[X] | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the quarterly period ended: September 30, 2016 | |
or |
[ ] | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the transition period from to . |
OREGON | 93-1261319 |
(State or Other Jurisdiction | (I.R.S. Employer Identification Number) |
of Incorporation or Organization) |
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. | ||
(in thousands, except shares) | |||||||
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
ASSETS | |||||||
Cash and due from banks (restricted cash of $107,399 and $58,813) | $ | 364,013 | $ | 277,645 | |||
Interest bearing cash and temporary investments (restricted cash of $1,004 and $3,938) | 1,102,428 | 496,080 | |||||
Total cash and cash equivalents | 1,466,441 | 773,725 | |||||
Investment securities | |||||||
Trading, at fair value | 10,866 | 9,586 | |||||
Available for sale, at fair value | 2,520,037 | 2,522,539 | |||||
Held to maturity, at amortized cost | 4,302 | 4,609 | |||||
Loans held for sale, at fair value | 565,624 | 363,275 | |||||
Loans and leases | 17,392,051 | 16,866,536 | |||||
Allowance for loan and lease losses | (133,692 | ) | (130,322 | ) | |||
Net loans and leases | 17,258,359 | 16,736,214 | |||||
Restricted equity securities | 47,537 | 46,949 | |||||
Premises and equipment, net | 306,287 | 328,734 | |||||
Goodwill | 1,787,651 | 1,787,793 | |||||
Other intangible assets, net | 38,753 | 45,508 | |||||
Residential mortgage servicing rights, at fair value | 114,446 | 131,817 | |||||
Other real estate owned | 8,309 | 22,307 | |||||
Bank owned life insurance | 297,561 | 291,892 | |||||
Deferred tax asset, net | 27,587 | 138,082 | |||||
Other assets | 290,454 | 203,351 | |||||
Total assets | $ | 24,744,214 | $ | 23,406,381 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Deposits | |||||||
Noninterest bearing | $ | 5,993,793 | $ | 5,318,591 | |||
Interest bearing | 12,924,987 | 12,388,598 | |||||
Total deposits | 18,918,780 | 17,707,189 | |||||
Securities sold under agreements to repurchase | 309,463 | 304,560 | |||||
Term debt | 902,678 | 888,769 | |||||
Junior subordinated debentures, at fair value | 260,114 | 255,457 | |||||
Junior subordinated debentures, at amortized cost | 101,012 | 101,254 | |||||
Other liabilities | 331,959 | 299,818 | |||||
Total liabilities | 20,824,006 | 19,557,047 | |||||
COMMITMENTS AND CONTINGENCIES (NOTE 8) | |||||||
SHAREHOLDERS' EQUITY | |||||||
Common stock, no par value, shares authorized: 400,000,000 in 2016 and 2015; issued and outstanding: 220,207,300 in 2016 and 220,171,091 in 2015 | 3,514,858 | 3,520,591 | |||||
Retained earnings | 388,678 | 331,301 | |||||
Accumulated other comprehensive income (loss) | 16,672 | (2,558 | ) | ||||
Total shareholders' equity | 3,920,208 | 3,849,334 | |||||
Total liabilities and shareholders' equity | $ | 24,744,214 | $ | 23,406,381 |
(in thousands, except per share amounts) | Three Months Ended | Nine months ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
INTEREST INCOME | |||||||||||||||
Interest and fees on loans and leases | $ | 212,037 | $ | 218,975 | $ | 640,255 | $ | 649,993 | |||||||
Interest and dividends on investment securities: | |||||||||||||||
Taxable | 10,779 | 11,882 | 35,797 | 35,188 | |||||||||||
Exempt from federal income tax | 2,181 | 2,393 | 6,599 | 7,284 | |||||||||||
Dividends | 332 | 112 | 1,063 | 382 | |||||||||||
Interest on temporary investments and interest bearing deposits | 1,090 | 440 | 2,222 | 1,814 | |||||||||||
Total interest income | 226,419 | 233,802 | 685,936 | 694,661 | |||||||||||
INTEREST EXPENSE | |||||||||||||||
Interest on deposits | 8,999 | 7,450 | 25,952 | 21,934 | |||||||||||
Interest on securities sold under agreement to repurchase | 32 | 43 | 100 | 134 | |||||||||||
Interest on term debt | 3,558 | 3,629 | 11,592 | 10,585 | |||||||||||
Interest on junior subordinated debentures | 3,938 | 3,465 | 11,500 | 10,208 | |||||||||||
Total interest expense | 16,527 | 14,587 | 49,144 | 42,861 | |||||||||||
Net interest income | 209,892 | 219,215 | 636,792 | 651,800 | |||||||||||
PROVISION FOR LOAN AND LEASE LOSSES | 13,091 | 8,153 | 28,503 | 32,044 | |||||||||||
Net interest income after provision for loan and lease losses | 196,801 | 211,062 | 608,289 | 619,756 | |||||||||||
NON-INTEREST INCOME | |||||||||||||||
Service charges on deposits | 15,762 | 15,616 | 45,945 | 44,701 | |||||||||||
Brokerage revenue | 4,129 | 5,003 | 12,803 | 14,420 | |||||||||||
Residential mortgage banking revenue, net | 47,206 | 24,041 | 99,415 | 92,282 | |||||||||||
Gain on investment securities, net | — | 220 | 858 | 355 | |||||||||||
Gain on loan sales, net | 1,285 | 5,212 | 9,296 | 20,651 | |||||||||||
Loss on junior subordinated debentures carried at fair value | (1,590 | ) | (1,590 | ) | (4,734 | ) | (4,717 | ) | |||||||
BOLI income | 2,116 | 2,165 | 6,407 | 6,510 | |||||||||||
Other income | 11,802 | 10,705 | 31,330 | 32,177 | |||||||||||
Total non-interest income | 80,710 | 61,372 | 201,320 | 206,379 | |||||||||||
NON-INTEREST EXPENSE | |||||||||||||||
Salaries and employee benefits | 105,341 | 106,482 | 319,424 | 324,733 | |||||||||||
Occupancy and equipment, net | 38,181 | 37,235 | 114,326 | 104,253 | |||||||||||
Communications | 5,107 | 4,443 | 15,966 | 15,131 | |||||||||||
Marketing | 2,124 | 2,846 | 7,978 | 7,920 | |||||||||||
Services | 9,983 | 10,389 | 32,183 | 35,382 | |||||||||||
FDIC assessments | 4,109 | 3,369 | 11,523 | 9,738 | |||||||||||
(Gain) loss on other real estate owned, net | (14 | ) | (158 | ) | (82 | ) | 2,136 | ||||||||
Intangible amortization | 1,867 | 2,806 | 6,755 | 8,419 | |||||||||||
Merger related expenses | 2,011 | 5,991 | 12,095 | 41,870 | |||||||||||
Goodwill impairment | — | — | 142 | — | |||||||||||
Other expenses | 12,478 | 9,791 | 33,377 | 28,149 | |||||||||||
Total non-interest expense | 181,187 | 183,194 | 553,687 | 577,731 | |||||||||||
Income before provision for income taxes | 96,324 | 89,240 | 255,922 | 248,404 | |||||||||||
Provision for income taxes | 34,515 | 31,633 | 92,257 | 88,884 | |||||||||||
Net income | $ | 61,809 | $ | 57,607 | $ | 163,665 | $ | 159,520 |
(in thousands, except per share amounts) | Three Months Ended | Nine months ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income | $ | 61,809 | $ | 57,607 | $ | 163,665 | $ | 159,520 | |||||||
Dividends and undistributed earnings allocated to participating securities | 31 | 84 | 92 | 261 | |||||||||||
Net earnings available to common shareholders | $ | 61,778 | $ | 57,523 | $ | 163,573 | $ | 159,259 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $0.28 | $0.26 | $0.74 | $0.72 | |||||||||||
Diluted | $0.28 | $0.26 | $0.74 | $0.72 | |||||||||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 220,291 | 220,297 | 220,313 | 220,370 | |||||||||||
Diluted | 220,751 | 220,904 | 220,936 | 221,062 |
(in thousands) | Three Months Ended | Nine months ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income | $ | 61,809 | $ | 57,607 | $ | 163,665 | $ | 159,520 | |||||||
Available for sale securities: | |||||||||||||||
Unrealized (losses) gains arising during the period | (9,768 | ) | 15,258 | 32,228 | 3,695 | ||||||||||
Income tax benefit (expense) related to unrealized gains | 3,780 | (6,103 | ) | (12,472 | ) | (1,478 | ) | ||||||||
Reclassification adjustment for net realized gains in earnings | — | (220 | ) | (858 | ) | (355 | ) | ||||||||
Income tax expense related to realized gains | — | 88 | 332 | 142 | |||||||||||
Other comprehensive (loss) income, net of tax | (5,988 | ) | 9,023 | 19,230 | 2,004 | ||||||||||
Comprehensive income | $ | 55,821 | $ | 66,630 | $ | 182,895 | $ | 161,524 |
(in thousands, except shares) | Accumulated | |||||||||||||||||
Other | ||||||||||||||||||
Common Stock | Retained | Comprehensive | ||||||||||||||||
Shares | Amount | Earnings | Income (Loss) | Total | ||||||||||||||
BALANCE AT JANUARY 1, 2015 | 220,161,120 | $ | 3,519,316 | $ | 246,242 | $ | 12,068 | $ | 3,777,626 | |||||||||
Net income | 222,539 | 222,539 | ||||||||||||||||
Other comprehensive loss, net of tax | (14,626 | ) | (14,626 | ) | ||||||||||||||
Stock-based compensation | 14,383 | 14,383 | ||||||||||||||||
Stock repurchased and retired | (844,215 | ) | (14,589 | ) | (14,589 | ) | ||||||||||||
Issuances of common stock under stock plans and related net tax benefit | 854,186 | 1,481 | 1,481 | |||||||||||||||
Cash dividends on common stock ($0.62 per share) | (137,480 | ) | (137,480 | ) | ||||||||||||||
Balance at December 31, 2015 | 220,171,091 | $ | 3,520,591 | $ | 331,301 | $ | (2,558 | ) | $ | 3,849,334 | ||||||||
BALANCE AT JANUARY 1, 2016 | 220,171,091 | $ | 3,520,591 | $ | 331,301 | $ | (2,558 | ) | $ | 3,849,334 | ||||||||
Net income | 163,665 | 163,665 | ||||||||||||||||
Other comprehensive income, net of tax | 19,230 | 19,230 | ||||||||||||||||
Stock-based compensation | 7,523 | 7,523 | ||||||||||||||||
Stock repurchased and retired | (931,523 | ) | (14,354 | ) | (14,354 | ) | ||||||||||||
Issuances of common stock under stock plans and related net tax benefit | 967,732 | 1,098 | 1,098 | |||||||||||||||
Cash dividends on common stock ($0.48 per share) | (106,288 | ) | (106,288 | ) | ||||||||||||||
Balance at September 30, 2016 | 220,207,300 | $ | 3,514,858 | $ | 388,678 | $ | 16,672 | $ | 3,920,208 |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
(in thousands) | Nine months ended | ||||||
September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 163,665 | $ | 159,520 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Amortization of investment premiums, net | 16,401 | 18,135 | |||||
Gain on sale of investment securities, net | (858 | ) | (355 | ) | |||
Gain on sale of other real estate owned, net | (1,683 | ) | (646 | ) | |||
Valuation adjustment on other real estate owned | 1,601 | 2,782 | |||||
Provision for loan and lease losses | 28,503 | 32,044 | |||||
Change in cash surrender value of bank owned life insurance | (6,483 | ) | (6,588 | ) | |||
Depreciation, amortization and accretion | 44,607 | 37,716 | |||||
Loss on sale of premises and equipment | 5,221 | 2,543 | |||||
Additions to residential mortgage servicing rights carried at fair value | (25,020 | ) | (27,812 | ) | |||
Change in fair value of residential mortgage servicing rights carried at fair value | 42,391 | 20,257 | |||||
Change in junior subordinated debentures carried at fair value | 4,657 | 4,371 | |||||
Stock-based compensation | 7,523 | 11,275 | |||||
Net (increase) decrease in trading account assets | (1,280 | ) | 490 | ||||
Gain on sale of loans | (136,949 | ) | (115,399 | ) | |||
Change in loans held for sale carried at fair value | (13,555 | ) | (5,716 | ) | |||
Origination of loans held for sale | (2,928,951 | ) | (2,703,100 | ) | |||
Proceeds from sales of loans held for sale | 3,133,551 | 2,694,945 | |||||
Goodwill impairment | 142 | — | |||||
Change in other assets and liabilities: | |||||||
Net decrease in other assets | 9,336 | 69,980 | |||||
Net increase in other liabilities | 44,314 | 23,317 | |||||
Net cash provided by operating activities | 387,133 | 217,759 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of investment securities available for sale | (443,094 | ) | (706,964 | ) | |||
Proceeds from investment securities available for sale | 461,342 | 508,428 | |||||
Proceeds from investment securities held to maturity | 389 | 481 | |||||
Purchases of restricted equity securities | (600 | ) | — | ||||
Redemption of restricted equity securities | 12 | 72,430 | |||||
Net change in loans and leases | (1,248,475 | ) | (1,313,156 | ) | |||
Proceeds from sales of loans | 429,997 | 246,100 | |||||
Net change in premises and equipment | (22,573 | ) | (58,089 | ) | |||
Proceeds from bank owned life insurance death benefits | 814 | 4,485 | |||||
Proceeds from sales of other real estate owned | 13,608 | 18,747 | |||||
Net cash used in investing activities | $ | (808,580 | ) | $ | (1,227,538 | ) | |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (UNAUDITED) | |||||||
(in thousands) | Nine months ended | ||||||
September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Net increase in deposit liabilities | $ | 1,213,354 | $ | 578,995 | |||
Net increase in securities sold under agreements to repurchase | 4,903 | 10,401 | |||||
Proceeds from term debt borrowings | 490,000 | — | |||||
Repayment of term debt borrowings | (475,014 | ) | (114,999 | ) | |||
Dividends paid on common stock | (105,824 | ) | (99,333 | ) | |||
Proceeds from stock options exercised | 1,098 | 1,696 | |||||
Repurchase and retirement of common stock | (14,354 | ) | (14,536 | ) | |||
Net cash provided by financing activities | 1,114,163 | 362,224 | |||||
Net increase (decrease) in cash and cash equivalents | 692,716 | (647,555 | ) | ||||
Cash and cash equivalents, beginning of period | 773,725 | 1,605,171 | |||||
Cash and cash equivalents, end of period | $ | 1,466,441 | $ | 957,616 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 53,783 | $ | 50,156 | |||
Income taxes | $ | 12,921 | $ | 17,334 | |||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | |||||||
Change in unrealized gains on investment securities available for sale, net of taxes | $ | 19,230 | $ | 2,004 | |||
Cash dividend declared on common stock and payable after period-end | $ | 35,250 | $ | 35,285 | |||
Transfer of loans to loans held for sale | $ | 265,741 | $ | — | |||
Change in GNMA mortgage loans recognized due to repurchase option | $ | (11,857 | ) | $ | 7,640 | ||
Transfer of loans to other real estate owned | $ | 5,409 | $ | 6,833 | |||
Transfers from other real estate owned to loans due to internal financing | $ | 5,881 | $ | — |
(in thousands) | September 30, 2016 | ||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
Obligations of states and political subdivisions | $ | 292,213 | $ | 11,625 | $ | (469 | ) | $ | 303,369 | ||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 2,198,654 | 20,038 | (4,058 | ) | 2,214,634 | ||||||||||
Investments in mutual funds and other equity securities | 1,959 | 75 | — | 2,034 | |||||||||||
$ | 2,492,826 | $ | 31,738 | $ | (4,527 | ) | $ | 2,520,037 | |||||||
HELD TO MATURITY: | |||||||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | $ | 4,302 | $ | 892 | $ | — | $ | 5,194 | |||||||
$ | 4,302 | $ | 892 | $ | — | $ | 5,194 |
(in thousands) | December 31, 2015 | ||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
Obligations of states and political subdivisions | $ | 300,998 | $ | 12,741 | $ | (622 | ) | $ | 313,117 | ||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 2,223,742 | 7,218 | (23,540 | ) | 2,207,420 | ||||||||||
Investments in mutual funds and other equity securities | 1,959 | 43 | — | 2,002 | |||||||||||
$ | 2,526,699 | $ | 20,002 | $ | (24,162 | ) | $ | 2,522,539 | |||||||
HELD TO MATURITY: | |||||||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | $ | 4,609 | $ | 981 | $ | — | $ | 5,590 | |||||||
$ | 4,609 | $ | 981 | $ | — | $ | 5,590 |
September 30, 2016 | |||||||||||||||||||||||
(in thousands) | Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 13,793 | $ | 179 | $ | 2,010 | $ | 290 | $ | 15,803 | $ | 469 | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 345,169 | 1,291 | 199,606 | 2,767 | 544,775 | 4,058 | |||||||||||||||||
Total temporarily impaired securities | $ | 358,962 | $ | 1,470 | $ | 201,616 | $ | 3,057 | $ | 560,578 | $ | 4,527 |
December 31, 2015 | |||||||||||||||||||||||
(in thousands) | Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 2,530 | $ | 83 | $ | 8,208 | $ | 539 | $ | 10,738 | $ | 622 | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 1,256,994 | 14,465 | 334,981 | 9,075 | 1,591,975 | 23,540 | |||||||||||||||||
Total temporarily impaired securities | $ | 1,259,524 | $ | 14,548 | $ | 343,189 | $ | 9,614 | $ | 1,602,713 | $ | 24,162 |
(in thousands) | Available For Sale | Held To Maturity | |||||||||||||
Amortized | Fair | Amortized | Fair | ||||||||||||
Cost | Value | Cost | Value | ||||||||||||
AMOUNTS MATURING IN: | |||||||||||||||
Three months or less | $ | 24,868 | $ | 24,960 | $ | — | $ | — | |||||||
Over three months through twelve months | 93,437 | 94,520 | 3 | 3 | |||||||||||
After one year through five years | 1,818,751 | 1,837,341 | 159 | 474 | |||||||||||
After five years through ten years | 302,574 | 308,125 | 358 | 865 | |||||||||||
After ten years | 251,237 | 253,057 | 3,782 | 3,852 | |||||||||||
Other investment securities | 1,959 | 2,034 | — | — | |||||||||||
$ | 2,492,826 | $ | 2,520,037 | $ | 4,302 | $ | 5,194 |
(in thousands) | Three Months Ended | ||||||||||||||
September 30, 2016 | September 30, 2015 | ||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||
U.S. Treasury and agencies | $ | — | $ | — | $ | 13 | $ | — | |||||||
Obligations of states and political subdivisions | — | — | 6 | — | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | — | — | 634 | 433 | |||||||||||
$ | — | $ | — | $ | 653 | $ | 433 | ||||||||
Nine Months Ended | |||||||||||||||
September 30, 2016 | September 30, 2015 | ||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||
U.S. Treasury and agencies | $ | — | $ | — | $ | 13 | $ | — | |||||||
Obligations of states and political subdivisions | 971 | — | 6 | — | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 270 | 383 | 1,177 | 841 | |||||||||||
$ | 1,241 | $ | 383 | $ | 1,196 | $ | 841 |
(in thousands) | Amortized | Fair | |||||
Cost | Value | ||||||
To Federal Home Loan Bank to secure borrowings | $ | 624 | $ | 645 | |||
To state and local governments to secure public deposits | 1,199,852 | 1,217,873 | |||||
Other securities pledged principally to secure repurchase agreements | 536,501 | 540,958 | |||||
Total pledged securities | $ | 1,736,977 | $ | 1,759,476 |
(in thousands) | September 30, | December 31, | |||||
2016 | 2015 | ||||||
Commercial real estate | |||||||
Non-owner occupied term, net | $ | 3,280,660 | $ | 3,226,836 | |||
Owner occupied term, net | 2,573,942 | 2,582,874 | |||||
Multifamily, net | 2,968,019 | 3,151,516 | |||||
Construction & development, net | 388,934 | 271,119 | |||||
Residential development, net | 127,447 | 99,459 | |||||
Commercial | |||||||
Term, net | 1,480,173 | 1,408,676 | |||||
LOC & other, net | 1,142,946 | 1,036,733 | |||||
Leases and equipment finance, net | 927,857 | 729,161 | |||||
Residential | |||||||
Mortgage, net | 2,868,337 | 2,909,306 | |||||
Home equity loans & lines, net | 1,008,219 | 923,667 | |||||
Consumer & other, net | 625,517 | 527,189 | |||||
Total loans and leases, net of deferred fees and costs | $ | 17,392,051 | $ | 16,866,536 |
(in thousands) | Three Months Ended | |||||||
September 30, | ||||||||
2016 | 2015 | |||||||
Balance, beginning of period | $ | 111,379 | $ | 165,362 | ||||
Accretion to interest income | (11,042 | ) | (14,432 | ) | ||||
Disposals | (4,209 | ) | (6,569 | ) | ||||
Reclassifications from nonaccretable difference | 4,931 | 5,285 | ||||||
Balance, end of period | $ | 101,059 | $ | 149,646 | ||||
Nine months ended | ||||||||
September 30, | ||||||||
2016 | 2015 | |||||||
Balance, beginning of period | $ | 132,829 | $ | 201,699 | ||||
Accretion to interest income | (35,217 | ) | (42,864 | ) | ||||
Disposals | (15,470 | ) | (21,825 | ) | ||||
Reclassifications from nonaccretable difference | 18,917 | 12,636 | ||||||
Balance, end of period | $ | 101,059 | $ | 149,646 | ||||
(in thousands) | Three Months Ended | Nine months ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Commercial real estate | |||||||||||||||
Non-owner occupied term, net | $ | 1,340 | $ | — | $ | 18,614 | $ | 7,181 | |||||||
Owner occupied term, net | 10,380 | 20,003 | 28,283 | 39,963 | |||||||||||
Multifamily, net | 49 | — | 129,879 | 435 | |||||||||||
Commercial | |||||||||||||||
Term, net | 1,809 | 1,079 | 4,729 | 4,499 | |||||||||||
Residential | |||||||||||||||
Mortgage, net | 103,465 | 54,938 | 239,196 | 173,371 | |||||||||||
Total | $ | 117,043 | $ | 76,020 | $ | 420,701 | $ | 225,449 |
(in thousands) | Three Months Ended September 30, 2016 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 50,584 | $ | 52,355 | $ | 20,146 | $ | 7,957 | $ | 131,042 | |||||||||
Charge-offs | (1,071 | ) | (8,975 | ) | (915 | ) | (2,127 | ) | (13,088 | ) | |||||||||
Recoveries | 628 | 1,186 | 137 | 696 | 2,647 | ||||||||||||||
(Recapture) Provision | (2,839 | ) | 12,846 | 626 | 2,458 | 13,091 | |||||||||||||
Balance, end of period | $ | 47,302 | $ | 57,412 | $ | 19,994 | $ | 8,984 | $ | 133,692 | |||||||||
Three Months Ended September 30, 2015 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 58,343 | $ | 45,518 | $ | 17,964 | $ | 5,246 | $ | 127,071 | |||||||||
Charge-offs | (2,789 | ) | (3,266 | ) | (171 | ) | (2,250 | ) | (8,476 | ) | |||||||||
Recoveries | 960 | 1,360 | 281 | 784 | 3,385 | ||||||||||||||
Provision | 2,093 | 2,608 | 1,186 | 2,266 | 8,153 | ||||||||||||||
Balance, end of period | $ | 58,607 | $ | 46,220 | $ | 19,260 | $ | 6,046 | $ | 130,133 |
(in thousands) | Nine months ended September 30, 2016 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 54,293 | $ | 47,487 | $ | 22,017 | $ | 6,525 | $ | 130,322 | |||||||||
Charge-offs | (2,137 | ) | (23,224 | ) | (1,546 | ) | (6,713 | ) | (33,620 | ) | |||||||||
Recoveries | 1,348 | 3,633 | 661 | 2,845 | 8,487 | ||||||||||||||
(Recapture) Provision | (6,202 | ) | 29,516 | (1,138 | ) | 6,327 | 28,503 | ||||||||||||
Balance, end of period | $ | 47,302 | $ | 57,412 | $ | 19,994 | $ | 8,984 | $ | 133,692 | |||||||||
Nine months ended September 30, 2015 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 55,184 | $ | 41,216 | $ | 15,922 | $ | 3,845 | $ | 116,167 | |||||||||
Charge-offs | (6,220 | ) | (15,917 | ) | (707 | ) | (5,619 | ) | (28,463 | ) | |||||||||
Recoveries | 2,448 | 3,544 | 420 | 3,973 | 10,385 | ||||||||||||||
Provision | 7,195 | 17,377 | 3,625 | 3,847 | 32,044 | ||||||||||||||
Balance, end of period | $ | 58,607 | $ | 46,220 | $ | 19,260 | $ | 6,046 | $ | 130,133 |
(in thousands) | September 30, 2016 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Allowance for loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 43,473 | $ | 55,735 | $ | 19,225 | $ | 8,913 | $ | 127,346 | |||||||||
Individually evaluated for impairment | 1,099 | 1,327 | — | — | 2,426 | ||||||||||||||
Loans acquired with deteriorated credit quality | 2,730 | 350 | 769 | 71 | 3,920 | ||||||||||||||
Total | $ | 47,302 | $ | 57,412 | $ | 19,994 | $ | 8,984 | $ | 133,692 | |||||||||
Loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 9,051,925 | $ | 3,521,571 | $ | 3,830,060 | $ | 624,708 | $ | 17,028,264 | |||||||||
Individually evaluated for impairment | 39,737 | 22,736 | — | — | 62,473 | ||||||||||||||
Loans acquired with deteriorated credit quality | 247,340 | 6,669 | 46,496 | 809 | 301,314 | ||||||||||||||
Total | $ | 9,339,002 | $ | 3,550,976 | $ | 3,876,556 | $ | 625,517 | $ | 17,392,051 |
(in thousands) | September 30, 2015 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Allowance for loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 55,054 | $ | 45,693 | $ | 18,577 | $ | 5,978 | $ | 125,302 | |||||||||
Individually evaluated for impairment | 533 | 390 | — | — | 923 | ||||||||||||||
Loans acquired with deteriorated credit quality | 3,020 | 137 | 683 | 68 | 3,908 | ||||||||||||||
Total | $ | 58,607 | $ | 46,220 | $ | 19,260 | $ | 6,046 | $ | 130,133 | |||||||||
Loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 8,768,933 | $ | 3,023,609 | $ | 3,608,456 | $ | 497,107 | $ | 15,898,105 | |||||||||
Individually evaluated for impairment | 38,041 | 22,402 | — | — | 60,443 | ||||||||||||||
Loans acquired with deteriorated credit quality | 371,019 | 15,271 | 60,762 | 1,036 | 448,088 | ||||||||||||||
Total | $ | 9,177,993 | $ | 3,061,282 | $ | 3,669,218 | $ | 498,143 | $ | 16,406,636 |
(in thousands) | Three Months Ended | Nine months ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Balance, beginning of period | $ | 3,531 | $ | 2,864 | $ | 3,574 | $ | 3,539 | |||||||
Net change to other expense | 5 | 217 | (38 | ) | (458 | ) | |||||||||
Balance, end of period | $ | 3,536 | $ | 3,081 | $ | 3,536 | $ | 3,081 |
(in thousands) | |||
Total | |||
Unfunded loan and lease commitments: | |||
September 30, 2016 | $ | 4,118,259 | |
September 30, 2015 | $ | 3,454,473 |
(in thousands) | September 30, 2016 | ||||||||||||||||||||||||||
Greater than 30 to 59 Days Past Due | 60 to 89 Days Past Due | Greater than 90 Days and Accruing | Total Past Due | Non-Accrual | Current & Other (1) | Total Loans and Leases | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Non-owner occupied term, net | $ | 1,463 | $ | 10,254 | $ | 155 | $ | 11,872 | $ | 1,261 | $ | 3,267,527 | $ | 3,280,660 | |||||||||||||
Owner occupied term, net | 460 | 4,498 | 58 | 5,016 | 3,248 | 2,565,678 | 2,573,942 | ||||||||||||||||||||
Multifamily, net | 143 | — | — | 143 | 995 | 2,966,881 | 2,968,019 | ||||||||||||||||||||
Construction & development, net | — | 324 | — | 324 | — | 388,610 | 388,934 | ||||||||||||||||||||
Residential development, net | — | — | — | — | — | 127,447 | 127,447 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term, net | 1,727 | — | — | 1,727 | 10,706 | 1,467,740 | 1,480,173 | ||||||||||||||||||||
LOC & other, net | 1,513 | 86 | — | 1,599 | 4,034 | 1,137,313 | 1,142,946 | ||||||||||||||||||||
Leases and equipment finance, net | 4,281 | 5,032 | 1,672 | 10,985 | 7,547 | 909,325 | 927,857 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage, net (2) | 5 | 3,346 | 29,483 | 32,834 | — | 2,835,503 | 2,868,337 | ||||||||||||||||||||
Home equity loans & lines, net | 1,196 | 967 | 1,641 | 3,804 | — | 1,004,415 | 1,008,219 | ||||||||||||||||||||
Consumer & other, net | 3,271 | 1,142 | 499 | 4,912 | — | 620,605 | 625,517 | ||||||||||||||||||||
Total, net of deferred fees and costs | $ | 14,059 | $ | 25,649 | $ | 33,508 | $ | 73,216 | $ | 27,791 | $ | 17,291,044 | $ | 17,392,051 |
(in thousands) | December 31, 2015 | ||||||||||||||||||||||||||
Greater than 30 to 59 Days Past Due | 60 to 89 Days Past Due | Greater than 90 Days and Accruing | Total Past Due | Non-Accrual | Current & Other (1) | Total Loans and Leases | |||||||||||||||||||||