agency securities
|
|
—
|
|
|
61,636
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61,636
|
|
||||||||
|
U.S. treasury securities
|
|
—
|
|
|
2,497
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,497
|
|
||||||||
|
Total AFS securities (1)
|
|
$
|
800,928
|
|
|
$
|
2,047,578
|
|
|
$
|
280,406
|
|
|
$
|
234,310
|
|
|
$
|
125,621
|
|
|
$
|
21,841
|
|
|
$
|
42,160
|
|
|
$
|
3,552,844
|
|
|
(1)
|
Where ratings differ, the Company uses an average of the available ratings by S&P, Moody’s, and/or Fitch.
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||
|
|
|
AAA
|
|
Split-rated AAA/AA+
|
|
AA+ to AA-
|
|
A+ to A-
|
|
BBB+ to BBB-
|
|
BB+ and below
|
|
Unrated
|
|
Totals
|
||||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Tax-exempt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92,079
|
|
|
$
|
92,079
|
|
|
Available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
CDO
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,490
|
|
|
$
|
—
|
|
|
$
|
13,490
|
|
|
Commercial MBS issued by GSEs
|
|
—
|
|
|
117,792
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,792
|
|
||||||||
|
Corporate debt securities
|
|
—
|
|
|
—
|
|
|
5,429
|
|
|
38,715
|
|
|
20,000
|
|
|
—
|
|
|
—
|
|
|
64,144
|
|
||||||||
|
CRA investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,113
|
|
|
37,113
|
|
||||||||
|
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64,486
|
|
|
14,658
|
|
|
15,518
|
|
|
94,662
|
|
||||||||
|
Private label residential MBS
|
|
399,013
|
|
|
—
|
|
|
29,921
|
|
|
2,117
|
|
|
2,634
|
|
|
—
|
|
|
—
|
|
|
433,685
|
|
||||||||
|
Residential MBS issued by GSEs
|
|
—
|
|
|
1,355,205
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,355,205
|
|
||||||||
|
Tax-exempt
|
|
80,862
|
|
|
—
|
|
|
268,249
|
|
|
59,122
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
408,233
|
|
||||||||
|
Trust preferred securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,532
|
|
|
—
|
|
|
—
|
|
|
26,532
|
|
||||||||
|
U.S. government sponsored agency securities
|
|
—
|
|
|
56,022
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,022
|
|
||||||||
|
U.S. treasury securities
|
|
—
|
|
|
2,502
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,502
|
|
||||||||
|
Total AFS securities (1)
|
|
$
|
479,875
|
|
|
$
|
1,531,521
|
|
|
$
|
303,599
|
|
|
$
|
99,954
|
|
|
$
|
113,652
|
|
|
$
|
28,148
|
|
|
$
|
52,631
|
|
|
$
|
2,609,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Securities measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential MBS issued by GSEs
|
|
$
|
—
|
|
|
$
|
1,053
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,053
|
|
|
(1)
|
Where ratings differ, the Company uses an average of the available ratings by S&P, Moody’s, and/or Fitch.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Gross gains
|
|
$
|
468
|
|
|
$
|
—
|
|
|
$
|
1,181
|
|
|
$
|
2,057
|
|
|
Gross losses
|
|
(149
|
)
|
|
—
|
|
|
(274
|
)
|
|
(1,056
|
)
|
||||
|
Net gains (losses) on sales of investment securities
|
|
$
|
319
|
|
|
$
|
—
|
|
|
$
|
907
|
|
|
$
|
1,001
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Commercial and industrial
|
|
$
|
6,661,152
|
|
|
$
|
5,755,021
|
|
|
Commercial real estate - non-owner occupied
|
|
3,628,415
|
|
|
3,543,956
|
|
||
|
Commercial real estate - owner occupied
|
|
2,042,262
|
|
|
2,013,276
|
|
||
|
Construction and land development
|
|
1,671,552
|
|
|
1,478,114
|
|
||
|
Residential real estate
|
|
376,716
|
|
|
259,432
|
|
||
|
Commercial leases
|
|
74,850
|
|
|
100,765
|
|
||
|
Consumer
|
|
50,742
|
|
|
38,963
|
|
||
|
Loans, net
|
|
14,505,689
|
|
|
13,189,527
|
|
||
|
Allowance for credit losses
|
|
(136,421
|
)
|
|
(124,704
|
)
|
||
|
Total loans HFI
|
|
$
|
14,369,268
|
|
|
$
|
13,064,823
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
|
Current
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
Over 90 Days
Past Due |
|
Total
Past Due |
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
2,039,314
|
|
|
$
|
1,687
|
|
|
$
|
—
|
|
|
$
|
1,261
|
|
|
$
|
2,948
|
|
|
$
|
2,042,262
|
|
|
Non-owner occupied
|
|
3,431,099
|
|
|
—
|
|
|
—
|
|
|
585
|
|
|
585
|
|
|
3,431,684
|
|
||||||
|
Multi-family
|
|
196,731
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
196,731
|
|
||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
|
6,657,204
|
|
|
1,066
|
|
|
162
|
|
|
2,720
|
|
|
3,948
|
|
|
6,661,152
|
|
||||||
|
Leases
|
|
74,850
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,850
|
|
||||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
|
1,136,205
|
|
|
2,230
|
|
|
—
|
|
|
—
|
|
|
2,230
|
|
|
1,138,435
|
|
||||||
|
Land
|
|
533,117
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
533,117
|
|
||||||
|
Residential real estate
|
|
370,733
|
|
|
—
|
|
|
—
|
|
|
5,983
|
|
|
5,983
|
|
|
376,716
|
|
||||||
|
Consumer
|
|
50,553
|
|
|
7
|
|
|
27
|
|
|
155
|
|
|
189
|
|
|
50,742
|
|
||||||
|
Total loans
|
|
$
|
14,489,806
|
|
|
$
|
4,990
|
|
|
$
|
189
|
|
|
$
|
10,704
|
|
|
$
|
15,883
|
|
|
$
|
14,505,689
|
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
|
Current
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
Over 90 Days
Past Due |
|
Total
Past Due |
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
2,009,728
|
|
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
3,477
|
|
|
$
|
3,548
|
|
|
$
|
2,013,276
|
|
|
Non-owner occupied
|
|
3,339,121
|
|
|
672
|
|
|
2
|
|
|
—
|
|
|
674
|
|
|
3,339,795
|
|
||||||
|
Multi-family
|
|
204,161
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
204,161
|
|
||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
|
5,747,368
|
|
|
549
|
|
|
584
|
|
|
6,520
|
|
|
7,653
|
|
|
5,755,021
|
|
||||||
|
Leases
|
|
100,761
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
100,765
|
|
||||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
|
973,242
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
973,242
|
|
||||||
|
Land
|
|
503,588
|
|
|
—
|
|
|
—
|
|
|
1,284
|
|
|
1,284
|
|
|
504,872
|
|
||||||
|
Residential real estate
|
|
249,726
|
|
|
4,333
|
|
|
281
|
|
|
5,092
|
|
|
9,706
|
|
|
259,432
|
|
||||||
|
Consumer
|
|
38,765
|
|
|
26
|
|
|
2
|
|
|
170
|
|
|
198
|
|
|
38,963
|
|
||||||
|
Total loans
|
|
$
|
13,166,460
|
|
|
$
|
5,651
|
|
|
$
|
869
|
|
|
$
|
16,547
|
|
|
$
|
23,067
|
|
|
$
|
13,189,527
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||
|
|
|
Non-accrual loans
|
|
Loans past due 90 days or more and still accruing
|
|
Non-accrual loans
|
|
Loans past due 90 days or more and still accruing
|
||||||||||||||||||||||||
|
|
|
Current
|
|
Past Due/
Delinquent |
|
Total
Non-accrual |
|
|
Current
|
|
Past Due/
Delinquent |
|
Total
Non-accrual |
|
||||||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Owner occupied
|
|
$
|
5,102
|
|
|
$
|
1,261
|
|
|
$
|
6,363
|
|
|
$
|
—
|
|
|
$
|
5,084
|
|
|
$
|
3,264
|
|
|
$
|
8,348
|
|
|
$
|
285
|
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,317
|
|
|
1
|
|
|
8,318
|
|
|
—
|
|
||||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
|
38,875
|
|
|
2,677
|
|
|
41,552
|
|
|
44
|
|
|
10,893
|
|
|
6,043
|
|
|
16,936
|
|
|
775
|
|
||||||||
|
Leases
|
|
15
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
28
|
|
|
3
|
|
|
31
|
|
|
—
|
|
||||||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Land
|
|
887
|
|
|
—
|
|
|
887
|
|
|
—
|
|
|
—
|
|
|
1,284
|
|
|
1,284
|
|
|
—
|
|
||||||||
|
Residential real estate
|
|
39
|
|
|
5,983
|
|
|
6,022
|
|
|
—
|
|
|
99
|
|
|
5,093
|
|
|
5,192
|
|
|
—
|
|
||||||||
|
Consumer
|
|
—
|
|
|
155
|
|
|
155
|
|
|
—
|
|
|
—
|
|
|
163
|
|
|
163
|
|
|
7
|
|
||||||||
|
Total
|
|
$
|
44,918
|
|
|
$
|
10,076
|
|
|
$
|
54,994
|
|
|
$
|
44
|
|
|
$
|
24,421
|
|
|
$
|
15,851
|
|
|
$
|
40,272
|
|
|
$
|
1,067
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
1,951,070
|
|
|
$
|
40,730
|
|
|
$
|
48,847
|
|
|
$
|
1,615
|
|
|
$
|
—
|
|
|
$
|
2,042,262
|
|
|
Non-owner occupied
|
|
3,372,861
|
|
|
42,619
|
|
|
16,204
|
|
|
—
|
|
|
—
|
|
|
3,431,684
|
|
||||||
|
Multi-family
|
|
196,731
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
196,731
|
|
||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
|
6,474,756
|
|
|
100,449
|
|
|
62,585
|
|
|
23,362
|
|
|
—
|
|
|
6,661,152
|
|
||||||
|
Leases
|
|
73,128
|
|
|
—
|
|
|
1,722
|
|
|
—
|
|
|
—
|
|
|
74,850
|
|
||||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
|
1,116,667
|
|
|
9,496
|
|
|
12,272
|
|
|
—
|
|
|
—
|
|
|
1,138,435
|
|
||||||
|
Land
|
|
526,473
|
|
|
4,637
|
|
|
2,007
|
|
|
—
|
|
|
—
|
|
|
533,117
|
|
||||||
|
Residential real estate
|
|
368,722
|
|
|
1,350
|
|
|
6,644
|
|
|
—
|
|
|
—
|
|
|
376,716
|
|
||||||
|
Consumer
|
|
50,505
|
|
|
80
|
|
|
157
|
|
|
—
|
|
|
—
|
|
|
50,742
|
|
||||||
|
Total
|
|
$
|
14,130,913
|
|
|
$
|
199,361
|
|
|
$
|
150,438
|
|
|
$
|
24,977
|
|
|
$
|
—
|
|
|
$
|
14,505,689
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Current (up to 29 days past due)
|
|
$
|
14,129,815
|
|
|
$
|
197,067
|
|
|
$
|
137,947
|
|
|
$
|
24,977
|
|
|
$
|
—
|
|
|
$
|
14,489,806
|
|
|
Past due 30 - 59 days
|
|
946
|
|
|
2,257
|
|
|
1,787
|
|
|
—
|
|
|
—
|
|
|
4,990
|
|
||||||
|
Past due 60 - 89 days
|
|
152
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
189
|
|
||||||
|
Past due 90 days or more
|
|
—
|
|
|
—
|
|
|
10,704
|
|
|
—
|
|
|
—
|
|
|
10,704
|
|
||||||
|
Total
|
|
$
|
14,130,913
|
|
|
$
|
199,361
|
|
|
$
|
150,438
|
|
|
$
|
24,977
|
|
|
$
|
—
|
|
|
$
|
14,505,689
|
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
1,935,322
|
|
|
$
|
53,634
|
|
|
$
|
22,090
|
|
|
$
|
2,230
|
|
|
$
|
—
|
|
|
$
|
2,013,276
|
|
|
Non-owner occupied
|
|
3,278,090
|
|
|
22,972
|
|
|
38,733
|
|
|
—
|
|
|
—
|
|
|
3,339,795
|
|
||||||
|
Multi-family
|
|
203,964
|
|
|
197
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
204,161
|
|
||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
|
5,621,448
|
|
|
70,011
|
|
|
58,562
|
|
|
5,000
|
|
|
—
|
|
|
5,755,021
|
|
||||||
|
Leases
|
|
100,737
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
100,765
|
|
||||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
|
961,290
|
|
|
—
|
|
|
11,952
|
|
|
—
|
|
|
—
|
|
|
973,242
|
|
||||||
|
Land
|
|
501,569
|
|
|
337
|
|
|
2,966
|
|
|
—
|
|
|
—
|
|
|
504,872
|
|
||||||
|
Residential real estate
|
|
252,304
|
|
|
929
|
|
|
6,199
|
|
|
—
|
|
|
—
|
|
|
259,432
|
|
||||||
|
Consumer
|
|
38,698
|
|
|
64
|
|
|
201
|
|
|
—
|
|
|
—
|
|
|
38,963
|
|
||||||
|
Total
|
|
$
|
12,893,422
|
|
|
$
|
148,144
|
|
|
$
|
140,731
|
|
|
$
|
7,230
|
|
|
$
|
—
|
|
|
$
|
13,189,527
|
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Current (up to 29 days past due)
|
|
$
|
12,887,308
|
|
|
$
|
147,838
|
|
|
$
|
124,084
|
|
|
$
|
7,230
|
|
|
$
|
—
|
|
|
$
|
13,166,460
|
|
|
Past due 30 - 59 days
|
|
5,433
|
|
|
96
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|
5,651
|
|
||||||
|
Past due 60 - 89 days
|
|
410
|
|
|
210
|
|
|
249
|
|
|
—
|
|
|
—
|
|
|
869
|
|
||||||
|
Past due 90 days or more
|
|
271
|
|
|
—
|
|
|
16,276
|
|
|
—
|
|
|
—
|
|
|
16,547
|
|
||||||
|
Total
|
|
$
|
12,893,422
|
|
|
$
|
148,144
|
|
|
$
|
140,731
|
|
|
$
|
7,230
|
|
|
$
|
—
|
|
|
$
|
13,189,527
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Impaired loans with a specific valuation allowance under ASC 310 (1)
|
|
$
|
8,773
|
|
|
$
|
10,909
|
|
|
Impaired loans without a specific valuation allowance under ASC 310 (2)
|
|
112,583
|
|
|
88,300
|
|
||
|
Total impaired loans
|
|
$
|
121,356
|
|
|
$
|
99,209
|
|
|
Valuation allowance related to impaired loans (3)
|
|
$
|
(4,394
|
)
|
|
$
|
(4,239
|
)
|
|
(1)
|
Includes TDR loans of
$2.1 million
and
$2.5 million
at
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(2)
|
Includes TDR loans of
$47.8 million
and
$58.3 million
at
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(3)
|
Includes valuation allowance related to TDR loans of
$1.3 million
and
$0.6 million
at
September 30, 2017
and
December 31, 2016
, respectively.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Commercial real estate
|
|
|
|
|
||||
|
Owner occupied
|
|
$
|
16,937
|
|
|
$
|
20,748
|
|
|
Non-owner occupied
|
|
19,010
|
|
|
25,524
|
|
||
|
Multi-family
|
|
—
|
|
|
—
|
|
||
|
Commercial and industrial
|
|
|
|
|
||||
|
Commercial
|
|
57,581
|
|
|
21,107
|
|
||
|
Leases
|
|
336
|
|
|
355
|
|
||
|
Construction and land development
|
|
|
|
|
||||
|
Construction
|
|
—
|
|
|
—
|
|
||
|
Land
|
|
11,503
|
|
|
14,838
|
|
||
|
Residential real estate
|
|
15,794
|
|
|
16,391
|
|
||
|
Consumer
|
|
195
|
|
|
246
|
|
||
|
Total
|
|
$
|
121,356
|
|
|
$
|
99,209
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Average investment in impaired loans
|
|
$
|
108,033
|
|
|
$
|
106,357
|
|
|
$
|
106,456
|
|
|
$
|
112,901
|
|
|
Interest income recognized on impaired loans
|
|
1,040
|
|
|
959
|
|
|
3,075
|
|
|
3,122
|
|
||||
|
Interest recognized on non-accrual loans, cash basis
|
|
694
|
|
|
245
|
|
|
1,372
|
|
|
642
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
|
Owner occupied
|
|
$
|
17,779
|
|
|
$
|
17,155
|
|
|
$
|
20,136
|
|
|
$
|
19,323
|
|
|
Non-owner occupied
|
|
20,789
|
|
|
29,978
|
|
|
22,446
|
|
|
31,635
|
|
||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial
|
|
39,736
|
|
|
25,662
|
|
|
33,009
|
|
|
27,221
|
|
||||
|
Leases
|
|
338
|
|
|
331
|
|
|
349
|
|
|
904
|
|
||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
||||||||
|
Construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Land
|
|
12,503
|
|
|
16,699
|
|
|
13,297
|
|
|
17,632
|
|
||||
|
Residential real estate
|
|
16,692
|
|
|
16,272
|
|
|
17,011
|
|
|
15,890
|
|
||||
|
Consumer
|
|
196
|
|
|
260
|
|
|
208
|
|
|
296
|
|
||||
|
Total
|
|
$
|
108,033
|
|
|
$
|
106,357
|
|
|
$
|
106,456
|
|
|
$
|
112,901
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
|
Owner occupied
|
|
$
|
166
|
|
|
$
|
211
|
|
|
$
|
530
|
|
|
$
|
753
|
|
|
Non-owner occupied
|
|
279
|
|
|
285
|
|
|
798
|
|
|
936
|
|
||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial
|
|
303
|
|
|
90
|
|
|
777
|
|
|
319
|
|
||||
|
Leases
|
|
4
|
|
|
4
|
|
|
11
|
|
|
40
|
|
||||
|
Construction and land development
|
|
|
|
|
|
|
|
|
||||||||
|
Construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Land
|
|
163
|
|
|
240
|
|
|
551
|
|
|
686
|
|
||||
|
Residential real estate
|
|
124
|
|
|
128
|
|
|
406
|
|
|
384
|
|
||||
|
Consumer
|
|
1
|
|
|
1
|
|
|
2
|
|
|
4
|
|
||||
|
Total
|
|
$
|
1,040
|
|
|
$
|
959
|
|
|
$
|
3,075
|
|
|
$
|
3,122
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Non-accrual loans (1)
|
|
$
|
54,994
|
|
|
$
|
40,272
|
|
|
Loans past due 90 days or more on accrual status (2)
|
|
44
|
|
|
1,067
|
|
||
|
Accruing troubled debt restructured loans
|
|
40,922
|
|
|
53,637
|
|
||
|
Total nonperforming loans
|
|
95,960
|
|
|
94,976
|
|
||
|
Other assets acquired through foreclosure, net
|
|
28,992
|
|
|
47,815
|
|
||
|
Total nonperforming assets
|
|
$
|
124,952
|
|
|
$
|
142,791
|
|
|
(1)
|
Includes non-accrual TDR loans of
$8.9 million
and
$7.1 million
at
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(2)
|
Includes less than
$0.1 million
from loans acquired with deteriorated credit quality at each of the periods ended
September 30, 2017
and
December 31, 2016
.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Balance, at beginning of period
|
|
$
|
14,247
|
|
|
$
|
15,863
|
|
|
$
|
15,177
|
|
|
$
|
15,925
|
|
|
Additions due to acquisition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,301
|
|
||||
|
Reclassifications from non-accretable to accretable yield (1)
|
|
—
|
|
|
119
|
|
|
2,086
|
|
|
119
|
|
||||
|
Accretion to interest income
|
|
(690
|
)
|
|
(901
|
)
|
|
(2,374
|
)
|
|
(2,570
|
)
|
||||
|
Reversal of fair value adjustments upon disposition of loans
|
|
(2,199
|
)
|
|
(578
|
)
|
|
(3,531
|
)
|
|
(3,272
|
)
|
||||
|
Balance, at end of period
|
|
$
|
11,358
|
|
|
$
|
14,503
|
|
|
$
|
11,358
|
|
|
$
|
14,503
|
|
|
(1)
|
The primary drivers of reclassification from non-accretable to accretable yield resulted from changes in estimated cash flows.
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
|
|
Construction and Land Development
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Commercial and Industrial
|
|
Consumer
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning Balance
|
|
$
|
20,852
|
|
|
$
|
28,593
|
|
|
$
|
4,838
|
|
|
$
|
76,734
|
|
|
$
|
794
|
|
|
$
|
131,811
|
|
|
Charge-offs
|
|
—
|
|
|
175
|
|
|
—
|
|
|
2,921
|
|
|
61
|
|
|
3,157
|
|
||||||
|
Recoveries
|
|
(226
|
)
|
|
(1,781
|
)
|
|
(108
|
)
|
|
(619
|
)
|
|
(33
|
)
|
|
(2,767
|
)
|
||||||
|
Provision
|
|
(619
|
)
|
|
(1,474
|
)
|
|
(141
|
)
|
|
7,192
|
|
|
42
|
|
|
5,000
|
|
||||||
|
Ending Balance
|
|
$
|
20,459
|
|
|
$
|
28,725
|
|
|
$
|
4,805
|
|
|
$
|
81,624
|
|
|
$
|
808
|
|
|
$
|
136,421
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning Balance
|
|
$
|
21,386
|
|
|
$
|
24,867
|
|
|
$
|
4,546
|
|
|
$
|
70,547
|
|
|
$
|
758
|
|
|
$
|
122,104
|
|
|
Charge-offs
|
|
—
|
|
|
72
|
|
|
79
|
|
|
2,558
|
|
|
—
|
|
|
2,709
|
|
||||||
|
Recoveries
|
|
(302
|
)
|
|
(521
|
)
|
|
(179
|
)
|
|
(466
|
)
|
|
(21
|
)
|
|
(1,489
|
)
|
||||||
|
Provision
|
|
(347
|
)
|
|
(450
|
)
|
|
(513
|
)
|
|
3,406
|
|
|
(96
|
)
|
|
2,000
|
|
||||||
|
Ending Balance
|
|
$
|
21,341
|
|
|
$
|
24,866
|
|
|
$
|
4,133
|
|
|
$
|
71,861
|
|
|
$
|
683
|
|
|
$
|
122,884
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
|
|
Construction and Land Development
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Commercial and Industrial
|
|
Consumer
|
|
Total
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning Balance
|
|
$
|
21,175
|
|
|
$
|
25,673
|
|
|
$
|
3,851
|
|
|
$
|
73,333
|
|
|
$
|
672
|
|
|
$
|
124,704
|
|
|
Charge-offs
|
|
—
|
|
|
1,994
|
|
|
447
|
|
|
6,166
|
|
|
103
|
|
|
8,710
|
|
||||||
|
Recoveries
|
|
(1,011
|
)
|
|
(2,719
|
)
|
|
(1,659
|
)
|
|
(2,705
|
)
|
|
(83
|
)
|
|
(8,177
|
)
|
||||||
|
Provision
|
|
(1,727
|
)
|
|
2,327
|
|
|
(258
|
)
|
|
11,752
|
|
|
156
|
|
|
12,250
|
|
||||||
|
Ending Balance
|
|
$
|
20,459
|
|
|
$
|
28,725
|
|
|
$
|
4,805
|
|
|
$
|
81,624
|
|
|
$
|
808
|
|
|
$
|
136,421
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning Balance
|
|
$
|
18,976
|
|
|
$
|
23,160
|
|
|
$
|
5,278
|
|
|
$
|
71,181
|
|
|
$
|
473
|
|
|
$
|
119,068
|
|
|
Charge-offs
|
|
—
|
|
|
726
|
|
|
105
|
|
|
11,210
|
|
|
120
|
|
|
12,161
|
|
||||||
|
Recoveries
|
|
(455
|
)
|
|
(4,956
|
)
|
|
(589
|
)
|
|
(2,846
|
)
|
|
(131
|
)
|
|
(8,977
|
)
|
||||||
|
Provision
|
|
1,910
|
|
|
(2,524
|
)
|
|
(1,629
|
)
|
|
9,044
|
|
|
199
|
|
|
7,000
|
|
||||||
|
Ending Balance
|
|
$
|
21,341
|
|
|
$
|
24,866
|
|
|
$
|
4,133
|
|
|
$
|
71,861
|
|
|
$
|
683
|
|
|
$
|
122,884
|
|
|
|
|
Commercial Real Estate-Owner Occupied
|
|
Commercial Real Estate-Non-Owner Occupied
|
|
Commercial and Industrial
|
|
Residential Real Estate
|
|
Construction and Land Development
|
|
Commercial Leases
|
|
Consumer
|
|
Total Loans
|
||||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Loans as of September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,773
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,773
|
|
|
Impaired loans with no allowance recorded
|
|
16,936
|
|
|
19,010
|
|
|
48,807
|
|
|
15,794
|
|
|
11,503
|
|
|
336
|
|
|
197
|
|
|
112,583
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
16,936
|
|
|
19,010
|
|
|
57,580
|
|
|
15,794
|
|
|
11,503
|
|
|
336
|
|
|
197
|
|
|
121,356
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
2,014,282
|
|
|
3,496,683
|
|
|
6,603,572
|
|
|
360,315
|
|
|
1,660,049
|
|
|
74,514
|
|
|
50,545
|
|
|
14,259,960
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
11,044
|
|
|
112,722
|
|
|
—
|
|
|
607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124,373
|
|
||||||||
|
Total recorded investment
|
|
$
|
2,042,262
|
|
|
$
|
3,628,415
|
|
|
$
|
6,661,152
|
|
|
$
|
376,716
|
|
|
$
|
1,671,552
|
|
|
$
|
74,850
|
|
|
$
|
50,742
|
|
|
$
|
14,505,689
|
|
|
Unpaid Principal Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,977
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,977
|
|
|
Impaired loans with no allowance recorded
|
|
23,966
|
|
|
27,418
|
|
|
80,622
|
|
|
25,017
|
|
|
28,369
|
|
|
1,539
|
|
|
10,813
|
|
|
197,744
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
23,966
|
|
|
27,418
|
|
|
89,599
|
|
|
25,017
|
|
|
28,369
|
|
|
1,539
|
|
|
10,813
|
|
|
206,721
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
2,014,282
|
|
|
3,496,683
|
|
|
6,603,572
|
|
|
360,315
|
|
|
1,660,049
|
|
|
74,514
|
|
|
50,545
|
|
|
14,259,960
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
14,378
|
|
|
139,473
|
|
|
4,812
|
|
|
725
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
159,388
|
|
||||||||
|
Total unpaid principal balance
|
|
$
|
2,052,626
|
|
|
$
|
3,663,574
|
|
|
$
|
6,697,983
|
|
|
$
|
386,057
|
|
|
$
|
1,688,418
|
|
|
$
|
76,053
|
|
|
$
|
61,358
|
|
|
$
|
14,626,069
|
|
|
Related Allowance for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,394
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,394
|
|
|
Impaired loans with no allowance recorded
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
—
|
|
|
—
|
|
|
4,394
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,394
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
12,865
|
|
|
14,172
|
|
|
77,228
|
|
|
4,805
|
|
|
20,459
|
|
|
—
|
|
|
808
|
|
|
130,337
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
—
|
|
|
1,688
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,690
|
|
||||||||
|
Total allowance for credit losses
|
|
$
|
12,865
|
|
|
$
|
15,860
|
|
|
$
|
81,624
|
|
|
$
|
4,805
|
|
|
$
|
20,459
|
|
|
$
|
—
|
|
|
$
|
808
|
|
|
$
|
136,421
|
|
|
|
|
Commercial Real Estate-Owner Occupied
|
|
Commercial Real Estate-Non-Owner Occupied
|
|
Commercial and Industrial
|
|
Residential Real Estate
|
|
Construction and Land Development
|
|
Commercial Leases
|
|
Consumer
|
|
Total Loans
|
||||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Loans as of December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
3,125
|
|
|
$
|
—
|
|
|
$
|
7,766
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
10,909
|
|
|
Impaired loans with no allowance recorded
|
|
17,624
|
|
|
25,524
|
|
|
13,340
|
|
|
16,391
|
|
|
14,838
|
|
|
355
|
|
|
228
|
|
|
88,300
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
20,749
|
|
|
25,524
|
|
|
21,106
|
|
|
16,391
|
|
|
14,838
|
|
|
355
|
|
|
246
|
|
|
99,209
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
1,981,176
|
|
|
3,383,585
|
|
|
5,733,915
|
|
|
242,409
|
|
|
1,443,952
|
|
|
100,410
|
|
|
38,717
|
|
|
12,924,164
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
11,351
|
|
|
134,847
|
|
|
—
|
|
|
632
|
|
|
19,324
|
|
|
—
|
|
|
—
|
|
|
166,154
|
|
||||||||
|
Total recorded investment
|
|
$
|
2,013,276
|
|
|
$
|
3,543,956
|
|
|
$
|
5,755,021
|
|
|
$
|
259,432
|
|
|
$
|
1,478,114
|
|
|
$
|
100,765
|
|
|
$
|
38,963
|
|
|
$
|
13,189,527
|
|
|
Unpaid Principal Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
3,125
|
|
|
$
|
—
|
|
|
$
|
8,019
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
11,162
|
|
|
Impaired loans with no allowance recorded
|
|
26,336
|
|
|
33,632
|
|
|
43,176
|
|
|
26,225
|
|
|
33,487
|
|
|
507
|
|
|
1,358
|
|
|
164,721
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
29,461
|
|
|
33,632
|
|
|
51,195
|
|
|
26,225
|
|
|
33,487
|
|
|
507
|
|
|
1,376
|
|
|
175,883
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
1,981,176
|
|
|
3,383,585
|
|
|
5,733,915
|
|
|
242,409
|
|
|
1,443,952
|
|
|
100,410
|
|
|
38,717
|
|
|
12,924,164
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
14,878
|
|
|
165,275
|
|
|
925
|
|
|
738
|
|
|
19,858
|
|
|
—
|
|
|
—
|
|
|
201,674
|
|
||||||||
|
Total unpaid principal balance
|
|
$
|
2,025,515
|
|
|
$
|
3,582,492
|
|
|
$
|
5,786,035
|
|
|
$
|
269,372
|
|
|
$
|
1,497,297
|
|
|
$
|
100,917
|
|
|
$
|
40,093
|
|
|
$
|
13,301,721
|
|
|
Related Allowance for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Impaired loans with an allowance recorded
|
|
$
|
937
|
|
|
$
|
—
|
|
|
$
|
3,301
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
4,239
|
|
|
Impaired loans with no allowance recorded
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total loans individually evaluated for impairment
|
|
937
|
|
|
—
|
|
|
3,301
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
4,239
|
|
||||||||
|
Loans collectively evaluated for impairment
|
|
11,403
|
|
|
12,646
|
|
|
69,673
|
|
|
3,851
|
|
|
20,398
|
|
|
—
|
|
|
671
|
|
|
118,642
|
|
||||||||
|
Loans acquired with deteriorated credit quality
|
|
—
|
|
|
687
|
|
|
359
|
|
|
—
|
|
|
777
|
|
|
—
|
|
|
—
|
|
|
1,823
|
|
||||||||
|
Total allowance for credit losses
|
|
$
|
12,340
|
|
|
$
|
13,333
|
|
|
$
|
73,333
|
|
|
$
|
3,851
|
|
|
$
|
21,175
|
|
|
$
|
—
|
|
|
$
|
672
|
|
|
$
|
124,704
|
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
|
Gross Balance
|
|
Valuation Allowance
|
|
Net Balance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
35,037
|
|
|
$
|
(4,049
|
)
|
|
$
|
30,988
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
430
|
|
|
—
|
|
|
430
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(2,491
|
)
|
|
330
|
|
|
(2,161
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(343
|
)
|
|
(343
|
)
|
|||
|
Gains (losses), net (1)
|
|
78
|
|
|
—
|
|
|
78
|
|
|||
|
Balance, end of period
|
|
$
|
33,054
|
|
|
$
|
(4,062
|
)
|
|
$
|
28,992
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
|
Balance, beginning of period
|
|
$
|
56,467
|
|
|
$
|
(6,623
|
)
|
|
$
|
49,844
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
1,162
|
|
|
—
|
|
|
1,162
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(1,260
|
)
|
|
32
|
|
|
(1,228
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(184
|
)
|
|
(184
|
)
|
|||
|
Gains (losses), net (1)
|
|
25
|
|
|
—
|
|
|
25
|
|
|||
|
Balance, end of period
|
|
$
|
56,394
|
|
|
$
|
(6,775
|
)
|
|
$
|
49,619
|
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
|
Gross Balance
|
|
Valuation Allowance
|
|
Net Balance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
54,138
|
|
|
$
|
(6,323
|
)
|
|
$
|
47,815
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
1,812
|
|
|
—
|
|
|
1,812
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(23,129
|
)
|
|
2,381
|
|
|
(20,748
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(120
|
)
|
|
(120
|
)
|
|||
|
(Losses) gains, net (1)
|
|
233
|
|
|
—
|
|
|
233
|
|
|||
|
Balance, end of period
|
|
$
|
33,054
|
|
|
$
|
(4,062
|
)
|
|
$
|
28,992
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
Balance, beginning of period
|
|
$
|
52,984
|
|
|
$
|
(9,042
|
)
|
|
$
|
43,942
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
11,888
|
|
|
—
|
|
|
11,888
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(8,174
|
)
|
|
2,140
|
|
|
(6,034
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
127
|
|
|
127
|
|
|||
|
(Losses) gains, net (1)
|
|
(304
|
)
|
|
—
|
|
|
(304
|
)
|
|||
|
Balance, end of period
|
|
$
|
56,394
|
|
|
$
|
(6,775
|
)
|
|
$
|
49,619
|
|
|
(1)
|
There were
zero
net gains related to initial transfers to other assets during the three months ended
September 30, 2017
and
2016
and
$0.1 million
and
zero
net gains related to initial transfers to other assets during the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Short-Term:
|
|
|
|
|
||||
|
FHLB advances
|
|
$
|
—
|
|
|
$
|
80,000
|
|
|
Total short-term borrowings
|
|
$
|
—
|
|
|
$
|
80,000
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||
|
|
|
Unrealized holding gains (losses) on AFS
|
|
Unrealized holding gains (losses) on SERP
|
|
Unrealized holding gains (losses) on junior subordinated debt
|
|
Impairment loss on securities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Balance, June 30, 2017
|
|
$
|
(449
|
)
|
|
$
|
157
|
|
|
$
|
6,638
|
|
|
$
|
144
|
|
|
$
|
6,490
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
1,116
|
|
|
114
|
|
|
641
|
|
|
—
|
|
|
1,871
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income
|
|
(197
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(197
|
)
|
|||||
|
Net current-period other comprehensive income (loss)
|
|
919
|
|
|
114
|
|
|
641
|
|
|
—
|
|
|
1,674
|
|
|||||
|
Balance, September 30, 2017
|
|
$
|
470
|
|
|
$
|
271
|
|
|
$
|
7,279
|
|
|
$
|
144
|
|
|
$
|
8,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, June 30, 2016
|
|
$
|
33,013
|
|
|
$
|
102
|
|
|
$
|
13,367
|
|
|
$
|
144
|
|
|
$
|
46,626
|
|
|
Other comprehensive (loss) income before reclassifications
|
|
(7,415
|
)
|
|
6
|
|
|
(2,825
|
)
|
|
—
|
|
|
(10,234
|
)
|
|||||
|
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net current-period other comprehensive (loss) income
|
|
(7,415
|
)
|
|
6
|
|
|
(2,825
|
)
|
|
—
|
|
|
(10,234
|
)
|
|||||
|
Balance, September 30, 2016
|
|
$
|
25,598
|
|
|
$
|
108
|
|
|
$
|
10,542
|
|
|
$
|
144
|
|
|
$
|
36,392
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
|
|
Unrealized holding gains (losses) on AFS
|
|
Unrealized holding gains (losses) on SERP
|
|
Unrealized holding gains (losses) on junior subordinated debt
|
|
Impairment loss on securities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Balance, December 31, 2016
|
|
$
|
(14,916
|
)
|
|
$
|
121
|
|
|
$
|
9,956
|
|
|
$
|
144
|
|
|
$
|
(4,695
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
|
15,947
|
|
|
150
|
|
|
(2,677
|
)
|
|
|
|
13,420
|
|
||||||
|
Amounts reclassified from accumulated other comprehensive income
|
|
(561
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(561
|
)
|
|||||
|
Net current-period other comprehensive income (loss)
|
|
15,386
|
|
|
150
|
|
|
(2,677
|
)
|
|
—
|
|
|
12,859
|
|
|||||
|
Balance, September 30, 2017
|
|
$
|
470
|
|
|
$
|
271
|
|
|
$
|
7,279
|
|
|
$
|
144
|
|
|
$
|
8,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, December 31, 2015
|
|
$
|
9,993
|
|
|
$
|
90
|
|
|
$
|
12,033
|
|
|
$
|
144
|
|
|
$
|
22,260
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
16,316
|
|
|
18
|
|
|
(1,491
|
)
|
|
—
|
|
|
14,843
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income
|
|
(711
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|||||
|
Net current-period other comprehensive income (loss)
|
|
15,605
|
|
|
18
|
|
|
(1,491
|
)
|
|
—
|
|
|
14,132
|
|
|||||
|
Balance, September 30, 2016
|
|
$
|
25,598
|
|
|
$
|
108
|
|
|
$
|
10,542
|
|
|
$
|
144
|
|
|
$
|
36,392
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Income Statement Classification
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Gain (loss) on sales of investment securities, net
|
|
$
|
319
|
|
|
$
|
—
|
|
|
$
|
907
|
|
|
$
|
1,001
|
|
|
Income tax (expense) benefit
|
|
(122
|
)
|
|
—
|
|
|
(346
|
)
|
|
(290
|
)
|
||||
|
Net of tax
|
|
$
|
197
|
|
|
$
|
—
|
|
|
$
|
561
|
|
|
$
|
711
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
||||||||||||||||||||||||||||||
|
|
|
|
Fair Value
|
|
|
|
Fair Value
|
|
|
|
Fair Value
|
||||||||||||||||||||||||
|
|
Notional
Amount |
|
Derivative Assets
|
|
Derivative Liabilities
|
|
Notional
Amount |
|
Derivative Assets
|
|
Derivative Liabilities
|
|
Notional
Amount |
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Fair value hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Interest rate swaps
|
$
|
1,016,694
|
|
|
$
|
1,656
|
|
|
$
|
59,346
|
|
|
$
|
993,485
|
|
|
$
|
4,220
|
|
|
$
|
65,749
|
|
|
$
|
988,337
|
|
|
$
|
4,350
|
|
|
$
|
100,067
|
|
|
Total
|
1,016,694
|
|
|
1,656
|
|
|
59,346
|
|
|
993,485
|
|
|
4,220
|
|
|
65,749
|
|
|
988,337
|
|
|
4,350
|
|
|
100,067
|
|
|||||||||
|
Netting adjustments (1)
|
—
|
|
|
1,588
|
|
|
1,588
|
|
|
—
|
|
|
1,869
|
|
|
1,869
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Net derivatives in the balance sheet
|
$
|
1,016,694
|
|
|
$
|
68
|
|
|
$
|
57,758
|
|
|
$
|
993,485
|
|
|
$
|
2,351
|
|
|
$
|
63,880
|
|
|
$
|
988,337
|
|
|
$
|
4,350
|
|
|
$
|
100,067
|
|
|
(1)
|
Netting adjustments represent the amounts recorded to convert the Company's derivative balances from a gross basis to a net basis in accordance with the applicable accounting guidance.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Hedge of Fixed Rate Loans
(1)
|
|
|
|
|
|
|
|
||||||||
|
Gain (loss) on "pay fixed" swap
|
$
|
4,437
|
|
|
$
|
7,225
|
|
|
$
|
3,820
|
|
|
$
|
(35,087
|
)
|
|
(Loss) gain on receive fixed rate loans
|
(4,423
|
)
|
|
(7,206
|
)
|
|
(3,780
|
)
|
|
35,113
|
|
||||
|
Net ineffectiveness
|
$
|
14
|
|
|
$
|
19
|
|
|
$
|
40
|
|
|
$
|
26
|
|
|
Hedge of Fixed Rate Subordinated Debt Issuances
(1)
|
|
|
|
|
|
|
|
||||||||
|
(Loss) gain on "receive fixed" swap
|
$
|
(1,767
|
)
|
|
$
|
(3,793
|
)
|
|
$
|
19
|
|
|
$
|
395
|
|
|
Gain (loss) on subordinated debt
|
1,767
|
|
|
3,793
|
|
|
(19
|
)
|
|
(395
|
)
|
||||
|
Net ineffectiveness
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
The fair value of derivatives contracts are carried as other assets and other liabilities in the Consolidated Balance Sheets. The effective portion of hedging gains (losses) is recorded as basis adjustments to the underlying hedged asset or liability. Gains and losses on both the hedging derivative and hedged item are recorded through non-interest income with a resulting net income impact for the amount of ineffectiveness.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Largest gross exposure (derivative asset) to an individual counterparty
|
|
$
|
945
|
|
|
$
|
2,351
|
|
|
$
|
4,159
|
|
|
Collateral posted by this counterparty
|
|
—
|
|
|
1,691
|
|
|
4,131
|
|
|||
|
Derivative liability with this counterparty
|
|
44,053
|
|
|
—
|
|
|
—
|
|
|||
|
Collateral pledged to this counterparty
|
|
65,051
|
|
|
—
|
|
|
—
|
|
|||
|
Net exposure after netting adjustments and collateral
|
|
$
|
—
|
|
|
$
|
660
|
|
|
$
|
28
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands, except per share amounts)
|
||||||||||||||
|
Weighted average shares - basic
|
|
104,221
|
|
|
103,768
|
|
|
104,124
|
|
|
102,791
|
|
||||
|
Dilutive effect of stock awards
|
|
721
|
|
|
796
|
|
|
817
|
|
|
741
|
|
||||
|
Weighted average shares - diluted
|
|
104,942
|
|
|
104,564
|
|
|
104,941
|
|
|
103,532
|
|
||||
|
Net income
|
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
Earnings per share - basic
|
|
0.80
|
|
|
0.65
|
|
|
2.27
|
|
|
1.85
|
|
||||
|
Earnings per share - diluted
|
|
0.79
|
|
|
0.64
|
|
|
2.25
|
|
|
1.84
|
|
||||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Commitments to extend credit, including unsecured loan commitments of $322,991 at September 30, 2017 and $360,840 at December 31, 2016
|
|
$
|
5,378,255
|
|
|
$
|
4,428,495
|
|
|
Credit card commitments and financial guarantees
|
|
140,728
|
|
|
115,536
|
|
||
|
Standby letters of credit, including unsecured letters of credit of $11,383 at September 30, 2017 and $6,431 at December 31, 2016
|
|
129,489
|
|
|
78,576
|
|
||
|
Total
|
|
$
|
5,648,472
|
|
|
$
|
4,622,607
|
|
|
|
|
Changes in Fair Values for Items Measured at Fair Value
Pursuant to Election of the Fair Value Option |
||||||||||||||||||
|
|
|
Unrealized Gain/(Loss) on Assets and Liabilities Measured at Fair Value, Net
|
|
Interest Income on Securities
|
|
Interest Expense on Junior Subordinated Debt
|
|
Total Changes Included in Current-Period Earnings
|
|
Total Changes Included in OCI
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||||||
|
Securities measured at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Junior subordinated debt
|
|
1,035
|
|
|
—
|
|
|
(835
|
)
|
|
(835
|
)
|
|
641
|
|
|||||
|
Total
|
|
$
|
1,035
|
|
|
$
|
—
|
|
|
$
|
(835
|
)
|
|
$
|
(835
|
)
|
|
$
|
641
|
|
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||||||
|
Securities measured at fair value
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
Junior subordinated debt
|
|
(4,327
|
)
|
|
—
|
|
|
(2,376
|
)
|
|
(2,376
|
)
|
|
(2,677
|
)
|
|||||
|
Total
|
|
$
|
(4,327
|
)
|
|
$
|
9
|
|
|
$
|
(2,376
|
)
|
|
$
|
(2,367
|
)
|
|
$
|
(2,677
|
)
|
|
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities measured at fair value
|
|
$
|
(12
|
)
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
Junior subordinated debt
|
|
(4,604
|
)
|
|
—
|
|
|
(702
|
)
|
|
(625
|
)
|
|
(2,825
|
)
|
|||||
|
Total
|
|
$
|
(4,616
|
)
|
|
$
|
11
|
|
|
$
|
(702
|
)
|
|
$
|
(626
|
)
|
|
$
|
(2,825
|
)
|
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities measured at fair value
|
|
$
|
(18
|
)
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
Junior subordinated debt
|
|
(2,386
|
)
|
|
—
|
|
|
(2,075
|
)
|
|
(1,843
|
)
|
|
(1,491
|
)
|
|||||
|
Total
|
|
$
|
(2,404
|
)
|
|
$
|
33
|
|
|
$
|
(2,075
|
)
|
|
$
|
(1,828
|
)
|
|
$
|
(1,491
|
)
|
|
|
|
Fair Value Measurements at the End of the Reporting Period Using:
|
||||||||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant Other Observable Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
|
Fair Value
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
|
||||||||
|
CDO
|
|
$
|
—
|
|
|
$
|
15,553
|
|
|
$
|
—
|
|
|
$
|
15,553
|
|
|
Commercial MBS issued by GSEs
|
|
—
|
|
|
113,794
|
|
|
—
|
|
|
113,794
|
|
||||
|
Corporate debt securities
|
|
—
|
|
|
104,014
|
|
|
—
|
|
|
104,014
|
|
||||
|
CRA investments
|
|
50,648
|
|
|
—
|
|
|
—
|
|
|
50,648
|
|
||||
|
Preferred stock
|
|
96,100
|
|
|
—
|
|
|
—
|
|
|
96,100
|
|
||||
|
Private label residential MBS
|
|
—
|
|
|
797,615
|
|
|
—
|
|
|
797,615
|
|
||||
|
Residential MBS issued by GSEs
|
|
—
|
|
|
1,819,006
|
|
|
—
|
|
|
1,819,006
|
|
||||
|
Tax-exempt
|
|
—
|
|
|
462,773
|
|
|
—
|
|
|
462,773
|
|
||||
|
Trust preferred securities
|
|
—
|
|
|
29,208
|
|
|
—
|
|
|
29,208
|
|
||||
|
U.S. government sponsored agency securities
|
|
—
|
|
|
61,636
|
|
|
—
|
|
|
61,636
|
|
||||
|
U.S. treasury securities
|
|
—
|
|
|
2,497
|
|
|
—
|
|
|
2,497
|
|
||||
|
Total AFS securities
|
|
$
|
146,748
|
|
|
$
|
3,406,096
|
|
|
$
|
—
|
|
|
$
|
3,552,844
|
|
|
Loans - HFS
|
|
$
|
—
|
|
|
$
|
16,347
|
|
|
$
|
—
|
|
|
$
|
16,347
|
|
|
Derivative assets (1)
|
|
—
|
|
|
1,656
|
|
|
—
|
|
|
1,656
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Junior subordinated debt (2)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
54,737
|
|
|
$
|
54,737
|
|
|
Derivative liabilities (1)
|
|
—
|
|
|
59,346
|
|
|
—
|
|
|
59,346
|
|
||||
|
(1)
|
Derivative assets and liabilities relate to interest rate swaps, see "
Note 9. Derivatives and Hedging Activities
." In addition, the carrying value of loans is increased by
$44,721
and the net carrying value of subordinated debt is decreased by
$12,307
as of
September 30, 2017
, which relates to the effective portion of the hedges put in place to mitigate against fluctuations in interest rates.
|
|
(2)
|
Includes only the portion of junior subordinated debt that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
|
|
|
|
Fair Value Measurements at the End of the Reporting Period Using:
|
||||||||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Fair
Value
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Measured at fair value
|
|
|
|
|
|
|
|
|
||||||||
|
Residential MBS issued by GSEs
|
|
$
|
—
|
|
|
$
|
1,053
|
|
|
$
|
—
|
|
|
$
|
1,053
|
|
|
Available-for-sale
|
|
|
|
|
|
|
|
|
||||||||
|
CDO
|
|
—
|
|
|
13,490
|
|
|
—
|
|
|
13,490
|
|
||||
|
Commercial MBS issued by GSEs
|
|
—
|
|
|
117,792
|
|
|
—
|
|
|
117,792
|
|
||||
|
Corporate debt securities
|
|
20,000
|
|
|
44,144
|
|
|
—
|
|
|
64,144
|
|
||||
|
CRA investments
|
|
37,113
|
|
|
—
|
|
|
—
|
|
|
37,113
|
|
||||
|
Preferred stock
|
|
94,662
|
|
|
—
|
|
|
—
|
|
|
94,662
|
|
||||
|
Private label residential MBS
|
|
—
|
|
|
433,685
|
|
|
—
|
|
|
433,685
|
|
||||
|
Residential MBS issued by GSEs
|
|
—
|
|
|
1,355,205
|
|
|
—
|
|
|
1,355,205
|
|
||||
|
Tax-exempt
|
|
—
|
|
|
408,233
|
|
|
—
|
|
|
408,233
|
|
||||
|
Trust preferred securities
|
|
—
|
|
|
26,532
|
|
|
—
|
|
|
26,532
|
|
||||
|
U.S. government sponsored agency securities
|
|
—
|
|
|
56,022
|
|
|
—
|
|
|
56,022
|
|
||||
|
U.S. treasury securities
|
|
—
|
|
|
2,502
|
|
|
—
|
|
|
2,502
|
|
||||
|
Total AFS securities
|
|
$
|
151,775
|
|
|
$
|
2,457,605
|
|
|
$
|
—
|
|
|
$
|
2,609,380
|
|
|
Loans - HFS
|
|
$
|
—
|
|
|
$
|
18,909
|
|
|
$
|
—
|
|
|
$
|
18,909
|
|
|
Derivative assets (1)
|
|
—
|
|
|
4,220
|
|
|
—
|
|
|
4,220
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Junior subordinated debt (2)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,410
|
|
|
$
|
50,410
|
|
|
Derivative liabilities (1)
|
|
—
|
|
|
65,749
|
|
|
—
|
|
|
65,749
|
|
||||
|
(1)
|
Derivative assets and liabilities relate to interest rate swaps, see "
|
|
(2)
|
Includes only the portion of junior subordinated debt that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
|
|
|
|
Junior Subordinated Debt
|
||||||||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance
|
|
$
|
55,772
|
|
|
$
|
44,710
|
|
|
$
|
50,410
|
|
|
$
|
46,928
|
|
|
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total gains (losses) for the period
|
|
|
|
|
|
|
|
|
||||||||
|
Included in other comprehensive income
|
|
(1,035
|
)
|
|
4,604
|
|
|
4,327
|
|
|
2,386
|
|
||||
|
Ending balance
|
|
$
|
54,737
|
|
|
$
|
49,314
|
|
|
$
|
54,737
|
|
|
$
|
49,314
|
|
|
|
|
CDO Securities
|
||||||||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance
|
|
$
|
—
|
|
|
$
|
10,183
|
|
|
$
|
—
|
|
|
$
|
10,060
|
|
|
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total gains (losses) for the period
|
|
|
|
|
|
|
|
|
||||||||
|
Included in other comprehensive income
|
|
—
|
|
|
369
|
|
|
—
|
|
|
492
|
|
||||
|
Ending balance
|
|
$
|
—
|
|
|
$
|
10,552
|
|
|
$
|
—
|
|
|
$
|
10,552
|
|
|
|
|
September 30, 2017
|
|
Valuation Technique
|
|
Significant Unobservable Inputs
|
|
Input Value
|
|||
|
|
|
(in thousands)
|
|
|
|
|
|
|
|||
|
Junior subordinated debt
|
|
$
|
54,737
|
|
|
Discounted cash flow
|
|
Implied credit rating of the Company
|
|
5.42
|
%
|
|
|
|
December 31, 2016
|
|
Valuation Technique
|
|
Significant Unobservable Inputs
|
|
Input Value
|
|||
|
|
|
(in thousands)
|
|
|
|
|
|
|
|||
|
Junior subordinated debt
|
|
$
|
50,410
|
|
|
Discounted cash flow
|
|
Implied credit rating of the Company
|
|
5.66
|
%
|
|
|
|
Fair Value Measurements at the End of the Reporting Period Using
|
||||||||||||||
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Active Markets for Similar Assets
(Level 2)
|
|
Unobservable Inputs
(Level 3)
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
As of September 30, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Impaired loans with specific valuation allowance
|
|
$
|
4,379
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,379
|
|
|
Impaired loans without specific valuation allowance (1)
|
|
70,170
|
|
|
—
|
|
|
—
|
|
|
70,170
|
|
||||
|
Other assets acquired through foreclosure
|
|
28,992
|
|
|
—
|
|
|
—
|
|
|
28,992
|
|
||||
|
As of December 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Impaired loans with specific valuation allowance
|
|
$
|
6,670
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,670
|
|
|
Impaired loans without specific valuation allowance (1)
|
|
60,738
|
|
|
—
|
|
|
—
|
|
|
60,738
|
|
||||
|
Other assets acquired through foreclosure
|
|
47,815
|
|
|
—
|
|
|
—
|
|
|
47,815
|
|
||||
|
(1)
|
Net of loan balances with charge-offs of
$42.4
million and
$27.6
million as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
|
September 30, 2017
|
|
Valuation Technique(s)
|
|
Significant Unobservable Inputs
|
|
Range
|
||||
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
||
|
Impaired loans
|
$
|
74,549
|
|
|
Collateral method
|
|
Third party appraisal or valuation
|
|
Costs to sell
|
|
4.0% to 10.0%
|
|
|
Discounted cash flow method
|
|
Discount rate
|
|
Contractual loan rate
|
|
4.0% to 7.0%
|
||||
|
|
|
Scheduled cash collections
|
|
Probability of default
|
|
0% to 20.0%
|
|||||
|
|
|
Proceeds from non-real estate collateral
|
|
Loss given default
|
|
0% to 70.0%
|
|||||
|
Other assets acquired through foreclosure
|
28,992
|
|
|
Collateral method
|
|
Third party appraisal
|
|
Costs to sell
|
|
4.0% to 10.0%
|
|
|
|
December 31, 2016
|
|
Valuation Technique(s)
|
|
Significant Unobservable Inputs
|
|
Range
|
||||
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
||
|
Impaired loans
|
$
|
67,408
|
|
|
Collateral method
|
|
Third party appraisal
|
|
Costs to sell
|
|
4.0% to 10.0%
|
|
|
Discounted cash flow method
|
|
Discount rate
|
|
Contractual loan rate
|
|
4.0% to 7.0%
|
||||
|
|
|
Scheduled cash collections
|
|
Probability of default
|
|
0% to 20.0%
|
|||||
|
|
|
Proceeds from non-real estate collateral
|
|
Loss given default
|
|
0% to 70.0%
|
|||||
|
Other assets acquired through foreclosure
|
47,815
|
|
|
Collateral method
|
|
Third party appraisal
|
|
Costs to sell
|
|
4.0% to 10.0%
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||||||
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
HTM
|
|
$
|
154,920
|
|
|
$
|
—
|
|
|
$
|
160,582
|
|
|
$
|
—
|
|
|
$
|
160,582
|
|
|
AFS
|
|
3,552,844
|
|
|
146,748
|
|
|
3,406,096
|
|
|
—
|
|
|
3,552,844
|
|
|||||
|
Derivative assets
|
|
1,656
|
|
|
—
|
|
|
1,656
|
|
|
—
|
|
|
1,656
|
|
|||||
|
Loans, net
|
|
14,385,615
|
|
|
—
|
|
|
13,999,391
|
|
|
74,549
|
|
|
14,073,940
|
|
|||||
|
Accrued interest receivable
|
|
72,374
|
|
|
—
|
|
|
72,374
|
|
|
—
|
|
|
72,374
|
|
|||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
$
|
16,904,783
|
|
|
$
|
—
|
|
|
$
|
16,911,392
|
|
|
$
|
—
|
|
|
$
|
16,911,392
|
|
|
Customer repurchase agreements
|
|
26,066
|
|
|
—
|
|
|
26,066
|
|
|
—
|
|
|
26,066
|
|
|||||
|
Qualifying debt
|
|
372,851
|
|
|
—
|
|
|
—
|
|
|
399,855
|
|
|
399,855
|
|
|||||
|
Derivative liabilities
|
|
59,346
|
|
|
—
|
|
|
59,346
|
|
|
—
|
|
|
59,346
|
|
|||||
|
Accrued interest payable
|
|
10,958
|
|
|
—
|
|
|
10,958
|
|
|
—
|
|
|
10,958
|
|
|||||
|
|
|
December 31, 2016
|
||||||||||||||||||
|
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||||||
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
HTM
|
|
$
|
92,079
|
|
|
$
|
—
|
|
|
$
|
91,966
|
|
|
$
|
—
|
|
|
$
|
91,966
|
|
|
AFS
|
|
2,609,380
|
|
|
151,775
|
|
|
2,457,605
|
|
|
—
|
|
|
2,609,380
|
|
|||||
|
Trading
|
|
1,053
|
|
|
—
|
|
|
1,053
|
|
|
—
|
|
|
1,053
|
|
|||||
|
Derivative assets
|
|
4,220
|
|
|
—
|
|
|
4,220
|
|
|
—
|
|
|
4,220
|
|
|||||
|
Loans, net
|
|
13,083,732
|
|
|
—
|
|
|
12,736,336
|
|
|
67,408
|
|
|
12,803,744
|
|
|||||
|
Accrued interest receivable
|
|
70,320
|
|
|
—
|
|
|
70,320
|
|
|
—
|
|
|
70,320
|
|
|||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
$
|
14,549,863
|
|
|
$
|
—
|
|
|
$
|
14,553,931
|
|
|
$
|
—
|
|
|
$
|
14,553,931
|
|
|
Customer repurchase agreements
|
|
41,728
|
|
|
—
|
|
|
41,728
|
|
|
—
|
|
|
41,728
|
|
|||||
|
FHLB advances
|
|
80,000
|
|
|
—
|
|
|
80,000
|
|
|
—
|
|
|
80,000
|
|
|||||
|
Qualifying debt
|
|
367,937
|
|
|
—
|
|
|
—
|
|
|
375,626
|
|
|
375,626
|
|
|||||
|
Derivative liabilities
|
|
65,749
|
|
|
—
|
|
|
65,749
|
|
|
—
|
|
|
65,749
|
|
|||||
|
Accrued interest payable
|
|
15,354
|
|
|
—
|
|
|
15,354
|
|
|
—
|
|
|
15,354
|
|
|||||
|
|
|
|
|
Regional Segments
|
||||||||||||||||
|
Balance Sheet:
|
|
Consolidated Company
|
|
Arizona
|
|
Nevada
|
|
Southern California
|
|
Northern California
|
||||||||||
|
At September 30, 2017
|
|
(in millions)
|
||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash, cash equivalents, and investment securities
|
|
$
|
4,424.0
|
|
|
$
|
1.9
|
|
|
$
|
7.7
|
|
|
$
|
1.9
|
|
|
$
|
1.7
|
|
|
Loans, net of deferred loan fees and costs
|
|
14,521.9
|
|
|
3,131.2
|
|
|
1,685.6
|
|
|
1,873.5
|
|
|
1,260.7
|
|
|||||
|
Less: allowance for credit losses
|
|
(136.4
|
)
|
|
(30.7
|
)
|
|
(16.8
|
)
|
|
(20.4
|
)
|
|
(12.6
|
)
|
|||||
|
Total loans
|
|
14,385.5
|
|
|
3,100.5
|
|
|
1,668.8
|
|
|
1,853.1
|
|
|
1,248.1
|
|
|||||
|
Other assets acquired through foreclosure, net
|
|
29.0
|
|
|
2.3
|
|
|
13.7
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Goodwill and other intangible assets, net
|
|
301.2
|
|
|
—
|
|
|
23.2
|
|
|
—
|
|
|
156.8
|
|
|||||
|
Other assets
|
|
782.5
|
|
|
45.8
|
|
|
58.4
|
|
|
13.9
|
|
|
17.4
|
|
|||||
|
Total assets
|
|
$
|
19,922.2
|
|
|
$
|
3,150.5
|
|
|
$
|
1,771.8
|
|
|
$
|
1,868.9
|
|
|
$
|
1,424.2
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
$
|
16,904.8
|
|
|
$
|
5,198.1
|
|
|
$
|
3,950.5
|
|
|
$
|
2,512.2
|
|
|
$
|
1,535.6
|
|
|
Borrowings and qualifying debt
|
|
372.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other liabilities
|
|
498.9
|
|
|
13.4
|
|
|
23.3
|
|
|
3.6
|
|
|
11.1
|
|
|||||
|
Total liabilities
|
|
17,776.6
|
|
|
5,211.5
|
|
|
3,973.8
|
|
|
2,515.8
|
|
|
1,546.7
|
|
|||||
|
Allocated equity:
|
|
2,145.6
|
|
|
390.4
|
|
|
251.5
|
|
|
216.6
|
|
|
299.2
|
|
|||||
|
Total liabilities and stockholders' equity
|
|
$
|
19,922.2
|
|
|
$
|
5,601.9
|
|
|
$
|
4,225.3
|
|
|
$
|
2,732.4
|
|
|
$
|
1,845.9
|
|
|
Excess funds provided (used)
|
|
—
|
|
|
2,451.4
|
|
|
2,453.5
|
|
|
863.5
|
|
|
421.7
|
|
|||||
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30, 2017:
|
|
(in thousands)
|
||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
201,583
|
|
|
$
|
52,637
|
|
|
$
|
36,310
|
|
|
$
|
26,811
|
|
|
$
|
21,932
|
|
|
Provision for credit losses
|
|
5,000
|
|
|
(289
|
)
|
|
(2,044
|
)
|
|
(58
|
)
|
|
3,144
|
|
|||||
|
Net interest income (expense) after provision for credit losses
|
|
196,583
|
|
|
52,926
|
|
|
38,354
|
|
|
26,869
|
|
|
18,788
|
|
|||||
|
Non-interest income
|
|
10,288
|
|
|
1,265
|
|
|
2,354
|
|
|
971
|
|
|
1,796
|
|
|||||
|
Non-interest expense
|
|
(89,114
|
)
|
|
(18,844
|
)
|
|
(14,748
|
)
|
|
(12,340
|
)
|
|
(11,317
|
)
|
|||||
|
Income (loss) before income taxes
|
|
117,757
|
|
|
35,347
|
|
|
25,960
|
|
|
15,500
|
|
|
9,267
|
|
|||||
|
Income tax expense (benefit)
|
|
34,899
|
|
|
13,857
|
|
|
9,086
|
|
|
6,517
|
|
|
3,897
|
|
|||||
|
Net income (loss)
|
|
$
|
82,858
|
|
|
$
|
21,490
|
|
|
$
|
16,874
|
|
|
$
|
8,983
|
|
|
$
|
5,370
|
|
|
Nine Months Ended September 30, 2017:
|
|
(in thousands)
|
||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
573,635
|
|
|
$
|
145,839
|
|
|
$
|
108,028
|
|
|
$
|
81,087
|
|
|
$
|
63,686
|
|
|
Provision for (recovery of) credit losses
|
|
12,250
|
|
|
109
|
|
|
(5,378
|
)
|
|
(20
|
)
|
|
4,238
|
|
|||||
|
Net interest income (expense) after provision for credit losses
|
|
561,385
|
|
|
145,730
|
|
|
113,406
|
|
|
81,107
|
|
|
59,448
|
|
|||||
|
Non-interest income
|
|
31,281
|
|
|
3,567
|
|
|
6,800
|
|
|
2,602
|
|
|
5,839
|
|
|||||
|
Non-interest expense
|
|
(265,128
|
)
|
|
(55,388
|
)
|
|
(45,733
|
)
|
|
(38,063
|
)
|
|
(36,188
|
)
|
|||||
|
Income (loss) before income taxes
|
|
327,538
|
|
|
93,909
|
|
|
74,473
|
|
|
45,646
|
|
|
29,099
|
|
|||||
|
Income tax expense (benefit)
|
|
91,352
|
|
|
36,831
|
|
|
26,066
|
|
|
19,194
|
|
|
12,236
|
|
|||||
|
Net income (loss)
|
|
$
|
236,186
|
|
|
$
|
57,078
|
|
|
$
|
48,407
|
|
|
$
|
26,452
|
|
|
$
|
16,863
|
|
|
|
|
National Business Lines
|
|
|
||||||||||||||||||||
|
Balance Sheet:
|
|
HOA
Services |
|
Public & Nonprofit Finance
|
|
Technology & Innovation
|
|
Hotel Franchise Finance
|
|
Other NBLs
|
|
Corporate & Other
|
||||||||||||
|
At September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets:
|
|
(in millions)
|
||||||||||||||||||||||
|
Cash, cash equivalents, and investment securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,410.8
|
|
|
Loans, net of deferred loan fees and costs
|
|
157.3
|
|
|
1,574.5
|
|
|
1,049.2
|
|
|
1,272.5
|
|
|
2,513.0
|
|
|
4.4
|
|
||||||
|
Less: allowance for credit losses
|
|
(1.6
|
)
|
|
(16.1
|
)
|
|
(9.9
|
)
|
|
(2.7
|
)
|
|
(25.5
|
)
|
|
(0.1
|
)
|
||||||
|
Total loans
|
|
155.7
|
|
|
1,558.4
|
|
|
1,039.3
|
|
|
1,269.8
|
|
|
2,487.5
|
|
|
4.3
|
|
||||||
|
Other assets acquired through foreclosure, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.8
|
|
||||||
|
Goodwill and other intangible assets, net
|
|
—
|
|
|
—
|
|
|
121.1
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
||||||
|
Other assets
|
|
0.4
|
|
|
12.2
|
|
|
5.3
|
|
|
5.2
|
|
|
10.1
|
|
|
613.8
|
|
||||||
|
Total assets
|
|
$
|
156.1
|
|
|
$
|
1,570.6
|
|
|
$
|
1,165.7
|
|
|
$
|
1,275.1
|
|
|
$
|
2,497.6
|
|
|
$
|
5,041.7
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Deposits
|
|
$
|
2,153.3
|
|
|
$
|
—
|
|
|
$
|
1,459.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
95.6
|
|
|
Borrowings and qualifying debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
372.9
|
|
||||||
|
Other liabilities
|
|
1.1
|
|
|
46.4
|
|
|
0.7
|
|
|
0.4
|
|
|
136.1
|
|
|
262.8
|
|
||||||
|
Total liabilities
|
|
2,154.4
|
|
|
46.4
|
|
|
1,460.2
|
|
|
0.4
|
|
|
136.1
|
|
|
731.3
|
|
||||||
|
Allocated equity:
|
|
57.4
|
|
|
126.0
|
|
|
234.6
|
|
|
104.3
|
|
|
207.2
|
|
|
258.4
|
|
||||||
|
Total liabilities and stockholders' equity
|
|
$
|
2,211.8
|
|
|
$
|
172.4
|
|
|
$
|
1,694.8
|
|
|
$
|
104.7
|
|
|
$
|
343.3
|
|
|
$
|
989.7
|
|
|
Excess funds provided (used)
|
|
2,055.7
|
|
|
(1,398.2
|
)
|
|
529.1
|
|
|
(1,170.4
|
)
|
|
(2,154.3
|
)
|
|
(4,052.0
|
)
|
||||||
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended September 30, 2017:
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
13,746
|
|
|
$
|
7,269
|
|
|
$
|
20,415
|
|
|
$
|
15,346
|
|
|
$
|
16,933
|
|
|
$
|
(9,816
|
)
|
|
Provision for credit losses
|
|
40
|
|
|
91
|
|
|
(83
|
)
|
|
1,116
|
|
|
4,416
|
|
|
(1,333
|
)
|
||||||
|
Net interest income (expense) after provision for credit losses
|
|
13,706
|
|
|
7,178
|
|
|
20,498
|
|
|
14,230
|
|
|
12,517
|
|
|
(8,483
|
)
|
||||||
|
Non-interest income
|
|
136
|
|
|
15
|
|
|
1,855
|
|
|
—
|
|
|
379
|
|
|
1,517
|
|
||||||
|
Non-interest expense
|
|
(7,011
|
)
|
|
(1,871
|
)
|
|
(8,824
|
)
|
|
(1,905
|
)
|
|
(5,286
|
)
|
|
(6,968
|
)
|
||||||
|
Income (loss) before income taxes
|
|
6,831
|
|
|
5,322
|
|
|
13,529
|
|
|
12,325
|
|
|
7,610
|
|
|
(13,934
|
)
|
||||||
|
Income tax expense (benefit)
|
|
2,562
|
|
|
1,028
|
|
|
5,075
|
|
|
4,622
|
|
|
2,853
|
|
|
(14,598
|
)
|
||||||
|
Net income (loss)
|
|
$
|
4,269
|
|
|
$
|
4,294
|
|
|
$
|
8,454
|
|
|
$
|
7,703
|
|
|
$
|
4,757
|
|
|
$
|
664
|
|
|
Nine Months Ended September 30, 2017:
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
40,275
|
|
|
$
|
21,242
|
|
|
$
|
59,610
|
|
|
$
|
42,337
|
|
|
$
|
46,380
|
|
|
$
|
(34,849
|
)
|
|
Provision for (recovery of) credit losses
|
|
332
|
|
|
796
|
|
|
816
|
|
|
2,924
|
|
|
10,265
|
|
|
(1,832
|
)
|
||||||
|
Net interest income (expense) after provision for credit losses
|
|
39,943
|
|
|
20,446
|
|
|
58,794
|
|
|
39,413
|
|
|
36,115
|
|
|
(33,017
|
)
|
||||||
|
Non-interest income
|
|
417
|
|
|
40
|
|
|
5,689
|
|
|
—
|
|
|
1,632
|
|
|
4,695
|
|
||||||
|
Non-interest expense
|
|
(21,416
|
)
|
|
(6,107
|
)
|
|
(26,685
|
)
|
|
(7,949
|
)
|
|
(14,573
|
)
|
|
(13,026
|
)
|
||||||
|
Income (loss) before income taxes
|
|
18,944
|
|
|
14,379
|
|
|
37,798
|
|
|
31,464
|
|
|
23,174
|
|
|
(41,348
|
)
|
||||||
|
Income tax expense (benefit)
|
|
7,104
|
|
|
4,424
|
|
|
14,175
|
|
|
11,799
|
|
|
8,690
|
|
|
(49,167
|
)
|
||||||
|
Net income (loss)
|
|
$
|
11,840
|
|
|
$
|
9,955
|
|
|
$
|
23,623
|
|
|
$
|
19,665
|
|
|
$
|
14,484
|
|
|
$
|
7,819
|
|
|
|
|
|
|
Regional Segments
|
||||||||||||||||
|
Balance Sheet:
|
|
Consolidated Company
|
|
Arizona
|
|
Nevada
|
|
Southern California
|
|
Northern California
|
||||||||||
|
At December 31, 2016
|
|
(in millions)
|
||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash, cash equivalents, and investment securities
|
|
$
|
3,052.3
|
|
|
$
|
1.9
|
|
|
$
|
10.1
|
|
|
$
|
2.1
|
|
|
$
|
1.9
|
|
|
Loans, net of deferred loan fees and costs
|
|
13,208.5
|
|
|
2,955.9
|
|
|
1,725.5
|
|
|
1,766.8
|
|
|
1,095.4
|
|
|||||
|
Less: allowance for credit losses
|
|
(124.7
|
)
|
|
(30.1
|
)
|
|
(18.5
|
)
|
|
(19.4
|
)
|
|
(8.8
|
)
|
|||||
|
Total loans
|
|
13,083.8
|
|
|
2,925.8
|
|
|
1,707.0
|
|
|
1,747.4
|
|
|
1,086.6
|
|
|||||
|
Other assets acquired through foreclosure, net
|
|
47.8
|
|
|
6.2
|
|
|
18.0
|
|
|
—
|
|
|
0.3
|
|
|||||
|
Goodwill and other intangible assets, net
|
|
302.9
|
|
|
—
|
|
|
23.7
|
|
|
—
|
|
|
157.5
|
|
|||||
|
Other assets
|
|
714.0
|
|
|
42.9
|
|
|
58.8
|
|
|
14.5
|
|
|
14.3
|
|
|||||
|
Total assets
|
|
$
|
17,200.8
|
|
|
$
|
2,976.8
|
|
|
$
|
1,817.6
|
|
|
$
|
1,764.0
|
|
|
$
|
1,260.6
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
$
|
14,549.8
|
|
|
$
|
3,843.4
|
|
|
$
|
3,731.5
|
|
|
$
|
2,382.6
|
|
|
$
|
1,543.6
|
|
|
Borrowings and qualifying debt
|
|
447.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other liabilities
|
|
311.6
|
|
|
12.8
|
|
|
28.3
|
|
|
12.9
|
|
|
12.4
|
|
|||||
|
Total liabilities
|
|
15,309.3
|
|
|
3,856.2
|
|
|
3,759.8
|
|
|
2,395.5
|
|
|
1,556.0
|
|
|||||
|
Allocated equity:
|
|
1,891.5
|
|
|
346.6
|
|
|
250.7
|
|
|
201.6
|
|
|
283.7
|
|
|||||
|
Total liabilities and stockholders' equity
|
|
$
|
17,200.8
|
|
|
$
|
4,202.8
|
|
|
$
|
4,010.5
|
|
|
$
|
2,597.1
|
|
|
$
|
1,839.7
|
|
|
Excess funds provided (used)
|
|
—
|
|
|
1,226.0
|
|
|
2,192.9
|
|
|
833.1
|
|
|
579.1
|
|
|||||
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30, 2016:
|
|
(in thousands)
|
||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
172,547
|
|
|
$
|
45,531
|
|
|
$
|
35,977
|
|
|
$
|
26,488
|
|
|
$
|
22,181
|
|
|
Provision for (recovery of) credit losses
|
|
2,000
|
|
|
2,399
|
|
|
(1,009
|
)
|
|
(105
|
)
|
|
144
|
|
|||||
|
Net interest income (expense) after provision for credit losses
|
|
170,547
|
|
|
43,132
|
|
|
36,986
|
|
|
26,593
|
|
|
22,037
|
|
|||||
|
Non-interest income
|
|
10,683
|
|
|
1,180
|
|
|
2,264
|
|
|
686
|
|
|
2,916
|
|
|||||
|
Non-interest expense
|
|
(85,007
|
)
|
|
(16,084
|
)
|
|
(14,801
|
)
|
|
(11,532
|
)
|
|
(12,706
|
)
|
|||||
|
Income (loss) before income taxes
|
|
96,223
|
|
|
28,228
|
|
|
24,449
|
|
|
15,747
|
|
|
12,247
|
|
|||||
|
Income tax expense (benefit)
|
|
29,171
|
|
|
11,074
|
|
|
8,557
|
|
|
6,621
|
|
|
5,150
|
|
|||||
|
Net income (loss)
|
|
$
|
67,052
|
|
|
$
|
17,154
|
|
|
$
|
15,892
|
|
|
$
|
9,126
|
|
|
$
|
7,097
|
|
|
Nine Months Ended September 30, 2016:
|
|
(in thousands)
|
||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
481,944
|
|
|
$
|
125,191
|
|
|
$
|
102,016
|
|
|
$
|
76,719
|
|
|
$
|
67,272
|
|
|
Provision for (recovery of) credit losses
|
|
7,000
|
|
|
10,875
|
|
|
(3,526
|
)
|
|
145
|
|
|
2,112
|
|
|||||
|
Net interest income (expense) after provision for credit losses
|
|
474,944
|
|
|
114,316
|
|
|
105,542
|
|
|
76,574
|
|
|
65,160
|
|
|||||
|
Non-interest income
|
|
32,375
|
|
|
5,749
|
|
|
6,420
|
|
|
1,907
|
|
|
7,858
|
|
|||||
|
Non-interest expense
|
|
(242,304
|
)
|
|
(45,090
|
)
|
|
(44,371
|
)
|
|
(33,401
|
)
|
|
(40,154
|
)
|
|||||
|
Income (loss) before income taxes
|
|
265,015
|
|
|
74,975
|
|
|
67,591
|
|
|
45,080
|
|
|
32,864
|
|
|||||
|
Income tax expense (benefit)
|
|
75,017
|
|
|
29,413
|
|
|
23,657
|
|
|
18,956
|
|
|
13,819
|
|
|||||
|
Net income (loss)
|
|
$
|
189,998
|
|
|
$
|
45,562
|
|
|
$
|
43,934
|
|
|
$
|
26,124
|
|
|
$
|
19,045
|
|
|
|
|
National Business Lines
|
|
|
||||||||||||||||||||
|
Balance Sheet:
|
|
HOA
Services |
|
Public & Nonprofit Finance
|
|
Technology & Innovation
|
|
Hotel Franchise Finance
|
|
Other NBLs
|
|
Corporate & Other
|
||||||||||||
|
At December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets:
|
|
(in millions)
|
||||||||||||||||||||||
|
Cash, cash equivalents, and investment securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,036.3
|
|
|
Loans, net of deferred loan fees and costs
|
|
116.8
|
|
|
1,454.3
|
|
|
1,011.4
|
|
|
1,292.1
|
|
|
1,776.9
|
|
|
13.4
|
|
||||||
|
Less: allowance for credit losses
|
|
(1.3
|
)
|
|
(15.6
|
)
|
|
(10.6
|
)
|
|
(0.8
|
)
|
|
(19.0
|
)
|
|
(0.6
|
)
|
||||||
|
Total loans
|
|
115.5
|
|
|
1,438.7
|
|
|
1,000.8
|
|
|
1,291.3
|
|
|
1,757.9
|
|
|
12.8
|
|
||||||
|
Other assets acquired through foreclosure, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.3
|
|
||||||
|
Goodwill and other intangible assets, net
|
|
—
|
|
|
—
|
|
|
121.5
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
||||||
|
Other assets
|
|
0.3
|
|
|
15.6
|
|
|
7.2
|
|
|
5.3
|
|
|
11.1
|
|
|
544.0
|
|
||||||
|
Total assets
|
|
$
|
115.8
|
|
|
$
|
1,454.3
|
|
|
$
|
1,129.5
|
|
|
$
|
1,296.8
|
|
|
$
|
1,769.0
|
|
|
$
|
3,616.4
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Deposits
|
|
$
|
1,890.3
|
|
|
$
|
—
|
|
|
$
|
1,038.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120.2
|
|
|
Borrowings and qualifying debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
447.9
|
|
||||||
|
Other liabilities
|
|
0.7
|
|
|
50.5
|
|
|
2.0
|
|
|
1.4
|
|
|
17.5
|
|
|
173.1
|
|
||||||
|
Total liabilities
|
|
1,891.0
|
|
|
50.5
|
|
|
1,040.2
|
|
|
1.4
|
|
|
17.5
|
|
|
741.2
|
|
||||||
|
Allocated equity:
|
|
65.6
|
|
|
117.1
|
|
|
224.1
|
|
|
107.1
|
|
|
145.5
|
|
|
149.5
|
|
||||||
|
Total liabilities and stockholders' equity
|
|
$
|
1,956.6
|
|
|
$
|
167.6
|
|
|
$
|
1,264.3
|
|
|
$
|
108.5
|
|
|
$
|
163.0
|
|
|
$
|
890.7
|
|
|
Excess funds provided (used)
|
|
1,840.8
|
|
|
(1,286.7
|
)
|
|
134.8
|
|
|
(1,188.3
|
)
|
|
(1,606.0
|
)
|
|
(2,725.7
|
)
|
||||||
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended September 30, 2016:
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
11,312
|
|
|
$
|
5,012
|
|
|
$
|
18,143
|
|
|
$
|
13,370
|
|
|
$
|
12,060
|
|
|
$
|
(17,527
|
)
|
|
Provision for (recovery of) credit losses
|
|
72
|
|
|
(315
|
)
|
|
(557
|
)
|
|
—
|
|
|
1,372
|
|
|
(1)
|
|
||||||
|
Net interest income (expense) after provision for credit losses
|
|
11,240
|
|
|
5,327
|
|
|
18,700
|
|
|
13,370
|
|
|
10,688
|
|
|
(17,526
|
)
|
||||||
|
Non-interest income
|
|
125
|
|
|
19
|
|
|
1,871
|
|
|
—
|
|
|
728
|
|
|
894
|
|
||||||
|
Non-interest expense
|
|
(6,062
|
)
|
|
(1,974
|
)
|
|
(8,837
|
)
|
|
(3,207
|
)
|
|
(3,972
|
)
|
|
(5,832
|
)
|
||||||
|
Income (loss) before income taxes
|
|
5,303
|
|
|
3,372
|
|
|
11,734
|
|
|
10,163
|
|
|
7,444
|
|
|
(22,464
|
)
|
||||||
|
Income tax expense (benefit)
|
|
1,989
|
|
|
1,265
|
|
|
4,400
|
|
|
3,811
|
|
|
2,791
|
|
|
(16,487
|
)
|
||||||
|
Net income (loss)
|
|
$
|
3,314
|
|
|
$
|
2,107
|
|
|
$
|
7,334
|
|
|
$
|
6,352
|
|
|
$
|
4,653
|
|
|
$
|
(5,977
|
)
|
|
Nine Months Ended September 30, 2016:
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net interest income (expense)
|
|
$
|
29,853
|
|
|
$
|
15,259
|
|
|
$
|
51,083
|
|
|
$
|
25,438
|
|
|
$
|
35,220
|
|
|
$
|
(46,107
|
)
|
|
Provision for (recovery of) credit losses
|
|
160
|
|
|
(509
|
)
|
|
(2,336
|
)
|
|
—
|
|
|
3,309
|
|
|
(3,230
|
)
|
||||||
|
Net interest income (expense) after provision for credit losses
|
|
29,693
|
|
|
15,768
|
|
|
53,419
|
|
|
25,438
|
|
|
31,911
|
|
|
(42,877
|
)
|
||||||
|
Non-interest income
|
|
340
|
|
|
22
|
|
|
4,623
|
|
|
—
|
|
|
1,598
|
|
|
3,858
|
|
||||||
|
Non-interest expense
|
|
(17,423
|
)
|
|
(5,927
|
)
|
|
(23,177
|
)
|
|
(5,764
|
)
|
|
(11,007
|
)
|
|
(15,990
|
)
|
||||||
|
Income (loss) before income taxes
|
|
12,610
|
|
|
9,863
|
|
|
34,865
|
|
|
19,674
|
|
|
22,502
|
|
|
(55,009
|
)
|
||||||
|
Income tax expense (benefit)
|
|
4,729
|
|
|
3,699
|
|
|
13,074
|
|
|
7,378
|
|
|
8,438
|
|
|
(48,146
|
)
|
||||||
|
Net income (loss)
|
|
$
|
7,881
|
|
|
$
|
6,164
|
|
|
$
|
21,791
|
|
|
$
|
12,296
|
|
|
$
|
14,064
|
|
|
$
|
(6,863
|
)
|
|
|
April 20, 2016
|
||
|
|
(in thousands)
|
||
|
Assets:
|
|
||
|
Loans
|
$
|
1,280,997
|
|
|
Other assets
|
3,632
|
|
|
|
Total assets
|
$
|
1,284,629
|
|
|
Liabilities:
|
|
||
|
Other liabilities
|
$
|
12,559
|
|
|
Total liabilities
|
12,559
|
|
|
|
Net assets acquired
|
$
|
1,272,070
|
|
|
Consideration paid
|
|
||
|
Cash
|
$
|
1,272,187
|
|
|
Goodwill
|
$
|
117
|
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||
|
|
(in thousands, except per share amounts)
|
||||||
|
Interest income
|
$
|
180,335
|
|
|
$
|
523,962
|
|
|
Non-interest income
|
10,683
|
|
|
32,375
|
|
||
|
Net income
|
65,349
|
|
|
194,095
|
|
||
|
Earnings per share - basic
|
0.63
|
|
|
1.89
|
|
||
|
Earnings per share - diluted
|
0.62
|
|
|
1.87
|
|
||
|
Item 2.
|
Management's Discussions and Analysis of Financial Condition and Results of Operations.
|
|
•
|
Net income of
$82.9 million
, compared to
$67.1 million
for the
third quarter
2016
|
|
•
|
Diluted earnings per share of
$0.79
, compared to
$0.64
per share for the
third quarter
2016
|
|
•
|
Total loans of
$14.52 billion
, up
$1.31 billion
from
December 31, 2016
|
|
•
|
Total deposits of
$16.90 billion
, up
$2.35 billion
from
December 31, 2016
|
|
•
|
Net interest margin of
4.65%
compared to
4.55%
in the
third quarter
2016
|
|
•
|
Net operating revenue of
$211.5 million
constituting year-over-year growth of
15.5%
or
$28.3 million
, and an increase in operating non-interest expenses of
7.8%
or
$6.4 million
for the
third quarter
2016
1
|
|
•
|
Operating PPNR of
$122.7 million
,
up
21.7%
from
$100.8 million
in the
third quarter
2016
1
|
|
•
|
Efficiency ratio of
40.0%
in the
third quarter
2017
, compared to
44.3%
in the
third quarter
2016
|
|
•
|
Operating efficiency ratio of
40.0%
in the
third quarter
2017
, compared to
43.0%
in the
third quarter
2016
1
|
|
•
|
Nonperforming assets decreased to
0.42%
of total assets, from 0.53% at
September 30, 2016
|
|
•
|
Annualized net loan charge-offs to average loans outstanding of
0.01%
, compared to
0.04%
for the
third quarter
2016
|
|
•
|
Tangible common equity ratio of
9.4%
, compared to 9.3% at
September 30, 2016
1
|
|
•
|
Stockholders' equity of
$2.15 billion
,
an increase
of
$288.2 million
from
September 30, 2016
|
|
•
|
Book value per common share of
$20.34
, an increase of
15.0%
from
$17.68
at
September 30, 2016
|
|
•
|
Tangible book value per share, net of tax, of
$17.53
,
an increase
of
18.1%
from
$14.84
at
September 30, 2016
1
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||
|
Net income
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
Earnings per share - basic
|
0.80
|
|
|
0.65
|
|
|
2.27
|
|
|
1.85
|
|
||||
|
Earnings per share - diluted
|
0.79
|
|
|
0.64
|
|
|
2.25
|
|
|
1.84
|
|
||||
|
Net interest margin
|
4.65
|
%
|
|
4.55
|
%
|
|
4.63
|
%
|
|
4.58
|
%
|
||||
|
Return on average assets
|
1.71
|
|
|
1.58
|
|
|
1.70
|
|
|
1.61
|
|
||||
|
Return on average tangible common equity (1)
|
18.18
|
|
|
17.50
|
|
|
18.15
|
|
|
17.74
|
|
||||
|
(1)
|
See Non-GAAP Financial Measures section beginning on page 62.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Total assets
|
|
$
|
19,922,221
|
|
|
$
|
17,200,842
|
|
|
Loans, net of deferred loan fees and costs
|
|
14,522,036
|
|
|
13,208,436
|
|
||
|
Total deposits
|
|
16,904,783
|
|
|
14,549,863
|
|
||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Non-accrual loans
|
|
$
|
54,994
|
|
|
$
|
40,272
|
|
|
Non-performing assets
|
|
124,952
|
|
|
142,791
|
|
||
|
Non-accrual loans to gross loans
|
|
0.38
|
%
|
|
0.31
|
%
|
||
|
Net charge-offs (recoveries) to average loans (1)
|
|
0.01
|
|
|
0.02
|
|
||
|
(1)
|
Annualized for the three months ended
September 30, 2017
. Actual year-to-date for the year ended
December 31, 2016
.
|
|
|
Three Months ended September 30,
|
|
Increase
|
|
Nine Months Ended September 30,
|
|
Increase
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
(Decrease)
|
|
2017
|
|
2016
|
|
(Decrease)
|
||||||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||||||||||
|
Consolidated Income Statement Data:
|
|
|
|
|
|||||||||||||||||||
|
Interest income
|
$
|
217,836
|
|
|
$
|
184,750
|
|
|
$
|
33,086
|
|
|
$
|
617,054
|
|
|
$
|
513,095
|
|
|
$
|
103,959
|
|
|
Interest expense
|
16,253
|
|
|
12,203
|
|
|
4,050
|
|
|
43,419
|
|
|
31,151
|
|
|
12,268
|
|
||||||
|
Net interest income
|
201,583
|
|
|
172,547
|
|
|
29,036
|
|
|
573,635
|
|
|
481,944
|
|
|
91,691
|
|
||||||
|
Provision for credit losses
|
5,000
|
|
|
2,000
|
|
|
3,000
|
|
|
12,250
|
|
|
7,000
|
|
|
5,250
|
|
||||||
|
Net interest income after provision for credit losses
|
196,583
|
|
|
170,547
|
|
|
26,036
|
|
|
561,385
|
|
|
474,944
|
|
|
86,441
|
|
||||||
|
Non-interest income
|
10,288
|
|
|
10,683
|
|
|
(395
|
)
|
|
31,281
|
|
|
32,375
|
|
|
(1,094
|
)
|
||||||
|
Non-interest expense
|
89,114
|
|
|
85,007
|
|
|
4,107
|
|
|
265,128
|
|
|
242,304
|
|
|
22,824
|
|
||||||
|
Income before income taxes
|
117,757
|
|
|
96,223
|
|
|
21,534
|
|
|
327,538
|
|
|
265,015
|
|
|
62,523
|
|
||||||
|
Income tax expense
|
34,899
|
|
|
29,171
|
|
|
5,728
|
|
|
91,352
|
|
|
75,017
|
|
|
16,335
|
|
||||||
|
Net income
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
15,806
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
$
|
46,188
|
|
|
Earnings per share - basic
|
$
|
0.80
|
|
|
$
|
0.65
|
|
|
$
|
0.15
|
|
|
$
|
2.27
|
|
|
$
|
1.85
|
|
|
$
|
0.42
|
|
|
Earnings per share - diluted
|
$
|
0.79
|
|
|
$
|
0.64
|
|
|
$
|
0.15
|
|
|
$
|
2.25
|
|
|
$
|
1.84
|
|
|
$
|
0.41
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Total non-interest income
|
$
|
10,288
|
|
|
$
|
10,683
|
|
|
$
|
31,281
|
|
|
$
|
32,375
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Gain (loss) on sales of investment securities, net (1)
|
319
|
|
|
—
|
|
|
907
|
|
|
1,001
|
|
||||
|
Unrealized gains (losses) on assets and liabilities measured at fair value, net (1)
|
14
|
|
|
7
|
|
|
39
|
|
|
8
|
|
||||
|
Total operating non-interest income
|
9,955
|
|
|
10,676
|
|
|
30,335
|
|
|
31,366
|
|
||||
|
Plus: net interest income
|
201,583
|
|
|
172,547
|
|
|
573,635
|
|
|
481,944
|
|
||||
|
Net operating revenue
|
$
|
211,538
|
|
|
$
|
183,223
|
|
|
$
|
603,970
|
|
|
$
|
513,310
|
|
|
Total non-interest expense
|
$
|
89,114
|
|
|
$
|
85,007
|
|
|
$
|
265,128
|
|
|
$
|
242,304
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Net loss (gain) on sales / valuations of repossessed and other assets (1)
|
266
|
|
|
(146
|
)
|
|
(46
|
)
|
|
(91
|
)
|
||||
|
Acquisition / restructure expense (1)
|
—
|
|
|
2,729
|
|
|
—
|
|
|
6,391
|
|
||||
|
Total operating non-interest expense
|
$
|
88,848
|
|
|
$
|
82,424
|
|
|
$
|
265,174
|
|
|
$
|
236,004
|
|
|
Operating pre-provision net revenue (2)
|
$
|
122,690
|
|
|
$
|
100,799
|
|
|
$
|
338,796
|
|
|
$
|
277,306
|
|
|
Plus:
|
|
|
|
|
|
|
|
||||||||
|
Non-operating revenue adjustments
|
333
|
|
|
7
|
|
|
946
|
|
|
1,009
|
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Provision for credit losses
|
5,000
|
|
|
2,000
|
|
|
12,250
|
|
|
7,000
|
|
||||
|
Non-operating expense adjustments
|
266
|
|
|
2,583
|
|
|
(46
|
)
|
|
6,300
|
|
||||
|
Income before provision for income taxes
|
117,757
|
|
|
96,223
|
|
|
327,538
|
|
|
265,015
|
|
||||
|
Income tax expense
|
34,899
|
|
|
29,171
|
|
|
91,352
|
|
|
75,017
|
|
||||
|
Net income
|
$
|
82,858
|
|
|
$
|
67,052
|
|
|
$
|
236,186
|
|
|
$
|
189,998
|
|
|
(1)
|
The operating PPNR non-GAAP performance metric is adjusted to exclude the effects of this non-operational item.
|
|
(2)
|
There were no adjustments made for non-recurring items during the
three and nine
months ended
September 30, 2017
and
2016
.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(dollars and shares in thousands)
|
||||||
|
Total stockholders' equity
|
$
|
2,145,627
|
|
|
$
|
1,891,529
|
|
|
Less: goodwill and intangible assets
|
301,157
|
|
|
302,894
|
|
||
|
Total tangible stockholders' equity
|
1,844,470
|
|
|
1,588,635
|
|
||
|
Plus: deferred tax - attributed to intangible assets
|
4,341
|
|
|
4,949
|
|
||
|
Total tangible common equity, net of tax
|
$
|
1,848,811
|
|
|
$
|
1,593,584
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
19,922,221
|
|
|
$
|
17,200,842
|
|
|
Less: goodwill and intangible assets, net
|
301,157
|
|
|
302,894
|
|
||
|
Tangible assets
|
19,621,064
|
|
|
16,897,948
|
|
||
|
Plus: deferred tax - attributed to intangible assets
|
4,341
|
|
|
4,949
|
|
||
|
Total tangible assets, net of tax
|
$
|
19,625,405
|
|
|
$
|
16,902,897
|
|
|
|
|
|
|
||||
|
Tangible equity ratio
|
9.4
|
%
|
|
9.4
|
%
|
||
|
Tangible common equity ratio
|
9.4
|
|
|
9.4
|
|
||
|
Common shares outstanding
|
105,493
|
|
|
105,071
|
|
||
|
Book value per share
|
$
|
20.34
|
|
|
$
|
18.00
|
|
|
Tangible book value per share, net of tax
|
17.53
|
|
|
15.17
|
|
||
|
|
Three Months ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Total non-interest expense
|
$
|
89,114
|
|
|
$
|
85,007
|
|
|
$
|
265,128
|
|
|
$
|
242,304
|
|
|
Non-operating expense adjustments
|
(266
|
)
|
|
(2,583
|
)
|
|
46
|
|
|
(6,300
|
)
|
||||
|
Total operating non-interest expense
|
$
|
88,848
|
|
|
$
|
82,424
|
|
|
$
|
265,174
|
|
|
$
|
236,004
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Divided by:
|
|
|
|
|
|
|
|
||||||||
|
Total net interest income
|
$
|
201,583
|
|
|
$
|
172,547
|
|
|
$
|
573,635
|
|
|
$
|
481,944
|
|
|
Plus:
|
|
|
|
|
|
|
|
||||||||
|
Tax equivalent interest adjustment
|
10,837
|
|
|
8,599
|
|
|
30,966
|
|
|
25,738
|
|
||||
|
Non-interest income
|
10,288
|
|
|
10,683
|
|
|
31,281
|
|
|
32,375
|
|
||||
|
Net revenue - TEB
|
$
|
222,708
|
|
|
$
|
191,829
|
|
|
$
|
635,882
|
|
|
$
|
540,057
|
|
|
Non-operating revenue adjustments
|
(333
|
)
|
|
(7
|
)
|
|
(946
|
)
|
|
(1,009
|
)
|
||||
|
Net operating revenue - TEB
|
$
|
222,375
|
|
|
$
|
191,822
|
|
|
$
|
634,936
|
|
|
$
|
539,048
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio - TEB
|
40.0
|
%
|
|
44.3
|
%
|
|
41.7
|
%
|
|
44.9
|
%
|
||||
|
Operating efficiency ratio - TEB
|
40.0
|
|
|
43.0
|
|
|
41.8
|
|
|
43.8
|
|
||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(dollars in thousands)
|
||||||
|
Common Equity Tier 1:
|
|
|
|
||||
|
Common Equity
|
$
|
2,145,627
|
|
|
$
|
1,891,529
|
|
|
Less:
|
|
|
|
||||
|
Non-qualifying goodwill and intangibles
|
295,431
|
|
|
294,754
|
|
||
|
Disallowed deferred tax asset
|
2
|
|
|
1,400
|
|
||
|
AOCI related adjustments
|
886
|
|
|
(13,460
|
)
|
||
|
Unrealized gain on changes in fair value liabilities
|
8,566
|
|
|
8,118
|
|
||
|
Common Equity Tier 1
|
$
|
1,840,742
|
|
|
$
|
1,600,717
|
|
|
Divided by: Risk-weighted assets
|
$
|
17,759,902
|
|
|
$
|
15,980,092
|
|
|
Common Equity Tier 1 ratio
|
10.4
|
%
|
|
10.0
|
%
|
||
|
|
|
|
|
||||
|
Common Equity Tier 1
|
$
|
1,840,742
|
|
|
$
|
1,600,717
|
|
|
Plus:
|
|
|
|
||||
|
Trust preferred securities
|
81,500
|
|
|
81,500
|
|
||
|
Less:
|
|
|
|
||||
|
Disallowed deferred tax asset
|
—
|
|
|
934
|
|
||
|
Unrealized gain on changes in fair value liabilities
|
2,142
|
|
|
5,412
|
|
||
|
Tier 1 capital
|
$
|
1,920,100
|
|
|
$
|
1,675,871
|
|
|
Divided by: Tangible average assets
|
$
|
19,082,108
|
|
|
$
|
16,868,674
|
|
|
Tier 1 leverage ratio
|
10.1
|
%
|
|
9.9
|
%
|
||
|
|
|
|
|
||||
|
Total Capital:
|
|
|
|
||||
|
Tier 1 capital
|
$
|
1,920,100
|
|
|
$
|
1,675,871
|
|
|
Plus:
|
|
|
|
||||
|
Subordinated debt
|
299,316
|
|
|
299,927
|
|
||
|
Qualifying allowance for credit losses
|
136,421
|
|
|
124,704
|
|
||
|
Other
|
5,595
|
|
|
6,978
|
|
||
|
Less: Tier 2 qualifying capital deductions
|
—
|
|
|
—
|
|
||
|
Tier 2 capital
|
$
|
441,332
|
|
|
$
|
431,609
|
|
|
|
|
|
|
||||
|
Total capital
|
$
|
2,361,432
|
|
|
$
|
2,107,480
|
|
|
|
|
|
|
||||
|
Total capital ratio
|
13.3
|
%
|
|
13.2
|
%
|
||
|
|
|
|
|
||||
|
Classified assets to Tier 1 capital plus allowance for credit losses:
|
|
|
|
||||
|
Classified assets
|
$
|
221,803
|
|
|
$
|
211,782
|
|
|
Divided by:
|
|
|
|
||||
|
Tier 1 capital
|
1,920,100
|
|
|
1,675,871
|
|
||
|
Plus: Allowance for credit losses
|
136,421
|
|
|
124,704
|
|
||
|
Total Tier 1 capital plus allowance for credit losses
|
$
|
2,056,521
|
|
|
$
|
1,800,575
|
|
|
|
|
|
|
||||
|
Classified assets to Tier 1 capital plus allowance
|
10.8
|
%
|
|
11.8
|
%
|
||
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
|
Average
Balance |
|
Interest
|
|
Average
Yield / Cost |
|
Average
Balance |
|
Interest
|
|
Average
Yield / Cost |
||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
|
$
|
6,328,474
|
|
|
$
|
80,616
|
|
|
5.59
|
%
|
|
$
|
5,503,071
|
|
|
$
|
65,448
|
|
|
5.24
|
%
|
|
Commercial real estate
|
|
5,627,931
|
|
|
79,488
|
|
|
5.65
|
|
|
5,655,038
|
|
|
78,328
|
|
|
5.54
|
|
||||
|
Construction and land development
|
|
1,633,378
|
|
|
25,898
|
|
|
6.34
|
|
|
1,338,216
|
|
|
19,793
|
|
|
5.92
|
|
||||
|
Residential real estate
|
|
351,517
|
|
|
4,151
|
|
|
4.72
|
|
|
281,379
|
|
|
3,557
|
|
|
5.06
|
|
||||
|
Consumer
|
|
52,168
|
|
|
729
|
|
|
5.59
|
|
|
39,985
|
|
|
474
|
|
|
4.74
|
|
||||
|
Loans held for sale
|
|
16,503
|
|
|
214
|
|
|
5.19
|
|
|
21,933
|
|
|
314
|
|
|
5.73
|
|
||||
|
Total loans (1), (2), (3)
|
|
14,009,971
|
|
|
191,096
|
|
|
5.68
|
|
|
12,839,622
|
|
|
167,914
|
|
|
5.44
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities - taxable
|
|
2,778,404
|
|
|
17,399
|
|
|
2.50
|
|
|
1,895,457
|
|
|
10,438
|
|
|
2.20
|
|
||||
|
Securities - tax-exempt
|
|
657,064
|
|
|
6,185
|
|
|
5.61
|
|
|
511,855
|
|
|
4,998
|
|
|
5.46
|
|
||||
|
Total securities (1)
|
|
3,435,468
|
|
|
23,584
|
|
|
3.10
|
|
|
2,407,312
|
|
|
15,436
|
|
|
2.90
|
|
||||
|
Other
|
|
845,852
|
|
|
3,156
|
|
|
1.49
|
|
|
684,689
|
|
|
1,400
|
|
|
0.82
|
|
||||
|
Total interest-earning assets
|
|
18,291,291
|
|
|
217,836
|
|
|
5.00
|
|
|
15,931,623
|
|
|
184,750
|
|
|
4.85
|
|
||||
|
Non-interest earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
|
132,285
|
|
|
|
|
|
|
146,114
|
|
|
|
|
|
||||||||
|
Allowance for credit losses
|
|
(133,555
|
)
|
|
|
|
|
|
(123,551
|
)
|
|
|
|
|
||||||||
|
Bank owned life insurance
|
|
166,430
|
|
|
|
|
|
|
163,990
|
|
|
|
|
|
||||||||
|
Other assets
|
|
930,752
|
|
|
|
|
|
|
834,848
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
19,387,203
|
|
|
|
|
|
|
$
|
16,953,024
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing transaction accounts
|
|
$
|
1,476,506
|
|
|
$
|
1,066
|
|
|
0.29
|
%
|
|
$
|
1,286,063
|
|
|
$
|
612
|
|
|
0.19
|
%
|
|
Savings and money market accounts
|
|
6,282,405
|
|
|
7,135
|
|
|
0.45
|
|
|
6,129,262
|
|
|
5,314
|
|
|
0.35
|
|
||||
|
Time certificates of deposit
|
|
1,585,690
|
|
|
3,248
|
|
|
0.82
|
|
|
1,637,284
|
|
|
2,146
|
|
|
0.52
|
|
||||
|
Total interest-bearing deposits
|
|
9,344,601
|
|
|
11,449
|
|
|
0.49
|
|
|
9,052,609
|
|
|
8,072
|
|
|
0.36
|
|
||||
|
Short-term borrowings
|
|
31,671
|
|
|
96
|
|
|
1.21
|
|
|
39,055
|
|
|
83
|
|
|
0.85
|
|
||||
|
Qualifying debt
|
|
375,276
|
|
|
4,708
|
|
|
5.02
|
|
|
369,076
|
|
|
4,048
|
|
|
4.39
|
|
||||
|
Total interest-bearing liabilities
|
|
9,751,548
|
|
|
16,253
|
|
|
0.67
|
|
|
9,460,740
|
|
|
12,203
|
|
|
0.52
|
|
||||
|
Non-interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest-bearing demand deposits
|
|
7,174,532
|
|
|
|
|
|
|
5,363,716
|
|
|
|
|
|
||||||||
|
Other liabilities
|
|
336,939
|
|
|
|
|
|
|
292,268
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
|
2,124,184
|
|
|
|
|
|
|
1,836,300
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders' equity
|
|
$
|
19,387,203
|
|
|
|
|
|
|
$
|
16,953,024
|
|
|
|
|
|
||||||
|
Net interest income and margin (4)
|
|
|
|
$
|
201,583
|
|
|
4.65
|
%
|
|
|
|
$
|
172,547
|
|
|
4.55
|
%
|
||||
|
(1)
|
Yields on loans and securities have been adjusted to a TEB. The taxable-equivalent adjustment was
$10.8 million
and
$8.6 million
for the three months ended
September 30, 2017
and
2016
, respectively.
|
|
(2)
|
Included in the yield computation are net loan fees of $9.4 million and accretion on acquired loans of
$7.5 million
for the three months ended
September 30, 2017
, compared to $7.2 million and
$8.8 million
for the three months ended
September 30, 2016
, respectively.
|
|
(3)
|
Includes non-accrual loans.
|
|
(4)
|
Net interest margin is computed by dividing net interest income by total average earning assets.
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
|
Average
Balance |
|
Interest
|
|
Average
Yield / Cost |
|
Average
Balance |
|
Interest
|
|
Average
Yield / Cost |
||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
|
$
|
6,047,623
|
|
|
$
|
224,876
|
|
|
5.45
|
%
|
|
$
|
5,343,468
|
|
|
$
|
189,994
|
|
|
5.24
|
%
|
|
Commercial real estate
|
|
5,595,998
|
|
|
236,067
|
|
|
5.62
|
|
|
5,088,465
|
|
|
208,634
|
|
|
5.47
|
|
||||
|
Construction and land development
|
|
1,583,707
|
|
|
72,965
|
|
|
6.14
|
|
|
1,266,257
|
|
|
56,382
|
|
|
5.94
|
|
||||
|
Residential real estate
|
|
315,488
|
|
|
11,125
|
|
|
4.70
|
|
|
297,520
|
|
|
10,449
|
|
|
4.68
|
|
||||
|
Consumer
|
|
45,164
|
|
|
1,617
|
|
|
4.77
|
|
|
34,847
|
|
|
1,268
|
|
|
4.85
|
|
||||
|
Loans held for sale
|
|
17,502
|
|
|
656
|
|
|
5.00
|
|
|
22,942
|
|
|
988
|
|
|
5.74
|
|
||||
|
Total loans (1), (2), (3)
|
|
13,605,482
|
|
|
547,306
|
|
|
5.58
|
|
|
12,053,499
|
|
|
467,715
|
|
|
5.39
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Securities - taxable
|
|
2,445,846
|
|
|
44,684
|
|
|
2.44
|
|
|
1,671,368
|
|
|
28,290
|
|
|
2.26
|
|
||||
|
Securities - tax-exempt
|
|
629,968
|
|
|
17,643
|
|
|
5.55
|
|
|
478,861
|
|
|
13,525
|
|
|
5.38
|
|
||||
|
Total securities (1)
|
|
3,075,814
|
|
|
62,327
|
|
|
3.07
|
|
|
2,150,229
|
|
|
41,815
|
|
|
2.95
|
|
||||
|
Other
|
|
745,049
|
|
|
7,421
|
|
|
1.33
|
|
|
567,010
|
|
|
3,565
|
|
|
0.84
|
|
||||
|
Total interest-earning assets
|
|
17,426,345
|
|
|
617,054
|
|
|
4.96
|
|
|
14,770,738
|
|
|
513,095
|
|
|
4.86
|
|
||||
|
Non-interest earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
|
138,395
|
|
|
|
|
|
|
140,367
|
|
|
|
|
|
||||||||
|
Allowance for credit losses
|
|
(129,782
|
)
|
|
|
|
|
|
(121,825
|
)
|
|
|
|
|
||||||||
|
Bank owned life insurance
|
|
165,692
|
|
|
|
|
|
|
163,491
|
|
|
|
|
|
||||||||
|
Other assets
|
|
917,089
|
|
|
|
|
|
|
830,057
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
18,517,739
|
|
|
|
|
|
|
$
|
15,782,828
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing transaction accounts
|
|
$
|
1,468,163
|
|
|
$
|
2,858
|
|
|
0.26
|
%
|
|
$
|
1,191,055
|
|
|
$
|
1,571
|
|
|
0.18
|
%
|
|
Savings and money market accounts
|
|
6,169,860
|
|
|
18,277
|
|
|
0.39
|
|
|
5,768,179
|
|
|
14,326
|
|
|
0.33
|
|
||||
|
Time certificates of deposit
|
|
1,549,212
|
|
|
8,371
|
|
|
0.72
|
|
|
1,651,926
|
|
|
6,096
|
|
|
0.49
|
|
||||
|
Total interest-bearing deposits
|
|
9,187,235
|
|
|
29,506
|
|
|
0.43
|
|
|
8,611,160
|
|
|
21,993
|
|
|
0.34
|
|
||||
|
Short-term borrowings
|
|
58,749
|
|
|
374
|
|
|
0.85
|
|
|
81,491
|
|
|
412
|
|
|
0.67
|
|
||||
|
Qualifying debt
|
|
370,795
|
|
|
13,539
|
|
|
4.87
|
|
|
265,720
|
|
|
8,746
|
|
|
4.39
|
|
||||
|
Total interest-bearing liabilities
|
|
9,616,779
|
|
|
43,419
|
|
|
0.60
|
|
|
8,958,371
|
|
|
31,151
|
|
|
0.46
|
|
||||
|
Non-interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest-bearing demand deposits
|
|
6,548,351
|
|
|
|
|
|
|
4,830,762
|
|
|
|
|
|
||||||||
|
Other liabilities
|
|
315,453
|
|
|
|
|
|
|
261,278
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
|
2,037,156
|
|
|
|
|
|
|
1,732,417
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders' equity
|
|
$
|
18,517,739
|
|
|
|
|
|
|
$
|
15,782,828
|
|
|
|
|
|
||||||
|
Net interest income and margin (4)
|
|
|
|
$
|
573,635
|
|
|
4.63
|
%
|
|
|
|
$
|
481,944
|
|
|
4.58
|
%
|
||||
|
(1)
|
Yields on loans and securities have been adjusted to a TEB. The taxable-equivalent adjustment was
$31.0 million
and
$25.7 million
for the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
|
(2)
|
Included in the yield computation are net loan fees of $26.0 million and accretion on acquired loans of
$21.0 million
for the
nine
months ended
September 30, 2017
, compared to $20.3 million and $22.3 million for the
nine
months ended
September 30, 2016
, respectively.
|
|
(3)
|
Includes non-accrual loans.
|
|
(4)
|
Net interest margin is computed by dividing net interest income by total average earning assets.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2017 versus 2016
|
|
2017 versus 2016
|
||||||||||||||||||||
|
|
|
Increase (Decrease) Due to Changes in (1)
|
|
Increase (Decrease) Due to Changes in (1)
|
||||||||||||||||||||
|
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
||||||||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||||||||||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial
|
|
$
|
10,514
|
|
|
$
|
4,654
|
|
|
$
|
15,168
|
|
|
$
|
26,183
|
|
|
$
|
8,699
|
|
|
$
|
34,882
|
|
|
Commercial real estate
|
|
(383
|
)
|
|
1,543
|
|
|
1,160
|
|
|
21,410
|
|
|
6,023
|
|
|
27,433
|
|
||||||
|
Construction and land development
|
|
4,680
|
|
|
1,425
|
|
|
6,105
|
|
|
14,626
|
|
|
1,957
|
|
|
16,583
|
|
||||||
|
Residential real estate
|
|
828
|
|
|
(234
|
)
|
|
594
|
|
|
634
|
|
|
42
|
|
|
676
|
|
||||||
|
Consumer
|
|
170
|
|
|
85
|
|
|
255
|
|
|
369
|
|
|
(20
|
)
|
|
349
|
|
||||||
|
Loans held for sale
|
|
(70
|
)
|
|
(30
|
)
|
|
(100
|
)
|
|
(204
|
)
|
|
(128
|
)
|
|
(332
|
)
|
||||||
|
Total loans
|
|
15,739
|
|
|
7,443
|
|
|
23,182
|
|
|
63,018
|
|
|
16,573
|
|
|
79,591
|
|
||||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Securities - taxable
|
|
5,529
|
|
|
1,431
|
|
|
6,960
|
|
|
14,150
|
|
|
2,244
|
|
|
16,394
|
|
||||||
|
Securities - tax-exempt
|
|
1,367
|
|
|
(180
|
)
|
|
1,187
|
|
|
4,232
|
|
|
(114
|
)
|
|
4,118
|
|
||||||
|
Total securities
|
|
6,896
|
|
|
1,251
|
|
|
8,147
|
|
|
18,382
|
|
|
2,130
|
|
|
20,512
|
|
||||||
|
Other
|
|
601
|
|
|
1,155
|
|
|
1,756
|
|
|
1,773
|
|
|
2,083
|
|
|
3,856
|
|
||||||
|
Total interest income
|
|
23,236
|
|
|
9,849
|
|
|
33,085
|
|
|
83,173
|
|
|
20,786
|
|
|
103,959
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing transaction accounts
|
|
$
|
137
|
|
|
$
|
317
|
|
|
$
|
454
|
|
|
$
|
539
|
|
|
$
|
748
|
|
|
$
|
1,287
|
|
|
Savings and money market
|
|
174
|
|
|
1,647
|
|
|
1,821
|
|
|
1,190
|
|
|
2,761
|
|
|
3,951
|
|
||||||
|
Time certificates of deposit
|
|
(106
|
)
|
|
1,208
|
|
|
1,102
|
|
|
(555
|
)
|
|
2,830
|
|
|
2,275
|
|
||||||
|
Short-term borrowings
|
|
(22
|
)
|
|
35
|
|
|
13
|
|
|
(145
|
)
|
|
107
|
|
|
(38
|
)
|
||||||
|
Qualifying debt
|
|
78
|
|
|
582
|
|
|
660
|
|
|
3,837
|
|
|
956
|
|
|
4,793
|
|
||||||
|
Total interest expense
|
|
261
|
|
|
3,789
|
|
|
4,050
|
|
|
4,866
|
|
|
7,402
|
|
|
12,268
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net increase
|
|
$
|
22,975
|
|
|
$
|
6,060
|
|
|
$
|
29,035
|
|
|
$
|
78,307
|
|
|
$
|
13,384
|
|
|
$
|
91,691
|
|
|
(1)
|
Changes due to both volume and rate have been allocated to volume changes.
|
|
|
|
Three Months ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Service charges and fees
|
|
$
|
5,248
|
|
|
$
|
4,916
|
|
|
$
|
332
|
|
|
$
|
15,189
|
|
|
$
|
13,958
|
|
|
$
|
1,231
|
|
|
Card income
|
|
1,344
|
|
|
1,381
|
|
|
(37
|
)
|
|
4,146
|
|
|
3,844
|
|
|
302
|
|
||||||
|
Income from bank owned life insurance
|
|
975
|
|
|
899
|
|
|
76
|
|
|
2,896
|
|
|
2,858
|
|
|
38
|
|
||||||
|
Income from equity investments
|
|
950
|
|
|
1,208
|
|
|
(258
|
)
|
|
2,933
|
|
|
1,610
|
|
|
1,323
|
|
||||||
|
Foreign currency income
|
|
756
|
|
|
888
|
|
|
(132
|
)
|
|
2,630
|
|
|
2,672
|
|
|
(42
|
)
|
||||||
|
Lending related income and gains (losses) on sale of loans, net
|
|
97
|
|
|
708
|
|
|
(611
|
)
|
|
746
|
|
|
4,509
|
|
|
(3,763
|
)
|
||||||
|
Gain (loss) on sales of investment securities, net
|
|
319
|
|
|
—
|
|
|
319
|
|
|
907
|
|
|
1,001
|
|
|
(94
|
)
|
||||||
|
Other income
|
|
599
|
|
|
683
|
|
|
(84
|
)
|
|
1,834
|
|
|
1,923
|
|
|
(89
|
)
|
||||||
|
Total non-interest income
|
|
$
|
10,288
|
|
|
$
|
10,683
|
|
|
$
|
(395
|
)
|
|
$
|
31,281
|
|
|
$
|
32,375
|
|
|
$
|
(1,094
|
)
|
|
|
Three Months ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Salaries and employee benefits
|
$
|
52,730
|
|
|
$
|
49,542
|
|
|
$
|
3,188
|
|
|
$
|
156,596
|
|
|
$
|
139,108
|
|
|
$
|
17,488
|
|
|
Occupancy
|
7,507
|
|
|
6,856
|
|
|
651
|
|
|
21,328
|
|
|
20,359
|
|
|
969
|
|
||||||
|
Legal, professional, and directors' fees
|
6,038
|
|
|
5,691
|
|
|
347
|
|
|
23,324
|
|
|
17,010
|
|
|
6,314
|
|
||||||
|
Data processing
|
4,524
|
|
|
5,266
|
|
|
(742
|
)
|
|
14,163
|
|
|
15,028
|
|
|
(865
|
)
|
||||||
|
Insurance
|
3,538
|
|
|
3,144
|
|
|
394
|
|
|
10,355
|
|
|
9,430
|
|
|
925
|
|
||||||
|
Deposit costs
|
2,904
|
|
|
1,363
|
|
|
1,541
|
|
|
6,778
|
|
|
3,121
|
|
|
3,657
|
|
||||||
|
Loan and repossessed asset expenses
|
1,263
|
|
|
788
|
|
|
475
|
|
|
3,639
|
|
|
2,522
|
|
|
1,117
|
|
||||||
|
Card expense
|
801
|
|
|
252
|
|
|
549
|
|
|
2,187
|
|
|
1,376
|
|
|
811
|
|
||||||
|
Marketing
|
776
|
|
|
678
|
|
|
98
|
|
|
2,628
|
|
|
2,432
|
|
|
196
|
|
||||||
|
Intangible amortization
|
489
|
|
|
697
|
|
|
(208
|
)
|
|
1,666
|
|
|
2,091
|
|
|
(425
|
)
|
||||||
|
Net loss (gain) on sales / valuations of repossessed and other assets
|
266
|
|
|
(146
|
)
|
|
412
|
|
|
(46
|
)
|
|
(91
|
)
|
|
45
|
|
||||||
|
Acquisition / restructure expense
|
—
|
|
|
2,729
|
|
|
(2,729
|
)
|
|
—
|
|
|
6,391
|
|
|
(6,391
|
)
|
||||||
|
Other expense
|
8,278
|
|
|
8,147
|
|
|
131
|
|
|
22,510
|
|
|
23,527
|
|
|
(1,017
|
)
|
||||||
|
Total non-interest expense
|
$
|
89,114
|
|
|
$
|
85,007
|
|
|
$
|
4,107
|
|
|
$
|
265,128
|
|
|
$
|
242,304
|
|
|
$
|
22,824
|
|
|
|
|
|
|
Regional Segments
|
||||||||||||||||
|
|
|
Consolidated Company
|
|
Arizona
|
|
Nevada
|
|
Southern California
|
|
Northern California
|
||||||||||
|
At September 30, 2017
|
|
(in millions)
|
||||||||||||||||||
|
Loans, net of deferred loan fees and costs
|
|
$
|
14,521.9
|
|
|
$
|
3,131.2
|
|
|
$
|
1,685.6
|
|
|
$
|
1,873.5
|
|
|
$
|
1,260.7
|
|
|
Deposits
|
|
16,904.8
|
|
|
5,198.1
|
|
|
3,950.5
|
|
|
2,512.2
|
|
|
1,535.6
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans, net of deferred loan fees and costs
|
|
$
|
13,208.5
|
|
|
$
|
2,955.9
|
|
|
$
|
1,725.5
|
|
|
$
|
1,766.8
|
|
|
$
|
1,095.4
|
|
|
Deposits
|
|
14,549.8
|
|
|
3,843.4
|
|
|
3,731.5
|
|
|
2,382.6
|
|
|
1,543.6
|
|
|||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Three Months Ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
$
|
117,757
|
|
|
$
|
35,347
|
|
|
$
|
25,960
|
|
|
$
|
15,500
|
|
|
$
|
9,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nine Months Ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
$
|
327,538
|
|
|
$
|
93,909
|
|
|
$
|
74,473
|
|
|
$
|
45,646
|
|
|
$
|
29,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
$
|
96,223
|
|
|
$
|
28,228
|
|
|
$
|
24,449
|
|
|
$
|
15,747
|
|
|
$
|
12,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nine Months Ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
$
|
265,015
|
|
|
$
|
74,975
|
|
|
$
|
67,591
|
|
|
$
|
45,080
|
|
|
$
|
32,864
|
|
|
|
|
National Business Lines
|
|
|
||||||||||||||||||||
|
|
|
HOA
Services |
|
Public & Nonprofit Finance
|
|
Technology & Innovation
|
|
Hotel Franchise Finance
|
|
Other NBLs
|
|
Corporate & Other
|
||||||||||||
|
At September 30, 2017
|
|
(in millions)
|
||||||||||||||||||||||
|
Loans, net of deferred loan fees and costs
|
|
$
|
157.3
|
|
|
$
|
1,574.5
|
|
|
$
|
1,049.2
|
|
|
$
|
1,272.5
|
|
|
$
|
2,513.0
|
|
|
$
|
4.4
|
|
|
Deposits
|
|
2,153.3
|
|
|
—
|
|
|
1,459.5
|
|
|
—
|
|
|
—
|
|
|
95.6
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
At December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans, net of deferred loan fees and costs
|
|
$
|
116.8
|
|
|
$
|
1,454.3
|
|
|
$
|
1,011.4
|
|
|
$
|
1,292.1
|
|
|
$
|
1,776.9
|
|
|
$
|
13.4
|
|
|
Deposits
|
|
1,890.3
|
|
|
—
|
|
|
1,038.2
|
|
|
—
|
|
|
—
|
|
|
120.2
|
|
||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Three Months Ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income (loss) before income taxes
|
|
$
|
6,831
|
|
|
$
|
5,322
|
|
|
$
|
13,529
|
|
|
$
|
12,325
|
|
|
$
|
7,610
|
|
|
$
|
(13,934
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended September 30, 2017:
|
|
|
||||||||||||||||||||||
|
Income (loss) before income taxes
|
|
$
|
18,944
|
|
|
$
|
14,379
|
|
|
$
|
37,798
|
|
|
$
|
31,464
|
|
|
$
|
23,174
|
|
|
$
|
(41,348
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income (loss) before income taxes
|
|
$
|
5,303
|
|
|
$
|
3,372
|
|
|
$
|
11,734
|
|
|
$
|
10,163
|
|
|
$
|
7,444
|
|
|
$
|
(22,464
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income (loss) before income taxes
|
|
$
|
12,610
|
|
|
$
|
9,863
|
|
|
$
|
34,865
|
|
|
$
|
19,674
|
|
|
$
|
22,502
|
|
|
$
|
(55,009
|
)
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
CDO
|
|
$
|
15,553
|
|
|
$
|
13,490
|
|
|
Commercial MBS issued by GSEs
|
|
113,794
|
|
|
117,792
|
|
||
|
Corporate debt securities
|
|
104,014
|
|
|
64,144
|
|
||
|
CRA investments
|
|
50,648
|
|
|
37,113
|
|
||
|
Preferred stock
|
|
96,100
|
|
|
94,662
|
|
||
|
Private label residential MBS
|
|
797,615
|
|
|
433,685
|
|
||
|
Residential MBS issued by GSEs
|
|
1,819,006
|
|
|
1,356,258
|
|
||
|
Tax-exempt
|
|
617,693
|
|
|
500,312
|
|
||
|
Trust preferred securities
|
|
29,208
|
|
|
26,532
|
|
||
|
U.S. government sponsored agency securities
|
|
61,636
|
|
|
56,022
|
|
||
|
U.S. treasury securities
|
|
2,497
|
|
|
2,502
|
|
||
|
Total investment securities
|
|
$
|
3,707,764
|
|
|
$
|
2,702,512
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Commercial and industrial
|
|
$
|
6,661,152
|
|
|
$
|
5,755,021
|
|
|
Commercial real estate - non-owner occupied
|
|
3,628,415
|
|
|
3,543,956
|
|
||
|
Commercial real estate - owner occupied
|
|
2,042,262
|
|
|
2,013,276
|
|
||
|
Construction and land development
|
|
1,671,552
|
|
|
1,478,114
|
|
||
|
Residential real estate
|
|
376,716
|
|
|
259,432
|
|
||
|
Commercial leases
|
|
74,850
|
|
|
100,765
|
|
||
|
Consumer
|
|
50,742
|
|
|
38,963
|
|
||
|
Loans, net
|
|
14,505,689
|
|
|
13,189,527
|
|
||
|
Allowance for credit losses
|
|
(136,421
|
)
|
|
(124,704
|
)
|
||
|
Total loans HFI
|
|
$
|
14,369,268
|
|
|
$
|
13,064,823
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(dollars in thousands)
|
||||||
|
Non-accrual loans (1)
|
|
$
|
54,994
|
|
|
$
|
40,272
|
|
|
Loans past due 90 days or more on accrual status (2)
|
|
44
|
|
|
1,067
|
|
||
|
Accruing troubled debt restructured loans
|
|
40,922
|
|
|
53,637
|
|
||
|
Total nonperforming loans, excluding loans acquired with deteriorated credit quality
|
|
95,960
|
|
|
94,976
|
|
||
|
Other impaired loans
|
|
25,396
|
|
|
4,233
|
|
||
|
Total impaired loans
|
|
$
|
121,356
|
|
|
$
|
99,209
|
|
|
Other assets acquired through foreclosure, net
|
|
$
|
28,992
|
|
|
$
|
47,815
|
|
|
Non-accrual loans to gross loans held for investment
|
|
0.38
|
%
|
|
0.31
|
%
|
||
|
Loans past due 90 days or more on accrual status to gross loans held for investment
|
|
0.00
|
|
|
0.01
|
|
||
|
(1)
|
Includes non-accrual TDR loans of
$8.9 million
and
$7.1 million
at
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(2)
|
Includes less than
$0.1 million
from loans acquired with deteriorated credit quality at each of the periods ended
September 30, 2017
and
December 31, 2016
.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
|
Non-accrual
Balance |
|
Percent of Non-Accrual Balance
|
|
Percent of
Total HFI Loans |
|
Non-accrual
Balance |
|
Percent of Non-Accrual Balance
|
|
Percent of
Total HFI Loans |
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
|
$
|
41,567
|
|
|
75.58
|
%
|
|
0.29
|
%
|
|
$
|
16,967
|
|
|
42.13
|
%
|
|
0.13
|
%
|
|
Commercial real estate
|
|
6,363
|
|
|
11.58
|
|
|
0.04
|
|
|
16,666
|
|
|
41.39
|
|
|
0.13
|
|
||
|
Construction and land development
|
|
887
|
|
|
1.61
|
|
|
0.01
|
|
|
1,284
|
|
|
3.19
|
|
|
0.01
|
|
||
|
Residential real estate
|
|
6,022
|
|
|
10.95
|
|
|
0.04
|
|
|
5,192
|
|
|
12.89
|
|
|
0.04
|
|
||
|
Consumer
|
|
155
|
|
|
0.28
|
|
|
0.00
|
|
|
163
|
|
|
0.40
|
|
|
0.00
|
|
||
|
Total non-accrual loans
|
|
$
|
54,994
|
|
|
100.00
|
%
|
|
0.38
|
%
|
|
$
|
40,272
|
|
|
100.00
|
%
|
|
0.31
|
%
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||
|
|
|
Nonaccrual Loans
|
|
Percent of Segment's Total HFI Loans
|
|
Nonaccrual Loans
|
|
Percent of
Segment's Total HFI Loans |
||||||
|
|
|
(dollars in thousands)
|
||||||||||||
|
Arizona
|
|
$
|
6,416
|
|
|
0.20
|
%
|
|
$
|
10,424
|
|
|
0.35
|
%
|
|
Nevada
|
|
4,089
|
|
|
0.24
|
|
|
10,407
|
|
|
0.60
|
|
||
|
Southern California
|
|
5,735
|
|
|
0.31
|
|
|
2,891
|
|
|
0.16
|
|
||
|
Northern California
|
|
10,550
|
|
|
0.84
|
|
|
4,408
|
|
|
0.41
|
|
||
|
Technology and Innovation
|
|
4,687
|
|
|
0.45
|
|
|
8,813
|
|
|
0.87
|
|
||
|
Other NBLs
|
|
23,516
|
|
|
0.94
|
|
|
166
|
|
|
0.01
|
|
||
|
Corporate & Other
|
|
1
|
|
|
0.02
|
|
|
3,163
|
|
|
23.22
|
|
||
|
Total non-accrual loans
|
|
$
|
54,994
|
|
|
0.38
|
%
|
|
$
|
40,272
|
|
|
0.31
|
%
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Arizona
|
|
$
|
15,349
|
|
|
$
|
19,180
|
|
|
Nevada
|
|
47,239
|
|
|
48,348
|
|
||
|
Southern California
|
|
6,061
|
|
|
2,888
|
|
||
|
Northern California
|
|
10,380
|
|
|
4,024
|
|
||
|
Technology & Innovation
|
|
18,028
|
|
|
8,461
|
|
||
|
Other NBLs
|
|
23,516
|
|
|
163
|
|
||
|
Corporate & Other
|
|
783
|
|
|
16,145
|
|
||
|
Total impaired loans
|
|
$
|
121,356
|
|
|
$
|
99,209
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
|
Impaired
Balance |
|
Percent of Impaired Balance
|
|
Percent of
Total HFI Loans |
|
Reserve
Balance |
|
Percent of Reserve Balance
|
|
Percent of
Total Allowance |
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
|
$
|
57,917
|
|
|
47.73
|
%
|
|
0.40
|
%
|
|
$
|
4,394
|
|
|
100.00
|
%
|
|
3.22
|
%
|
|
Commercial real estate
|
|
35,947
|
|
|
29.62
|
|
|
0.25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Construction and land development
|
|
11,503
|
|
|
9.48
|
|
|
0.08
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Residential real estate
|
|
15,794
|
|
|
13.01
|
|
|
0.11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Consumer
|
|
195
|
|
|
0.16
|
|
|
0.00
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total impaired loans
|
|
$
|
121,356
|
|
|
100.00
|
%
|
|
0.84
|
%
|
|
$
|
4,394
|
|
|
100.00
|
%
|
|
3.22
|
%
|
|
|
|
December 31, 2016
|
||||||||||||||||||
|
|
|
Impaired
Balance |
|
Percent of Impaired Balance
|
|
Percent of
Total HFI Loans |
|
Reserve
Balance |
|
Percent of Reserve Balance
|
|
Percent of
Total Allowance |
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial and industrial
|
|
$
|
21,462
|
|
|
21.63
|
%
|
|
0.16
|
%
|
|
$
|
3,301
|
|
|
77.88
|
%
|
|
2.65
|
%
|
|
Commercial real estate
|
|
46,272
|
|
|
46.64
|
|
|
0.36
|
|
|
937
|
|
|
22.10
|
|
|
0.75
|
|
||
|
Construction and land development
|
|
14,838
|
|
|
14.96
|
|
|
0.11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Residential real estate
|
|
16,391
|
|
|
16.52
|
|
|
0.12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Consumer
|
|
246
|
|
|
0.25
|
|
|
0.00
|
|
|
1
|
|
|
0.02
|
|
|
0.00
|
|
||
|
Total impaired loans
|
|
$
|
99,209
|
|
|
100.00
|
%
|
|
0.75
|
%
|
|
$
|
4,239
|
|
|
100.00
|
%
|
|
3.40
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
131,811
|
|
|
$
|
122,104
|
|
|
$
|
124,704
|
|
|
$
|
119,068
|
|
|
Provision charged to operating expense:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and industrial
|
7,192
|
|
|
3,406
|
|
|
11,752
|
|
|
9,044
|
|
||||
|
Commercial real estate
|
(1,474
|
)
|
|
(450
|
)
|
|
2,327
|
|
|
(2,524
|
)
|
||||
|
Construction and land development
|
(619
|
)
|
|
(347
|
)
|
|
(1,727
|
)
|
|
1,910
|
|
||||
|
Residential real estate
|
(141
|
)
|
|
(513
|
)
|
|
(258
|
)
|
|
(1,629
|
)
|
||||
|
Consumer
|
42
|
|
|
(96
|
)
|
|
156
|
|
|
199
|
|
||||
|
Total Provision
|
5,000
|
|
|
2,000
|
|
|
12,250
|
|
|
7,000
|
|
||||
|
Recoveries of loans previously charged-off:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and industrial
|
(619
|
)
|
|
(466
|
)
|
|
(2,705
|
)
|
|
(2,846
|
)
|
||||
|
Commercial real estate
|
(1,781
|
)
|
|
(521
|
)
|
|
(2,719
|
)
|
|
(4,956
|
)
|
||||
|
Construction and land development
|
(226
|
)
|
|
(302
|
)
|
|
(1,011
|
)
|
|
(455
|
)
|
||||
|
Residential real estate
|
(108
|
)
|
|
(179
|
)
|
|
(1,659
|
)
|
|
(589
|
)
|
||||
|
Consumer
|
(33
|
)
|
|
(21
|
)
|
|
(83
|
)
|
|
(131
|
)
|
||||
|
Total recoveries
|
(2,767
|
)
|
|
(1,489
|
)
|
|
(8,177
|
)
|
|
(8,977
|
)
|
||||
|
Loans charged-off:
|
|
|
|
|
|
|
|
||||||||
|
Commercial and industrial
|
2,921
|
|
|
2,558
|
|
|
6,166
|
|
|
11,210
|
|
||||
|
Commercial real estate
|
175
|
|
|
72
|
|
|
1,994
|
|
|
726
|
|
||||
|
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
—
|
|
|
79
|
|
|
447
|
|
|
105
|
|
||||
|
Consumer
|
61
|
|
|
—
|
|
|
103
|
|
|
120
|
|
||||
|
Total charged-off
|
3,157
|
|
|
2,709
|
|
|
8,710
|
|
|
12,161
|
|
||||
|
Net charge-offs (recoveries)
|
390
|
|
|
1,220
|
|
|
533
|
|
|
3,184
|
|
||||
|
Balance at end of period
|
$
|
136,421
|
|
|
$
|
122,884
|
|
|
$
|
136,421
|
|
|
$
|
122,884
|
|
|
Net charge-offs (recoveries) to average loans outstanding - annualized
|
0.01
|
%
|
|
0.04
|
%
|
|
0.01
|
%
|
|
0.04
|
%
|
||||
|
Allowance for credit losses to gross loans
|
0.94
|
|
|
0.94
|
|
|
|
|
|
||||||
|
Allowance for credit losses to gross organic loans
|
1.06
|
|
|
1.13
|
|
|
|
|
|
||||||
|
|
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Construction and Land Development
|
|
Residential Real Estate
|
|
Consumer
|
|
Total
|
||||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Credit Losses
|
|
$
|
81,624
|
|
|
$
|
28,725
|
|
|
$
|
20,459
|
|
|
$
|
4,805
|
|
|
$
|
808
|
|
|
$
|
136,421
|
|
|
Percent of Total Allowance for Credit Losses
|
|
59.8
|
%
|
|
21.1
|
%
|
|
15.0
|
%
|
|
3.5
|
%
|
|
0.6
|
%
|
|
100.0
|
%
|
||||||
|
Percent of Gross Loans to Total Gross HFI Loans
|
|
46.4
|
|
|
39.1
|
|
|
11.5
|
|
|
2.6
|
|
|
0.4
|
|
|
100.0
|
|
||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Credit Losses
|
|
$
|
73,333
|
|
|
$
|
25,673
|
|
|
$
|
21,175
|
|
|
$
|
3,851
|
|
|
$
|
672
|
|
|
$
|
124,704
|
|
|
Percent of Total Allowance for Credit Losses
|
|
58.8
|
%
|
|
20.6
|
%
|
|
17.0
|
%
|
|
3.1
|
%
|
|
0.5
|
%
|
|
100.0
|
%
|
||||||
|
Percent of Gross Loans to Total Gross HFI Loans
|
|
44.3
|
|
|
42.1
|
|
|
11.3
|
|
|
2.0
|
|
|
0.3
|
|
|
100.0
|
|
||||||
|
|
|
September 30, 2017
|
|||||||||||
|
|
|
Number of Loans
|
|
Loan Balance
|
|
Percent of Loan Balance
|
|
Percent of Total HFI Loan Balance
|
|||||
|
|
|
(dollars in thousands)
|
|||||||||||
|
Commercial and industrial
|
|
156
|
|
|
$
|
126,258
|
|
|
47.57
|
%
|
|
0.87
|
%
|
|
Commercial real estate
|
|
53
|
|
|
110,043
|
|
|
41.45
|
|
|
0.76
|
|
|
|
Construction and land development
|
|
9
|
|
|
27,525
|
|
|
10.37
|
|
|
0.19
|
|
|
|
Residential real estate
|
|
4
|
|
|
1,548
|
|
|
0.58
|
|
|
0.01
|
|
|
|
Consumer
|
|
4
|
|
|
82
|
|
|
0.03
|
|
|
0.00
|
|
|
|
Total
|
|
226
|
|
|
$
|
265,456
|
|
|
100.00
|
%
|
|
1.83
|
%
|
|
|
|
December 31, 2016
|
|||||||||||
|
|
|
Number of Loans
|
|
Loan Balance
|
|
Percent of Loan Balance
|
|
Percent of Total HFI Loan Balance
|
|||||
|
|
|
(dollars in thousands)
|
|||||||||||
|
Commercial and industrial
|
|
96
|
|
|
$
|
92,019
|
|
|
51.65
|
%
|
|
0.70
|
%
|
|
Commercial real estate
|
|
41
|
|
|
71,900
|
|
|
40.36
|
|
|
0.55
|
|
|
|
Construction and land development
|
|
7
|
|
|
12,297
|
|
|
6.90
|
|
|
0.09
|
|
|
|
Residential real estate
|
|
9
|
|
|
1,831
|
|
|
1.03
|
|
|
0.01
|
|
|
|
Consumer
|
|
9
|
|
|
103
|
|
|
0.06
|
|
|
0.00
|
|
|
|
Total
|
|
162
|
|
|
$
|
178,150
|
|
|
100.00
|
%
|
|
1.35
|
%
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
|
Gross Balance
|
|
Valuation Allowance
|
|
Net Balance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
35,037
|
|
|
$
|
(4,049
|
)
|
|
$
|
30,988
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
430
|
|
|
—
|
|
|
430
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(2,491
|
)
|
|
330
|
|
|
(2,161
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(343
|
)
|
|
(343
|
)
|
|||
|
Gains (losses), net (1)
|
|
78
|
|
|
—
|
|
|
78
|
|
|||
|
Balance, end of period
|
|
$
|
33,054
|
|
|
$
|
(4,062
|
)
|
|
$
|
28,992
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
|
Balance, beginning of period
|
|
$
|
56,467
|
|
|
$
|
(6,623
|
)
|
|
$
|
49,844
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
1,162
|
|
|
—
|
|
|
1,162
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(1,260
|
)
|
|
32
|
|
|
(1,228
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(184
|
)
|
|
(184
|
)
|
|||
|
Gains (losses), net (1)
|
|
25
|
|
|
—
|
|
|
25
|
|
|||
|
Balance, end of period
|
|
$
|
56,394
|
|
|
$
|
(6,775
|
)
|
|
$
|
49,619
|
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
|
Gross Balance
|
|
Valuation Allowance
|
|
Net Balance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
54,138
|
|
|
$
|
(6,323
|
)
|
|
$
|
47,815
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
1,812
|
|
|
—
|
|
|
1,812
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(23,129
|
)
|
|
2,381
|
|
|
(20,748
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
(120
|
)
|
|
(120
|
)
|
|||
|
(Losses) gains, net (1)
|
|
233
|
|
|
—
|
|
|
233
|
|
|||
|
Balance, end of period
|
|
$
|
33,054
|
|
|
$
|
(4,062
|
)
|
|
$
|
28,992
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
Balance, beginning of period
|
|
$
|
52,984
|
|
|
$
|
(9,042
|
)
|
|
$
|
43,942
|
|
|
Transfers to other assets acquired through foreclosure, net
|
|
11,888
|
|
|
—
|
|
|
11,888
|
|
|||
|
Proceeds from sale of other real estate owned and repossessed assets, net
|
|
(8,174
|
)
|
|
2,140
|
|
|
(6,034
|
)
|
|||
|
Valuation adjustments, net
|
|
—
|
|
|
127
|
|
|
127
|
|
|||
|
(Losses) gains, net (1)
|
|
(304
|
)
|
|
—
|
|
|
(304
|
)
|
|||
|
Balance, end of period
|
|
$
|
56,394
|
|
|
$
|
(6,775
|
)
|
|
$
|
49,619
|
|
|
(1)
|
There were
zero
net gains related to initial transfers to other assets during the three months ended
September 30, 2017
and
2016
and
$0.1 million
and
zero
net gains related to initial transfers to other assets during the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
|
|
|
Three Months ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||
|
|
|
Average Balance
|
|
Rate
|
|
Average Balance
|
|
Rate
|
||||||
|
|
|
(dollars in thousands)
|
||||||||||||
|
Interest-bearing transaction accounts
|
|
$
|
1,476,506
|
|
|
0.29
|
%
|
|
$
|
1,286,063
|
|
|
0.19
|
%
|
|
Savings and money market accounts
|
|
6,282,405
|
|
|
0.45
|
|
|
6,129,262
|
|
|
0.35
|
|
||
|
Time certificates of deposit
|
|
1,585,690
|
|
|
0.82
|
|
|
1,637,284
|
|
|
0.52
|
|
||
|
Total interest-bearing deposits
|
|
9,344,601
|
|
|
0.49
|
|
|
9,052,609
|
|
|
0.36
|
|
||
|
Non-interest-bearing demand deposits
|
|
7,174,533
|
|
|
—
|
|
|
5,363,716
|
|
|
—
|
|
||
|
Total deposits
|
|
$
|
16,519,134
|
|
|
0.28
|
%
|
|
$
|
14,416,325
|
|
|
0.22
|
%
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||
|
|
|
Average Balance
|
|
Rate
|
|
Average Balance
|
|
Rate
|
||||||
|
|
|
(dollars in thousands)
|
||||||||||||
|
Interest-bearing transaction accounts
|
|
$
|
1,468,163
|
|
|
0.26
|
%
|
|
$
|
1,191,055
|
|
|
0.18
|
%
|
|
Savings and money market accounts
|
|
6,169,860
|
|
|
0.39
|
|
|
5,768,179
|
|
|
0.33
|
|
||
|
Time certificates of deposit
|
|
1,549,212
|
|
|
0.72
|
|
|
1,651,926
|
|
|
0.49
|
|
||
|
Total interest-bearing deposits
|
|
9,187,235
|
|
|
0.43
|
|
|
8,611,160
|
|
|
0.34
|
|
||
|
Non-interest-bearing demand deposits
|
|
6,548,351
|
|
|
—
|
|
|
4,830,762
|
|
|
—
|
|
||
|
Total deposits
|
|
$
|
15,735,586
|
|
|
0.25
|
%
|
|
$
|
13,441,922
|
|
|
0.22
|
%
|
|
|
|
Total Capital
|
|
Tier 1 Capital
|
|
Risk-Weighted Assets
|
|
Tangible Average Assets
|
|
Total Capital Ratio
|
|
Tier 1 Capital Ratio
|
|
Tier 1 Leverage Ratio
|
|
Common Equity
Tier 1 |
||||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
WAL
|
|
$
|
2,361,432
|
|
|
$
|
1,920,100
|
|
|
$
|
17,759,902
|
|
|
$
|
19,082,108
|
|
|
13.3
|
%
|
|
10.8
|
%
|
|
10.1
|
%
|
|
10.4
|
%
|
|
WAB
|
|
2,233,065
|
|
|
1,941,099
|
|
|
17,691,901
|
|
|
18,985,885
|
|
|
12.6
|
|
|
11.0
|
|
|
10.2
|
|
|
11.0
|
|
||||
|
Well-capitalized ratios
|
|
|
|
|
|
|
|
|
|
10.0
|
|
|
8.0
|
|
|
5.0
|
|
|
6.5
|
|
||||||||
|
Minimum capital ratios
|
|
|
|
|
|
|
|
|
|
8.0
|
|
|
6.0
|
|
|
4.0
|
|
|
4.5
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
WAL
|
|
$
|
2,107,480
|
|
|
$
|
1,675,871
|
|
|
$
|
15,980,092
|
|
|
$
|
16,868,674
|
|
|
13.2
|
%
|
|
10.5
|
%
|
|
9.9
|
%
|
|
10.0
|
%
|
|
WAB
|
|
2,001,081
|
|
|
1,720,072
|
|
|
15,888,346
|
|
|
16,764,327
|
|
|
12.6
|
|
|
10.8
|
|
|
10.3
|
|
|
10.8
|
|
||||
|
Well-capitalized ratios
|
|
|
|
|
|
|
|
|
|
10.0
|
|
|
8.0
|
|
|
5.0
|
|
|
6.5
|
|
||||||||
|
Minimum capital ratios
|
|
|
|
|
|
|
|
|
|
8.0
|
|
|
6.0
|
|
|
4.0
|
|
|
4.5
|
|
||||||||
|
|
|
September 30, 2017
|
||||||
|
|
|
Available
Balance |
|
Outstanding Balance
|
||||
|
|
|
(in millions)
|
||||||
|
Unsecured fed funds credit lines at correspondent banks
|
|
$
|
100.0
|
|
|
$
|
—
|
|
|
Other lines with correspondent banks:
|
|
|
|
|
||||
|
Secured other lines with correspondent banks
|
|
22.5
|
|
|
—
|
|
||
|
Unsecured other lines with correspondent banks
|
|
45.0
|
|
|
—
|
|
||
|
Total other lines with correspondent banks
|
|
$
|
167.5
|
|
|
$
|
—
|
|
|
|
|
September 30, 2017
|
||
|
|
|
(in millions)
|
||
|
FHLB:
|
|
|
||
|
Borrowing capacity
|
|
$
|
2,633.6
|
|
|
Outstanding borrowings
|
|
—
|
|
|
|
Letters of credit
|
|
343.0
|
|
|
|
Total available credit
|
|
$
|
2,290.6
|
|
|
|
|
|
||
|
FRB:
|
|
|
||
|
Borrowing capacity
|
|
$
|
1,155.7
|
|
|
Outstanding borrowings
|
|
—
|
|
|
|
Total available credit
|
|
$
|
1,155.7
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
|
|
|
Interest Rate Scenario (change in basis points from Base)
|
||||||||||||||||||||||
|
|
|
Down 100
|
|
Base
|
|
Up 100
|
|
Up 200
|
|
Up 300
|
|
Up 400
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Interest Income
|
|
$
|
806,455
|
|
|
$
|
895,261
|
|
|
$
|
993,820
|
|
|
$
|
1,094,621
|
|
|
$
|
1,195,793
|
|
|
$
|
1,296,928
|
|
|
Interest Expense
|
|
28,879
|
|
|
63,102
|
|
|
105,026
|
|
|
146,956
|
|
|
188,893
|
|
|
230,834
|
|
||||||
|
Net Interest Income
|
|
777,576
|
|
|
832,159
|
|
|
888,794
|
|
|
947,665
|
|
|
1,006,900
|
|
|
1,066,094
|
|
||||||
|
% Change
|
|
(6.6
|
)%
|
|
|
|
6.8
|
%
|
|
13.9
|
%
|
|
21.0
|
%
|
|
28.1
|
%
|
|||||||
|
|
|
Interest Rate Scenario (change in basis points from Base)
|
||||||||||||||||||||||
|
|
|
Down 100
|
|
Base
|
|
Up 100
|
|
Up 200
|
|
Up 300
|
|
Up 400
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Assets
|
|
$
|
20,185,079
|
|
|
$
|
19,903,285
|
|
|
$
|
19,533,794
|
|
|
$
|
19,161,200
|
|
|
$
|
18,808,224
|
|
|
$
|
18,453,308
|
|
|
Liabilities
|
|
17,032,980
|
|
|
16,639,702
|
|
|
16,309,588
|
|
|
16,029,809
|
|
|
15,790,292
|
|
|
15,584,116
|
|
||||||
|
Net Present Value
|
|
3,152,099
|
|
|
3,263,583
|
|
|
3,224,206
|
|
|
3,131,391
|
|
|
3,017,932
|
|
|
2,869,192
|
|
||||||
|
% Change
|
|
(3.4
|
)%
|
|
|
|
(1.2
|
)%
|
|
(4.1
|
)%
|
|
(7.5
|
)%
|
|
(12.1
|
)%
|
|||||||
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||
|
Notional
|
|
Net Value
|
|
Weighted Average Term (Years)
|
|
Notional
|
|
Net Value
|
|
Weighted Average Term (Years)
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
$
|
1,016,694
|
|
|
$
|
(57,690
|
)
|
|
17.6
|
|
|
$
|
993,485
|
|
|
$
|
(61,529
|
)
|
|
18.2
|
|
|
Item 4.
|
Controls and Procedures.
|
|
Item 1.
|
Legal Proceedings.
|
|
Item 1A.
|
Risk Factors.
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
|
|
|
(a)
|
|
(b)
|
|
( c)
|
|
(d)
|
|||||
|
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares That May Yet be Purchased Under the Plans or Programs
(2)
|
|||||
|
7/1/2017 through 7/31/2017
|
|
7,850
|
|
|
$
|
50.14
|
|
|
—
|
|
|
—
|
|
|
8/1/2017 through 8/31/2017
|
|
188
|
|
|
50.37
|
|
|
—
|
|
|
—
|
|
|
|
9/1/2017 through 9/30/2017
|
|
56,667
|
|
|
52.06
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
64,705
|
|
|
$
|
51.82
|
|
|
—
|
|
|
—
|
|
|
(1)
|
All shares purchased during the period were transferred to the Company from employees in satisfaction of minimum tax withholding obligations associated with the vesting of restricted stock awards during the period.
|
|
(2)
|
The Company has not announced a repurchase plan relating to its common stock.
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
3.3
|
|
|
|
|
|
|
|
3.4
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32**
|
|
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document.
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
**
|
Furnished herewith.
|
|
|
|
WESTERN ALLIANCE BANCORPORATION
|
||
|
|
|
|
|
|
|
October 27, 2017
|
|
By:
|
|
/s/ Robert Sarver
|
|
|
|
|
|
Robert Sarver
|
|
|
|
|
|
Chairman of the Board and
|
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
|
October 27, 2017
|
|
By:
|
|
/s/ Dale Gibbons
|
|
|
|
|
|
Dale Gibbons
|
|
|
|
|
|
Executive Vice President and
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
October 27, 2017
|
|
By:
|
|
/s/ J. Kelly Ardrey Jr.
|
|
|
|
|
|
J. Kelly Ardrey Jr.
|
|
|
|
|
|
Senior Vice President and
|
|
|
|
|
|
Chief 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
Customers
| Customer name | Ticker |
|---|---|
| Equity Residential | EQR |
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|