☒ | 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 |
New Jersey | 22-2477875 | ||||||||||||||||
(State or other jurisdiction of
Incorporation or Organization) |
(I.R.S. Employer
Identification Number) |
||||||||||||||||
One Penn Plaza | |||||||||||||||||
New York, | NY | 10119 | |||||||||||||||
(Address of principal executive office) | (Zip code) |
Title of each class | Trading Symbols | Name of exchange on which registered | ||||||
Common Stock, no par value | VLY | The Nasdaq Stock Market LLC | ||||||
Non-Cumulative Perpetual Preferred Stock, Series A, no par value | VLYPP | The Nasdaq Stock Market LLC | ||||||
Non-Cumulative Perpetual Preferred Stock, Series B, no par value | VLYPO | The Nasdaq Stock Market LLC |
Large accelerated filer | ☒ | Accelerated filer |
☐
|
Smaller reporting company |
☐
|
||||||||||||
Non-accelerated filer |
☐
|
Emerging growth company |
☐
|
Page
Number |
||||||||
PART I | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 6. | ||||||||
September 30,
2020 |
December 31,
2019 |
||||||||||
Assets | (Unaudited) | ||||||||||
Cash and due from banks | $ | 276,120 | $ | 256,264 | |||||||
Interest bearing deposits with banks | 654,591 | 178,423 | |||||||||
Investment securities: | |||||||||||
Equity securities | 29,026 | 41,410 | |||||||||
Available for sale debt securities | 1,526,564 | 1,566,801 | |||||||||
Held to maturity debt securities (net of allowance for credit losses of $1,481 at September 30, 2020)
|
2,168,995 | 2,336,095 | |||||||||
Total investment securities | 3,724,585 | 3,944,306 | |||||||||
Loans held for sale, at fair value | 209,250 | 76,113 | |||||||||
Loans | 32,415,586 | 29,699,208 | |||||||||
Less: Allowance for loan losses | (325,032) | (161,759) | |||||||||
Net loans | 32,090,554 | 29,537,449 | |||||||||
Premises and equipment, net | 323,056 | 334,533 | |||||||||
Lease right of use assets | 265,599 | 285,129 | |||||||||
Bank owned life insurance | 533,768 | 540,169 | |||||||||
Accrued interest receivable | 136,058 | 105,637 | |||||||||
Goodwill | 1,375,409 | 1,373,625 | |||||||||
Other intangible assets, net | 73,873 | 86,772 | |||||||||
Other assets | 1,084,629 | 717,600 | |||||||||
Total Assets | $ | 40,747,492 | $ | 37,436,020 | |||||||
Liabilities | |||||||||||
Deposits: | |||||||||||
Non-interest bearing | $ | 8,756,924 | $ | 6,710,408 | |||||||
Interest bearing: | |||||||||||
Savings, NOW and money market | 14,893,477 | 12,757,484 | |||||||||
Time | 7,537,581 | 9,717,945 | |||||||||
Total deposits | 31,187,982 | 29,185,837 | |||||||||
Short-term borrowings | 1,430,726 | 1,093,280 | |||||||||
Long-term borrowings | 2,852,569 | 2,122,426 | |||||||||
Junior subordinated debentures issued to capital trusts | 55,978 | 55,718 | |||||||||
Lease liabilities | 290,441 | 309,849 | |||||||||
Accrued expenses and other liabilities | 396,033 | 284,722 | |||||||||
Total Liabilities | 36,213,729 | 33,051,832 | |||||||||
Shareholders’ Equity | |||||||||||
Preferred stock, no par value; 50,000,000 authorized shares:
|
|||||||||||
Series A (4,600,000 shares issued at September 30, 2020 and December 31, 2019)
|
111,590 | 111,590 | |||||||||
Series B (4,000,000 shares issued at September 30, 2020 and December 31, 2019)
|
98,101 | 98,101 | |||||||||
Common stock (no par value, authorized 650,000,000 shares; issued 403,880,132 shares at September 30, 2020 and 403,322,773 shares at December 31, 2019)
|
141,718 | 141,423 | |||||||||
Surplus | 3,633,321 | 3,622,208 | |||||||||
Retained earnings | 553,826 | 443,559 | |||||||||
Accumulated other comprehensive loss | (4,783) | (32,214) | |||||||||
Treasury stock, at cost (1,388 common shares at September 30, 2020 and 44,383 common shares at December 31, 2019)
|
(10) | (479) | |||||||||
Total Shareholders’ Equity | 4,533,763 | 4,384,188 | |||||||||
Total Liabilities and Shareholders’ Equity | $ | 40,747,492 | $ | 37,436,020 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Interest Income | |||||||||||||||||||||||
Interest and fees on loans | $ | 315,788 | $ | 298,384 | $ | 970,739 | $ | 883,595 | |||||||||||||||
Interest and dividends on investment securities: | |||||||||||||||||||||||
Taxable | 14,845 | 21,801 | 56,225 | 67,166 | |||||||||||||||||||
Tax-exempt | 3,606 | 4,219 | 11,224 | 13,379 | |||||||||||||||||||
Dividends | 2,684 | 3,171 | 9,177 | 9,140 | |||||||||||||||||||
Interest on federal funds sold and other short-term investments
|
420 | 1,686 | 2,296 | 3,947 | |||||||||||||||||||
Total interest income | 337,343 | 329,261 | 1,049,661 | 977,227 | |||||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Interest on deposits: | |||||||||||||||||||||||
Savings, NOW and money market | 13,323 | 35,944 | 64,463 | 110,247 | |||||||||||||||||||
Time | 19,028 | 42,848 | 91,699 | 121,350 | |||||||||||||||||||
Interest on short-term borrowings | 2,588 | 12,953 | 9,275 | 40,362 | |||||||||||||||||||
Interest on long-term borrowings and junior subordinated debentures
|
19,318 | 16,891 | 53,240 | 45,761 | |||||||||||||||||||
Total interest expense | 54,257 | 108,636 | 218,677 | 317,720 | |||||||||||||||||||
Net Interest Income | 283,086 | 220,625 | 830,984 | 659,507 | |||||||||||||||||||
(Credit) provision for credit losses for held to maturity securities | (112) | — | 688 | — | |||||||||||||||||||
Provision for credit losses for loans | 31,020 | 8,700 | 106,059 | 18,800 | |||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 252,178 | 211,925 | 724,237 | 640,707 | |||||||||||||||||||
Non-Interest Income | |||||||||||||||||||||||
Trust and investment services | 3,068 | 3,296 | 9,307 | 9,296 | |||||||||||||||||||
Insurance commissions | 1,816 | 2,748 | 5,426 | 7,922 | |||||||||||||||||||
Service charges on deposit accounts | 3,952 | 5,904 | 13,189 | 17,634 | |||||||||||||||||||
Losses on securities transactions, net | (46) | (93) | (127) | (114) | |||||||||||||||||||
Other-than-temporary impairment losses on securities | — | — | — | (2,928) | |||||||||||||||||||
Fees from loan servicing | 2,551 | 2,463 | 7,526 | 7,260 | |||||||||||||||||||
Gains on sales of loans, net | 13,366 | 5,194 | 26,253 | 13,700 | |||||||||||||||||||
Gains (losses) on sales of assets, net | 894 | (159) | 716 | 76,997 | |||||||||||||||||||
Bank owned life insurance | (1,304) | 2,687 | 7,661 | 6,779 | |||||||||||||||||||
Other | 24,975 | 19,110 | 65,548 | 39,880 | |||||||||||||||||||
Total non-interest income | 49,272 | 41,150 | 135,499 | 176,426 | |||||||||||||||||||
Non-Interest Expense | |||||||||||||||||||||||
Salary and employee benefits expense | 83,626 | 77,271 | 247,886 | 236,559 | |||||||||||||||||||
Net occupancy and equipment expense | 31,116 | 29,203 | 96,774 | 86,789 | |||||||||||||||||||
FDIC insurance assessment | 4,847 | 5,098 | 14,858 | 16,150 | |||||||||||||||||||
Amortization of other intangible assets | 6,377 | 4,694 | 18,528 | 13,175 | |||||||||||||||||||
Professional and legal fees | 8,762 | 5,870 | 22,646 | 15,286 | |||||||||||||||||||
Loss on extinguishment of debt | 2,353 | — | 2,353 | — | |||||||||||||||||||
Amortization of tax credit investments | 2,759 | 4,385 | 9,403 | 16,421 | |||||||||||||||||||
Telecommunication expense | 2,094 | 2,698 | 7,247 | 7,317 | |||||||||||||||||||
Other | 18,251 | 16,658 | 53,312 | 43,712 | |||||||||||||||||||
Total non-interest expense | 160,185 | 145,877 | 473,007 | 435,409 | |||||||||||||||||||
Income Before Income Taxes | 141,265 | 107,198 | 386,729 | 381,724 | |||||||||||||||||||
Income tax expense | 38,891 | 25,307 | 101,486 | 110,035 | |||||||||||||||||||
Net Income | 102,374 | 81,891 | 285,243 | 271,689 | |||||||||||||||||||
Dividends on preferred stock | 3,172 | 3,172 | 9,516 | 9,516 | |||||||||||||||||||
Net Income Available to Common Shareholders | $ | 99,202 | $ | 78,719 | $ | 275,727 | $ | 262,173 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Earnings Per Common Share: | |||||||||||||||||||||||
Basic | $ | 0.25 | $ | 0.24 | $ | 0.68 | $ | 0.79 | |||||||||||||||
Diluted | 0.25 | 0.24 | 0.68 | 0.79 | |||||||||||||||||||
Cash Dividends Declared per Common Share | 0.11 | 0.11 | 0.33 | 0.33 | |||||||||||||||||||
Weighted Average Number of Common Shares Outstanding:
|
|||||||||||||||||||||||
Basic | 403,833,469 | 331,797,982 | 403,714,701 | 331,716,652 | |||||||||||||||||||
Diluted | 404,788,526 | 333,405,196 | 404,912,126 | 333,039,436 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net income | $ | 102,374 | $ | 81,891 | $ | 285,243 | $ | 271,689 | |||||||||||||||
Other comprehensive income, net of tax: | |||||||||||||||||||||||
Unrealized gains and losses on available for sale securities | |||||||||||||||||||||||
Net (losses) gains arising during the period | (1,262) | 8,135 | 27,819 | 42,890 | |||||||||||||||||||
Less reclassification adjustment for net losses included in net income | 36 | 72 | 94 | 90 | |||||||||||||||||||
Total | (1,226) | 8,207 | 27,913 | 42,980 | |||||||||||||||||||
Unrealized gains and losses on derivatives (cash flow hedges) | |||||||||||||||||||||||
Net gains (losses) on derivatives arising during the period | 83 | 76 | (2,254) | (989) | |||||||||||||||||||
Less reclassification adjustment for net losses included in net income | 1,127 | 324 | 1,257 | 806 | |||||||||||||||||||
Total | 1,210 | 400 | (997) | (183) | |||||||||||||||||||
Defined benefit pension plan | |||||||||||||||||||||||
Amortization of actuarial net loss | 171 | 56 | 515 | 166 | |||||||||||||||||||
Total other comprehensive income | 155 | 8,663 | 27,431 | 42,963 | |||||||||||||||||||
Total comprehensive income | $ | 102,529 | $ | 90,554 | $ | 312,674 | $ | 314,652 |
Common Stock | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Shares | Amount | Surplus |
Retained
Earnings |
Other
Comprehensive Loss |
Treasury
Stock |
Total
Shareholders’ Equity |
||||||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance - December 31, 2019 | $ | 209,691 | 403,278 | $ | 141,423 | $ | 3,622,208 | $ | 443,559 | $ | (32,214) | $ | (479) | $ | 4,384,188 | ||||||||||||||||||||||||||||||||
Adjustment due to the adoption of ASU No. 2016-13
|
— | — | — | — | (28,187) | — | — | (28,187) | |||||||||||||||||||||||||||||||||||||||
Balance - January 1, 2020 | 209,691 | 403,278 | 141,423 | 3,622,208 | 415,372 | (32,214) | (479) | 4,356,001 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 87,268 | — | — | 87,268 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 25,648 | — | 25,648 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (44,979) | — | — | (44,979) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 466 | 190 | 1,828 | (2,065) | — | 279 | 232 | |||||||||||||||||||||||||||||||||||||||
Balance - March 31, 2020 | 209,691 | 403,744 | 141,613 | 3,624,036 | 452,424 | (6,566) | (200) | 4,420,998 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 95,601 | — | — | 95,601 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 1,628 | — | 1,628 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (44,750) | — | — | (44,750) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 52 | 54 | 4,756 | (592) | — | (35) | 4,183 | |||||||||||||||||||||||||||||||||||||||
Balance - June 30, 2020 | 209,691 | 403,796 | 141,667 | 3,628,792 | 499,511 | (4,938) | (235) | 4,474,488 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 102,374 | — | — | 102,374 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 155 | — | 155 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (44,770) | — | — | (44,770) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 83 | 51 | 4,529 | (117) | — | 225 | 4,688 | |||||||||||||||||||||||||||||||||||||||
Balance - September 30, 2020 | $ | 209,691 | 403,879 | $ | 141,718 | $ | 3,633,321 | $ | 553,826 | $ | (4,783) | $ | (10) | $ | 4,533,763 |
Common Stock | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Shares | Amount | Surplus |
Retained
Earnings |
Other
Comprehensive Loss |
Treasury
Stock |
Total
Shareholders’ Equity |
||||||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance - December 31, 2018 | $ | 209,691 | 331,431 | $ | 116,240 | $ | 2,796,499 | $ | 299,642 | $ | (69,431) | $ | (2,187) | $ | 3,350,454 | ||||||||||||||||||||||||||||||||
Adjustment due to the adoption of ASU No. 2016-02
|
— | — | — | — | 4,414 | — | — | 4,414 | |||||||||||||||||||||||||||||||||||||||
Adjustment due to the adoption of ASU No. 2017-08
|
— | — | — | — | (1,446) | — | — | (1,446) | |||||||||||||||||||||||||||||||||||||||
Balance - January 1, 2019 | 209,691 | 331,431 | 116,240 | 2,796,499 | 302,610 | (69,431) | (2,187) | 3,353,422 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 113,330 | — | — | 113,330 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 16,174 | — | 16,174 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (36,686) | — | — | (36,686) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 302 | 226 | 2,935 | (99) | — | (1,251) | 1,811 | |||||||||||||||||||||||||||||||||||||||
Balance - March 31, 2019 | 209,691 | 331,733 | 116,466 | 2,799,434 | 375,983 | (53,257) | (3,438) | 3,444,879 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 76,468 | — | — | 76,468 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 18,126 | — | 18,126 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (36,712) | — | — | (36,712) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 55 | 105 | 4,625 | (377) | — | 176 | 4,529 | |||||||||||||||||||||||||||||||||||||||
Balance - June 30, 2019 | 209,691 | 331,788 | 116,571 | 2,804,059 | 412,190 | (35,131) | (3,262) | 3,504,118 | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 81,891 | — | — | 81,891 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
— | — | — | — | — | 8,663 | — | 8,663 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock, Series A, $0.39 per share
|
— | — | — | — | (1,797) | — | — | (1,797) | |||||||||||||||||||||||||||||||||||||||
Preferred stock, Series B, $0.34 per share
|
— | — | — | — | (1,375) | — | — | (1,375) | |||||||||||||||||||||||||||||||||||||||
Common stock, $0.11 per share
|
— | — | — | — | (36,732) | — | — | (36,732) | |||||||||||||||||||||||||||||||||||||||
Effect of stock incentive plan, net
|
— | 18 | 79 | 3,207 | (157) | — | 178 | 3,307 | |||||||||||||||||||||||||||||||||||||||
Balance - September 30, 2019 | $ | 209,691 | 331,806 | $ | 116,650 | $ | 2,807,266 | $ | 454,020 | $ | (26,468) | $ | (3,084) | $ | 3,558,075 |
Nine Months Ended
September 30, |
|||||||||||
2020 | 2019 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 285,243 | $ | 271,689 | |||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||||
Depreciation and amortization | 43,975 | 38,329 | |||||||||
Stock-based compensation | 12,001 | 11,504 | |||||||||
Provision for credit losses | 106,747 | 18,800 | |||||||||
Net amortization of premiums and accretion of discounts on securities and borrowings | 26,051 | 21,584 | |||||||||
Amortization of other intangible assets | 18,528 | 13,175 | |||||||||
Losses on securities transactions, net | 127 | 114 | |||||||||
Proceeds from sales of loans held for sale | 716,739 | 341,503 | |||||||||
Gains on sales of loans, net | (26,253) | (13,700) | |||||||||
Net impairment losses on securities recognized in earnings | — | 2,928 | |||||||||
Originations of loans held for sale | (829,252) | (338,996) | |||||||||
Gains on sales of assets, net | (716) | (76,997) | |||||||||
Net change in: | |||||||||||
Cash surrender value of bank owned life insurance | (7,661) | (6,779) | |||||||||
Accrued interest receivable | (30,421) | (1,986) | |||||||||
Other assets | (420,572) | (264,228) | |||||||||
Accrued expenses and other liabilities | 85,944 | 92,542 | |||||||||
Net cash (used in) provided by operating activities | (19,520) | 109,482 | |||||||||
Cash flows from investing activities: | |||||||||||
Net loan originations and purchases | (2,686,137) | (1,846,329) | |||||||||
Equity securities: | |||||||||||
Purchases | (7,616) | — | |||||||||
Sales | 27,867 | — | |||||||||
Held to maturity debt securities: | |||||||||||
Purchases | (381,606) | (317,794) | |||||||||
Maturities, calls and principal repayments | 532,151 | 281,961 | |||||||||
Available for sale debt securities: | |||||||||||
Purchases | (306,071) | (19,892) | |||||||||
Maturities, calls and principal repayments | 374,321 | 188,619 | |||||||||
Death benefit proceeds from bank owned life insurance | 14,062 | 6,354 | |||||||||
Proceeds from sales of real estate property and equipment | 16,136 | 107,132 | |||||||||
Proceeds from sales of loans held for investment | 30,020 | 302,951 | |||||||||
Purchases of real estate property and equipment | (20,715) | (15,753) | |||||||||
Net cash used in investing activities | (2,407,588) | (1,312,751) | |||||||||
VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (continued) (in thousands) |
|||||||||||
Nine Months Ended
September 30, |
|||||||||||
2020 | 2019 | ||||||||||
Cash flows from financing activities: | |||||||||||
Net change in deposits | 2,002,145 | 1,093,148 | |||||||||
Net change in short-term borrowings | 337,446 | (293,497) | |||||||||
Proceeds from issuance of long-term borrowings, net | 838,388 | 850,000 | |||||||||
Repayments of long-term borrowings | (108,446) | (255,000) | |||||||||
Cash dividends paid to preferred shareholders | (9,516) | (9,516) | |||||||||
Cash dividends paid to common shareholders | (133,536) | (110,037) | |||||||||
Purchase of common shares to treasury | (4,972) | (1,505) | |||||||||
Common stock issued, net | 2,074 | (351) | |||||||||
Other, net | (451) | (365) | |||||||||
Net cash provided by financing activities | 2,923,132 | 1,272,877 | |||||||||
Net change in cash and cash equivalents | 496,024 | 69,608 | |||||||||
Cash and cash equivalents at beginning of year | 434,687 | 428,629 | |||||||||
Cash and cash equivalents at end of period | $ | 930,711 | $ | 498,237 | |||||||
Supplemental disclosures of cash flow information: | |||||||||||
Cash payments for: | |||||||||||
Interest on deposits and borrowings | $ | 229,987 | $ | 312,663 | |||||||
Federal and state income taxes | 108,302 | 106,296 | |||||||||
Supplemental schedule of non-cash investing activities: | |||||||||||
Transfer of loans to other real estate owned | $ | 3,716 | $ | 1,453 | |||||||
Transfer of loans to loans held for sale | 30,020 | 302,951 | |||||||||
Lease right of use assets obtained in exchange for operating lease liabilities | 10,141 | 306,471 | |||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands, except for share data) | |||||||||||||||||||||||
Net income available to common shareholders | $ | 99,202 | $ | 78,719 | $ | 275,727 | $ | 262,173 | |||||||||||||||
Basic weighted average number of common shares outstanding
|
403,833,469 | 331,797,982 | 403,714,701 | 331,716,652 | |||||||||||||||||||
Plus: Common stock equivalents | 955,057 | 1,607,214 | 1,197,425 | 1,322,784 | |||||||||||||||||||
Diluted weighted average number of common shares outstanding
|
404,788,526 | 333,405,196 | 404,912,126 | 333,039,436 | |||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic | $ | 0.25 | $ | 0.24 | $ | 0.68 | $ | 0.79 | |||||||||||||||
Diluted | 0.25 | 0.24 | 0.68 | 0.79 |
Components of Accumulated Other Comprehensive Loss |
Total
Accumulated Other Comprehensive Loss |
||||||||||||||||||||||
Unrealized Gains
and Losses on Available for Sale (AFS) Securities |
Unrealized Gains
and Losses on Derivatives |
Defined
Benefit Pension Plan |
|||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Balance at June 30, 2020 | $ | 34,961 | $ | (5,936) | $ | (33,963) | $ | (4,938) | |||||||||||||||
Other comprehensive (loss) income before reclassification | (1,262) | 83 | — | (1,179) | |||||||||||||||||||
Amounts reclassified from other comprehensive income
|
36 | 1,127 | 171 | 1,334 | |||||||||||||||||||
Other comprehensive (loss) income, net | (1,226) | 1,210 | 171 | 155 | |||||||||||||||||||
Balance at September 30, 2020 | $ | 33,735 | $ | (4,726) | $ | (33,792) | $ | (4,783) |
Components of Accumulated Other Comprehensive Loss |
Total
Accumulated Other Comprehensive Loss |
||||||||||||||||||||||
Unrealized Gains
and Losses on Available for Sale (AFS) Securities |
Unrealized Gains
and Losses on Derivatives |
Defined
Benefit Pension Plan |
|||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Balance at December 31, 2019 | $ | 5,822 | $ | (3,729) | $ | (34,307) | $ | (32,214) | |||||||||||||||
Other comprehensive income (loss) before reclassification
|
27,819 | (2,254) | — | 25,565 | |||||||||||||||||||
Amounts reclassified from other comprehensive income
|
94 | 1,257 | 515 | 1,866 | |||||||||||||||||||
Other comprehensive income (loss), net
|
27,913 | (997) | 515 | 27,431 | |||||||||||||||||||
Balance at September 30, 2020 | $ | 33,735 | $ | (4,726) | $ | (33,792) | $ | (4,783) |
Amounts Reclassified from
Accumulated Other Comprehensive Loss |
||||||||||||||||||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
Components of Accumulated Other Comprehensive Loss | 2020 | 2019 | 2020 | 2019 | Income Statement Line Item | |||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
Unrealized losses on AFS securities before tax | $ | (46) | $ | (93) | $ | (127) | $ | (114) | Losses on securities transactions, net | |||||||||||||||||||||||
Tax effect | 10 | 21 | 33 | 24 | ||||||||||||||||||||||||||||
Total net of tax | (36) | (72) | (94) | (90) | ||||||||||||||||||||||||||||
Unrealized losses on derivatives (cash flow hedges) before tax | (1,586) | (453) | (1,763) | (1,126) | Interest expense | |||||||||||||||||||||||||||
Tax effect | 459 | 129 | 506 | 320 | ||||||||||||||||||||||||||||
Total net of tax | (1,127) | (324) | (1,257) | (806) | ||||||||||||||||||||||||||||
Defined benefit pension plan: | ||||||||||||||||||||||||||||||||
Amortization of actuarial net loss | (234) | (79) | (699) | (235) | * | |||||||||||||||||||||||||||
Tax effect | 63 | 23 | 184 | 69 | ||||||||||||||||||||||||||||
Total net of tax | (171) | (56) | (515) | (166) | ||||||||||||||||||||||||||||
Total reclassifications, net of tax | $ | (1,334) | $ | (452) | $ | (1,866) | $ | (1,062) |
* | Amortization of net loss is included in the computation of net periodic pension cost recognized within other non-interest expense. |
September 30,
2020 |
Fair Value Measurements at Reporting Date Using: | ||||||||||||||||||||||
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
|||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Recurring fair value measurements: | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Investment securities: | |||||||||||||||||||||||
Equity securities (1)
|
$ | 26,527 | $ | 19,136 | $ | — | $ | — | |||||||||||||||
Available for sale: | |||||||||||||||||||||||
U.S. Treasury securities | 51,578 | 51,578 | — | — | |||||||||||||||||||
U.S. government agency securities | 26,448 | — | 26,448 | — | |||||||||||||||||||
Obligations of states and political subdivisions
|
134,193 | — | 133,410 | 783 | |||||||||||||||||||
Residential mortgage-backed securities
|
1,233,436 | — | 1,233,436 | — | |||||||||||||||||||
Corporate and other debt securities | 80,909 | — | 80,909 | — | |||||||||||||||||||
Total available for sale debt securities | 1,526,564 | 51,578 | 1,474,203 | 783 | |||||||||||||||||||
Loans held for sale (2)
|
209,250 | — | 209,250 | — | |||||||||||||||||||
Other assets (3)
|
455,565 | — | 455,565 | — | |||||||||||||||||||
Total assets | $ | 2,217,906 | $ | 70,714 | $ | 2,139,018 | $ | 783 | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Other liabilities (3)
|
$ | 190,049 | $ | — | $ | 190,049 | $ | — | |||||||||||||||
Total liabilities | $ | 190,049 | $ | — | $ | 190,049 | $ | — | |||||||||||||||
Non-recurring fair value measurements: | |||||||||||||||||||||||
Collateral dependent loans | $ | 35,907 | $ | — | $ | — | $ | 35,907 | |||||||||||||||
Loan servicing rights | 14,000 | — | — | 14,000 | |||||||||||||||||||
Foreclosed assets | 7,747 | — | — | 7,747 | |||||||||||||||||||
Total | $ | 57,654 | $ | — | $ | — | $ | 57,654 |
Fair Value
Hierarchy |
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||
Carrying
Amount |
Fair Value |
Carrying
Amount |
Fair Value | ||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Cash and due from banks | Level 1 | $ | 276,120 | $ | 276,120 | $ | 256,264 | $ | 256,264 | ||||||||||||||||||||
Interest bearing deposits with banks | Level 1 | 654,591 | 654,591 | 178,423 | 178,423 | ||||||||||||||||||||||||
Equity securities (1)
|
Level 3 | 2,499 | 2,499 | — | — | ||||||||||||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||||||||
U.S. Treasury securities | Level 1 | 138,224 | 146,429 | 138,352 | 144,113 | ||||||||||||||||||||||||
U.S. government agency securities
|
Level 2 | 6,302 | 6,634 | 7,345 | 7,362 | ||||||||||||||||||||||||
Obligations of states and political subdivisions
|
Level 2 | 464,051 | 479,824 | 500,705 | 513,607 | ||||||||||||||||||||||||
Residential mortgage-backed securities
|
Level 2 | 1,491,808 | 1,528,703 | 1,620,119 | 1,629,572 | ||||||||||||||||||||||||
Trust preferred securities | Level 2 | 37,341 | 30,000 | 37,324 | 31,382 | ||||||||||||||||||||||||
Corporate and other debt securities | Level 2 | 32,750 | 33,381 | 32,250 | 32,684 | ||||||||||||||||||||||||
Total investment securities held to maturity (2)
|
2,170,476 | 2,224,971 | 2,336,095 | 2,358,720 | |||||||||||||||||||||||||
Net loans | Level 3 | 32,090,554 | 31,883,095 | 29,537,449 | 28,964,396 | ||||||||||||||||||||||||
Accrued interest receivable | Level 1 | 136,058 | 136,058 | 105,637 | 105,637 | ||||||||||||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock (3)
|
Level 2 | 287,628 | 287,628 | 214,421 | 214,421 | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Deposits without stated maturities | Level 1 | 23,650,401 | 23,650,401 | 19,467,892 | 19,467,892 | ||||||||||||||||||||||||
Deposits with stated maturities | Level 2 | 7,537,581 | 7,466,794 | 9,717,945 | 9,747,867 | ||||||||||||||||||||||||
Short-term borrowings | Level 2 | 1,430,726 | 1,544,596 | 1,093,280 | 1,081,879 | ||||||||||||||||||||||||
Long-term borrowings | Level 2 | 2,852,569 | 3,115,757 | 2,122,426 | 2,181,401 | ||||||||||||||||||||||||
Junior subordinated debentures issued to capital trusts
|
Level 2 | 55,978 | 44,771 | 55,718 | 53,889 | ||||||||||||||||||||||||
Accrued interest payable (4)
|
Level 1 | 21,756 | 21,756 | 33,066 | 33,066 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Fair Value | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||
U.S. Treasury securities | $ | 50,035 | $ | 1,543 | $ | — | $ | 51,578 | |||||||||||||||
U.S. government agency securities | 25,302 | 1,164 | (18) | 26,448 | |||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||
Obligations of states and state agencies | 58,807 | 1,151 | (30) | 59,928 | |||||||||||||||||||
Municipal bonds | 73,063 | 1,276 | (74) | 74,265 | |||||||||||||||||||
Total obligations of states and political subdivisions | 131,870 | 2,427 | (104) | 134,193 | |||||||||||||||||||
Residential mortgage-backed securities | 1,193,052 | 41,326 | (942) | 1,233,436 | |||||||||||||||||||
Corporate and other debt securities | 79,707 | 1,539 | (337) | 80,909 | |||||||||||||||||||
Total investment securities available for sale | $ | 1,479,966 | $ | 47,999 | $ | (1,401) | $ | 1,526,564 | |||||||||||||||
December 31, 2019 | |||||||||||||||||||||||
U.S. Treasury securities | $ | 50,952 | $ | 12 | $ | (21) | $ | 50,943 | |||||||||||||||
U.S. government agency securities | 28,982 | 280 | (19) | 29,243 | |||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||
Obligations of states and state agencies | 78,116 | 540 | (83) | 78,573 | |||||||||||||||||||
Municipal bonds | 90,662 | 902 | (86) | 91,478 | |||||||||||||||||||
Total obligations of states and political subdivisions | 168,778 | 1,442 | (169) | 170,051 | |||||||||||||||||||
Residential mortgage-backed securities | 1,248,814 | 11,234 | (5,262) | 1,254,786 | |||||||||||||||||||
Corporate and other debt securities | 61,261 | 628 | (111) | 61,778 | |||||||||||||||||||
Total investment securities available for sale | $ | 1,558,787 | $ | 13,596 | $ | (5,582) | $ | 1,566,801 |
Less than
Twelve Months |
More than
Twelve Months |
Total | |||||||||||||||||||||||||||||||||
Fair
Value |
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | — | $ | — | $ | 1,585 | $ | (18) | $ | 1,585 | $ | (18) | |||||||||||||||||||||||
Obligations of states and political subdivisions:
|
|||||||||||||||||||||||||||||||||||
Obligations of states and state agencies
|
1,319 | (6) | 1,023 | (24) | 2,342 | (30) | |||||||||||||||||||||||||||||
Municipal bonds | 6,767 | (74) | — | — | 6,767 | (74) | |||||||||||||||||||||||||||||
Total obligations of states and political subdivisions
|
8,086 | (80) | 1,023 | (24) | 9,109 | (104) | |||||||||||||||||||||||||||||
Residential mortgage-backed securities | 111,973 | (526) | 33,346 | (416) | 145,319 | (942) | |||||||||||||||||||||||||||||
Corporate and other debt securities | 14,656 | (337) | — | — | 14,656 | (337) | |||||||||||||||||||||||||||||
Total | $ | 134,715 | $ | (943) | $ | 35,954 | $ | (458) | $ | 170,669 | $ | (1,401) | |||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
U.S. Treasury securities | $ | 25,019 | $ | (21) | $ | — | $ | — | $ | 25,019 | $ | (21) | |||||||||||||||||||||||
U.S. government agency securities | — | — | 1,783 | (19) | 1,783 | (19) | |||||||||||||||||||||||||||||
Obligations of states and political subdivisions:
|
|||||||||||||||||||||||||||||||||||
Obligations of states and state agencies
|
18,540 | (21) | 8,755 | (62) | 27,295 | (83) | |||||||||||||||||||||||||||||
Municipal bonds | — | — | 13,177 | (86) | 13,177 | (86) | |||||||||||||||||||||||||||||
Total obligations of states and political subdivisions
|
18,540 | (21) | 21,932 | (148) | 40,472 | (169) | |||||||||||||||||||||||||||||
Residential mortgage-backed securities | 240,412 | (1,194) | 282,798 | (4,068) | 523,210 | (5,262) | |||||||||||||||||||||||||||||
Corporate and other debt securities | 5,139 | (111) | — | — | 5,139 | (111) | |||||||||||||||||||||||||||||
Total | $ | 289,110 | $ | (1,347) | $ | 306,513 | $ | (4,235) | $ | 595,623 | $ | (5,582) |
September 30, 2020 | |||||||||||
Amortized
Cost |
Fair
Value |
||||||||||
(in thousands) | |||||||||||
Due in one year | $ | 20,975 | $ | 20,991 | |||||||
Due after one year through five years | 92,873 | 95,436 | |||||||||
Due after five years through ten years | 107,004 | 108,746 | |||||||||
Due after ten years | 66,062 | 67,955 | |||||||||
Residential mortgage-backed securities | 1,193,052 | 1,233,436 | |||||||||
Total investment securities available for sale | $ | 1,479,966 | $ | 1,526,564 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Fair Value | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||
U.S. Treasury securities | $ | 138,224 | $ | 8,205 | $ | — | $ | 146,429 | |||||||||||||||
U.S. government agency securities | 6,302 | 332 | — | 6,634 | |||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||
Obligations of states and state agencies | 271,038 | 9,040 | (176) | 279,902 | |||||||||||||||||||
Municipal bonds | 193,013 | 6,909 | — | 199,922 | |||||||||||||||||||
Total obligations of states and political subdivisions | 464,051 | 15,949 | (176) | 479,824 | |||||||||||||||||||
Residential mortgage-backed securities | 1,491,808 | 37,819 | (924) | 1,528,703 | |||||||||||||||||||
Trust preferred securities | 37,341 | 52 | (7,393) | 30,000 | |||||||||||||||||||
Corporate and other debt securities | 32,750 | 637 | (6) | 33,381 | |||||||||||||||||||
Total investment securities held to maturity | $ | 2,170,476 | $ | 62,994 | $ | (8,499) | $ | 2,224,971 | |||||||||||||||
December 31, 2019 | |||||||||||||||||||||||
U.S. Treasury securities | $ | 138,352 | $ | 5,761 | $ | — | $ | 144,113 | |||||||||||||||
U.S. government agency securities | 7,345 | 58 | (41) | 7,362 | |||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||
Obligations of states and state agencies | 297,454 | 7,745 | (529) | 304,670 | |||||||||||||||||||
Municipal bonds | 203,251 | 5,696 | (10) | 208,937 | |||||||||||||||||||
Total obligations of states and political subdivisions | 500,705 | 13,441 | (539) | 513,607 | |||||||||||||||||||
Residential mortgage-backed securities | 1,620,119 | 14,803 | (5,350) | 1,629,572 | |||||||||||||||||||
Trust preferred securities | 37,324 | 39 | (5,981) | 31,382 | |||||||||||||||||||
Corporate and other debt securities | 32,250 | 454 | (20) | 32,684 | |||||||||||||||||||
Total investment securities held to maturity | $ | 2,336,095 | $ | 34,556 | $ | (11,931) | $ | 2,358,720 |
Less than
Twelve Months |
More than
Twelve Months |
Total | |||||||||||||||||||||||||||||||||
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||||||||
Obligations of states and political subdivisions:
|
|||||||||||||||||||||||||||||||||||
Obligations of states and state agencies
|
$ | 5,493 | $ | (176) | $ | — | $ | — | $ | 5,493 | $ | (176) | |||||||||||||||||||||||
Total obligations of states and political subdivisions
|
5,493 | (176) | — | — | 5,493 | (176) | |||||||||||||||||||||||||||||
Residential mortgage-backed securities
|
237,070 | (919) | 2,677 | (5) | 239,747 | (924) | |||||||||||||||||||||||||||||
Trust preferred securities | — | — | 28,595 | (7,393) | 28,595 | (7,393) | |||||||||||||||||||||||||||||
Corporate and other debt securities | 7,494 | (6) | — | — | 7,494 | (6) | |||||||||||||||||||||||||||||
Total | $ | 250,057 | $ | (1,101) | $ | 31,272 | $ | (7,398) | $ | 281,329 | $ | (8,499) | |||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
U.S. government agency securities | $ | 5,183 | $ | (41) | $ | — | $ | — | $ | 5,183 | $ | (41) | |||||||||||||||||||||||
Obligations of states and political subdivisions:
|
|||||||||||||||||||||||||||||||||||
Obligations of states and state agencies
|
11,178 | (55) | 32,397 | (474) | 43,575 | (529) | |||||||||||||||||||||||||||||
Municipal bonds | — | — | 798 | (10) | 798 | (10) | |||||||||||||||||||||||||||||
Total obligations of states and political subdivisions
|
11,178 | (55) | 33,195 | (484) | 44,373 | (539) | |||||||||||||||||||||||||||||
Residential mortgage-backed securities
|
307,885 | (1,387) | 254,915 | (3,963) | 562,800 | (5,350) | |||||||||||||||||||||||||||||
Trust preferred securities | — | — | 29,990 | (5,981) | 29,990 | (5,981) | |||||||||||||||||||||||||||||
Corporate and other debt securities
|
— | — | 4,980 | (20) | 4,980 | (20) | |||||||||||||||||||||||||||||
Total | $ | 324,246 | $ | (1,483) | $ | 323,080 | $ | (10,448) | $ | 647,326 | $ | (11,931) |
September 30, 2020 | |||||||||||
Amortized
Cost |
Fair
Value |
||||||||||
(in thousands) | |||||||||||
Due in one year | $ | 113,188 | $ | 113,628 | |||||||
Due after one year through five years | 201,101 | 213,801 | |||||||||
Due after five years through ten years | 162,911 | 168,821 | |||||||||
Due after ten years | 201,468 | 200,018 | |||||||||
Residential mortgage-backed securities | 1,491,808 | 1,528,703 | |||||||||
Total investment securities held to maturity | $ | 2,170,476 | $ | 2,224,971 |
AAA/AA/A Rated | BBB rated | Non-investment grade rated | Non-rated | Total | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
U.S. Treasury securities | $ | 138,224 | $ | — | $ | — | $ | — | $ | 138,224 | |||||||||||||||||||
U.S. government agency securities | 6,302 | — | — | — | 6,302 | ||||||||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||||||||
Obligations of states and state agencies | 233,581 | — | 5,669 | 31,788 | 271,038 | ||||||||||||||||||||||||
Municipal bonds | 171,766 | — | — | 21,247 | 193,013 | ||||||||||||||||||||||||
Total obligations of states and political subdivisions
|
405,347 | — | 5,669 | 53,035 | 464,051 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 1,491,808 | — | — | — | 1,491,808 | ||||||||||||||||||||||||
Trust preferred securities | — | — | — | 37,341 | 37,341 | ||||||||||||||||||||||||
Corporate and other debt securities | — | 5,000 | — | 27,750 | 32,750 | ||||||||||||||||||||||||
Total investment securities held to maturity | $ | 2,041,681 | $ | 5,000 | $ | 5,669 | $ | 118,126 | $ | 2,170,476 | |||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
U.S. Treasury securities | $ | 138,352 | $ | — | $ | — | $ | — | $ | 138,352 | |||||||||||||||||||
U.S. government agency securities | 7,345 | — | — | — | 7,345 | ||||||||||||||||||||||||
Obligations of states and political subdivisions: | |||||||||||||||||||||||||||||
Obligations of states and state agencies | 248,533 | 5,722 | — | 43,199 | 297,454 | ||||||||||||||||||||||||
Municipal bonds | 202,642 | — | — | 609 | 203,251 | ||||||||||||||||||||||||
Total obligations of states and political subdivisions
|
451,175 | 5,722 | — | 43,808 | 500,705 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 1,620,119 | — | — | — | 1,620,119 | ||||||||||||||||||||||||
Trust preferred securities | — | — | — | 37,324 | 37,324 | ||||||||||||||||||||||||
Corporate and other debt securities | — | 5,000 | — | 27,250 | 32,250 | ||||||||||||||||||||||||
Total investment securities held to maturity | $ | 2,216,991 | $ | 10,722 | $ | — | $ | 108,382 | $ | 2,336,095 |
September 30, 2020 | December 31, 2019 | ||||||||||
(in thousands) | |||||||||||
Loans: | |||||||||||
Commercial and industrial * | $ | 6,903,345 | $ | 4,825,997 | |||||||
Commercial real estate: | |||||||||||
Commercial real estate | 16,815,587 | 15,996,741 | |||||||||
Construction | 1,720,775 | 1,647,018 | |||||||||
Total commercial real estate loans | 18,536,362 | 17,643,759 | |||||||||
Residential mortgage | 4,284,595 | 4,377,111 | |||||||||
Consumer: | |||||||||||
Home equity | 457,083 | 487,272 | |||||||||
Automobile | 1,341,659 | 1,451,623 | |||||||||
Other consumer | 892,542 | 913,446 | |||||||||
Total consumer loans | 2,691,284 | 2,852,341 | |||||||||
Total loans | $ | 32,415,586 | $ | 29,699,208 | |||||||
Past Due and Non-Accrual Loans | |||||||||||||||||||||||||||||||||||||||||||||||
30-59 Days
Past Due Loans |
60-89 Days
Past Due Loans |
90 Days or More
Past Due Loans |
Non-Accrual Loans |
Total Past Due Loans |
Current Loans |
Total Loans |
Non-Accrual Loans Without Allowance for Credit Losses | ||||||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial
|
$ | 6,587 | $ | 3,954 | $ | 6,759 | $ | 115,667 | $ | 132,967 | $ | 6,770,378 | $ | 6,903,345 | $ | 16,812 | |||||||||||||||||||||||||||||||
Commercial real estate:
|
|||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate
|
26,038 | 610 | 1,538 | 41,627 | 69,813 | 16,745,774 | 16,815,587 | 35,798 | |||||||||||||||||||||||||||||||||||||||
Construction | 142 | — | — | 2,497 | 2,639 | 1,718,136 | 1,720,775 | 2,405 | |||||||||||||||||||||||||||||||||||||||
Total commercial real estate loans
|
26,180 | 610 | 1,538 | 44,124 | 72,452 | 18,463,910 | 18,536,362 | 38,203 | |||||||||||||||||||||||||||||||||||||||
Residential mortgage | 22,528 | 3,760 | 891 | 23,877 | 51,056 | 4,233,539 | 4,284,595 | 12,356 | |||||||||||||||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||||||||||||||
Home equity | 1,281 | 299 | — | 6,969 | 8,549 | 448,534 | 457,083 | 70 | |||||||||||||||||||||||||||||||||||||||
Automobile | 4,797 | 808 | 538 | 472 | 6,615 | 1,335,044 | 1,341,659 | — | |||||||||||||||||||||||||||||||||||||||
Other consumer | 2,901 | 245 | 215 | — | 3,361 | 889,181 | 892,542 | — | |||||||||||||||||||||||||||||||||||||||
Total consumer loans
|
8,979 | 1,352 | 753 | 7,441 | 18,525 | 2,672,759 | 2,691,284 | 70 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 64,274 | $ | 9,676 | $ | 9,941 | $ | 191,109 | $ | 275,000 | $ | 32,140,586 | $ | 32,415,586 | $ | 67,441 |
Past Due and Non-Accrual Loans | |||||||||||||||||||||||||||||||||||||||||
30-59 Days Past Due Loans |
60-89
Days Past Due Loans |
90 Days or More
Past Due Loans |
Non-Accrual Loans |
Total Past Due Loans |
Current Non-PCI Loans |
PCI Loans | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 11,700 | $ | 2,227 | $ | 3,986 | $ | 68,636 | $ | 86,549 | $ | 4,057,434 | $ | 682,014 | |||||||||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||||||||||||||||
Commercial real estate | 2,560 | 4,026 | 579 | 9,004 | 16,169 | 10,886,724 | 5,093,848 | ||||||||||||||||||||||||||||||||||
Construction | 1,486 | 1,343 | — | 356 | 3,185 | 1,492,532 | 151,301 | ||||||||||||||||||||||||||||||||||
Total commercial real estate loans
|
4,046 | 5,369 | 579 | 9,360 | 19,354 | 12,379,256 | 5,245,149 | ||||||||||||||||||||||||||||||||||
Residential mortgage | 17,143 | 4,192 | 2,042 | 12,858 | 36,235 | 3,760,707 | 580,169 | ||||||||||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||||||||
Home equity | 1,051 | 80 | — | 1,646 | 2,777 | 373,243 | 111,252 | ||||||||||||||||||||||||||||||||||
Automobile | 11,482 | 1,581 | 681 | 334 | 14,078 | 1,437,274 | 271 | ||||||||||||||||||||||||||||||||||
Other consumer | 1,171 | 866 | 30 | 224 | 2,291 | 900,411 | 10,744 | ||||||||||||||||||||||||||||||||||
Total consumer loans | 13,704 | 2,527 | 711 | 2,204 | 19,146 | 2,710,928 | 122,267 | ||||||||||||||||||||||||||||||||||
Total | $ | 46,593 | $ | 14,315 | $ | 7,318 | $ | 93,058 | $ | 161,284 | $ | 22,908,325 | $ | 6,629,599 |
Term Loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior to 2016 | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 2,656,655 | $ | 609,142 | $ | 523,833 | $ | 246,684 | $ | 185,298 | $ | 804,896 | $ | 1,613,011 | $ | 417 | $ | 6,639,936 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 724 | 10,634 | 11,786 | 10,236 | 11,310 | 14,895 | 44,412 | 68 | 104,065 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 5,411 | 3,181 | 2,780 | 1,789 | 4,095 | 26,720 | 18,092 | 24 | 62,092 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | 5,207 | 7 | 17,162 | 2,632 | 72,244 | — | — | 97,252 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial and industrial | $ | 2,662,790 | $ | 628,164 | $ | 538,406 | $ | 275,871 | $ | 203,335 | $ | 918,755 | $ | 1,675,515 | $ | 509 | $ | 6,903,345 | ||||||||||||||||||||||||||||||||||||||
Commercial real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 2,456,797 | $ | 3,236,056 | $ | 2,360,488 | $ | 1,993,600 | $ | 1,929,677 | $ | 4,281,267 | $ | 189,008 | $ | 15,626 | $ | 16,462,519 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 23,864 | — | 26,028 | 7,197 | 42,882 | 86,098 | 3,481 | — | 189,550 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 17,539 | 9,450 | 24,168 | 22,014 | 10,329 | 78,322 | — | — | 161,822 | |||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | 787 | — | 909 | — | — | 1,696 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial real estate | $ | 2,498,200 | $ | 3,245,506 | $ | 2,410,684 | $ | 2,023,598 | $ | 1,982,888 | $ | 4,446,596 | $ | 192,489 | $ | 15,626 | $ | 16,815,587 | ||||||||||||||||||||||||||||||||||||||
Construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 105,422 | $ | 157,407 | $ | 123,416 | $ | 16,196 | $ | 47,202 | $ | 60,663 | $ | 1,162,297 | $ | — | $ | 1,672,603 | ||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | 10,058 | — | 32,407 | — | 42,465 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | — | 31 | 246 | 2,628 | 2,422 | 380 | — | — | 5,707 | |||||||||||||||||||||||||||||||||||||||||||||||
Total construction | $ | 105,422 | $ | 157,438 | $ | 123,662 | $ | 18,824 | $ | 59,682 | $ | 61,043 | $ | 1,194,704 | $ | — | $ | 1,720,775 |
Term Loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior to 2016 | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 560,875 | $ | 807,219 | $ | 778,367 | $ | 645,289 | $ | 407,412 | $ | 1,019,903 | $ | 52,783 | $ | — | $ | 4,271,848 | ||||||||||||||||||||||||||||||||||||||
90 days or more past due | — | 1,459 | 2,947 | 2,849 | 3,895 | 1,597 | — | — | 12,747 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential mortgage | $ | 560,875 | $ | 808,678 | $ | 781,314 | $ | 648,138 | $ | 411,307 | $ | 1,021,500 | $ | 52,783 | $ | — | $ | 4,284,595 | ||||||||||||||||||||||||||||||||||||||
Consumer loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Home equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 6,436 | $ | 12,015 | $ | 13,310 | $ | 10,178 | $ | 6,505 | $ | 17,626 | $ | 336,434 | $ | 52,986 | $ | 455,490 | ||||||||||||||||||||||||||||||||||||||
90 days or more past due | — | — | — | — | 25 | 111 | 617 | 840 | 1,593 | |||||||||||||||||||||||||||||||||||||||||||||||
Total home equity | 6,436 | 12,015 | 13,310 | 10,178 | 6,530 | 17,737 | 337,051 | 53,826 | 457,083 | |||||||||||||||||||||||||||||||||||||||||||||||
Automobile | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 292,584 | 479,860 | 303,799 | 175,359 | 62,193 | 26,843 | — | — | 1,340,638 | |||||||||||||||||||||||||||||||||||||||||||||||
90 days or more past due | 40 | 304 | 270 | 246 | 16 | 145 | — | — | 1,021 | |||||||||||||||||||||||||||||||||||||||||||||||
Total automobile | 292,624 | 480,164 | 304,069 | 175,605 | 62,209 | 26,988 | — | — | 1,341,659 | |||||||||||||||||||||||||||||||||||||||||||||||
Other Consumer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | 5,061 | 5,751 | 11,529 | 1,254 | 1,093 | 6,387 | 860,895 | — | 891,970 | |||||||||||||||||||||||||||||||||||||||||||||||
90 days or more past due | — | — | 8 | — | — | 20 | 136 | 408 | 572 | |||||||||||||||||||||||||||||||||||||||||||||||
Total other consumer | 5,061 | 5,751 | 11,537 | 1,254 | 1,093 | 6,407 | 861,031 | 408 | 892,542 | |||||||||||||||||||||||||||||||||||||||||||||||
Total Consumer | $ | 304,121 | $ | 497,930 | $ | 328,916 | $ | 187,037 | $ | 69,832 | $ | 51,132 | $ | 1,198,082 | $ | 54,234 | $ | 2,691,284 |
Credit exposure—
by internally assigned risk rating |
Special | Total Non-PCI | ||||||||||||||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Loans | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 3,982,453 | $ | 33,718 | $ | 66,511 | $ | 61,301 | $ | 4,143,983 | ||||||||||||||||||||||
Commercial real estate | 10,781,587 | 77,884 | 42,560 | 862 | 10,902,893 | |||||||||||||||||||||||||||
Construction | 1,487,877 | 7,486 | 354 | — | 1,495,717 | |||||||||||||||||||||||||||
Total | $ | 16,251,917 | $ | 119,088 | $ | 109,425 | $ | 62,163 | $ | 16,542,593 |
Credit exposure—
by payment activity |
Performing
Loans |
Non-Performing
Loans |
Total Non-PCI
Loans |
|||||||||||||||||
(in thousands) | ||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||
Residential mortgage | $ | 3,784,084 | $ | 12,858 | $ | 3,796,942 | ||||||||||||||
Home equity | 374,374 | 1,646 | 376,020 | |||||||||||||||||
Automobile | 1,451,018 | 334 | 1,451,352 | |||||||||||||||||
Other consumer | 902,478 | 224 | 902,702 | |||||||||||||||||
Total | $ | 6,511,954 | $ | 15,062 | $ | 6,527,016 |
Credit exposure—
by payment activity |
Performing
Loans |
Non-Performing
Loans |
Total Non-PCI
Loans |
|||||||||||||||||
(in thousands) | ||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||
Commercial and industrial | $ | 653,997 | $ | 28,017 | $ | 682,014 | ||||||||||||||
Commercial real estate | 5,065,388 | 28,460 | 5,093,848 | |||||||||||||||||
Construction | 148,692 | 2,609 | 151,301 | |||||||||||||||||
Residential mortgage | 571,006 | 9,163 | 580,169 | |||||||||||||||||
Consumer | 120,356 | 1,911 | 122,267 | |||||||||||||||||
Total | $ | 6,559,439 | $ | 70,160 | $ | 6,629,599 |
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Troubled Debt Restructurings |
Number
of Contracts |
Pre-Modification
Amortized Carrying Amount |
Post-Modification
Amortized Carrying Amount |
Number
of Contracts |
Pre-Modification
Amortized Carrying Amount |
Post-Modification
Amortized Carrying Amount |
||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | 28 | $ | 31,237 | $ | 30,938 | 53 | $ | 42,902 | $ | 41,772 | ||||||||||||||||||||||||||||
Commercial real estate | 2 | 4,249 | 4,240 | 1 | 75 | 75 | ||||||||||||||||||||||||||||||||
Residential mortgage | 1 | 247 | 247 | — | — | — | ||||||||||||||||||||||||||||||||
Consumer | 1 | 72 | 72 | 1 | 19 | 19 | ||||||||||||||||||||||||||||||||
Total | 32 | $ | 35,805 | $ | 35,497 | 55 | $ | 42,996 | $ | 41,866 |
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Troubled Debt Restructurings |
Number
of Contracts |
Pre-Modification
Amortized Carrying Amount |
Post-Modification
Amortized Carrying Amount |
Number
of Contracts |
Pre-Modification
Amortized Carrying Amount |
Post-Modification
Amortized Carrying Amount |
||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | 33 | $ | 40,537 | $ | 38,204 | 104 | $ | 78,601 | $ | 72,183 | ||||||||||||||||||||||||||||
Commercial real estate | 4 | 8,996 | 9,000 | 3 | 4,740 | 4,699 | ||||||||||||||||||||||||||||||||
Residential mortgage | 1 | 247 | 247 | 1 | 155 | 154 | ||||||||||||||||||||||||||||||||
Consumer | 1 | 72 | 72 | 1 | 19 | 19 | ||||||||||||||||||||||||||||||||
Total | 39 | $ | 49,852 | $ | 47,523 | 109 | $ | 83,515 | $ | 77,055 |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||
Troubled Debt Restructurings Subsequently Defaulted |
Number of
Contracts |
Amortized Cost |
Number of
Contracts |
Recorded
Investment |
||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Commercial and industrial | 30 | $ | 17,496 | 1 | $ | 604 | ||||||||||||||||||||
Residential mortgage | — | — | 1 | 154 | ||||||||||||||||||||||
Total | 30 | $ | 17,496 | 2 | $ | 758 |
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||
Troubled Debt Restructurings Subsequently Defaulted |
Number of
Contracts |
Amortized Cost |
Number of
Contracts |
Recorded
Investment |
||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Commercial and industrial | 35 | $ | 20,099 | 19 | $ | 12,235 | ||||||||||||||||||||
Commercial real estate | — | — | 1 | 283 | ||||||||||||||||||||||
Residential mortgage | — | — | 3 | 369 | ||||||||||||||||||||||
Consumer | 1 | 18 | 1 | 18 | ||||||||||||||||||||||
Total | 36 | $ | 20,117 | 24 | $ | 12,905 |
September 30,
2020 |
December 31,
2019 |
||||||||||
(in thousands) | |||||||||||
Components of allowance for credit losses for loans: | |||||||||||
Allowance for loan losses | $ | 325,032 | $ | 161,759 | |||||||
Allowance for unfunded credit commitments | 10,296 | 2,845 | |||||||||
Total allowance for credit losses for loans | $ | 335,328 | $ | 164,604 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Components of provision for credit losses for loans: | |||||||||||||||||||||||
Provision for loan losses | $ | 30,833 | $ | 8,757 | $ | 105,709 | $ | 20,319 | |||||||||||||||
Provision for unfunded credit commitments | 187 | (57) | 350 | (1,519) | |||||||||||||||||||
Total provision for credit losses for loans | $ | 31,020 | $ | 8,700 | $ | 106,059 | $ | 18,800 |
September 30,
2020 |
|||||
(in thousands) | |||||
Commercial and industrial | $ | 115,877 | |||
Commercial real estate: | |||||
Commercial real estate | 44,638 | ||||
Construction | 2,405 | ||||
Total commercial real estate loans
|
47,043 | ||||
Residential mortgage | 28,856 | ||||
Home equity | 88 | ||||
Total | $ | 191,864 |
Commercial
and Industrial |
Commercial
Real Estate |
Residential
Mortgage |
Consumer | Total | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Three Months Ended
September 30, 2020 |
|||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||
Beginning balance | $ | 132,039 | $ | 131,702 | $ | 29,630 | $ | 16,243 | $ | 309,614 | |||||||||||||||||||
Loans charged-off | (13,965) | (695) | (7) | (2,458) | (17,125) | ||||||||||||||||||||||||
Charged-off loans recovered | 428 | 100 | 31 | 1,151 | 1,710 | ||||||||||||||||||||||||
Net (charge-offs) recoveries | (13,537) | (595) | 24 | (1,307) | (15,415) | ||||||||||||||||||||||||
Provision for loan losses | 11,907 | 13,543 | (1,040) | 6,423 | 30,833 | ||||||||||||||||||||||||
Ending balance | $ | 130,409 | $ | 144,650 | $ | 28,614 | $ | 21,359 | $ | 325,032 | |||||||||||||||||||
Three Months Ended
September 30, 2019 |
|||||||||||||||||||||||||||||
Allowance for losses: | |||||||||||||||||||||||||||||
Beginning balance | $ | 94,384 | $ | 48,978 | $ | 5,219 | $ | 6,524 | $ | 155,105 | |||||||||||||||||||
Loans charged-off | (527) | (158) | (111) | (2,191) | (2,987) | ||||||||||||||||||||||||
Charged-off loans recovered | 330 | 28 | 3 | 617 | 978 | ||||||||||||||||||||||||
Net charge-offs | (197) | (130) | (108) | (1,574) | (2,009) | ||||||||||||||||||||||||
Provision for loan losses | 6,815 | (77) | 191 | 1,828 | 8,757 | ||||||||||||||||||||||||
Ending balance | $ | 101,002 | $ | 48,771 | $ | 5,302 | $ | 6,778 | $ | 161,853 |
Commercial
and Industrial |
Commercial
Real Estate |
Residential
Mortgage |
Consumer | Total | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Nine Months Ended
September 30, 2020 |
|||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||
Beginning balance | $ | 104,059 | $ | 45,673 | $ | 5,060 | $ | 6,967 | $ | 161,759 | |||||||||||||||||||
Impact of ASU 2016-13 adoption* | 15,169 | 49,797 | 20,575 | 6,990 | 92,531 | ||||||||||||||||||||||||
Loans charged-off | (31,349) | (766) | (348) | (7,624) | (40,087) | ||||||||||||||||||||||||
Charged-off loans recovered | 1,796 | 244 | 626 | 2,454 | 5,120 | ||||||||||||||||||||||||
Net (charge-offs) recoveries | (29,553) | (522) | 278 | (5,170) | (34,967) | ||||||||||||||||||||||||
Provision for loan losses | 40,734 | 49,702 | 2,701 | 12,572 | 105,709 | ||||||||||||||||||||||||
Ending balance | $ | 130,409 | $ | 144,650 | $ | 28,614 | $ | 21,359 | $ | 325,032 | |||||||||||||||||||
Nine Months Ended
September 30, 2019 |
|||||||||||||||||||||||||||||
Allowance for losses: | |||||||||||||||||||||||||||||
Beginning balance | $ | 90,956 | $ | 49,650 | $ | 5,041 | $ | 6,212 | $ | 151,859 | |||||||||||||||||||
Loans charged-off | (7,882) | (158) | (126) | (5,971) | (14,137) | ||||||||||||||||||||||||
Charged-off loans recovered | 2,008 | 71 | 13 | 1,720 | 3,812 | ||||||||||||||||||||||||
Net charge-offs | (5,874) | (87) | (113) | (4,251) | (10,325) | ||||||||||||||||||||||||
Provision for loan losses | 15,920 | (792) | 374 | 4,817 | 20,319 | ||||||||||||||||||||||||
Ending balance | $ | 101,002 | $ | 48,771 | $ | 5,302 | $ | 6,778 | $ | 161,853 |
Commercial
and Industrial |
Commercial
Real Estate |
Residential
Mortgage |
Consumer | Total | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||
Individually evaluated for credit losses
|
$ | 66,444 | $ | 2,058 | $ | 830 | $ | 1,232 | $ | 70,564 | |||||||||||||||||||
Collectively evaluated for credit losses
|
63,965 | 142,592 | 27,784 | 20,127 | 254,468 | ||||||||||||||||||||||||
Total | $ | 130,409 | $ | 144,650 | $ | 28,614 | $ | 21,359 | $ | 325,032 | |||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Individually evaluated for credit losses
|
$ | 136,696 | $ | 70,145 | $ | 35,551 | $ | 4,019 | $ | 246,411 | |||||||||||||||||||
Collectively evaluated for credit losses
|
6,766,649 | 18,466,217 | 4,249,044 | 2,687,265 | 32,169,175 | ||||||||||||||||||||||||
Total | $ | 6,903,345 | $ | 18,536,362 | $ | 4,284,595 | $ | 2,691,284 | $ | 32,415,586 | |||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||
Individually evaluated for credit losses
|
$ | 36,662 | $ | 1,338 | $ | 518 | $ | 58 | $ | 38,576 | |||||||||||||||||||
Collectively evaluated for credit losses
|
67,397 | 44,335 | 4,542 | 6,909 | 123,183 | ||||||||||||||||||||||||
Total | $ | 104,059 | $ | 45,673 | $ | 5,060 | $ | 6,967 | $ | 161,759 | |||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Individually evaluated for credit losses
|
$ | 100,860 | $ | 51,242 | $ | 10,689 | $ | 853 | $ | 163,644 | |||||||||||||||||||
Collectively evaluated for credit losses
|
4,043,123 | 12,347,368 | 3,786,253 | 2,729,221 | 22,905,965 | ||||||||||||||||||||||||
Loans acquired with discounts related to credit quality
|
682,014 | 5,245,149 | 580,169 | 122,267 | 6,629,599 | ||||||||||||||||||||||||
Total | $ | 4,825,997 | $ | 17,643,759 | $ | 4,377,111 | $ | 2,852,341 | $ | 29,699,208 |
Recorded
Investment With No Related Allowance |
Recorded
Investment With Related Allowance |
Total
Recorded Investment |
Unpaid
Contractual Principal Balance |
Related
Allowance |
|||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 14,617 | $ | 86,243 | $ | 100,860 | $ | 114,875 | $ | 36,662 | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||||
Commercial real estate | 26,046 | 24,842 | 50,888 | 51,258 | 1,338 | ||||||||||||||||||||||||
Construction | 354 | — | 354 | 354 | — | ||||||||||||||||||||||||
Total commercial real estate loans | 26,400 | 24,842 | 51,242 | 51,612 | 1,338 | ||||||||||||||||||||||||
Residential mortgage | 5,836 | 4,853 | 10,689 | 11,800 | 518 | ||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||
Home equity | 366 | 487 | 853 | 956 | 58 | ||||||||||||||||||||||||
Total consumer loans | 366 | 487 | 853 | 956 | 58 | ||||||||||||||||||||||||
Total | $ | 47,219 | $ | 116,425 | $ | 163,644 | $ | 179,243 | $ | 38,576 |
Three Months Ended
September 30, 2019 |
Nine Months Ended
September 30, 2019 |
||||||||||
(in thousands) | |||||||||||
Balance, beginning of period | $ | 853,887 | $ | 875,958 | |||||||
Accretion | (47,475) | (155,981) | |||||||||
Net (decrease) increase in expected cash flows | (58,268) | 28,167 | |||||||||
Balance, end of period | $ | 748,144 | $ | 748,144 |
Business Segment / Reporting Unit* | |||||||||||||||||||||||||||||
Wealth
Management |
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Total | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Balance at December 31, 2019 | $ | 21,218 | $ | 306,572 | $ | 825,767 | $ | 220,068 | $ | 1,373,625 | |||||||||||||||||||
Goodwill from business combinations | — | 121 | 1,654 | 9 | 1,784 | ||||||||||||||||||||||||
Balance at September 30, 2020 | $ | 21,218 | $ | 306,693 | $ | 827,421 | $ | 220,077 | $ | 1,375,409 |
Gross
Intangible Assets |
Accumulated
Amortization |
Valuation
Allowance |
Net
Intangible Assets |
||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||
Loan servicing rights | $ | 100,456 | $ | (77,404) | $ | (1,013) | $ | 22,039 | |||||||||||||||
Core deposits | 101,160 | (50,472) | — | 50,688 | |||||||||||||||||||
Other | 3,945 | (2,799) | — | 1,146 | |||||||||||||||||||
Total other intangible assets | $ | 205,561 | $ | (130,675) | $ | (1,013) | $ | 73,873 | |||||||||||||||
December 31, 2019 | |||||||||||||||||||||||
Loan servicing rights | $ | 94,827 | $ | (70,095) | $ | (47) | $ | 24,685 | |||||||||||||||
Core deposits | 101,160 | (40,384) | — | 60,776 | |||||||||||||||||||
Other | 3,945 | (2,634) | — | 1,311 | |||||||||||||||||||
Total other intangible assets | $ | 199,932 | $ | (113,113) | $ | (47) | $ | 86,772 |
Loan Servicing
Rights |
Core
Deposits |
Other | |||||||||||||||
(in thousands) | |||||||||||||||||
2020 | $ | 1,477 | $ | 3,275 | $ | 55 | |||||||||||
2021 | 4,980 | 11,607 | 206 | ||||||||||||||
2022 | 3,789 | 9,876 | 191 | ||||||||||||||
2023 | 2,869 | 8,146 | 131 | ||||||||||||||
2024 | 2,205 | 6,537 | 117 |
September 30,
2020 |
December 31,
2019 |
||||||||||
(in thousands) | |||||||||||
FHLB advances | $ | 1,275,000 | $ | 940,000 | |||||||
Securities sold under agreements to repurchase | 155,726 | 153,280 | |||||||||
Total short-term borrowings | $ | 1,430,726 | $ | 1,093,280 |
September 30,
2020 |
December 31,
2019 |
||||||||||
(in thousands) | |||||||||||
FHLB advances, net (1)
|
$ | 2,148,633 | $ | 1,480,012 | |||||||
Subordinated debt, net (2)
|
403,936 | 292,414 | |||||||||
Securities sold under agreements to repurchase | 300,000 | 350,000 | |||||||||
Total long-term borrowings | $ | 2,852,569 | $ | 2,122,426 |
(1) |
FHLB advances are presented net of unamortized prepayment penalties and other purchase accounting adjustments totaling $503 thousand and $2.8 million at September 30, 2020 and December 31, 2019, respectively.
|
||||
(2) |
Subordinated debt is presented net of unamortized debt issuance costs totaling $2.8 million and $1.2 million at September 30, 2020 and December 31, 2019, respectively.
|
Year | Amount | |||||||
(in thousands) | ||||||||
2020 | $ | 25,000 | ||||||
2021 | 994,768 | |||||||
2022 | 121,420 | |||||||
2023 | 428,163 | |||||||
2024 | 300,000 | |||||||
Thereafter | 279,785 | |||||||
Total long-term FHLB advances | $ | 2,149,136 |
September 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
Other Assets | Other Liabilities | Notional Amount | Other Assets | Other Liabilities | Notional Amount | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments:
|
|||||||||||||||||||||||||||||||||||
Cash flow hedge interest rate swaps
|
$ | — | $ | 4,233 | $ | 1,175,000 | $ | — | $ | 1,484 | $ | 180,000 | |||||||||||||||||||||||
Fair value hedge interest rate swaps | — | 59 | 7,079 | — | 229 | 7,281 | |||||||||||||||||||||||||||||
Total derivatives designated as hedging instruments
|
$ | — | $ | 4,292 | $ | 1,182,079 | $ | — | $ | 1,713 | $ | 187,281 | |||||||||||||||||||||||
Derivatives not designated as hedging instruments:
|
|||||||||||||||||||||||||||||||||||
Interest rate swaps and embedded derivatives
|
$ | 455,404 | $ | 182,741 | $ | 8,306,557 | $ | 158,382 | $ | 42,020 | $ | 4,113,106 | |||||||||||||||||||||||
Mortgage banking derivatives | 161 | 3,016 | 521,418 | 150 | 193 | 142,760 | |||||||||||||||||||||||||||||
Total derivatives not designated as hedging instruments
|
$ | 455,565 | $ | 185,757 | $ | 8,827,975 | $ | 158,532 | $ | 42,213 | $ | 4,255,866 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Amount of loss reclassified from accumulated other comprehensive loss to interest expense | $ | (1,586) | $ | (453) | $ | (1,763) | $ | (1,126) | |||||||||||||||
Amount of gain (loss) recognized in other comprehensive income | 95 | 108 | 3,158 | (1,404) |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Derivative - interest rate swaps: | |||||||||||||||||||||||
Interest income | $ | 88 | $ | 48 | $ | 170 | $ | 121 | |||||||||||||||
Hedged item - loans: | |||||||||||||||||||||||
Interest income | $ | (88) | $ | (48) | $ | (170) | $ | (121) | |||||||||||||||
Line Item in the Statement of Financial Condition in Which the Hedged Item is Included | Carrying Amount of the Hedged Asset | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Asset | ||||||||||||||||||||||||
September 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Loans | $ | 7,138 | $ | 7,510 | $ | 59 | $ | 229 |
Gross Amounts Not Offset | |||||||||||||||||||||||||||||||||||
Gross Amounts
Recognized |
Gross Amounts
Offset |
Net Amounts
Presented |
Financial
Instruments |
Cash
Collateral |
Net
Amount |
||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 455,404 | $ | — | $ | 455,404 | $ | — | $ | — | $ | 455,404 | |||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 187,033 | $ | — | $ | 187,033 | $ | — | $ | (184,050) | $ | 2,983 | |||||||||||||||||||||||
Repurchase agreements | 300,000 | — | 300,000 | (300,000) | * | — | — | ||||||||||||||||||||||||||||
Total | $ | 487,033 | $ | — | $ | 487,033 | $ | (300,000) | $ | (184,050) | $ | 2,983 | |||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 158,382 | $ | — | $ | 158,382 | $ | (118) | $ | — | $ | 158,264 | |||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 43,733 | $ | — | $ | 43,733 | $ | (118) | $ | (16,881) | $ | 26,734 | |||||||||||||||||||||||
Repurchase agreements | 350,000 | — | 350,000 | (350,000) | * | — | — | ||||||||||||||||||||||||||||
Total | $ | 393,733 | $ | — | $ | 393,733 | $ | (350,118) | $ | (16,881) | $ | 26,734 |
September 30,
2020 |
December 31,
2019 |
||||||||||
(in thousands) | |||||||||||
Other Assets: | |||||||||||
Affordable housing tax credit investments, net | $ | 21,647 | $ | 25,049 | |||||||
Other tax credit investments, net | 49,907 | 59,081 | |||||||||
Total tax credit investments, net
|
$ | 71,554 | $ | 84,130 | |||||||
Other Liabilities: | |||||||||||
Unfunded affordable housing tax credit commitments | $ | 1,397 | $ | 1,539 | |||||||
Unfunded other tax credit commitments | 1,139 | 1,139 | |||||||||
Total unfunded tax credit commitments | $ | 2,536 | $ | 2,678 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Components of Income Tax Expense: | |||||||||||||||||||||||
Affordable housing tax credits and other tax benefits | $ | 1,352 | $ | 1,666 | $ | 3,979 | $ | 5,087 | |||||||||||||||
Other tax credit investment credits and tax benefits | 1,727 | 1,902 | 5,567 | 6,863 | |||||||||||||||||||
Total reduction in income tax expense
|
$ | 3,079 | $ | 3,568 | $ | 9,546 | $ | 11,950 | |||||||||||||||
Amortization of Tax Credit Investments: | |||||||||||||||||||||||
Affordable housing tax credit investment losses | $ | 642 | $ | 530 | $ | 1,733 | $ | 1,796 | |||||||||||||||
Affordable housing tax credit investment impairment losses
|
585 | 857 | 1,668 | 2,381 | |||||||||||||||||||
Other tax credit investment losses | 12 | 1,093 | 1,235 | 4,589 | |||||||||||||||||||
Other tax credit investment impairment losses | 1,520 | 1,905 | 4,767 | 7,655 | |||||||||||||||||||
Total amortization of tax credit investments recorded in non-interest expense
|
$ | 2,759 | $ | 4,385 | $ | 9,403 | $ | 16,421 |
Three Months Ended September 30, 2020 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets
|
$ | 7,126,157 | $ | 25,389,107 | $ | 5,252,446 | $ | — | $ | 37,767,710 | |||||||||||||||||||
Interest income | $ | 63,956 | $ | 251,920 | $ | 22,513 | $ | (1,046) | $ | 337,343 | |||||||||||||||||||
Interest expense | 9,048 | 33,330 | 6,728 | 5,151 | 54,257 | ||||||||||||||||||||||||
Net interest income (loss) | 54,908 | 218,590 | 15,785 | (6,197) | 283,086 | ||||||||||||||||||||||||
Provision for credit losses | 5,383 | 25,637 | (112) | — | 30,908 | ||||||||||||||||||||||||
Net interest income (loss) after provision for credit losses
|
49,525 | 192,953 | 15,897 | (6,197) | 252,178 | ||||||||||||||||||||||||
Non-interest income | 23,531 | 20,421 | (1,304) | 6,624 | 49,272 | ||||||||||||||||||||||||
Non-interest expense | 19,877 | 25,633 | (186) | 114,861 | 160,185 | ||||||||||||||||||||||||
Internal expense transfer | 18,614 | 66,390 | 13,713 | (98,717) | — | ||||||||||||||||||||||||
Income (loss) before income taxes | $ | 34,565 | $ | 121,351 | $ | 1,066 | $ | (15,717) | $ | 141,265 | |||||||||||||||||||
Return on average interest earning assets (pre-tax)
|
1.94 | % | 1.91 | % | 0.08 | % | N/A | 1.50 | % |
Three Months Ended September 30, 2019 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets
|
$ | 6,858,216 | $ | 19,278,529 | $ | 4,357,824 | $ | — | $ | 30,494,569 | |||||||||||||||||||
Interest income | $ | 68,253 | $ | 230,183 | $ | 31,999 | $ | (1,174) | $ | 329,261 | |||||||||||||||||||
Interest expense | 23,552 | 66,209 | 14,965 | 3,910 | 108,636 | ||||||||||||||||||||||||
Net interest income (loss) | 44,701 | 163,974 | 17,034 | (5,084) | 220,625 | ||||||||||||||||||||||||
Provision for credit losses | 2,003 | 6,697 | — | — | 8,700 | ||||||||||||||||||||||||
Net interest income (loss) after provision for credit losses
|
42,698 | 157,277 | 17,034 | (5,084) | 211,925 | ||||||||||||||||||||||||
Non-interest income | 15,108 | 15,057 | 2,687 | 8,298 | 41,150 | ||||||||||||||||||||||||
Non-interest expense | 19,748 | 25,161 | 381 | 100,587 | 145,877 | ||||||||||||||||||||||||
Internal expense transfer | 19,758 | 55,544 | 12,559 | (87,861) | — | ||||||||||||||||||||||||
Income (loss) before income taxes | $ | 18,300 | $ | 91,629 | $ | 6,781 | $ | (9,512) | $ | 107,198 | |||||||||||||||||||
Return on average interest earning assets (pre-tax)
|
1.07 | % | 1.90 | % | 0.62 | % | N/A | 1.41 | % |
Nine Months Ended September 30, 2020 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets
|
$ | 7,187,839 | $ | 24,334,429 | $ | 5,221,538 | $ | — | $ | 36,743,806 | |||||||||||||||||||
Interest income | $ | 199,018 | $ | 771,947 | $ | 81,905 | $ | (3,209) | $ | 1,049,661 | |||||||||||||||||||
Interest expense | 40,217 | 136,156 | 29,216 | 13,088 | 218,677 | ||||||||||||||||||||||||
Net interest income (loss) | 158,801 | 635,791 | 52,689 | (16,297) | 830,984 | ||||||||||||||||||||||||
Provision for credit losses | 15,274 | 90,785 | 688 | — | 106,747 | ||||||||||||||||||||||||
Net interest income (loss) after provision for credit losses
|
143,527 | 545,006 | 52,001 | (16,297) | 724,237 | ||||||||||||||||||||||||
Non-interest income | 55,383 | 52,192 | 7,661 | 20,263 | 135,499 | ||||||||||||||||||||||||
Non-interest expense | 60,188 | 73,041 | 843 | 338,935 | 473,007 | ||||||||||||||||||||||||
Internal expense transfer | 58,355 | 197,444 | 42,393 | (298,192) | — | ||||||||||||||||||||||||
Income (loss) before income taxes | $ | 80,367 | $ | 326,713 | $ | 16,426 | $ | (36,777) | $ | 386,729 | |||||||||||||||||||
Return on average interest earning assets (pre-tax)
|
1.49 | % | 1.79 | % | 0.42 | % | N/A | 1.40 | % |
Nine Months Ended September 30, 2019 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets
|
$ | 6,812,001 | $ | 18,839,194 | $ | 4,330,504 | $ | — | $ | 29,981,699 | |||||||||||||||||||
Interest income | $ | 203,897 | $ | 679,833 | $ | 97,189 | $ | (3,692) | $ | 977,227 | |||||||||||||||||||
Interest expense | 69,504 | 192,221 | 44,185 | 11,810 | 317,720 | ||||||||||||||||||||||||
Net interest income (loss) | 134,393 | 487,612 | 53,004 | (15,502) | 659,507 | ||||||||||||||||||||||||
Provision for credit losses | 4,986 | 13,814 | — | — | 18,800 | ||||||||||||||||||||||||
Net interest income (loss) after provision for credit losses
|
129,407 | 473,798 | 53,004 | (15,502) | 640,707 | ||||||||||||||||||||||||
Non-interest income | 41,927 | 29,527 | 7,365 | 97,607 | 176,426 | ||||||||||||||||||||||||
Non-interest expense | 56,845 | 76,729 | 684 | 301,151 | 435,409 | ||||||||||||||||||||||||
Internal expense transfer | 58,476 | 161,803 | 37,245 | (257,524) | — | ||||||||||||||||||||||||
Income (loss) before income taxes | $ | 56,013 | $ | 264,793 | $ | 22,440 | $ | 38,478 | $ | 381,724 | |||||||||||||||||||
Return on average interest earning assets (pre-tax)
|
1.10 | % | 1.87 | % | 0.69 | % | N/A | 1.70 | % |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Net income, as reported | $ | 102,374 | $ | 81,891 | $ | 285,243 | $ | 271,689 | |||||||||||||||
Add: Loss on extinguishment of debt (net of tax) | 1,691 | — | 1,691 | — | |||||||||||||||||||
Add: Net impairment losses on securities (net of tax) | — | — | — | 2,078 | |||||||||||||||||||
Add: Losses on securities transactions (net of tax) | 33 | 67 | 91 | 82 | |||||||||||||||||||
Add: Severance expense (net of tax) (1)
|
— | — | — | 3,433 | |||||||||||||||||||
Add: Tax credit investment impairment (net of tax) (2)
|
— | — | — | 1,757 | |||||||||||||||||||
Add: Merger related expenses (net of tax) (3)
|
76 | 1,043 | 1,275 | 1,068 | |||||||||||||||||||
Add: Income tax expense (4)
|
— | 133 | — | 12,456 | |||||||||||||||||||
Less: Gain on sale-leaseback transaction (net of tax) (5)
|
— | — | — | (55,707) | |||||||||||||||||||
Net income, as adjusted | $ | 104,174 | $ | 83,134 | $ | 288,300 | $ | 236,856 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||
Net income, as adjusted | $ | 104,174 | $ | 83,134 | $ | 288,300 | $ | 236,856 | |||||||||||||||
Average assets | $ | 41,356,737 | $ | 33,419,137 | $ | 40,304,956 | $ | 32,811,565 | |||||||||||||||
Annualized return on average assets, as adjusted | 1.01 | % | 1.00 | % | 0.95 | % | 0.96 | % |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||
Net income, as adjusted | $ | 104,174 | $ | 83,134 | $ | 288,300 | $ | 236,856 | |||||||||||||||
Average shareholders' equity | $ | 4,530,671 | $ | 3,536,528 | $ | 4,472,447 | $ | 3,471,432 | |||||||||||||||
Annualized return on average shareholders' equity, as adjusted | 9.20 | % | 9.40 | % | 8.59 | % | 9.10 | % |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2020 | June 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average
Balance |
Interest |
Average
Rate |
Average
Balance |
Interest |
Average
Rate |
Average
Balance |
Interest |
Average
Rate |
|||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans (1)(2)
|
$ | 32,515,264 | $ | 315,863 | 3.89 | % | $ | 32,041,200 | $ | 321,883 | 4.02 | % | $ | 26,136,745 | $ | 298,384 | 4.57 | % | |||||||||||||||||||||||||||||||||||
Taxable investments (3)
|
3,354,373 | 17,529 | 2.09 | 3,673,090 | 22,539 | 2.45 | 3,411,330 | 24,972 | 2.93 | ||||||||||||||||||||||||||||||||||||||||||||
Tax-exempt investments (1)(3)
|
542,450 | 4,564 | 3.37 | 562,172 | 4,673 | 3.32 | 632,709 | 5,341 | 3.38 | ||||||||||||||||||||||||||||||||||||||||||||
Interest bearing deposits with banks | 1,355,623 | 420 | 0.12 | 1,501,925 | 411 | 0.11 | 313,785 | 1,686 | 2.15 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest earning assets | 37,767,710 | 338,376 | 3.58 | 37,778,387 | 349,506 | 3.70 | 30,494,569 | 330,383 | 4.33 | ||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (309,382) | (284,184) | (157,176) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 291,803 | 424,625 | 267,331 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 3,558,927 | 3,540,513 | 2,812,665 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gains on securities available for sale, net | 47,679 | 44,173 | 1,748 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 41,356,737 | $ | 41,503,514 | $ | 33,419,137 | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings, NOW and money market deposits | $ | 14,542,470 | $ | 13,323 | 0.37 | % | $ | 13,788,951 | $ | 16,627 | 0.48 | % | $ | 11,065,959 | $ | 35,944 | 1.30 | % | |||||||||||||||||||||||||||||||||||
Time deposits | 8,027,346 | 19,028 | 0.95 | 8,585,782 | 29,857 | 1.39 | 7,383,202 | 42,848 | 2.32 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest bearing deposits | 22,569,816 | 32,351 | 0.57 | 22,374,733 | 46,484 | 0.83 | 18,449,161 | 78,792 | 1.71 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 1,533,246 | 2,588 | 0.68 | 2,317,992 | 1,980 | 0.34 | 2,265,528 | 12,953 | 2.29 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term borrowings (4)
|
2,959,728 | 19,318 | 2.61 | 2,886,016 | 17,502 | 2.43 | 2,143,432 | 16,891 | 3.15 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 27,062,790 | 54,257 | 0.80 | 27,578,741 | 65,966 | 0.96 | 22,858,121 | 108,636 | 1.90 | ||||||||||||||||||||||||||||||||||||||||||||
Non-interest bearing deposits | 8,820,877 | 8,463,230 | 6,387,188 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 942,399 | 984,097 | 637,300 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 4,530,671 | 4,477,446 | 3,536,528 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 41,356,737 | $ | 41,503,514 | $ | 33,419,137 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income/interest rate spread (5)
|
$ | 284,119 | 2.78 | % | $ | 283,540 | 2.74 | % | $ | 221,747 | 2.43 | % | |||||||||||||||||||||||||||||||||||||||||
Tax equivalent adjustment | (1,033) | (981) | (1,122) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, as reported | $ | 283,086 | $ | 282,559 | $ | 220,625 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (6)
|
3.00 | % | 2.99 | % | 2.89 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Tax equivalent effect | 0.01 | % | 0.01 | % | 0.02 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin on a fully tax equivalent basis (6)
|
3.01 | % | 3.00 | % | 2.91 | % |
Nine Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||||||||||
Average
Balance |
Interest |
Average
Rate |
Average
Balance |
Interest |
Average
Rate |
||||||||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||||||||
Loans (1)(2)
|
$ | 31,522,268 | $ | 970,814 | 4.11 | % | $ | 25,651,195 | $ | 883,595 | 4.59 | % | |||||||||||||||||||||||
Taxable investments (3)
|
3,527,823 | 65,402 | 2.47 | 3,418,614 | 76,306 | 2.98 | |||||||||||||||||||||||||||||
Tax-exempt investments (1)(3)
|
563,459 | 14,207 | 3.36 | 660,162 | 16,936 | 3.42 | |||||||||||||||||||||||||||||
Interest bearing deposits with banks | 1,130,257 | 2,296 | 0.27 | 251,728 | 3,947 | 2.09 | |||||||||||||||||||||||||||||
Total interest earning assets | 36,743,807 | 1,052,719 | 3.82 | 29,981,699 | 980,784 | 4.36 | |||||||||||||||||||||||||||||
Allowance for loan losses | (283,508) | (155,643) | |||||||||||||||||||||||||||||||||
Cash and due from banks | 318,370 | 273,191 | |||||||||||||||||||||||||||||||||
Other assets | 3,492,846 | 2,734,304 | |||||||||||||||||||||||||||||||||
Unrealized gains (losses) on securities available for sale, net | 33,441 | (21,986) | |||||||||||||||||||||||||||||||||
Total assets | $ | 40,304,956 | $ | 32,811,565 | |||||||||||||||||||||||||||||||
Liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||
Savings, NOW and money market deposits | $ | 13,834,930 | $ | 64,463 | 0.62 | % | $ | 11,268,852 | $ | 110,247 | 1.30 | % | |||||||||||||||||||||||
Time deposits | 8,501,949 | 91,699 | 1.44 | 7,215,745 | 121,350 | 2.24 | |||||||||||||||||||||||||||||
Total interest bearing deposits | 22,336,879 | 156,162 | 0.93 | 18,484,597 | 231,597 | 1.67 | |||||||||||||||||||||||||||||
Short-term borrowings | 1,723,947 | 9,275 | 0.72 | 2,220,014 | 40,362 | 2.42 | |||||||||||||||||||||||||||||
Long-term borrowings (4)
|
2,873,912 | 53,240 | 2.47 | 1,807,503 | 45,761 | 3.38 | |||||||||||||||||||||||||||||
Total interest bearing liabilities | 26,934,738 | 218,677 | 1.08 | 22,512,114 | 317,720 | 1.88 | |||||||||||||||||||||||||||||
Non-interest bearing deposits | 7,995,759 | 6,288,382 | |||||||||||||||||||||||||||||||||
Other liabilities | 902,012 | 539,637 | |||||||||||||||||||||||||||||||||
Shareholders’ equity | 4,472,447 | 3,471,432 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 40,304,956 | $ | 32,811,565 | |||||||||||||||||||||||||||||||
Net interest income/interest rate spread (5)
|
$ | 834,042 | 2.74 | % | $ | 663,064 | 2.48 | % | |||||||||||||||||||||||||||
Tax equivalent adjustment | (3,058) | (3,557) | |||||||||||||||||||||||||||||||||
Net interest income, as reported | $ | 830,984 | $ | 659,507 | |||||||||||||||||||||||||||||||
Net interest margin (6)
|
3.02 | % | 2.93 | % | |||||||||||||||||||||||||||||||
Tax equivalent effect | 0.01 | % | 0.02 | % | |||||||||||||||||||||||||||||||
Net interest margin on a fully tax equivalent basis (6)
|
3.03 | % | 2.95 | % |
Three Months Ended September 30, 2020 Compared to September 30, 2019 | Nine Months Ended September 30, 2020 Compared to September 30, 2019 | ||||||||||||||||||||||||||||||||||
Change
Due to Volume |
Change
Due to Rate |
Total
Change |
Change
Due to Volume |
Change
Due to Rate |
Total
Change |
||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Interest Income: | |||||||||||||||||||||||||||||||||||
Loans* | $ | 66,080 | $ | (48,601) | $ | 17,479 | $ | 187,593 | $ | (100,374) | $ | 87,219 | |||||||||||||||||||||||
Taxable investments | (410) | (7,033) | (7,443) | 2,372 | (13,276) | (10,904) | |||||||||||||||||||||||||||||
Tax-exempt investments* | (759) | (18) | (777) | (2,443) | (286) | (2,729) | |||||||||||||||||||||||||||||
Interest bearing deposits with banks | 1,489 | (2,755) | (1,266) | 4,178 | (5,829) | (1,651) | |||||||||||||||||||||||||||||
Total increase (decrease) in interest income | 66,400 | (58,407) | 7,993 | 191,700 | (119,765) | 71,935 | |||||||||||||||||||||||||||||
Interest Expense: | |||||||||||||||||||||||||||||||||||
Savings, NOW and money market deposits | 8,825 | (31,446) | (22,621) | 21,120 | (66,904) | (45,784) | |||||||||||||||||||||||||||||
Time deposits | 3,454 | (27,274) | (23,820) | 19,055 | (48,706) | (29,651) | |||||||||||||||||||||||||||||
Short-term borrowings | (3,259) | (7,106) | (10,365) | (7,489) | (23,598) | (31,087) | |||||||||||||||||||||||||||||
Long-term borrowings and junior subordinated debentures
|
5,671 | (3,244) | 2,427 | 22,020 | (14,541) | 7,479 | |||||||||||||||||||||||||||||
Total increase (decrease) in interest expense | 14,691 | (69,070) | (54,379) | 54,706 | (153,749) | (99,043) | |||||||||||||||||||||||||||||
Total increase in net interest income
|
$ | 51,709 | $ | 10,663 | $ | 62,372 | $ | 136,994 | $ | 33,984 | $ | 170,978 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Trust and investment services | $ | 3,068 | $ | 3,296 | $ | 9,307 | $ | 9,296 | |||||||||||||||
Insurance commissions | 1,816 | 2,748 | 5,426 | 7,922 | |||||||||||||||||||
Service charges on deposit accounts | 3,952 | 5,904 | 13,189 | 17,634 | |||||||||||||||||||
Losses on securities transactions, net | (46) | (93) | (127) | (114) | |||||||||||||||||||
Net impairment losses on securities recognized in earnings
|
— | — | — | (2,928) | |||||||||||||||||||
Fees from loan servicing | 2,551 | 2,463 | 7,526 | 7,260 | |||||||||||||||||||
Gains on sales of loans, net | 13,366 | 5,194 | 26,253 | 13,700 | |||||||||||||||||||
Gains (losses) on sales of assets, net | 894 | (159) | 716 | 76,997 | |||||||||||||||||||
Bank owned life insurance | (1,304) | 2,687 | 7,661 | 6,779 | |||||||||||||||||||
Other | 24,975 | 19,110 | 65,548 | 39,880 | |||||||||||||||||||
Total non-interest income | $ | 49,272 | $ | 41,150 | $ | 135,499 | $ | 176,426 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Salary and employee benefits expense | $ | 83,626 | $ | 77,271 | $ | 247,886 | $ | 236,559 | |||||||||||||||
Net occupancy and equipment expense | 31,116 | 29,203 | 96,774 | 86,789 | |||||||||||||||||||
FDIC insurance assessment | 4,847 | 5,098 | 14,858 | 16,150 | |||||||||||||||||||
Amortization of other intangible assets | 6,377 | 4,694 | 18,528 | 13,175 | |||||||||||||||||||
Professional and legal fees | 8,762 | 5,870 | 22,646 | 15,286 | |||||||||||||||||||
Loss on extinguishment of debt | 2,353 | — | 2,353 | — | |||||||||||||||||||
Amortization of tax credit investments | 2,759 | 4,385 | 9,403 | 16,421 | |||||||||||||||||||
Telecommunications expense | 2,094 | 2,698 | 7,247 | 7,317 | |||||||||||||||||||
Other | 18,251 | 16,658 | 53,312 | 43,712 | |||||||||||||||||||
Total non-interest expense | $ | 160,185 | $ | 145,877 | $ | 473,007 | $ | 435,409 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||
Total non-interest expense | $ | 160,185 | $ | 145,877 | $ | 473,007 | $ | 435,409 | |||||||||||||||
Less: Loss on extinguishment of debt (pre-tax) | 2,353 | — | 2,353 | — | |||||||||||||||||||
Less: Severance expense (pre-tax) | — | — | — | 4,838 | |||||||||||||||||||
Less: Amortization of tax credit investments (pre-tax) | 2,759 | 4,385 | 9,403 | 16,421 | |||||||||||||||||||
Less: Merger related expenses (pre-tax)
|
106 | 1,434 | 1,774 | 1,469 | |||||||||||||||||||
Total non-interest expense, adjusted | $ | 154,967 | $ | 140,058 | $ | 459,477 | $ | 412,681 | |||||||||||||||
Net interest income | $ | 283,086 | $ | 220,625 | $ | 830,984 | $ | 659,507 | |||||||||||||||
Total non-interest income | 49,272 | 41,150 | 135,499 | 176,426 | |||||||||||||||||||
Less: Gain on sale-leaseback transaction (pre-tax) | — | — | — | 78,505 | |||||||||||||||||||
Add: Losses on securities transactions, net (pre-tax) | 46 | 93 | 127 | 114 | |||||||||||||||||||
Add: Net impairment losses on securities (pre-tax) | — | — | — | 2,928 | |||||||||||||||||||
Total net interest income and non-interest income | $ | 332,404 | $ | 261,868 | $ | 966,610 | $ | 760,470 | |||||||||||||||
Efficiency ratio | 48.20 | % | 55.73 | % | 48.94 | % | 52.09 | % | |||||||||||||||
Efficiency ratio, adjusted | 46.62 | % | 53.48 | % | 47.53 | % | 54.27 | % |
Three Months Ended September 30, 2020 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets | $ | 7,126,157 | $ | 25,389,107 | $ | 5,252,446 | $ | — | $ | 37,767,710 | |||||||||||||||||||
Income (loss) before income taxes | 34,565 | 121,351 | 1,066 | (15,717) | 141,265 | ||||||||||||||||||||||||
Annualized return on average interest earning assets (before tax)
|
1.94 | % | 1.91 | % | 0.08 | % | N/A | 1.50 | % |
Three Months Ended September 30, 2019 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets | $ | 6,858,216 | $ | 19,278,529 | $ | 4,357,824 | $ | — | $ | 30,494,569 | |||||||||||||||||||
Income (loss) before income taxes | 18,300 | 91,629 | 6,781 | (9,512) | 107,198 | ||||||||||||||||||||||||
Annualized return on average interest earning assets (before tax)
|
1.07 | % | 1.90 | % | 0.62 | % | N/A | 1.41 | % |
Nine Months Ended September 30, 2020 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets | $ | 7,187,839 | $ | 24,334,429 | $ | 5,221,538 | $ | — | $ | 36,743,806 | |||||||||||||||||||
Income (loss) before income taxes | 80,367 | 326,713 | 16,426 | (36,777) | 386,729 | ||||||||||||||||||||||||
Annualized return on average interest earning assets (before tax)
|
1.49 | % | 1.79 | % | 0.42 | % | N/A | 1.40 | % |
Nine Months Ended September 30, 2019 | |||||||||||||||||||||||||||||
Consumer
Lending |
Commercial
Lending |
Investment
Management |
Corporate
and Other Adjustments |
Total | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average interest earning assets | $ | 6,812,001 | $ | 18,839,194 | $ | 4,330,504 | $ | — | $ | 29,981,699 | |||||||||||||||||||
Income before income taxes | 56,013 | 264,793 | 22,440 | 38,478 | 381,724 | ||||||||||||||||||||||||
Annualized return on average interest earning assets (before tax)
|
1.10 | % | 1.87 | % | 0.69 | % | N/A | 1.70 | % |
Estimated Change in
Future Net Interest Income |
|||||||||||
Changes in Interest Rates |
Dollar
Change |
Percentage
Change |
|||||||||
(in basis points) | ($ in thousands) | ||||||||||
+200 | $ | 53,334 | 4.82 | % | |||||||
+100 | 32,868 | 2.97 | |||||||||
–100 | (23,054) | (2.08) | |||||||||
September 30,
2020 |
December 31,
2019 |
|||||||||||||
($ in thousands) | ||||||||||||||
FHLB advances: | ||||||||||||||
Average balance outstanding | $ | 1,322,226 | $ | 1,681,844 | ||||||||||
Maximum outstanding at any month-end during the period | 1,930,000 | 2,510,000 | ||||||||||||
Balance outstanding at end of period | 1,275,000 | 940,000 | ||||||||||||
Weighted average interest rate during the period | 0.37 | % | 1.88 | % | ||||||||||
Weighted average interest rate at the end of the period | 0.46 | 1.85 |
September 30, 2020 | |||||||||||||||||||||||
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Fair Value | ||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Held to maturity investment grades: * | |||||||||||||||||||||||
AAA Rated | $ | 1,836,858 | $ | 54,293 | $ | (924) | $ | 1,890,227 | |||||||||||||||
AA Rated | 190,266 | 7,067 | — | 197,333 | |||||||||||||||||||
A Rated | 14,557 | 441 | — | 14,998 | |||||||||||||||||||
BBB Rated | 5,000 | 463 | — | 5,463 | |||||||||||||||||||
Non-investment grade | 5,669 | — | (176) | 5,493 | |||||||||||||||||||
Not rated | 118,126 | 730 | (7,399) | 111,457 | |||||||||||||||||||
Total investment securities held to maturity | $ | 2,170,476 | $ | 62,994 | $ | (8,499) | $ | 2,224,971 | |||||||||||||||
Available for sale investment grades: * | |||||||||||||||||||||||
AAA Rated | $ | 1,319,492 | $ | 45,008 | $ | (960) | $ | 1,363,540 | |||||||||||||||
AA Rated | 45,422 | 916 | (24) | 46,314 | |||||||||||||||||||
A Rated | 14,264 | 416 | — | 14,680 | |||||||||||||||||||
BBB Rated | 24,379 | 594 | (6) | 24,967 | |||||||||||||||||||
Non-investment grade | 11,833 | — | (179) | 11,654 | |||||||||||||||||||
Not rated | 64,576 | 1,065 | (232) | 65,409 | |||||||||||||||||||
Total investment securities available for sale | $ | 1,479,966 | $ | 47,999 | $ | (1,401) | $ | 1,526,564 |
* | Rated using external rating agencies. Ratings categories include the entire range. For example, “A rated” includes A+, A, and A-. Split rated securities with two ratings are categorized at the higher of the rating levels. |
September 30,
2020 |
June 30,
2020 |
March 31,
2020 |
December 31,
2019 |
September 30,
2019 |
|||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Loans | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 6,903,345 | $ | 6,884,689 | $ | 4,998,731 | $ | 4,825,997 | $ | 4,695,608 | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||||
Commercial real estate | 16,815,587 | 16,571,877 | 16,390,236 | 15,996,741 | 13,365,454 | ||||||||||||||||||||||||
Construction | 1,720,775 | 1,721,352 | 1,727,046 | 1,647,018 | 1,537,590 | ||||||||||||||||||||||||
Total commercial real estate | 18,536,362 | 18,293,229 | 18,117,282 | 17,643,759 | 14,903,044 | ||||||||||||||||||||||||
Residential mortgage | 4,284,595 | 4,405,147 | 4,478,982 | 4,377,111 | 4,133,331 | ||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Home equity | 457,083 | 471,115 | 481,751 | 487,272 | 489,808 | ||||||||||||||||||||||||
Automobile | 1,341,659 | 1,369,489 | 1,436,734 | 1,451,623 | 1,436,608 | ||||||||||||||||||||||||
Other consumer | 892,542 | 890,942 | 914,587 | 913,446 | 908,760 | ||||||||||||||||||||||||
Total consumer loans | 2,691,284 | 2,731,546 | 2,833,072 | 2,852,341 | 2,835,176 | ||||||||||||||||||||||||
Total loans*
|
$ | 32,415,586 | $ | 32,314,611 | $ | 30,428,067 | $ | 29,699,208 | $ | 26,567,159 | |||||||||||||||||||
As a percent of total loans: | |||||||||||||||||||||||||||||
Commercial and industrial | 21.3 | % | 21.3 | % | 16.5 | % | 16.2 | % | 17.7 | % | |||||||||||||||||||
Commercial real estate | 57.2 | 56.6 | 59.5 | 59.5 | 56.1 | ||||||||||||||||||||||||
Residential mortgage | 13.2 | 13.6 | 14.6 | 14.7 | 15.5 | ||||||||||||||||||||||||
Consumer loans | 8.3 | 8.5 | 9.4 | 9.6 | 10.7 | ||||||||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
September 30,
2020 |
June 30,
2020 |
March 31,
2020 |
December 31,
2019 |
September 30,
2019 |
|||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Accruing past due loans: * | |||||||||||||||||||||||||||||
30 to 59 days past due: | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 6,587 | $ | 6,206 | $ | 9,780 | $ | 11,700 | $ | 5,702 | |||||||||||||||||||
Commercial real estate | 26,038 | 13,912 | 41,664 | 2,560 | 20,851 | ||||||||||||||||||||||||
Construction | 142 | — | 7,119 | 1,486 | 11,523 | ||||||||||||||||||||||||
Residential mortgage | 22,528 | 35,263 | 38,965 | 17,143 | 12,945 | ||||||||||||||||||||||||
Total Consumer | 8,979 | 12,962 | 19,508 | 13,704 | 13,079 | ||||||||||||||||||||||||
Total 30 to 59 days past due | 64,274 | 68,343 | 117,036 | 46,593 | 64,100 | ||||||||||||||||||||||||
60 to 89 days past due: | |||||||||||||||||||||||||||||
Commercial and industrial | 3,954 | 4,178 | 7,624 | 2,227 | 3,158 | ||||||||||||||||||||||||
Commercial real estate | 610 | 1,543 | 15,963 | 4,026 | 735 | ||||||||||||||||||||||||
Construction | — | — | 49 | 1,343 | 7,129 | ||||||||||||||||||||||||
Residential mortgage | 3,760 | 4,169 | 9,307 | 4,192 | 4,417 | ||||||||||||||||||||||||
Total Consumer | 1,352 | 3,786 | 2,309 | 2,527 | 1,577 | ||||||||||||||||||||||||
Total 60 to 89 days past due | 9,676 | 13,676 | 35,252 | 14,315 | 17,016 | ||||||||||||||||||||||||
90 or more days past due: | |||||||||||||||||||||||||||||
Commercial and industrial | 6,759 | 5,220 | 4,049 | 3,986 | 4,133 | ||||||||||||||||||||||||
Commercial real estate | 1,538 | — | 161 | 579 | 1,125 | ||||||||||||||||||||||||
Residential mortgage | 891 | 3,812 | 1,798 | 2,042 | 1,347 | ||||||||||||||||||||||||
Total Consumer | 753 | 2,082 | 1,092 | 711 | 756 | ||||||||||||||||||||||||
Total 90 or more days past due | 9,941 | 11,114 | 7,100 | 7,318 | 7,361 | ||||||||||||||||||||||||
Total accruing past due loans | $ | 83,891 | $ | 93,133 | $ | 159,388 | $ | 68,226 | $ | 88,477 | |||||||||||||||||||
Non-accrual loans: * | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 115,667 | $ | 130,876 | $ | 132,622 | $ | 68,636 | $ | 75,311 | |||||||||||||||||||
Commercial real estate | 41,627 | 43,678 | 41,616 | 9,004 | 9,560 | ||||||||||||||||||||||||
Construction | 2,497 | 3,308 | 2,972 | 356 | 356 | ||||||||||||||||||||||||
Residential mortgage | 23,877 | 25,776 | 24,625 | 12,858 | 13,772 | ||||||||||||||||||||||||
Total Consumer | 7,441 | 6,947 | 4,095 | 2,204 | 2,050 | ||||||||||||||||||||||||
Total non-accrual loans | 191,109 | 210,585 | 205,930 | 93,058 | 101,049 | ||||||||||||||||||||||||
Other real estate owned (OREO) | 7,746 | 8,283 | 10,198 | 9,414 | 6,415 | ||||||||||||||||||||||||
Other repossessed assets | 3,988 | 3,920 | 3,842 | 1,276 | 2,568 | ||||||||||||||||||||||||
Non-accrual debt securities | 783 | 1,365 | 531 | 680 | 680 | ||||||||||||||||||||||||
Total non-performing assets (NPAs) | $ | 203,626 | $ | 224,153 | $ | 220,501 | $ | 104,428 | $ | 110,712 | |||||||||||||||||||
Performing troubled debt restructured loans
|
$ | 58,090 | $ | 53,936 | $ | 48,024 | $ | 73,012 | $ | 79,364 | |||||||||||||||||||
Total non-accrual loans as a % of loans | 0.59 | % | 0.65 | % | 0.68 | % | 0.31 | % | 0.38 | % | |||||||||||||||||||
Total NPAs as a % of loans and NPAs | 0.62 | 0.69 | 0.72 | 0.35 | 0.41 | ||||||||||||||||||||||||
Total accruing past due and non-accrual loans as a % of loans
|
0.85 | 0.94 | 1.20 | 0.54 | 0.71 | ||||||||||||||||||||||||
Allowance for loan losses as a % of non-accrual loans
|
170.08 | 147.03 | 137.59 | 173.83 | 160.17 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30,
2020 |
June 30,
2020 |
September 30,
2019 |
September 30,
2020 |
September 30,
2019 |
|||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||
Average loans outstanding | $ | 32,515,264 | $ | 32,041,200 | $ | 26,136,745 | $ | 31,522,268 | $ | 25,651,195 | |||||||||||||||||||
Beginning balance - Allowance for credit losses for loans
|
319,723 | 293,361 | 158,079 | 164,604 | 156,295 | ||||||||||||||||||||||||
Impact of ASU No. 2016-13 adoption on January 1, 2020 (1)
|
— | — | — | 37,989 | — | ||||||||||||||||||||||||
Allowance for purchased credit deteriorated (PCD) loans (1)
|
— | — | — | 61,643 | — | ||||||||||||||||||||||||
Beginning balance, adjusted | 319,723 | 293,361 | 158,079 | 264,236 | 156,295 | ||||||||||||||||||||||||
Loans charged-off: (2)
|
|||||||||||||||||||||||||||||
Commercial and industrial | (13,965) | (14,024) | (527) | (31,349) | (7,882) | ||||||||||||||||||||||||
Commercial real estate | (695) | (27) | (158) | (766) | (158) | ||||||||||||||||||||||||
Residential mortgage | (7) | (5) | (111) | (348) | (126) | ||||||||||||||||||||||||
Total Consumer | (2,458) | (2,601) | (2,191) | (7,624) | (5,971) | ||||||||||||||||||||||||
Total charge-offs | (17,125) | (16,657) | (2,987) | (40,087) | (14,137) | ||||||||||||||||||||||||
Charged-off loans recovered: | |||||||||||||||||||||||||||||
Commercial and industrial | 428 | 799 | 330 | 1,796 | 2,008 | ||||||||||||||||||||||||
Commercial real estate | 60 | 31 | 28 | 164 | 71 | ||||||||||||||||||||||||
Construction | 40 | 20 | — | 80 | — | ||||||||||||||||||||||||
Residential mortgage | 31 | 545 | 3 | 626 | 13 | ||||||||||||||||||||||||
Total Consumer | 1,151 | 509 | 617 | 2,454 | 1,720 | ||||||||||||||||||||||||
Total recoveries | 1,710 | 1,904 | 978 | 5,120 | 3,812 | ||||||||||||||||||||||||
Net charge-offs | (15,415) | (14,753) | (2,009) | (34,967) | (10,325) | ||||||||||||||||||||||||
Provision charged for credit losses | 31,020 | 41,115 | 8,700 | 106,059 | 18,800 | ||||||||||||||||||||||||
Ending balance - Allowance for credit for losses
|
$ | 335,328 | $ | 319,723 | $ | 164,770 | $ | 335,328 | $ | 164,770 | |||||||||||||||||||
Components of allowance for credit losses for loans:
|
|||||||||||||||||||||||||||||
Allowance for loan losses | $ | 325,032 | $ | 309,614 | $ | 161,853 | $ | 325,032 | $ | 161,853 | |||||||||||||||||||
Allowance for unfunded credit commitments
|
10,296 | 10,109 | 2,917 | 10,296 | 2,917 | ||||||||||||||||||||||||
Allowance for credit losses for loans | $ | 335,328 | $ | 319,723 | $ | 164,770 | $ | 335,328 | $ | 164,770 | |||||||||||||||||||
Components of provision for credit losses for loans:
|
|||||||||||||||||||||||||||||
Provision for credit losses for loans | $ | 30,833 | $ | 41,025 | $ | 8,757 | $ | 105,709 | $ | 20,319 | |||||||||||||||||||
Provision for unfunded credit commitments (3)
|
187 | 90 | (57) | 350 | (1,519) | ||||||||||||||||||||||||
Total provision for credit losses for loans | $ | 31,020 | $ | 41,115 | $ | 8,700 | $ | 106,059 | $ | 18,800 | |||||||||||||||||||
Annualized ratio of net charge-offs to average loans outstanding
|
0.19 | % | 0.18 | % | 0.03 | % | 0.15 | % | 0.05 | % |
September 30, 2020 | June 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||||||||||
Allowance
Allocation * |
Allocation
as a % of Loan Category |
Allowance
Allocation* |
Allocation
as a % of Loan Category |
Allowance
Allocation* |
Allocation
as a % of Loan Category |
||||||||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||||||||
Loan Category: | |||||||||||||||||||||||||||||||||||
Commercial and Industrial loans | $ | 130,409 | 1.89 | % | $ | 132,039 | 1.92 | % | $ | 101,002 | 2.15 | % | |||||||||||||||||||||||
Commercial real estate loans: | |||||||||||||||||||||||||||||||||||
Commercial real estate | 128,699 | 0.77 | % | 117,743 | 0.71 | % | 23,044 | 0.17 | % | ||||||||||||||||||||||||||
Construction | 15,951 | 0.93 | % | 13,959 | 0.81 | % | 25,727 | 1.67 | % | ||||||||||||||||||||||||||
Total commercial real estate loans | 144,650 | 0.78 | % | 131,702 | 0.72 | % | 48,771 | 0.33 | % | ||||||||||||||||||||||||||
Residential mortgage loans | 28,614 | 0.67 | % | 29,630 | 0.67 | % | 5,302 | 0.13 | % | ||||||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||||||
Home equity | 5,972 | 1.31 | % | 4,766 | 1.01 | % | 487 | 0.10 | % | ||||||||||||||||||||||||||
Auto and other consumer | 15,387 | 0.69 | % | 11,477 | 0.51 | % | 6,291 | 0.27 | % | ||||||||||||||||||||||||||
Total consumer loans | 21,359 | 0.79 | % | 16,243 | 0.59 | % | 6,778 | 0.24 | % | ||||||||||||||||||||||||||
Total allowance for loan losses | 325,032 | 1.00 | % | 309,614 | 0.96 | % | 161,853 | 0.61 | % | ||||||||||||||||||||||||||
Allowance for unfunded credit commitments
|
10,296 | 10,109 | 2,917 | ||||||||||||||||||||||||||||||||
Total allowance for credit losses for loans
|
$ | 335,328 | $ | 319,723 | $ | 164,770 | |||||||||||||||||||||||||||||
Allowance for credit losses for loans as a % loans
|
1.03 | % | 0.99 | % | 0.62 | % |
* | CECL was adopted January 1, 2020. Prior periods reflect the allowance for credit losses for loans under the incurred loss model. |
Actual |
Minimum Capital
Requirements |
To Be Well Capitalized
Under Prompt Corrective Action Provision |
|||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
($ in thousands)
|
|||||||||||||||||||||||||||||||||||
As of September 30, 2020 | |||||||||||||||||||||||||||||||||||
Total Risk-based Capital | |||||||||||||||||||||||||||||||||||
Valley | $ | 3,733,338 | 12.37 | % | $ | 3,169,791 | 10.50 | % | N/A | N/A | |||||||||||||||||||||||||
Valley National Bank | 3,772,443 | 12.50 | 3,168,912 | 10.50 | $ | 3,018,011 | 10.00 | % | |||||||||||||||||||||||||||
Common Equity Tier 1 Capital | |||||||||||||||||||||||||||||||||||
Valley | 2,930,220 | 9.71 | 2,113,194 | 7.00 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,448,166 | 11.43 | 2,112,608 | 7.00 | 1,961,707 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Risk-based Capital | |||||||||||||||||||||||||||||||||||
Valley | 3,145,061 | 10.42 | 2,566,022 | 8.50 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,448,166 | 11.43 | 2,565,310 | 8.50 | 2,414,409 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 Leverage Capital | |||||||||||||||||||||||||||||||||||
Valley | 3,145,061 | 7.89 | 1,593,845 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,448,166 | 8.66 | 1,593,506 | 4.00 | 1,991,882 | 5.00 | |||||||||||||||||||||||||||||
As of December 31, 2019 | |||||||||||||||||||||||||||||||||||
Total Risk-based Capital | |||||||||||||||||||||||||||||||||||
Valley | $ | 3,427,134 | 11.72 | % | $ | 3,070,687 | 10.50 | % | N/A | N/A | |||||||||||||||||||||||||
Valley National Bank | 3,416,674 | 11.69 | 3,069,894 | 10.50 | $ | 2,923,709 | 10.00 | % | |||||||||||||||||||||||||||
Common Equity Tier 1 Capital | |||||||||||||||||||||||||||||||||||
Valley | 2,754,524 | 9.42 | 2,047,125 | 7.00 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,152,070 | 10.78 | 2,046,596 | 7.00 | 1,900,411 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Risk-based Capital | |||||||||||||||||||||||||||||||||||
Valley | 2,968,530 | 10.15 | 2,485,795 | 8.50 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,152,070 | 10.78 | 2,485,153 | 8.50 | 2,338,967 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 Leverage Capital | |||||||||||||||||||||||||||||||||||
Valley | 2,968,530 | 8.76 | 1,355,378 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Valley National Bank | 3,152,070 | 9.31 | 1,354,693 | 4.00 | 1,693,366 | 5.00 |
September 30,
2020 |
December 31,
2019 |
||||||||||
($ in thousands, except for share data) | |||||||||||
Common shares outstanding | 403,878,744 | 403,278,390 | |||||||||
Shareholders’ equity | $ | 4,533,763 | $ | 4,384,188 | |||||||
Less: Preferred stock | 209,691 | 209,691 | |||||||||
Less: Goodwill and other intangible assets | 1,449,282 | 1,460,397 | |||||||||
Tangible common shareholders’ equity | $ | 2,874,790 | $ | 2,714,100 | |||||||
Tangible book value per common share | $ | 7.12 | $ | 6.73 | |||||||
Book value per common share | $ | 10.71 | $ | 10.35 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Period |
Total Number of
Shares Purchased (1) |
Average
Price Paid Per Share |
Total Number of Shares
Purchased as Part of Publicly Announced Plans (2) |
Maximum Number of
Shares that May Yet Be Purchased Under the Plans (2) |
||||||||||||||||||||||
July 1, 2020 to July 31, 2020 | 99 | $ | 7.09 | — | 4,112,465 | |||||||||||||||||||||
August 1, 2020 to August 31, 2020 | 10,694 | 7.63 | — | 4,112,465 | ||||||||||||||||||||||
September 1, 2020 to September 30, 2020 | 672 | 6.60 | — | 4,112,465 | ||||||||||||||||||||||
Total | 11,465 | $ | 7.56 | — |
Item 6. | Exhibits |
* | Filed herewith. | ||||
** | Furnished herewith |
VALLEY NATIONAL BANCORP | |||||||||||||||||
(Registrant) | |||||||||||||||||
Date: | /s/ Ira Robbins | ||||||||||||||||
November 6, 2020 | Ira Robbins | ||||||||||||||||
Chairman of the Board, President | |||||||||||||||||
and Chief Executive Officer | |||||||||||||||||
(Principal Executive Officer) | |||||||||||||||||
Date: | /s/ Michael D. Hagedorn | ||||||||||||||||
November 6, 2020 | Michael D. Hagedorn | ||||||||||||||||
Senior Executive Vice President and | |||||||||||||||||
Chief Financial Officer | |||||||||||||||||
(Principal Financial Officer) |
-2-
|
-3-
|
-4-
|
-5-
|
-6-
|
-7-
|
-8-
|
-9-
|
-10-
|
-11-
|
-12-
|
-13-
|
-14-
|
-15-
|
-16-
|
-17-
|
-18-
|
-19-
|
-20-
|
-21-
|
-22-
|
-23-
|
-24-
|
-25-
|
-26-
|
/s/ Ira Robbins | ||
Ira Robbins | ||
Chairman of the Board, President and
Chief Executive Officer |
/s/ Michael D. Hagedorn | ||
Michael D. Hagedorn | ||
Senior Executive Vice President and
Chief Financial Officer |
/s/ Ira Robbins | ||
Ira Robbins | ||
Chairman of the Board, President and
Chief Executive Officer |
||
November 6, 2020 | ||
/s/ Michael D. Hagedorn | ||
Michael D. Hagedorn | ||
Senior Executive Vice President and
Chief Financial Officer |
||
November 6, 2020 |