☒ | Quarterly Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 |
☐ | Transition Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 |
Pennsylvania | 25-1255406 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
One North Shore Center, 12 Federal Street, Pittsburgh, PA | 15212 |
(Address of principal executive offices) | (Zip Code) |
Large Accelerated Filer | ☒ | Accelerated Filer | ☐ |
Non-accelerated Filer | ☐ | Smaller reporting company | ☐ |
Emerging Growth Company | ☐ |
Class | Outstanding at | April 30, 2018 | |
Common Stock, $0.01 Par Value | 323,851,407 | Shares |
PAGE | ||
PART I – FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Item 2. | ||
Item 3. | ||
Item 4. | ||
PART II – OTHER INFORMATION | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. | ||
AFS | Available for sale |
ALCO | Asset/Liability Committee |
AOCI | Accumulated other comprehensive income |
ASC | Accounting Standards Codification |
ASU | Accounting Standards Update |
BOLI | Bank owned life insurance |
Basel III | Basel III Capital Rules |
EVE | Economic value of equity |
FDIC | Federal Deposit Insurance Corporation |
FHLB | Federal Home Loan Bank |
FNB | F.N.B. Corporation |
FNBPA | First National Bank of Pennsylvania |
FRB | Board of Governors of the Federal Reserve System |
FTE | Fully taxable equivalent |
FVO | Fair value option |
GAAP | U.S. generally accepted accounting principles |
HTM | Held to maturity |
IRLC | Interest rate lock commitments |
LCR | Liquidity Coverage Ratio |
LIBOR | London Inter-bank Offered Rate |
MCH | Months of Cash on Hand |
MSR | Mortgage servicing rights |
OCC | Office of the Comptroller of the Currency |
OREO | Other real estate owned |
OTTI | Other-than-temporary impairment |
Regency | Regency Finance Company |
SBA | Small Business Administration |
SEC | Securities and Exchange Commission |
TCJA | Tax Cuts and Jobs Act of 2017 |
TDR | Troubled debt restructuring |
TPS | Trust preferred securities |
UST | U.S. Department of the Treasury |
YDKN | Yadkin Financial Corporation |
March 31, 2018 | December 31, 2017 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and due from banks | $ | 325,101 | $ | 408,718 | |||
Interest bearing deposits with banks | 61,228 | 70,725 | |||||
Cash and Cash Equivalents | 386,329 | 479,443 | |||||
Securities available for sale | 2,927,463 | 2,764,562 | |||||
Debt securities held to maturity (fair value of $3,131,964 and $3,218,379) | 3,224,000 | 3,242,268 | |||||
Loans held for sale (includes $21,610 and $56,458 measured at fair value) (1) | 37,982 | 92,891 | |||||
Loans and leases, net of unearned income of $43,791 and $50,680 | 21,262,397 | 20,998,766 | |||||
Allowance for credit losses | (179,247 | ) | (175,380 | ) | |||
Net Loans and Leases | 21,083,150 | 20,823,386 | |||||
Premises and equipment, net | 333,424 | 336,540 | |||||
Goodwill | 2,251,281 | 2,249,188 | |||||
Core deposit and other intangible assets, net | 87,858 | 92,075 | |||||
Bank owned life insurance | 529,843 | 526,818 | |||||
Other assets | 791,023 | 810,464 | |||||
Total Assets | $ | 31,652,353 | $ | 31,417,635 | |||
Liabilities | |||||||
Deposits: | |||||||
Non-interest-bearing demand | $ | 5,748,568 | $ | 5,720,030 | |||
Interest-bearing demand | 9,407,111 | 9,571,038 | |||||
Savings | 2,600,151 | 2,488,178 | |||||
Certificates and other time deposits | 4,741,259 | 4,620,479 | |||||
Total Deposits | 22,497,089 | 22,399,725 | |||||
Short-term borrowings | 3,802,480 | 3,678,337 | |||||
Long-term borrowings | 659,890 | 668,173 | |||||
Other liabilities | 259,441 | 262,206 | |||||
Total Liabilities | 27,218,900 | 27,008,441 | |||||
Stockholders’ Equity | |||||||
Preferred stock - $0.01 par value; liquidation preference of $1,000 per share | |||||||
Authorized – 20,000,000 shares | |||||||
Issued – 110,877 shares | 106,882 | 106,882 | |||||
Common stock - $0.01 par value | |||||||
Authorized – 500,000,000 shares | |||||||
Issued – 325,319,503 and 325,095,055 shares | 3,255 | 3,253 | |||||
Additional paid-in capital | 4,037,847 | 4,033,567 | |||||
Retained earnings | 413,340 | 367,658 | |||||
Accumulated other comprehensive loss | (108,724 | ) | (83,052 | ) | |||
Treasury stock – 1,632,510 and 1,629,915 shares at cost | (19,147 | ) | (19,114 | ) | |||
Total Stockholders’ Equity | 4,433,453 | 4,409,194 | |||||
Total Liabilities and Stockholders’ Equity | $ | 31,652,353 | $ | 31,417,635 |
(1) | Amount represents loans for which we have elected the fair value option. See Note 18. |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Interest Income | |||||||
Loans and leases, including fees | $ | 239,094 | $ | 168,629 | |||
Securities: | |||||||
Taxable | 26,879 | 22,466 | |||||
Tax-exempt | 6,594 | 3,401 | |||||
Dividends | — | 9 | |||||
Other | 360 | 188 | |||||
Total Interest Income | 272,927 | 194,693 | |||||
Interest Expense | |||||||
Deposits | 26,469 | 11,740 | |||||
Short-term borrowings | 15,207 | 6,674 | |||||
Long-term borrowings | 5,146 | 3,527 | |||||
Total Interest Expense | 46,822 | 21,941 | |||||
Net Interest Income | 226,105 | 172,752 | |||||
Provision for credit losses | 14,495 | 10,850 | |||||
Net Interest Income After Provision for Credit Losses | 211,610 | 161,902 | |||||
Non-Interest Income | |||||||
Service charges | 30,077 | 24,581 | |||||
Trust services | 6,448 | 5,747 | |||||
Insurance commissions and fees | 5,135 | 5,141 | |||||
Securities commissions and fees | 4,319 | 3,623 | |||||
Capital markets income | 5,214 | 3,847 | |||||
Mortgage banking operations | 5,529 | 3,790 | |||||
Bank owned life insurance | 3,285 | 2,153 | |||||
Net securities gains | — | 2,625 | |||||
Other | 7,496 | 3,609 | |||||
Total Non-Interest Income | 67,503 | 55,116 | |||||
Non-Interest Expense | |||||||
Salaries and employee benefits | 89,326 | 73,578 | |||||
Net occupancy | 15,568 | 11,349 | |||||
Equipment | 14,465 | 9,630 | |||||
Amortization of intangibles | 4,218 | 3,098 | |||||
Outside services | 14,725 | 13,043 | |||||
FDIC insurance | 8,834 | 5,387 | |||||
Supplies | 1,684 | 2,196 | |||||
Bank shares and franchise taxes | 3,452 | 2,980 | |||||
Merger-related | — | 52,724 | |||||
Other | 18,811 | 13,570 | |||||
Total Non-Interest Expense | 171,083 | 187,555 | |||||
Income Before Income Taxes | 108,030 | 29,463 | |||||
Income taxes | 21,268 | 6,484 | |||||
Net Income | 86,762 | 22,979 | |||||
Preferred stock dividends | 2,010 | 2,010 | |||||
Net Income Available to Common Stockholders | $ | 84,752 | $ | 20,969 | |||
Earnings per Common Share | |||||||
Basic | $ | 0.26 | $ | 0.09 | |||
Diluted | $ | 0.26 | $ | 0.09 | |||
Cash Dividends per Common Share | $ | 0.12 | $ | 0.12 |
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Net income | $ | 86,762 | $ | 22,979 | ||||
Other comprehensive (loss) income: | ||||||||
Securities available for sale: | ||||||||
Unrealized (losses) gains arising during the period, net of tax (benefit) expense of $(8,467) and $3,248 | (29,787 | ) | 6,032 | |||||
Reclassification adjustment for gains included in net income, net of tax expense of $0 and $424 | — | (787 | ) | |||||
Derivative instruments: | ||||||||
Unrealized gains (losses) arising during the period, net of tax expense (benefit) of $1,082 and $(550) | 3,804 | (1,022 | ) | |||||
Reclassification adjustment for gains included in net income, net of tax expense of $49 and $125 | (173 | ) | (233 | ) | ||||
Pension and postretirement benefit obligations: | ||||||||
Unrealized (losses) gains arising during the period, net of tax (benefit) expense of $136 and $221 | 484 | 410 | ||||||
Other comprehensive (loss) income | (25,672 | ) | 4,400 | |||||
Comprehensive income | $ | 61,090 | $ | 27,379 |
Preferred Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | |||||||||||||||||||||
Balance at January 1, 2017 | $ | 106,882 | $ | 2,125 | $ | 2,234,366 | $ | 304,397 | $ | (61,369 | ) | $ | (14,784 | ) | $ | 2,571,617 | |||||||||||
Comprehensive income | 22,979 | 4,400 | 27,379 | ||||||||||||||||||||||||
Dividends declared: | |||||||||||||||||||||||||||
Preferred stock | (2,010 | ) | (2,010 | ) | |||||||||||||||||||||||
Common stock: $0.12/share | (25,548 | ) | (25,548 | ) | |||||||||||||||||||||||
Issuance of common stock | 5 | 2,117 | (2,925 | ) | (803 | ) | |||||||||||||||||||||
Issuance of common stock - acquisitions | 1,116 | 1,780,891 | 1,782,007 | ||||||||||||||||||||||||
Restricted stock compensation | 1,394 | 1,394 | |||||||||||||||||||||||||
Tax benefit of stock-based compensation | 1,759 | 1,759 | |||||||||||||||||||||||||
Balance at March 31, 2017 | $ | 106,882 | $ | 3,246 | $ | 4,020,527 | $ | 299,818 | $ | (56,969 | ) | $ | (17,709 | ) | $ | 4,355,795 | |||||||||||
Balance at January 1, 2018 | $ | 106,882 | $ | 3,253 | $ | 4,033,567 | $ | 367,658 | $ | (83,052 | ) | $ | (19,114 | ) | $ | 4,409,194 | |||||||||||
Comprehensive income | 86,762 | (25,672 | ) | 61,090 | |||||||||||||||||||||||
Dividends declared: | |||||||||||||||||||||||||||
Preferred stock | (2,010 | ) | (2,010 | ) | |||||||||||||||||||||||
Common stock: $0.12/share | (39,070 | ) | (39,070 | ) | |||||||||||||||||||||||
Issuance of common stock | 2 | 2,341 | (33 | ) | 2,310 | ||||||||||||||||||||||
Restricted stock compensation | 1,939 | 1,939 | |||||||||||||||||||||||||
Balance at March 31, 2018 | $ | 106,882 | $ | 3,255 | $ | 4,037,847 | $ | 413,340 | $ | (108,724 | ) | $ | (19,147 | ) | $ | 4,433,453 |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Operating Activities | |||||||
Net income | $ | 86,762 | $ | 22,979 | |||
Adjustments to reconcile net income to net cash flows provided by operating activities: | |||||||
Depreciation, amortization and accretion | 23,676 | 17,276 | |||||
Provision for credit losses | 14,495 | 10,850 | |||||
Deferred tax expense | 1,864 | 11,224 | |||||
Net securities gains | — | (2,625 | ) | ||||
Tax benefit of stock-based compensation | (233 | ) | (720 | ) | |||
Loans originated for sale | (208,990 | ) | (182,771 | ) | |||
Loans sold | 269,235 | 135,405 | |||||
Gain on sale of loans | (5,336 | ) | (3,344 | ) | |||
Net change in: | |||||||
Interest receivable | (828 | ) | (1,527 | ) | |||
Interest payable | 282 | 444 | |||||
Bank owned life insurance | (3,093 | ) | (1,962 | ) | |||
Other, net | 32,559 | 13,403 | |||||
Net cash flows provided by operating activities | 210,393 | 18,632 | |||||
Investing Activities | |||||||
Net change in loans and leases | (284,196 | ) | (208,958 | ) | |||
Securities available for sale: | |||||||
Purchases | (357,784 | ) | (492,227 | ) | |||
Sales | — | 549,460 | |||||
Maturities | 153,401 | 119,867 | |||||
Debt securities held to maturity: | |||||||
Purchases | (63,918 | ) | (531,560 | ) | |||
Sales | — | 1,574 | |||||
Maturities | 80,492 | 119,324 | |||||
Increase in premises and equipment | (9,347 | ) | (23,186 | ) | |||
Net cash received in business combinations | — | 197,682 | |||||
Net cash flows used in investing activities | (481,352 | ) | (268,024 | ) | |||
Financing Activities | |||||||
Net change in: | |||||||
Demand (non-interest bearing and interest bearing) and savings accounts | (23,416 | ) | 73,291 | ||||
Time deposits | 122,040 | 11,421 | |||||
Short-term borrowings | 124,143 | 286,765 | |||||
Proceeds from issuance of long-term borrowings | 10,122 | 65,998 | |||||
Repayment of long-term borrowings | (18,213 | ) | (82,506 | ) | |||
Net proceeds from issuance of common stock | 4,249 | 957 | |||||
Cash dividends paid: | |||||||
Preferred stock | (2,010 | ) | (2,010 | ) | |||
Common stock | (39,070 | ) | (25,548 | ) | |||
Net cash flows provided by financing activities | 177,845 | 328,368 | |||||
Net Increase (Decrease) in Cash and Cash Equivalents | (93,114 | ) | 78,976 | ||||
Cash and cash equivalents at beginning of period | 479,443 | 371,407 | |||||
Cash and Cash Equivalents at End of Period | $ | 386,329 | $ | 450,383 |
Standard | Description | Required Date of Adoption | Financial Statements Impact | |||
Derivative and Hedging Activities | ||||||
ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities | This Update improves the financial reporting of hedging to better align with a company’s risk management activities. In addition, this Update makes certain targeted improvements to simplify the application of the current hedge accounting guidance. | January 1, 2019 Early adoption is permitted. | This Update is to be applied using a modified retrospective method. The presentation and disclosure guidance are applied prospectively. We are currently assessing the potential impact to our Consolidated Financial Statements. | |||
Securities | ||||||
ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities | This Update shortens the amortization period for the premium on certain purchased callable securities to the earliest call date. The accounting for purchased callable debt securities held at a discount does not change. | January 1, 2019 Early adoption is permitted. | This Update is to be applied using a modified retrospective transition method. The adoption of this Update is not expected to have a material effect on our Consolidated Financial Statements. |
Standard | Description | Required Date of Adoption | Financial Statements Impact | |||
Retirement Benefits | ||||||
ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost | This Update requires that an employer disaggregate the service cost component from the other components of net benefit cost. The amendments also provide explicit guidance on how to present the service cost component and the other components of net benefit cost in the income statement and allows only the service cost component of net benefit cost to be eligible for capitalization. | January 1, 2018 | We adopted this Update in the first quarter of 2018 by a retrospective transition method. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. | |||
Statement of Cash Flows | ||||||
ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force) | This Update adds or clarifies guidance on eight cash flow issues. | January 1, 2018 | We adopted this Update in the first quarter of 2018 by retrospective application. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. | |||
Credit Losses | ||||||
ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | This Update replaces the current incurred loss impairment methodology with a methodology that reflects current expected credit losses (commonly referred to as CECL) for most financial assets measured at amortized cost and certain other instruments, including loans, HTM debt securities, net investments in leases and off-balance sheet credit exposures. CECL requires loss estimates for the remaining life of the financial asset at the time the asset is originated or acquired, considering historical experience, current conditions and reasonable and supportable forecasts. In addition, the Update will require the use of a modified AFS debt security impairment model and eliminate the current accounting for purchased credit impaired loans and debt securities. | January 1, 2020 Early adoption is permitted for fiscal years beginning after December 15, 2018 | This Update is to be applied using a cumulative-effect adjustment to retained earnings. The CECL model is a significant change from existing GAAP and may result in a material change to our accounting for financial instruments. We are reviewing our business processes, information systems and controls to support recognition and disclosures under this Update. This review includes an assessment of our existing credit models and the financial statement disclosure requirements. The impact of this Update will be dependent on the portfolio composition, credit quality and economic conditions at the time of adoption. | |||
Extinguishments of Liabilities | ||||||
ASU 2016-04, Liabilities - Extinguishments of Liabilities (Subtopic 405-20): Recognition of Breakage for Certain Prepaid Stored-Value Products (a consensus of the Emerging Issues Task Force) | This Update requires entities that sell prepaid stored-value products redeemable for goods, services or cash at third-party merchants to recognize breakage. | January 1, 2018 | We adopted this Update in the first quarter of 2018. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. |
Standard | Description | Required Date of Adoption | Financial Statements Impact | |||
Leases | ||||||
ASU 2016-02, Leases (Topic 842) | This Update requires lessees to put most leases on their balance sheets but recognize expenses in the income statement similar to current accounting. In addition, the Update changes the guidance for sale-leaseback transactions, initial direct costs and lease executory costs for most entities. All entities will classify leases to determine how to recognize lease related revenue and expense. | January 1, 2019 Early adoption is permitted. | This Update is to be applied using a modified retrospective application including a number of optional practical expedients. We are in the process of reviewing our existing lease portfolios, implementing a software solution and assessing the potential impact to our Consolidated Financial Statements. | |||
Financial Instruments – Recognition and Measurement | ||||||
ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities | This Update amends the presentation and accounting for certain financial instruments, including liabilities measured at fair value under the FVO, and equity investments. The guidance also updates fair value presentation and disclosure requirements for financial instruments measured at amortized cost. | January 1, 2018 | We adopted this Update in the first quarter of 2018 by a cumulative-effect adjustment. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. During the first quarter of 2018, we transferred marketable equity securities totaling $1.1 million from securities AFS to other assets. | |||
Revenue Recognition | ||||||
ASU 2014-09, Revenue from Contracts with Customers (Topic 606) | This Update modifies the guidance used to recognize revenue from contracts with customers for transfers of goods and services and transfers of nonfinancial assets, unless those contracts are within the scope of other guidance. The guidance also requires new qualitative and quantitative disclosures about contract balances and performance obligations. | January 1, 2018 | We adopted this Update in the first quarter of 2018 under the modified retrospective method. The adoption of this Update did not have a material effect on our Consolidated Financial Statements. |
(in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Securities Available for Sale: | |||||||||||||||
March 31, 2018 | |||||||||||||||
U.S. government-sponsored entities | $ | 364,600 | $ | — | $ | (5,952 | ) | $ | 358,648 | ||||||
Residential mortgage-backed securities: | |||||||||||||||
Agency mortgage-backed securities | 1,713,036 | 458 | (41,921 | ) | 1,671,573 | ||||||||||
Agency collateralized mortgage obligations | 860,902 | 28 | (28,580 | ) | 832,350 | ||||||||||
Non-agency collateralized mortgage obligations | 1 | — | — | 1 | |||||||||||
Commercial mortgage-backed securities | 39,183 | 30 | — | 39,213 | |||||||||||
States of the U.S. and political subdivisions | 21,138 | 3 | (118 | ) | 21,023 | ||||||||||
Other debt securities | 4,916 | — | (261 | ) | 4,655 | ||||||||||
Total debt securities available for sale | $ | 3,003,776 | $ | 519 | $ | (76,832 | ) | $ | 2,927,463 | ||||||
December 31, 2017 | |||||||||||||||
U.S. government-sponsored entities | $ | 347,767 | $ | 52 | $ | (3,877 | ) | $ | 343,942 | ||||||
Residential mortgage-backed securities: | |||||||||||||||
Agency mortgage-backed securities | 1,615,168 | 1,225 | (17,519 | ) | 1,598,874 | ||||||||||
Agency collateralized mortgage obligations | 813,034 | — | (18,077 | ) | 794,957 | ||||||||||
Non-agency collateralized mortgage obligations | 1 | — | — | 1 | |||||||||||
States of the U.S. and political subdivisions | 21,151 | 6 | (64 | ) | 21,093 | ||||||||||
Other debt securities | 4,913 | — | (243 | ) | 4,670 | ||||||||||
Total debt securities | 2,802,034 | 1,283 | (39,780 | ) | 2,763,537 | ||||||||||
Equity securities | 587 | 438 | — | 1,025 | |||||||||||
Total securities available for sale | $ | 2,802,621 | $ | 1,721 | $ | (39,780 | ) | $ | 2,764,562 |
(in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Debt Securities Held to Maturity: | |||||||||||||||
March 31, 2018 | |||||||||||||||
U.S. Treasury | $ | 500 | $ | 114 | $ | — | $ | 614 | |||||||
U.S. government-sponsored entities | 247,272 | 81 | (5,716 | ) | 241,637 | ||||||||||
Residential mortgage-backed securities: | |||||||||||||||
Agency mortgage-backed securities | 1,174,426 | 491 | (27,472 | ) | 1,147,445 | ||||||||||
Agency collateralized mortgage obligations | 783,151 | 257 | (29,971 | ) | 753,437 | ||||||||||
Commercial mortgage-backed securities | 79,476 | 32 | (1,245 | ) | 78,263 | ||||||||||
States of the U.S. and political subdivisions | 939,175 | 2,483 | (31,090 | ) | 910,568 | ||||||||||
Total debt securities held to maturity | $ | 3,224,000 | $ | 3,458 | $ | (95,494 | ) | $ | 3,131,964 | ||||||
December 31, 2017 | |||||||||||||||
U.S. Treasury | $ | 500 | $ | 134 | $ | — | $ | 634 | |||||||
U.S. government-sponsored entities | 247,310 | 93 | (4,388 | ) | 243,015 | ||||||||||
Residential mortgage-backed securities: | |||||||||||||||
Agency mortgage-backed securities | 1,219,802 | 3,475 | (9,058 | ) | 1,214,219 | ||||||||||
Agency collateralized mortgage obligations | 777,146 | 32 | (20,095 | ) | 757,083 | ||||||||||
Commercial mortgage-backed securities | 80,786 | 414 | (575 | ) | 80,625 | ||||||||||
States of the U.S. and political subdivisions | 916,724 | 13,209 | (7,130 | ) | 922,803 | ||||||||||
Total debt securities held to maturity | $ | 3,242,268 | $ | 17,357 | $ | (41,246 | ) | $ | 3,218,379 |
Three Months Ended March 31, | |||||||
(in thousands) | 2018 | 2017 | |||||
Gross gains | $ | — | $ | 3,400 | |||
Gross losses | — | (775 | ) | ||||
Net gains | $ | — | $ | 2,625 |
Available for Sale | Held to Maturity | ||||||||||||||
(in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||
Due in one year or less | $ | 65,814 | $ | 65,498 | $ | 45,461 | $ | 45,221 | |||||||
Due from one to five years | 262,236 | 256,811 | 210,014 | 204,580 | |||||||||||
Due from five to ten years | 7,876 | 7,725 | 94,022 | 93,225 | |||||||||||
Due after ten years | 54,728 | 54,292 | 837,450 | 809,793 | |||||||||||
390,654 | 384,326 | 1,186,947 | 1,152,819 | ||||||||||||
Residential mortgage-backed securities: | |||||||||||||||
Agency mortgage-backed securities | 1,713,036 | 1,671,573 | 1,174,426 | 1,147,445 | |||||||||||
Agency collateralized mortgage obligations | 860,902 | 832,350 | 783,151 | 753,437 | |||||||||||
Non-agency collateralized mortgage obligations | 1 | 1 | — | — | |||||||||||
Commercial mortgage-backed securities | 39,183 | 39,213 | 79,476 | 78,263 | |||||||||||
Total debt securities | $ | 3,003,776 | $ | 2,927,463 | $ | 3,224,000 | $ | 3,131,964 |
(dollars in thousands) | March 31, 2018 | December 31, 2017 | |||||
Securities pledged (carrying value): | |||||||
To secure public deposits, trust deposits and for other purposes as required by law | $ | 3,532,023 | $ | 3,491,634 | |||
As collateral for short-term borrowings | 298,233 | 263,756 | |||||
Securities pledged as a percent of total securities | 62.3 | % | 62.5 | % |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||
(dollars in thousands) | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||
Debt Securities Available for Sale | ||||||||||||||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||||||||||||||
U.S. government-sponsored entities | 8 | $ | 158,212 | $ | (1,389 | ) | 10 | $ | 200,436 | $ | (4,563 | ) | 18 | $ | 358,648 | $ | (5,952 | ) | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||||||||||||||
Agency mortgage-backed securities | 59 | 1,212,767 | (25,545 | ) | 28 | 444,583 | (16,376 | ) | 87 | 1,657,350 | (41,921 | ) | ||||||||||||||||||||
Agency collateralized mortgage obligations | 16 | 470,878 | (13,274 | ) | 33 | 312,687 | (15,306 | ) | 49 | 783,565 | (28,580 | ) | ||||||||||||||||||||
States of the U.S. and political subdivisions | 7 | 11,434 | (108 | ) | 1 | 877 | (10 | ) | 8 | 12,311 | (118 | ) | ||||||||||||||||||||
Other debt securities | — | — | — | 3 | 4,655 | (261 | ) | 3 | 4,655 | (261 | ) | |||||||||||||||||||||
Total temporarily impaired debt securities AFS | 90 | $ | 1,853,291 | $ | (40,316 | ) | 75 | $ | 963,238 | $ | (36,516 | ) | 165 | $ | 2,816,529 | $ | (76,832 | ) | ||||||||||||||
December 31, 2017 | ||||||||||||||||||||||||||||||||
U.S. government-sponsored entities | 7 | $ | 106,809 | $ | (363 | ) | 10 | $ | 201,485 | $ | (3,514 | ) | 17 | $ | 308,294 | $ | (3,877 | ) | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||||||||||||||
Agency mortgage-backed securities | 43 | 976,738 | (7,723 | ) | 28 | 473,625 | (9,796 | ) | 71 | 1,450,363 | (17,519 | ) | ||||||||||||||||||||
Agency collateralized mortgage obligations | 14 | 409,005 | (6,231 | ) | 33 | 335,452 | (11,846 | ) | 47 | 744,457 | (18,077 | ) | ||||||||||||||||||||
States of the U.S. and political subdivisions | 7 | 11,254 | (55 | ) | 1 | 879 | (9 | ) | 8 | 12,133 | (64 | ) | ||||||||||||||||||||
Other debt securities | — | — | — | 3 | 4,670 | (243 | ) | 3 | 4,670 | (243 | ) | |||||||||||||||||||||
Total temporarily impaired debt securities AFS | 71 | $ | 1,503,806 | $ | (14,372 | ) | 75 | $ | 1,016,111 | $ | (25,408 | ) | 146 | $ | 2,519,917 | $ | (39,780 | ) |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||
(dollars in thousands) | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||
Debt Securities Held to Maturity | ||||||||||||||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||||||||||||||
U.S. government-sponsored entities | 4 | $ | 54,558 | $ | (465 | ) | 10 | $ | 184,750 | $ | (5,251 | ) | 14 | $ | 239,308 | $ | (5,716 | ) | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||||||||||||||
Agency mortgage-backed securities | 73 | 935,246 | (20,410 | ) | 11 | 173,759 | (7,062 | ) | 84 | 1,109,005 | (27,472 | ) | ||||||||||||||||||||
Agency collateralized mortgage obligations | 16 | 267,299 | (5,862 | ) | 35 | 444,572 | (24,109 | ) | 51 | 711,871 | (29,971 | ) | ||||||||||||||||||||
Commercial mortgage-backed securities | 6 | 48,737 | (637 | ) | 3 | 19,909 | (608 | ) | 9 | 68,646 | (1,245 | ) | ||||||||||||||||||||
States of the U.S. and political subdivisions | 148 | 517,101 | (16,245 | ) | 37 | 112,879 | (14,845 | ) | 185 | 629,980 | (31,090 | ) | ||||||||||||||||||||
Total temporarily impaired debt securities HTM | 247 | $ | 1,822,941 | $ | (43,619 | ) | 96 | $ | 935,869 | $ | (51,875 | ) | 343 | $ | 2,758,810 | $ | (95,494 | ) | ||||||||||||||
December 31, 2017 | ||||||||||||||||||||||||||||||||
U.S. government-sponsored entities | 4 | $ | 54,790 | $ | (239 | ) | 10 | $ | 185,851 | $ | (4,149 | ) | 14 | $ | 240,641 | $ | (4,388 | ) | ||||||||||||||
Residential mortgage-backed securities: | ||||||||||||||||||||||||||||||||
Agency mortgage-backed securities | 36 | 648,485 | (4,855 | ) | 11 | 183,989 | (4,203 | ) | 47 | 832,474 | (9,058 | ) | ||||||||||||||||||||
Agency collateralized mortgage obligations | 14 | 275,290 | (1,701 | ) | 35 | 473,257 | (18,394 | ) | 49 | 748,547 | (20,095 | ) | ||||||||||||||||||||
Commercial mortgage-backed securities | 3 | 26,399 | (123 | ) | 2 | 19,443 | (452 | ) | 5 | 45,842 | (575 | ) | ||||||||||||||||||||
States of the U.S. and political subdivisions | 16 | 56,739 | (933 | ) | 37 | 121,536 | (6,197 | ) | 53 | 178,275 | (7,130 | ) | ||||||||||||||||||||
Total temporarily impaired debt securities HTM | 73 | $ | 1,061,703 | $ | (7,851 | ) | 95 | $ | 984,076 | $ | (33,395 | ) | 168 | $ | 2,045,779 | $ | (41,246 | ) |
(in thousands) | Originated Loans and Leases | Acquired Loans | Total Loans and Leases | ||||||||
March 31, 2018 | |||||||||||
Commercial real estate | $ | 5,465,150 | $ | 3,346,325 | $ | 8,811,475 | |||||
Commercial and industrial | 3,688,120 | 591,849 | 4,279,969 | ||||||||
Commercial leases | 279,582 | — | 279,582 | ||||||||
Other | 39,347 | — | 39,347 | ||||||||
Total commercial loans and leases | 9,472,199 | 3,938,174 | 13,410,373 | ||||||||
Direct installment | 1,737,242 | 134,397 | 1,871,639 | ||||||||
Residential mortgages | 2,131,338 | 630,763 | 2,762,101 | ||||||||
Indirect installment | 1,524,330 | 171 | 1,524,501 | ||||||||
Consumer lines of credit | 1,135,488 | 558,295 | 1,693,783 | ||||||||
Total consumer loans | 6,528,398 | 1,323,626 | 7,852,024 | ||||||||
Total loans and leases, net of unearned income | $ | 16,000,597 | $ | 5,261,800 | $ | 21,262,397 | |||||
December 31, 2017 | |||||||||||
Commercial real estate | $ | 5,174,783 | $ | 3,567,081 | $ | 8,741,864 | |||||
Commercial and industrial | 3,495,247 | 675,420 | 4,170,667 | ||||||||
Commercial leases | 266,720 | — | 266,720 | ||||||||
Other | 17,063 | — | 17,063 | ||||||||
Total commercial loans and leases | 8,953,813 | 4,242,501 | 13,196,314 | ||||||||
Direct installment | 1,755,713 | 149,822 | 1,905,535 | ||||||||
Residential mortgages | 2,036,226 | 666,465 | 2,702,691 | ||||||||
Indirect installment | 1,448,268 | 165 | 1,448,433 | ||||||||
Consumer lines of credit | 1,151,470 | 594,323 | 1,745,793 | ||||||||
Total consumer loans | 6,391,677 | 1,410,775 | 7,802,452 | ||||||||
Total loans and leases, net of unearned income | $ | 15,345,490 | $ | 5,653,276 | $ | 20,998,766 |
• | Commercial real estate includes both owner-occupied and non-owner-occupied loans secured by commercial properties; |
• | Commercial and industrial includes loans to businesses that are not secured by real estate; |
• | Commercial leases consist of leases for new or used equipment; |
• | Other is comprised primarily of credit cards and mezzanine loans; |
• | Direct installment is comprised of fixed-rate, closed-end consumer loans for personal, family or household use, such as home equity loans and automobile loans; |
• | Residential mortgages consist of conventional and jumbo mortgage loans for 1-4 family properties; |
• | Indirect installment is comprised of loans originated by approved third parties and underwritten by us, primarily automobile loans; and |
• | Consumer lines of credit include home equity lines of credit and consumer lines of credit that are either unsecured or secured by collateral other than home equity. |
(dollars in thousands) | March 31, 2018 | December 31, 2017 | |||||
Commercial construction, acquisition and development loans | $ | 1,167,699 | $ | 1,170,175 | |||
Percent of total loans and leases | 5.5 | % | 5.6 | % | |||
Commercial real estate: | |||||||
Percent owner-occupied | 35.2 | % | 35.3 | % | |||
Percent non-owner-occupied | 64.8 | % | 64.7 | % |
(in thousands) | March 31, 2018 | December 31, 2017 | |||||
Accounted for under ASC 310-30: | |||||||
Outstanding balance | $ | 4,853,516 | $ | 5,176,015 | |||
Carrying amount | 4,521,926 | 4,834,256 | |||||
Accounted for under ASC 310-20: | |||||||
Outstanding balance | 754,251 | 835,130 | |||||
Carrying amount | 733,037 | 812,322 | |||||
Total acquired loans: | |||||||
Outstanding balance | 5,607,767 | 6,011,145 | |||||
Carrying amount | 5,254,963 | 5,646,578 |
Three Months Ended March 31, | |||||||
(in thousands) | 2018 | 2017 | |||||
Balance at beginning of period | $ | 708,481 | $ | 467,070 | |||
Acquisitions | — | 443,261 | |||||
Reduction due to unexpected early payoffs | (25,833 | ) | (20,560 | ) | |||
Reclass from non-accretable difference | 64,216 | 23,106 | |||||
Disposals/transfers | (57 | ) | (36 | ) | |||
Other | (403 | ) | — | ||||
Accretion | (59,079 | ) | (25,241 | ) | |||
Balance at end of period | $ | 687,325 | $ | 887,600 |
(dollars in thousands) | March 31, 2018 | December 31, 2017 | |||||
Non-accrual loans | $ | 77,684 | $ | 74,635 | |||
Troubled debt restructurings | 24,452 | 23,481 | |||||
Total non-performing loans | 102,136 | 98,116 | |||||
Other real estate owned | 40,980 | 40,606 | |||||
Total non-performing assets | $ | 143,116 | $ | 138,722 | |||
Asset quality ratios: | |||||||
Non-performing loans / total loans and leases | 0.48 | % | 0.47 | % | |||
Non-performing loans + OREO / total loans and leases + OREO | 0.67 | % | 0.66 | % | |||
Non-performing assets / total assets | 0.45 | % | 0.44 | % |
(in thousands) | 30-89 Days Past Due | > 90 Days Past Due and Still Accruing | Non- Accrual | Total Past Due | Current | Total Loans and Leases | |||||||||||||||||
Originated Loans and Leases | |||||||||||||||||||||||
March 31, 2018 | |||||||||||||||||||||||
Commercial real estate | $ | 8,345 | $ | 1 | $ | 27,349 | $ | 35,695 | $ | 5,429,455 | $ | 5,465,150 | |||||||||||
Commercial and industrial | 6,793 | 3 | 19,705 | 26,501 | 3,661,619 | 3,688,120 | |||||||||||||||||
Commercial leases | 692 | — | 1,399 | 2,091 | 277,491 | 279,582 | |||||||||||||||||
Other | 183 | 73 | 1,000 | 1,256 | 38,091 | 39,347 | |||||||||||||||||
Total commercial loans and leases | 16,013 | 77 | 49,453 | 65,543 | 9,406,656 | 9,472,199 | |||||||||||||||||
Direct installment | 8,129 | 3,913 | 8,411 | 20,453 | 1,716,789 | 1,737,242 | |||||||||||||||||
Residential mortgages | 14,870 | 1,982 | 5,254 | 22,106 | 2,109,232 | 2,131,338 | |||||||||||||||||
Indirect installment | 6,850 | 511 | 2,234 | 9,595 | 1,514,735 | 1,524,330 | |||||||||||||||||
Consumer lines of credit | 4,550 | 821 | 2,769 | 8,140 | 1,127,348 | 1,135,488 | |||||||||||||||||
Total consumer loans | 34,399 | 7,227 | 18,668 | 60,294 | 6,468,104 | 6,528,398 | |||||||||||||||||
Total originated loans and leases | $ | 50,412 | $ | 7,304 | $ | 68,121 | $ | 125,837 | $ | 15,874,760 | $ | 16,000,597 | |||||||||||
December 31, 2017 | |||||||||||||||||||||||
Commercial real estate | $ | 8,273 | $ | 1 | $ | 24,773 | $ | 33,047 | $ | 5,141,736 | $ | 5,174,783 | |||||||||||
Commercial and industrial | 8,948 | 3 | 17,077 | 26,028 | 3,469,219 | 3,495,247 | |||||||||||||||||
Commercial leases | 1,382 | 41 | 1,574 | 2,997 |