[X] | 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 |
[ ] | 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, | ||||||
2017 | 2016 | ||||||
ASSETS | |||||||
Cash and due from banks (restricted cash of $31,665 and $51,017) | $ | 304,760 | $ | 331,994 | |||
Interest bearing cash and temporary investments (restricted cash of $701 and $0) | 540,806 | 1,117,438 | |||||
Total cash and cash equivalents | 845,566 | 1,449,432 | |||||
Investment securities | |||||||
Trading, at fair value | 11,919 | 10,964 | |||||
Available for sale, at fair value | 3,047,358 | 2,701,220 | |||||
Held to maturity, at amortized cost | 3,905 | 4,216 | |||||
Loans held for sale, at fair value | 417,470 | 387,318 | |||||
Loans and leases | 18,677,762 | 17,508,663 | |||||
Allowance for loan and lease losses | (139,503 | ) | (133,984 | ) | |||
Net loans and leases | 18,538,259 | 17,374,679 | |||||
Restricted equity securities | 45,509 | 45,528 | |||||
Premises and equipment, net | 276,316 | 303,882 | |||||
Goodwill | 1,787,651 | 1,787,651 | |||||
Other intangible assets, net | 31,819 | 36,886 | |||||
Residential mortgage servicing rights, at fair value | 141,225 | 142,973 | |||||
Other real estate owned | 4,160 | 6,738 | |||||
Bank owned life insurance | 305,572 | 299,673 | |||||
Deferred tax asset, net | — | 34,322 | |||||
Other assets | 238,934 | 227,637 | |||||
Total assets | $ | 25,695,663 | $ | 24,813,119 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Deposits | |||||||
Noninterest bearing | $ | 6,571,471 | $ | 5,861,469 | |||
Interest bearing | 13,280,439 | 13,159,516 | |||||
Total deposits | 19,851,910 | 19,020,985 | |||||
Securities sold under agreements to repurchase | 321,542 | 352,948 | |||||
Term debt | 852,306 | 852,397 | |||||
Junior subordinated debentures, at fair value | 266,875 | 262,209 | |||||
Junior subordinated debentures, at amortized cost | 100,690 | 100,931 | |||||
Deferred tax liability, net | 51,423 | — | |||||
Other liabilities | 265,657 | 306,854 | |||||
Total liabilities | 21,710,403 | 20,896,324 | |||||
COMMITMENTS AND CONTINGENCIES (NOTE 8) | |||||||
SHAREHOLDERS' EQUITY | |||||||
Common stock, no par value, shares authorized: 400,000,000 in 2017 and 2016; issued and outstanding: 220,225,406 in 2017 and 220,177,030 in 2016 | 3,516,558 | 3,515,299 | |||||
Retained earnings | 476,226 | 422,839 | |||||
Accumulated other comprehensive loss | (7,524 | ) | (21,343 | ) | |||
Total shareholders' equity | 3,985,260 | 3,916,795 | |||||
Total liabilities and shareholders' equity | $ | 25,695,663 | $ | 24,813,119 |
(in thousands, except per share amounts) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
INTEREST INCOME | |||||||||||||||
Interest and fees on loans and leases | $ | 223,321 | $ | 212,037 | $ | 642,315 | $ | 640,255 | |||||||
Interest and dividends on investment securities: | |||||||||||||||
Taxable | 13,979 | 10,779 | 43,130 | 35,797 | |||||||||||
Exempt from federal income tax | 2,125 | 2,181 | 6,604 | 6,599 | |||||||||||
Dividends | 357 | 332 | 1,105 | 1,063 | |||||||||||
Interest on temporary investments and interest bearing deposits | 934 | 1,090 | 2,815 | 2,222 | |||||||||||
Total interest income | 240,716 | 226,419 | 695,969 | 685,936 | |||||||||||
INTEREST EXPENSE | |||||||||||||||
Interest on deposits | 12,052 | 8,999 | 32,341 | 25,952 | |||||||||||
Interest on securities sold under agreement to repurchase and federal funds purchased | 81 | 32 | 432 | 100 | |||||||||||
Interest on term debt | 3,491 | 3,558 | 10,663 | 11,592 | |||||||||||
Interest on junior subordinated debentures | 4,628 | 3,938 | 13,266 | 11,500 | |||||||||||
Total interest expense | 20,252 | 16,527 | 56,702 | 49,144 | |||||||||||
Net interest income | 220,464 | 209,892 | 639,267 | 636,792 | |||||||||||
PROVISION FOR LOAN AND LEASE LOSSES | 11,997 | 13,091 | 34,326 | 28,503 | |||||||||||
Net interest income after provision for loan and lease losses | 208,467 | 196,801 | 604,941 | 608,289 | |||||||||||
NON-INTEREST INCOME | |||||||||||||||
Service charges on deposits | 15,849 | 15,762 | 46,056 | 45,945 | |||||||||||
Brokerage revenue | 3,832 | 4,129 | 11,857 | 12,803 | |||||||||||
Residential mortgage banking revenue, net | 33,430 | 47,206 | 94,158 | 99,415 | |||||||||||
(Loss) gain on investment securities, net | (6 | ) | — | 27 | 858 | ||||||||||
Gain on loan sales, net | 7,969 | 1,285 | 13,033 | 9,296 | |||||||||||
Loss on junior subordinated debentures carried at fair value | (1,590 | ) | (1,590 | ) | (4,717 | ) | (4,734 | ) | |||||||
BOLI income | 2,041 | 2,116 | 6,199 | 6,407 | |||||||||||
Other income | 13,877 | 11,802 | 40,133 | 31,330 | |||||||||||
Total non-interest income | 75,402 | 80,710 | 206,746 | 201,320 | |||||||||||
NON-INTEREST EXPENSE | |||||||||||||||
Salaries and employee benefits | 108,732 | 105,341 | 323,766 | 319,424 | |||||||||||
Occupancy and equipment, net | 37,648 | 38,181 | 113,276 | 114,326 | |||||||||||
Communications | 4,549 | 5,107 | 14,512 | 15,966 | |||||||||||
Marketing | 1,950 | 2,124 | 6,057 | 7,978 | |||||||||||
Services | 9,578 | 9,983 | 32,269 | 32,183 | |||||||||||
FDIC assessments | 4,405 | 4,109 | 12,939 | 11,523 | |||||||||||
Gain on other real estate owned, net | (99 | ) | (14 | ) | (474 | ) | (82 | ) | |||||||
Intangible amortization | 1,689 | 1,867 | 5,067 | 6,755 | |||||||||||
Merger related expenses | 6,664 | 2,011 | 9,324 | 12,095 | |||||||||||
Goodwill impairment | — | — | — | 142 | |||||||||||
Other expenses | 13,238 | 12,478 | 38,353 | 33,377 | |||||||||||
Total non-interest expense | 188,354 | 181,187 | 555,089 | 553,687 | |||||||||||
Income before provision for income taxes | 95,515 | 96,324 | 256,598 | 255,922 | |||||||||||
Provision for income taxes | 34,182 | 34,515 | 92,450 | 92,257 | |||||||||||
Net income | $ | 61,333 | $ | 61,809 | $ | 164,148 | $ | 163,665 |
(in thousands, except per share amounts) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 61,333 | $ | 61,809 | $ | 164,148 | $ | 163,665 | |||||||
Dividends and undistributed earnings allocated to participating securities | 14 | 31 | 40 | 92 | |||||||||||
Net earnings available to common shareholders | $ | 61,319 | $ | 61,778 | $ | 164,108 | $ | 163,573 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $0.28 | $0.28 | $0.75 | $0.74 | |||||||||||
Diluted | $0.28 | $0.28 | $0.74 | $0.74 | |||||||||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 220,215 | 220,291 | 220,270 | 220,313 | |||||||||||
Diluted | 220,755 | 220,751 | 220,793 | 220,936 |
(in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 61,333 | $ | 61,809 | $ | 164,148 | $ | 163,665 | |||||||
Available for sale securities: | |||||||||||||||
Unrealized gains (losses) arising during the period | 4,118 | (9,768 | ) | 22,581 | 32,228 | ||||||||||
Income tax (expense) benefit related to unrealized gains (losses) | (1,594 | ) | 3,780 | (8,745 | ) | (12,472 | ) | ||||||||
Reclassification adjustment for net realized (gains) losses in earnings | 6 | — | (27 | ) | (858 | ) | |||||||||
Income tax (benefit) expense related to realized (gains) losses | (3 | ) | — | 10 | 332 | ||||||||||
Other comprehensive income (loss), net of tax | 2,527 | (5,988 | ) | 13,819 | 19,230 | ||||||||||
Comprehensive income | $ | 63,860 | $ | 55,821 | $ | 177,967 | $ | 182,895 |
(in thousands, except shares) | Accumulated | |||||||||||||||||
Other | ||||||||||||||||||
Common Stock | Retained | Comprehensive | ||||||||||||||||
Shares | Amount | Earnings | Income (Loss) | Total | ||||||||||||||
BALANCE AT JANUARY 1, 2016 | 220,171,091 | $ | 3,520,591 | $ | 331,301 | $ | (2,558 | ) | $ | 3,849,334 | ||||||||
Net income | 232,940 | 232,940 | ||||||||||||||||
Other comprehensive loss, net of tax | (18,785 | ) | (18,785 | ) | ||||||||||||||
Stock-based compensation | 9,790 | 9,790 | ||||||||||||||||
Stock repurchased and retired | (1,117,061 | ) | (17,708 | ) | (17,708 | ) | ||||||||||||
Issuances of common stock under stock plans | 1,123,000 | 2,626 | 2,626 | |||||||||||||||
Cash dividends on common stock ($0.64 per share) | (141,402 | ) | (141,402 | ) | ||||||||||||||
Balance at December 31, 2016 | 220,177,030 | $ | 3,515,299 | $ | 422,839 | $ | (21,343 | ) | $ | 3,916,795 | ||||||||
BALANCE AT JANUARY 1, 2017 | 220,177,030 | $ | 3,515,299 | $ | 422,839 | $ | (21,343 | ) | $ | 3,916,795 | ||||||||
Net income | 164,148 | 164,148 | ||||||||||||||||
Other comprehensive income, net of tax | 13,819 | 13,819 | ||||||||||||||||
Stock-based compensation | 6,688 | 6,688 | ||||||||||||||||
Stock repurchased and retired | (340,849 | ) | (5,977 | ) | (5,977 | ) | ||||||||||||
Issuances of common stock under stock plans | 389,225 | 548 | 548 | |||||||||||||||
Cash dividends on common stock ($0.50 per share) | (110,761 | ) | (110,761 | ) | ||||||||||||||
Balance at September 30, 2017 | 220,225,406 | $ | 3,516,558 | $ | 476,226 | $ | (7,524 | ) | $ | 3,985,260 |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
(in thousands) | Nine Months Ended | ||||||
September 30, | |||||||
2017 | 2016 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 164,148 | $ | 163,665 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Amortization of investment premiums, net | 22,526 | 16,401 | |||||
Gain on sale of investment securities, net | (27 | ) | (858 | ) | |||
Gain on sale of other real estate owned, net | (620 | ) | (1,683 | ) | |||
Valuation adjustment on other real estate owned | 146 | 1,601 | |||||
Provision for loan and lease losses | 34,326 | 28,503 | |||||
Change in cash surrender value of bank owned life insurance | (6,272 | ) | (6,483 | ) | |||
Depreciation, amortization and accretion | 43,628 | 44,607 | |||||
Loss on sale of premises and equipment | 1,127 | 5,221 | |||||
Additions to residential mortgage servicing rights carried at fair value | (23,486 | ) | (25,020 | ) | |||
Change in fair value of residential mortgage servicing rights carried at fair value | 25,234 | 42,391 | |||||
Change in junior subordinated debentures carried at fair value | 4,666 | 4,657 | |||||
Stock-based compensation | 6,688 | 7,523 | |||||
Net increase in trading account assets | (955 | ) | (1,280 | ) | |||
Gain on sale of loans, net | (103,665 | ) | (136,949 | ) | |||
Change in loans held for sale carried at fair value | (7,210 | ) | (13,555 | ) | |||
Origination of loans held for sale | (2,563,978 | ) | (2,928,951 | ) | |||
Proceeds from sales of loans held for sale | 2,631,668 | 3,133,551 | |||||
Goodwill impairment | — | 142 | |||||
Change in other assets and liabilities: | |||||||
Net decrease in other assets | 21,390 | 9,336 | |||||
Net (decrease) increase in other liabilities | (2,282 | ) | 44,314 | ||||
Net cash provided by operating activities | 247,052 | 387,133 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of investment securities available for sale | (783,430 | ) | (443,094 | ) | |||
Proceeds from investment securities available for sale | 437,007 | 461,342 | |||||
Proceeds from investment securities held to maturity | 392 | 389 | |||||
Purchases of restricted equity securities | (243,171 | ) | (600 | ) | |||
Redemption of restricted equity securities | 243,190 | 12 | |||||
Net change in loans and leases | (1,405,145 | ) | (1,248,475 | ) | |||
Proceeds from sales of loans | 218,944 | 429,997 | |||||
Net change in premises and equipment | (14,131 | ) | (22,573 | ) | |||
Proceeds from bank owned life insurance death benefits | 373 | 814 | |||||
Proceeds from sales of other real estate owned | 5,825 | 13,608 | |||||
Net cash used in investing activities | $ | (1,540,146 | ) | $ | (808,580 | ) | |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (UNAUDITED) | |||||||
(in thousands) | Nine Months Ended | ||||||
September 30, | |||||||
2017 | 2016 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Net increase in deposit liabilities | $ | 831,811 | $ | 1,213,354 | |||
Net (decrease) increase in securities sold under agreements to repurchase | (31,406 | ) | 4,903 | ||||
Proceeds from term debt borrowings | 205,000 | 490,000 | |||||
Repayment of term debt borrowings | (205,000 | ) | (475,014 | ) | |||
Dividends paid on common stock | (105,748 | ) | (105,824 | ) | |||
Proceeds from stock options exercised | 548 | 1,098 | |||||
Repurchase and retirement of common stock | (5,977 | ) | (14,354 | ) | |||
Net cash provided by financing activities | 689,228 | 1,114,163 | |||||
Net (decrease) increase in cash and cash equivalents | (603,866 | ) | 692,716 | ||||
Cash and cash equivalents, beginning of period | 1,449,432 | 773,725 | |||||
Cash and cash equivalents, end of period | $ | 845,566 | $ | 1,466,441 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 58,191 | $ | 53,783 | |||
Income taxes | $ | 25,668 | $ | 12,921 | |||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | |||||||
Change in unrealized gains on investment securities available for sale, net of taxes | $ | 13,819 | $ | 19,230 | |||
Cash dividend declared on common stock and payable after period-end | $ | 39,649 | $ | 35,250 | |||
Transfer of loans to loans held for sale | $ | — | $ | 265,741 | |||
Change in GNMA mortgage loans recognized due to repurchase option | $ | 1,445 | $ | (11,857 | ) | ||
Transfer of loans to other real estate owned | $ | 2,851 | $ | 5,409 | |||
Transfers from other real estate owned to loans due to internal financing | $ | 78 | $ | 5,881 |
(in thousands) | September 30, 2017 | ||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
U.S. Treasury and agencies | $ | 40,026 | $ | — | $ | — | $ | 40,026 | |||||||
Obligations of states and political subdivisions | 291,908 | 6,775 | (889 | ) | 297,794 | ||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 2,725,745 | 5,499 | (23,689 | ) | 2,707,555 | ||||||||||
Investments in mutual funds and other equity securities | 1,959 | 24 | — | 1,983 | |||||||||||
$ | 3,059,638 | $ | 12,298 | $ | (24,578 | ) | $ | 3,047,358 | |||||||
HELD TO MATURITY: | |||||||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | $ | 3,905 | $ | 1,114 | $ | — | $ | 5,019 | |||||||
$ | 3,905 | $ | 1,114 | $ | — | $ | 5,019 |
(in thousands) | December 31, 2016 | ||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
Obligations of states and political subdivisions | $ | 305,708 | $ | 5,526 | $ | (3,537 | ) | $ | 307,697 | ||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 2,428,387 | 3,664 | (40,498 | ) | 2,391,553 | ||||||||||
Investments in mutual funds and other equity securities | 1,959 | 11 | — | 1,970 | |||||||||||
$ | 2,736,054 | $ | 9,201 | $ | (44,035 | ) | $ | 2,701,220 | |||||||
HELD TO MATURITY: | |||||||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | $ | 4,216 | $ | 1,001 | $ | — | $ | 5,217 | |||||||
$ | 4,216 | $ | 1,001 | $ | — | $ | 5,217 |
September 30, 2017 | |||||||||||||||||||||||
(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 | $ | 13,108 | $ | 147 | $ | 25,256 | $ | 742 | $ | 38,364 | $ | 889 | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 1,169,351 | 10,792 | 667,296 | 12,897 | 1,836,647 | 23,689 | |||||||||||||||||
Total temporarily impaired securities | $ | 1,182,459 | $ | 10,939 | $ | 692,552 | $ | 13,639 | $ | 1,875,011 | $ | 24,578 |
December 31, 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 | $ | 71,571 | $ | 3,065 | $ | 1,828 | $ | 472 | $ | 73,399 | $ | 3,537 | |||||||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 1,855,304 | 35,981 | 182,804 | 4,517 | 2,038,108 | 40,498 | |||||||||||||||||
Total temporarily impaired securities | $ | 1,926,875 | $ | 39,046 | $ | 184,632 | $ | 4,989 | $ | 2,111,507 | $ | 44,035 |
(in thousands) | Available For Sale | Held To Maturity | |||||||||||||
Amortized | Fair | Amortized | Fair | ||||||||||||
Cost | Value | Cost | Value | ||||||||||||
AMOUNTS MATURING IN: | |||||||||||||||
Due within one year | $ | 1,786 | $ | 1,791 | $ | — | $ | — | |||||||
Due after one year through five years | 101,898 | 102,915 | — | — | |||||||||||
Due after five years through ten years | 416,627 | 419,502 | 18 | 19 | |||||||||||
Due after ten years | 2,537,368 | 2,521,167 | 3,887 | 5,000 | |||||||||||
Other investment securities | 1,959 | 1,983 | — | — | |||||||||||
$ | 3,059,638 | $ | 3,047,358 | $ | 3,905 | $ | 5,019 |
(in thousands) | Three Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||
Obligations of states and political subdivisions | $ | — | $ | 6 | $ | — | $ | — | |||||||
$ | — | $ | 6 | $ | — | $ | — | ||||||||
Nine Months Ended | |||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||
Obligations of states and political subdivisions | $ | — | $ | 9 | $ | 971 | $ | — | |||||||
Residential mortgage-backed securities and collateralized mortgage obligations | 135 | 99 | 270 | 383 | |||||||||||
$ | 135 | $ | 108 | $ | 1,241 | $ | 383 |
(in thousands) | Amortized | Fair | |||||
Cost | Value | ||||||
To the Federal Home Loan Bank to secure borrowings | $ | 458 | $ | 467 | |||
To state and local governments to secure public deposits | 926,917 | 927,182 | |||||
Other securities pledged principally to secure repurchase agreements | 426,540 | 423,854 | |||||
Total pledged securities | $ | 1,353,915 | $ | 1,351,503 |
(in thousands) | September 30, | December 31, | |||||
2017 | 2016 | ||||||
Commercial real estate | |||||||
Non-owner occupied term, net | $ | 3,475,243 | $ | 3,330,442 | |||
Owner occupied term, net | 2,467,995 | 2,599,055 | |||||
Multifamily, net | 2,993,203 | 2,858,956 | |||||
Construction & development, net | 521,666 | 463,625 | |||||
Residential development, net | 186,400 | 142,984 | |||||
Commercial | |||||||
Term, net | 1,819,664 | 1,508,780 | |||||
LOC & other, net | 1,134,045 | 1,116,259 | |||||
Leases and equipment finance, net | 1,137,732 | 950,588 | |||||
Residential | |||||||
Mortgage, net | 3,094,361 | 2,887,971 | |||||
Home equity loans & lines, net | 1,079,931 | 1,011,844 | |||||
Consumer & other, net | 767,522 | 638,159 | |||||
Total loans and leases, net of deferred fees and costs | $ | 18,677,762 | $ | 17,508,663 |
(in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Balance, beginning of period | $ | 82,306 | $ | 111,379 | $ | 95,579 | $ | 132,829 | |||||||
Accretion to interest income | (10,774 | ) | (11,042 | ) | (28,905 | ) | (35,217 | ) | |||||||
Disposals | (2,721 | ) | (4,209 | ) | (10,270 | ) | (15,470 | ) | |||||||
Reclassifications from non-accretable difference | 6,189 | 4,931 | 18,596 | 18,917 | |||||||||||
Balance, end of period | $ | 75,000 | $ | 101,059 | $ | 75,000 | $ | 101,059 |
(in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Commercial real estate | |||||||||||||||
Non-owner occupied term, net | $ | 3,596 | $ | 1,340 | $ | 7,519 | $ | 18,614 | |||||||
Owner occupied term, net | 10,936 | 10,380 | 38,158 | 28,283 | |||||||||||
Multifamily, net | — | 49 | — | 129,879 | |||||||||||
Commercial | |||||||||||||||
Term, net | 5,932 | 1,809 | 12,449 | 4,729 | |||||||||||
LOC & other, net | 187 | — | 187 | — | |||||||||||
Leases and equipment finance, net | 19,199 | — | 46,312 | — | |||||||||||
Residential | |||||||||||||||
Mortgage, net | 72,493 | 103,465 | 101,286 | 239,196 | |||||||||||
Total | $ | 112,343 | $ | 117,043 | $ | 205,911 | $ | 420,701 |
(in thousands) | Three Months Ended September 30, 2017 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 47,414 | $ | 60,057 | $ | 18,051 | $ | 11,345 | $ | 136,867 | |||||||||
Charge-offs | (503 | ) | (10,504 | ) | (128 | ) | (2,087 | ) | (13,222 | ) | |||||||||
Recoveries | 676 | 2,121 | 287 | 777 | 3,861 | ||||||||||||||
(Recapture) provision | (696 | ) | 9,900 | 755 | 2,038 | 11,997 | |||||||||||||
Balance, end of period | $ | 46,891 | $ | 61,574 | $ | 18,965 | $ | 12,073 | $ | 139,503 | |||||||||
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 |
(in thousands) | Nine Months Ended September 30, 2017 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 47,795 | $ | 58,840 | $ | 17,946 | $ | 9,403 | $ | 133,984 | |||||||||
Charge-offs | (1,651 | ) | (31,304 | ) | (745 | ) | (6,468 | ) | (40,168 | ) | |||||||||
Recoveries | 2,533 | 5,662 | 597 | 2,569 | 11,361 | ||||||||||||||
(Recapture) provision | (1,786 | ) | 28,376 | 1,167 | 6,569 | 34,326 | |||||||||||||
Balance, end of period | $ | 46,891 | $ | 61,574 | $ | 18,965 | $ | 12,073 | $ | 139,503 | |||||||||
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 |
(in thousands) | September 30, 2017 | ||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Allowance for loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 43,792 | $ | 60,809 | $ | 18,383 | $ | 12,045 | $ | 135,029 | |||||||||
Individually evaluated for impairment | 749 | 416 | — | — | 1,165 | ||||||||||||||
Loans acquired with deteriorated credit quality | 2,350 | 349 | 582 | 28 | 3,309 | ||||||||||||||
Total | $ | 46,891 | $ | 61,574 | $ | 18,965 | $ | 12,073 | $ | 139,503 | |||||||||
Loans and leases: | |||||||||||||||||||
Collectively evaluated for impairment | $ | 9,440,129 | $ | 4,054,600 | $ | 4,136,418 | $ | 767,054 | $ | 18,398,201 | |||||||||
Individually evaluated for impairment | 40,832 | 32,125 | — | — | 72,957 | ||||||||||||||
Loans acquired with deteriorated credit quality | 163,546 | 4,716 | 37,874 | 468 | 206,604 | ||||||||||||||
Total | $ | 9,644,507 | $ | 4,091,441 | $ | 4,174,292 | $ | 767,522 | $ | 18,677,762 |
(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) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Balance, beginning of period | $ | 3,816 | $ | 3,531 | $ | 3,611 | $ | 3,574 | |||||||
Net charge to other expense | 116 | 5 | 321 | (38 | ) | ||||||||||
Balance, end of period | $ | 3,932 | $ | 3,536 | $ | 3,932 | $ | 3,536 |
(in thousands) | |||
Total | |||
Unfunded loan and lease commitments: | |||
September 30, 2017 | $ | 4,839,882 | |
September 30, 2016 | $ | 4,118,259 |
(in thousands) | September 30, 2017 | ||||||||||||||||||||||||||
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 | $ | 258 | $ | 947 | $ | 599 | $ | 1,804 | $ | 3,500 | $ | 3,469,939 | $ | 3,475,243 | |||||||||||||
Owner occupied term, net | 2,087 | 2,397 | 1 | 4,485 | 6,780 | 2,456,730 | 2,467,995 | ||||||||||||||||||||
Multifamily, net | — | 325 | — | 325 | 366 | 2,992,512 | 2,993,203 | ||||||||||||||||||||
Construction & development, net | — | — | — | — | 1,091 | 520,575 | 521,666 | ||||||||||||||||||||
Residential development, net | — | — | — | — | 6,153 | 180,247 | 186,400 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term, net | 131 | 973 | — | 1,104 | 13,081 | 1,805,479 | 1,819,664 | ||||||||||||||||||||
LOC & other, net | 583 | 169 | 505 | 1,257 | 3,700 | 1,129,088 | 1,134,045 | ||||||||||||||||||||
Leases and equipment finance, net | 5,379 | 8,072 | 2,411 | 15,862 | 9,902 | 1,111,968 | 1,137,732 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage, net (2) | — | 5,024 | 35,532 | 40,556 | — | 3,053,805 | 3,094,361 | ||||||||||||||||||||
Home equity loans & lines, net | 1,235 | 1,309 | 2,023 | 4,567 | — | 1,075,364 | 1,079,931 | ||||||||||||||||||||
Consumer & other, net | 2,360 | 1,002 | 304 | 3,666 | — | 763,856 | 767,522 | ||||||||||||||||||||
Total, net of deferred fees and costs | $ | 12,033 | $ | 20,218 | $ | 41,375 | $ | 73,626 | $ | 44,573 | $ | 18,559,563 | $ | 18,677,762 |
(in thousands) | December 31, 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 | $ | 718 | $ | 1,027 | $ | 1,047 | $ | 2,792 | $ | 2,100 | $ | 3,325,550 | $ | 3,330,442 | |||||||||||||
Owner occupied term, net | 974 | 4,539 | 1 | 5,514 | 4,391 | 2,589,150 | 2,599,055 | ||||||||||||||||||||
Multifamily, net | — | — | — |