Report of Independent Registered Public Accounting Firm
Stockholders and the Board of Directors of Sterling Bancorp and Subsidiaries
Pearl River, New York
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Sterling Bancorp and Subsidiaries (the “Company”) as of December 31, 2020 and 2019, the related consolidated income statements, statements of comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2020, and the related notes (collectively referred to as the “financial statements”). We also have audited the Company’s internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control - Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2020 in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control - Integrated Framework: (2013) issued by COSO.
Change in Accounting Principle
As discussed in Note 1 to the financial statements, the Company has changed its method of accounting for credit losses effective January 1, 2020 due to the adoption of Financial Accounting Standards Board (FASB) Accounting Standards Codification No. 326, Financial Instruments – Credit Losses (ASC 326). The Company adopted the new credit loss standard using the modified retrospective method such that prior period amounts are not adjusted and continue to be reported in accordance with previously applicable generally accepted accounting principles. The adoption of the new credit loss standard and its subsequent application is also communicated as a critical audit matter below.
Basis for Opinions
The Company’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for their assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s financial statements and an opinion on the Company’s internal control over financial reporting based on our audits.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal
control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved especially challenging, subjective, or complex judgments. The communication of the critical audit matters do not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Credit Losses - Loans
As described in Notes 1 and 5, the Company adopted Accounting Standards Update 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments on January 1, 2020 using the modified retrospective approach. Upon adoption, the Company recorded a decrease to retained earnings of $54,254,000 (see change in accounting principle explanatory paragraph above). As of December 31, 2020, the Allowance for Credit Losses – Loans was $326,100,000 inclusive of Provision for Credit Losses – Loans of $251,683,000 for the year then ended.
The Company’s Allowance for Credit Losses - Loans (“ACL”) represents the Company’s estimate of amounts that are not expected to be collected over the contractual life of the Company’s portfolio loans. In order to estimate the ACL, the Company utilized a mix of discounted cash flow, probability of default / loss given default, and loss rate methodologies which were then adjusted for qualitative factors. The methodologies were selected based upon the nature of the underlying portfolio segment.
The methodologies for estimating the ACL applies historical loss information, adjusted for current loan-specific risk characteristics such as differences in underwriting standards, portfolio composition, delinquency levels, loan terms, changes in environmental conditions such as changes in GDP, unemployment rates, credit spreads, property values, other relevant factors, that are reasonable and supportable, to the identified financial assets for which the historical loss experience was observed. The estimate of the ACL uses relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The methodologies revert back to historical loss information at the individual macro variable level, which begins in two to three years and converges to its long-run equilibrium, when the Company can no longer develop reasonable and supportable forecasts.
Management utilizes five methodologies in the calculation of the ACL: loss rate, probability of default/loss given default, discounted cash flow, qualitative overlay, and eight quarter historical loss. We consider the ACL calculated by the loss rate and probability of default/loss given default methodologies to be a critical audit matter due to the changes in loss estimation methodologies that required significant audit effort, management judgements related to the data and the reasonable and supportable forecasts utilized in the models, and the nature and complexity of the models utilized which required the audit team to utilize Crowe LLP employed complex analytics valuation specialists to perform testing over the models.
Our audit procedures related to the ACL included the following, among others:
We tested the design and operating effectiveness of the Company’s controls relating to the ACL including but not limited to:
a.significant assumptions, elections and judgments;
b.models utilized for the various loan portfolios including validation of the models;
c.significant data inputs to the models; and
d.reasonable and supportable forecast scenarios selected by management.
We performed substantive audit procedures related to the ACL including:
a.evaluating the reasonableness of the significant assumptions, elections and judgments involved in developing the ACL methodology;
b.utilization of Crowe LLP employed complex analytics valuation specialists to evaluate the reasonableness and conceptual soundness of the models utilized;
c.testing of significant data inputs to the models; and
d.assessing the relevance and reliability of the third-party data relied upon in the models, including the reasonable and supportable forecast scenarios.
Goodwill Impairment Evaluation
As described in Notes 1 and 7 to the consolidated financial statements, the Company’s consolidated Goodwill balance was $1,683,482,000 at December 31, 2020, which is allocated to the Company’s single reporting unit.
Goodwill is tested annually for impairment at the reporting unit level in the fourth quarter of each year, or on an interim basis if there are conditions that could more likely than not reduce the fair value of the reporting unit below its carrying value. The Company engaged an independent third-party to perform a quantitative goodwill impairment test on an interim basis during the quarter ended June 30, 2020. The third-party relied mainly on a discounted cash flow analysis to estimate fair value. The calculation of the goodwill impairment involved significant estimates and subjective assumptions, which require a high degree of management judgment. We identified the goodwill impairment assessment of the Company during the quarter ended June 30, 2020 as a critical audit matter. The principal considerations for this determination are the degree of auditor judgment utilized in performing procedures over the significant assumptions, including the discounted cash flows, capitalization rate, prospective financial information, and earnings retention rate.
Our audit procedures related to the goodwill impairment test included the following, among others:
We tested the design and operating effectiveness of the Company’s internal controls related to the goodwill impairment test including controls addressing:
a.management’s review of the reasonableness and accuracy of the Company’s prospective financial information used in the discounted cash flow methodology; and
b.managements evaluation of significant assumptions used by a third-party valuation specialist including valuation methodologies, discounted cash flows, capitalization rate, prospective financial information, and earnings retention rate.
We performed substantive audit procedures related to the goodwill impairment test, including evaluating judgements and assumptions, for estimating fair value the Company which included:
a.evaluation of significant financial data for accuracy;
b.evaluation of management’s ability to reasonably forecast cash flows;
c.utilization of a Crowe LLP employed valuation specialist to evaluate appropriateness of valuation methodologies, discounted cash flows, capitalization rate, prospective financial information, and earnings retention rate; and
d.evaluation of management’s weighting allocation to each valuation methodology.
/s/ Crowe, LLP
We have served as the Company's auditor since 2007.
New York, New York
February 26, 2021
STERLING BANCORP AND SUBSIDIARIES
Consolidated Balance Sheets
As of December 31, 2020 and 2019
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
ASSETS:
|
|
|
|
Cash and due from banks
|
$
|
305,002
|
|
|
$
|
329,151
|
|
Securities:
|
|
|
|
Securities AFS, at estimated fair value
|
2,298,618
|
|
|
3,095,648
|
|
Securities HTM, net of allowance for credit losses of $1,499 at December 31, 2020
|
1,740,838
|
|
|
1,979,661
|
|
Total securities
|
4,039,456
|
|
|
5,075,309
|
|
|
|
|
|
Loans held for sale
|
11,749
|
|
|
8,125
|
|
Portfolio loans
|
21,848,409
|
|
|
21,440,212
|
|
ACL - loans
|
(326,100)
|
|
|
(106,238)
|
|
Portfolio loans, net
|
21,522,309
|
|
|
21,333,974
|
|
FHLB and FRB stock, at cost
|
166,190
|
|
|
251,805
|
|
Accrued interest receivable
|
97,505
|
|
|
100,312
|
|
Premises and equipment, net
|
202,555
|
|
|
227,070
|
|
Goodwill
|
1,683,482
|
|
|
1,683,482
|
|
Core deposit and other intangible assets
|
93,564
|
|
|
110,364
|
|
BOLI
|
629,576
|
|
|
613,848
|
|
OREO
|
5,347
|
|
|
12,189
|
|
Other assets
|
1,063,403
|
|
|
840,868
|
|
Total assets
|
$
|
29,820,138
|
|
|
$
|
30,586,497
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
LIABILITIES:
|
|
|
|
Deposits
|
$
|
23,119,522
|
|
|
$
|
22,418,658
|
|
FHLB borrowings
|
382,000
|
|
|
2,245,653
|
|
Federal Funds Purchased
|
277,000
|
|
|
—
|
|
|
|
|
|
Other borrowings (repurchase agreements)
|
27,101
|
|
|
22,678
|
|
3.50% Senior Notes
|
—
|
|
|
173,504
|
|
Subordinated Notes - Bank
|
143,703
|
|
|
173,182
|
|
Subordinated Notes - Company
|
491,910
|
|
|
270,941
|
|
Mortgage escrow funds
|
59,686
|
|
|
58,316
|
|
Other liabilities
|
728,702
|
|
|
693,452
|
|
Total liabilities
|
25,229,624
|
|
|
26,056,384
|
|
Commitments and Contingent liabilities (See Notes 19 and 20.)
|
|
|
|
STOCKHOLDERS’ EQUITY:
|
|
|
|
Preferred stock (par value $0.01 per share; 10,000,000 shares authorized; 135,000 shares issued and outstanding at December 31, 2020 and December 31, 2019)
|
136,689
|
|
|
137,581
|
|
Common stock (par value $0.01 per share; 310,000,000 shares authorized at December 31, 2020 and December 31, 2019; 229,872,925 shares issued at December 31, 2020 and December 31, 2019; 192,923,371 and 198,455,324 shares outstanding at December 31, 2020 and December 31, 2019, respectively)
|
2,299
|
|
|
2,299
|
|
Additional paid-in capital
|
3,761,993
|
|
|
3,766,716
|
|
Treasury stock, at cost (36,949,554 shares at December 31, 2020 and 31,417,601 shares at December 31, 2019)
|
(686,911)
|
|
|
(583,408)
|
|
Retained earnings
|
1,291,628
|
|
|
1,166,709
|
|
Accumulated other comprehensive income, net of tax expense of $32,399 at December 31, 2020 and $15,361 at December 31, 2019
|
84,816
|
|
|
40,216
|
|
Total stockholders’ equity
|
4,590,514
|
|
|
4,530,113
|
|
Total liabilities and stockholders’ equity
|
$
|
29,820,138
|
|
|
$
|
30,586,497
|
|
See accompanying notes to consolidated financial statements.
STERLING BANCORP AND SUBSIDIARIES
Consolidated Income Statements
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
|
2018
|
Interest and dividend income:
|
|
|
|
|
|
Loans, including fees
|
$
|
882,874
|
|
|
$
|
1,029,369
|
|
|
$
|
1,006,496
|
|
Taxable securities
|
73,786
|
|
|
94,823
|
|
|
115,971
|
|
Non-taxable securities
|
49,924
|
|
|
55,802
|
|
|
61,062
|
|
Other earning assets
|
7,437
|
|
|
22,546
|
|
|
24,944
|
|
Total interest and dividend income
|
1,014,021
|
|
|
1,202,540
|
|
|
1,208,473
|
|
Interest expense:
|
|
|
|
|
|
Deposits
|
105,559
|
|
|
192,361
|
|
|
130,096
|
|
Borrowings
|
43,541
|
|
|
91,256
|
|
|
110,974
|
|
Total interest expense
|
149,100
|
|
|
283,617
|
|
|
241,070
|
|
Net interest income
|
864,921
|
|
|
918,923
|
|
|
967,403
|
|
Provision for credit losses - loans
|
251,683
|
|
|
45,985
|
|
|
46,000
|
|
Provision for credit losses - HTM securities
|
703
|
|
|
—
|
|
|
—
|
|
Net interest income after provision for credit losses
|
612,535
|
|
|
872,938
|
|
|
921,403
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
|
Deposit fees and service charges
|
23,903
|
|
|
26,398
|
|
|
26,830
|
|
Accounts receivable management / factoring commissions and other related fees
|
21,847
|
|
|
23,837
|
|
|
22,772
|
|
BOLI
|
20,292
|
|
|
20,670
|
|
|
15,651
|
|
Loan commissions and fees
|
39,537
|
|
|
24,129
|
|
|
16,181
|
|
Investment management fees
|
6,660
|
|
|
7,305
|
|
|
7,790
|
|
|
|
|
|
|
|
Net gain (loss) on sale of securities
|
9,428
|
|
|
(6,905)
|
|
|
(10,788)
|
|
Net gain on called securities
|
4,880
|
|
|
—
|
|
|
—
|
|
Net gain on termination of pension plan
|
—
|
|
|
11,817
|
|
|
—
|
|
Gain on sale of premises and equipment
|
—
|
|
|
—
|
|
|
11,800
|
|
Gain on sale of residential mortgage loans
|
—
|
|
|
8,313
|
|
|
—
|
|
Other
|
9,015
|
|
|
15,301
|
|
|
12,961
|
|
Total non-interest income
|
135,562
|
|
|
130,865
|
|
|
103,197
|
|
Non-interest expense:
|
|
|
|
|
|
Compensation and employee benefits
|
222,067
|
|
|
215,766
|
|
|
220,340
|
|
Stock-based compensation plans
|
23,010
|
|
|
19,473
|
|
|
12,984
|
|
Occupancy and office operations
|
59,358
|
|
|
64,363
|
|
|
68,536
|
|
Information technology
|
33,311
|
|
|
35,580
|
|
|
41,174
|
|
Professional fees
|
24,893
|
|
|
19,519
|
|
|
13,371
|
|
Amortization of intangible assets
|
16,800
|
|
|
19,181
|
|
|
23,646
|
|
FDIC insurance and regulatory assessments
|
13,041
|
|
|
12,660
|
|
|
20,493
|
|
OREO, net
|
1,719
|
|
|
622
|
|
|
1,650
|
|
|
|
|
|
|
|
Charge for asset write-downs, systems integration, severance and retention
|
—
|
|
|
8,477
|
|
|
4,396
|
|
|
|
|
|
|
|
Loss (gain) on extinguishment of borrowings
|
19,462
|
|
|
(46)
|
|
|
(172)
|
|
Impairment related to financial centers and real estate consolidation strategy
|
13,311
|
|
|
14,398
|
|
|
8,736
|
|
Other
|
65,457
|
|
|
53,844
|
|
|
43,216
|
|
Total non-interest expense
|
492,429
|
|
|
463,837
|
|
|
458,370
|
|
Income before income taxes
|
255,668
|
|
|
539,966
|
|
|
566,230
|
|
Income tax expense
|
29,899
|
|
|
112,925
|
|
|
118,976
|
|
Net income
|
225,769
|
|
|
427,041
|
|
|
447,254
|
|
Preferred stock dividends
|
7,883
|
|
|
7,933
|
|
|
7,978
|
|
Net income available to common stockholders
|
$
|
217,886
|
|
|
$
|
419,108
|
|
|
$
|
439,276
|
|
Weighted average common shares:
|
|
|
|
|
|
Basic
|
194,084,358
|
|
|
205,679,874
|
|
|
224,299,488
|
|
Diluted
|
194,393,343
|
|
|
206,131,628
|
|
|
224,816,996
|
|
EPS:
|
|
|
|
|
|
Basic
|
$
|
1.12
|
|
|
$
|
2.04
|
|
|
$
|
1.96
|
|
Diluted
|
1.12
|
|
|
2.03
|
|
|
1.95
|
|
See accompanying notes to consolidated financial statements.
STERLING BANCORP AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Net income
|
$
|
225,769
|
|
|
$
|
427,041
|
|
|
$
|
447,254
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
Change in unrealized holding gains (losses) on securities available for sale
|
72,358
|
|
|
161,255
|
|
|
(77,645)
|
|
|
|
|
|
Unrealized loss on transfer of securities held to maturity to available for sale
|
—
|
|
|
(11,813)
|
|
|
—
|
|
|
|
|
|
Change in net unrealized gain on securities transferred to held to maturity
|
396
|
|
|
2,775
|
|
|
908
|
|
|
|
|
|
Reclassification adjustment for net realized (gains) losses included in net income
|
(9,428)
|
|
|
6,905
|
|
|
10,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in funded status of defined benefit plans and acceleration of future amortization of accumulated other comprehensive (loss) gain on defined benefit pension plan
|
(1,688)
|
|
|
(12,410)
|
|
|
17,824
|
|
|
|
|
|
Total other comprehensive income (loss) items
|
61,638
|
|
|
146,712
|
|
|
(48,125)
|
|
|
|
|
|
Related income tax (expense) benefit
|
(17,038)
|
|
|
(40,551)
|
|
|
13,475
|
|
|
|
|
|
Other comprehensive income (loss)
|
44,600
|
|
|
106,161
|
|
|
(34,650)
|
|
|
|
|
|
Total comprehensive income
|
$
|
270,369
|
|
|
$
|
533,202
|
|
|
$
|
412,604
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
STERLING BANCORP AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders’ Equity
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands, except share and per share data)
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of outstanding common
shares
|
|
Preferred
stock
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Treasury
stock
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
(loss) income
|
|
Total
stockholders’
equity
|
Balance at December 31, 2017
|
224,782,694
|
|
|
$
|
139,220
|
|
|
$
|
2,299
|
|
|
$
|
3,780,908
|
|
|
$
|
(58,039)
|
|
|
$
|
401,956
|
|
|
$
|
(26,166)
|
|
|
$
|
4,240,178
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
447,254
|
|
|
—
|
|
|
447,254
|
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,650)
|
|
|
(34,650)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option & other stock transactions, net
|
66,028
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
831
|
|
|
(140)
|
|
|
—
|
|
|
697
|
|
Restricted stock awards, net
|
493,901
|
|
|
—
|
|
|
—
|
|
|
(4,453)
|
|
|
3,176
|
|
|
8,447
|
|
|
—
|
|
|
7,170
|
|
Purchase of treasury stock
|
(9,114,771)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(159,903)
|
|
|
—
|
|
|
—
|
|
|
(159,903)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($0.28 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63,118)
|
|
|
—
|
|
|
(63,118)
|
|
Cash dividends paid ($65.00 per preferred share)
|
—
|
|
|
(797)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,978)
|
|
|
—
|
|
|
(8,775)
|
|
Reclassification of the stranded income tax effects from the enactment of the Tax Reform Act from accumulated other comprehensive (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,129
|
|
|
(5,129)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2018
|
216,227,852
|
|
|
138,423
|
|
|
2,299
|
|
|
3,776,461
|
|
|
(213,935)
|
|
|
791,550
|
|
|
(65,945)
|
|
|
4,428,853
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
427,041
|
|
|
—
|
|
|
427,041
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106,161
|
|
|
106,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option & other stock transactions, net
|
257,765
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,182
|
|
|
727
|
|
|
—
|
|
|
2,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock awards, net
|
1,282,401
|
|
|
—
|
|
|
—
|
|
|
(9,745)
|
|
|
11,228
|
|
|
13,434
|
|
|
—
|
|
|
14,917
|
|
Purchase of treasury stock
|
(19,312,694)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(382,883)
|
|
|
—
|
|
|
—
|
|
|
(382,883)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($0.28 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58,110)
|
|
|
—
|
|
|
(58,110)
|
|
Cash dividends paid ($65.00 per preferred share)
|
—
|
|
|
(842)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,933)
|
|
|
—
|
|
|
(8,775)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
198,455,324
|
|
|
137,581
|
|
|
2,299
|
|
|
3,766,716
|
|
|
(583,408)
|
|
|
1,166,709
|
|
|
40,216
|
|
|
4,530,113
|
|
Cumulative effect of change in accounting principle (see Note 1. “Basis of Financial Statement Presentation and Summary of Significant Accounting Policies”)
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(54,254)
|
|
|
—
|
|
|
(54,254)
|
|
Balance at January 1, 2020 (as adjusted for change in accounting principle)
|
198,455,324
|
|
|
137,581
|
|
|
2,299
|
|
|
3,766,716
|
|
|
(583,408)
|
|
|
1,112,455
|
|
|
40,216
|
|
|
4,475,859
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
225,769
|
|
|
—
|
|
|
225,769
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,600
|
|
|
44,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option & other stock transactions, net
|
60,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
531
|
|
|
79
|
|
|
—
|
|
|
610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock awards, net
|
1,232,900
|
|
|
—
|
|
|
—
|
|
|
(4,723)
|
|
|
7,563
|
|
|
15,703
|
|
|
—
|
|
|
18,543
|
|
Purchase of treasury stock
|
(6,825,353)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(111,597)
|
|
|
—
|
|
|
—
|
|
|
(111,597)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($0.28 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,495)
|
|
|
—
|
|
|
(54,495)
|
|
Cash dividends declared ($65.00 per preferred share)
|
—
|
|
|
(892)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,883)
|
|
|
—
|
|
|
(8,775)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2020
|
192,923,371
|
|
|
$
|
136,689
|
|
|
$
|
2,299
|
|
|
$
|
3,761,993
|
|
|
$
|
(686,911)
|
|
|
$
|
1,291,628
|
|
|
$
|
84,816
|
|
|
$
|
4,590,514
|
|
See accompanying notes to consolidated financial statements.
STERLING BANCORP AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
225,769
|
|
|
$
|
427,041
|
|
|
$
|
447,254
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Provisions for credit losses - loans
|
251,683
|
|
|
45,985
|
|
|
46,000
|
|
|
|
|
|
Provision for credit losses - HTM securities
|
703
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Charge of asset write-downs, systems integration, severance and retention
|
—
|
|
|
8,477
|
|
|
4,396
|
|
|
|
|
|
(Gain) from termination of defined benefit pension plan
|
—
|
|
|
(11,817)
|
|
|
—
|
|
|
|
|
|
Loss (gain) on extinguishment of debt
|
19,462
|
|
|
(46)
|
|
|
(172)
|
|
|
|
|
|
Loss (gain) and write-downs on OREO
|
1,024
|
|
|
(593)
|
|
|
(1,001)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) on sale of premises and equipment
|
—
|
|
|
—
|
|
|
(11,800)
|
|
|
|
|
|
Depreciation and amortization of premises and equipment
|
19,490
|
|
|
19,926
|
|
|
20,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale and impairment on premises and equipment
|
10,550
|
|
|
10,751
|
|
|
6,769
|
|
|
|
|
|
Impairment from early termination of leases
|
2,761
|
|
|
3,647
|
|
|
1,967
|
|
|
|
|
|
Amortization of intangibles
|
16,800
|
|
|
19,181
|
|
|
23,646
|
|
|
|
|
|
Amortization of low income housing tax credits
|
34,295
|
|
|
16,718
|
|
|
6,655
|
|
|
|
|
|
Net (gains) on sale of loans
|
(6,620)
|
|
|
(8,313)
|
|
|
(41)
|
|
|
|
|
|
Net (gains) losses on sales of securities
|
(9,428)
|
|
|
6,905
|
|
|
10,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) on security calls available for sale
|
(4,897)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Loss on security calls held to maturity
|
17
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Net (accretion) on loans
|
(37,305)
|
|
|
(90,011)
|
|
|
(110,942)
|
|
|
|
|
|
Net amortization of premiums on securities
|
30,814
|
|
|
34,109
|
|
|
38,985
|
|
|
|
|
|
Amortization of premium on certificates of deposit
|
(1,998)
|
|
|
(3,819)
|
|
|
(6,178)
|
|
|
|
|
|
Net accretion of discount (amortization of premium), on borrowings
|
129
|
|
|
(1,540)
|
|
|
(1,748)
|
|
|
|
|
|
Restricted stock expense
|
23,010
|
|
|
19,473
|
|
|
12,978
|
|
|
|
|
|
Stock option compensation expense
|
—
|
|
|
—
|
|
|
6
|
|
|
|
|
|
Originations of loans held for sale
|
(47,930)
|
|
|
(8,000)
|
|
|
(52,919)
|
|
|
|
|
|
Proceeds from sales of loans held for sale
|
39,806
|
|
|
28,687
|
|
|
33,005
|
|
|
|
|
|
Increase in cash surrender value of BOLI
|
(20,292)
|
|
|
(20,670)
|
|
|
(15,651)
|
|
|
|
|
|
Deferred income tax (benefit) expense
|
(48,492)
|
|
|
81,176
|
|
|
56,903
|
|
|
|
|
|
Other adjustments (principally net changes in other assets and other liabilities)
|
(107,513)
|
|
|
(139,198)
|
|
|
(114,474)
|
|
|
|
|
|
Net cash provided by operating activities
|
391,838
|
|
|
438,069
|
|
|
394,775
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of securities:
|
|
|
|
|
|
|
|
|
|
AFS
|
(373,958)
|
|
|
(226,689)
|
|
|
(873,557)
|
|
|
|
|
|
HTM
|
(9,741)
|
|
|
(22,700)
|
|
|
(145,685)
|
|
|
|
|
|
Proceeds from maturities, calls and other principal payments on securities:
|
|
|
|
|
|
|
|
|
|
AFS
|
605,694
|
|
|
464,261
|
|
|
345,037
|
|
|
|
|
|
HTM
|
125,170
|
|
|
106,098
|
|
|
177,790
|
|
|
|
|
|
Proceeds from sales of securities AFS
|
484,934
|
|
|
1,386,236
|
|
|
186,914
|
|
|
|
|
|
Proceeds from sales of securities HTM
|
93,036
|
|
|
—
|
|
|
254
|
|
|
|
|
|
Proceeds from calls of securities AFS
|
149,997
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Proceeds from calls of securities HTM
|
5,645
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Loan originations, net
|
(1,072,709)
|
|
|
(953,920)
|
|
|
(123,454)
|
|
|
|
|
|
Portfolio loans purchased
|
—
|
|
|
—
|
|
|
(113,698)
|
|
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Proceeds from sale of residential mortgage loans held for sale that were previously portfolio loans
|
—
|
|
|
1,409,334
|
|
|
—
|
|
|
|
|
|
Proceeds from sale of portfolio loans
|
608,545
|
|
|
125,555
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sales of OREO
|
6,801
|
|
|
14,072
|
|
|
23,942
|
|
|
|
|
|
Redemption (purchase) of FHLB and FRB stock, net
|
85,615
|
|
|
117,885
|
|
|
(85,578)
|
|
|
|
|
|
Purchase of low income housing tax credit
|
(87,610)
|
|
|
(96,342)
|
|
|
(20,810)
|
|
|
|
|
|
Redemption of and benefits received on BOLI
|
4,564
|
|
|
64,317
|
|
|
13,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of premises and equipment
|
(20,058)
|
|
|
(23,705)
|
|
|
(24,015)
|
|
|
|
|
|
Proceeds from the sale of premises and equipment
|
12,486
|
|
|
30,152
|
|
|
58,551
|
|
|
|
|
|
Cash (paid for) received from acquisitions
|
—
|
|
|
(1,361,804)
|
|
|
(481,544)
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
618,411
|
|
|
1,032,750
|
|
|
(1,062,559)
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Net increase in transaction, savings and money market deposits
|
2,152,085
|
|
|
233,390
|
|
|
638,651
|
|
|
|
|
|
Net (decrease) increase in time deposits
|
(1,449,223)
|
|
|
974,939
|
|
|
43,471
|
|
|
|
|
|
Net increase (decrease) in short-term FHLB borrowings
|
187,000
|
|
|
(792,000)
|
|
|
(260,000)
|
|
|
|
|
|
Advances of term FHLB borrowings
|
447,000
|
|
|
2,350,000
|
|
|
4,025,000
|
|
|
|
|
|
Repayments of term FHLB borrowings
|
(2,497,000)
|
|
|
(4,150,000)
|
|
|
(3,435,000)
|
|
|
|
|
|
Advances under the PPP Liquidity Facility
|
568,350
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Repayment of PPP Liquidity Facility
|
(568,350)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Net increase (decrease) in other borrowings
|
281,423
|
|
|
1,340
|
|
|
(8,824)
|
|
|
|
|
|
Repayment of 3.50% Senior Notes
|
(173,373)
|
|
|
(6,954)
|
|
|
(96,455)
|
|
|
|
|
|
Repayment of Subordinated Notes - 2029
|
(1,000)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Repayment of Subordinated Notes - Bank
|
(30,000)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Issuance of Subordinated Notes - 2030 and 2029, respectively
|
221,577
|
|
|
270,941
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in mortgage escrow funds
|
1,370
|
|
|
(14,575)
|
|
|
(49,750)
|
|
|
|
|
|
Proceeds from stock option exercises
|
610
|
|
|
2,909
|
|
|
691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares purchased
|
(111,597)
|
|
|
(382,883)
|
|
|
(159,903)
|
|
|
|
|
|
Cash dividends paid - common stock
|
(54,495)
|
|
|
(58,110)
|
|
|
(63,118)
|
|
|
|
|
|
Cash dividends paid - preferred stock
|
(8,775)
|
|
|
(8,775)
|
|
|
(8,775)
|
|
|
|
|
|
Net cash (used in) provided by financing activities
|
(1,034,398)
|
|
|
(1,579,778)
|
|
|
625,988
|
|
|
|
|
|
Net (decrease) in cash and cash equivalents
|
(24,149)
|
|
|
(108,959)
|
|
|
(41,796)
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
329,151
|
|
|
438,110
|
|
|
479,906
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
305,002
|
|
|
$
|
329,151
|
|
|
$
|
438,110
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
Interest payments
|
$
|
158,663
|
|
|
$
|
284,575
|
|
|
$
|
236,807
|
|
|
|
|
|
Income tax payments
|
17,359
|
|
|
62,368
|
|
|
32,365
|
|
|
|
|
|
Real estate acquired in settlement of loans
|
983
|
|
|
6,291
|
|
|
15,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans transferred from held for investment to held for sale
|
716,304
|
|
|
125,555
|
|
|
1,540,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held to maturity transferred to available for sale
|
—
|
|
|
708,627
|
|
|
—
|
|
|
|
|
|
Residential loans transferred from held for sale to portfolio
|
4,500
|
|
|
127,833
|
|
|
—
|
|
|
|
|
|
Operating cash flows from operating leases
|
16,106
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Right-of-use assets obtained in exchange for lease liabilities
|
11,908
|
|
|
112,226
|
|
|
—
|
|
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the years ended December 31, 2020, 2019 and 2018
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Acquisitions:
|
|
|
|
|
|
|
|
|
|
Non-cash assets acquired:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, net
|
$
|
—
|
|
|
$
|
1,217,188
|
|
|
$
|
439,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest receivable
|
—
|
|
|
2,854
|
|
|
—
|
|
|
|
|
|
Goodwill
|
—
|
|
|
70,449
|
|
|
39,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net
|
—
|
|
|
—
|
|
|
379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
—
|
|
|
75,379
|
|
|
7,071
|
|
|
|
|
|
Total non-cash assets acquired
|
—
|
|
|
1,365,870
|
|
|
486,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed
|
—
|
|
|
4,066
|
|
|
4,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net non-cash asset acquired
|
—
|
|
|
1,361,804
|
|
|
481,544
|
|
|
|
|
|
Cash and cash equivalents acquired in acquisitions
|
—
|
|
|
—
|
|
|
20,508
|
|
|
|
|
|
Total consideration paid
|
$
|
—
|
|
|
$
|
1,361,804
|
|
|
$
|
502,052
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
The Company completed the following acquisitions which are included in the “Acquisitions” portion of the consolidated statements of cash flows: (i) in the year ended December 31, 2019, the Santander Portfolio Acquisition and Woodforest Portfolio Acquisition; (ii) in the year ended December 31, 2018, the Advantage Funding Acquisition.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(1) Basis of Financial Statement Presentation and Summary of Significant Accounting Policies
Nature of Business
The Company is a bank holding company and financial holding company as defined under the Bank Holding Company Act of 1956, as amended and a Delaware corporation. It owns all of the outstanding shares of the Bank and is listed on the New York Stock Exchange under the symbol STL.
The Bank, our principal subsidiary, accounts for substantially all of our consolidated assets and results of operations. An independent, full-service national bank founded in 1888, Sterling National Bank is headquartered in Pearl River, New York operates through commercial banking teams and financial centers which serve the Greater New York metropolitan region and targets the following geographic markets: (i) the New York Metro Market, which includes Manhattan, the boroughs and Long Island; and (ii) the New York Suburban Market, which consists of Rockland, Orange, Sullivan, Ulster and Westchester counties in New York and Bergen County in New Jersey. The Bank also operates its commercial finance businesses, which targets markets across the U.S. and includes ABL, payroll financing, factoring, warehouse lending, equipment financing, and public sector financing.
The Bank’s principal business is accepting deposits and investing those deposits, together with funds generated from operations and borrowings, in various types of loans and securities. The Bank’s deposits are insured up to applicable limits by the DIF of the FDIC. The OCC and the FRB are the primary regulators for the Bank and the Company, respectively.
Nature of Operations and Principles of Consolidation
The consolidated financial statements include the accounts of Sterling, the Bank and the Bank’s wholly-owned subsidiaries. The Bank’s subsidiaries included at December 31, 2020: (i) Sterling National Funding Corp, a company that originates loans to municipalities and governmental entities and acquires securities issued by state and local governments; (ii) Sterling REIT, Inc., a real estate investment trust that holds a portion of our real estate mortgage loans; (iii) Provest Services Corp. II, which has engaged a third-party provider to sell mutual funds and annuities to the Bank’s customers; (iv) AF Agency, Inc., which provides various annuity and wealth management products through contractual agreements with various third parties, and makes insurance products available, primarily to customers of the Bank; (v) several limited liability companies which hold OREO; and (vi) several other companies that have no significant operations or assets. Intercompany transactions and balances are eliminated in consolidation.
Use of Estimates
To prepare financial statements in conformity with GAAP management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided and actual results could differ. An estimate that is particularly susceptible to significant near-term change is the ACL - loans, which is discussed further below.
Reclassifications
Certain amounts from prior periods have been reclassified to conform to the current period presentation. Reclassifications had no effect on prior period net income or total stockholders’ equity.
Cash Flows
For purposes of reporting cash flows, cash equivalents include cash and deposits with other financial institutions with an original maturity of 90 days or less. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions, short-term FHLB borrowings, mortgage escrow funds and other borrowings.
Restrictions on Cash
The Bank is required to maintain reserve balances comprised of cash on hand or on deposit with the Federal Reserve Bank based on a percentage of deposits; however, the Federal Reserve reduced the reserve requirement to zero effective March 26, 2020. The total reserve requirement was $0 and $92.8 million at December 31, 2020 and 2019, respectively.
Securities
Securities include U.S. government agency and government sponsored agencies securities, state and municipal and corporate bonds, and MBS. We classify our securities as either HTM or AFS and determine the appropriate classification at the time of purchase. HTM securities are limited to debt securities for which there is the intent and the ability to hold to maturity. These securities are reported at amortized cost. All other debt and marketable equity securities are classified as AFS. We do not engage in trading activities.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
AFS securities are reported at fair value, with unrealized gains and losses (net of the related deferred income tax effect) excluded from earnings and reported in accumulated other comprehensive income or loss, a separate component of stockholders’ equity. AFS securities include securities that we intend to hold for an indefinite period of time, such as securities to be used as part of our asset/liability management strategy or securities that may be sold to fund loan growth, in response to changes in interest rates and prepayment risks, the need to increase capital, or similar factors.
Premiums on debt securities are generally amortized to interest income on a level yield basis over the period ending on the earlier of the call date or maturity. Discounts on debt securities are accreted to interest income on a level yield basis over the period to maturity. Amortization of premiums and accretion of discounts on MBS are based on the estimated cash flows of the MBS, periodically adjusted for changes in estimated lives, on a level yield basis. Gains and losses on sales of securities are recorded on the trade date and determined using the specific identification method.
Securities are evaluated for OTTI at least quarterly, and more frequently when economic and market conditions warrant such an evaluation. For securities in an unrealized loss position, we consider the extent and duration of the unrealized loss, and the financial condition of the issuer. We also assess whether we intend to sell, or it is more likely than not that we will be required to sell a security that is in an unrealized loss position before the anticipated recovery in value. If it is determined that we intend to sell or it is more likely than not that we will be required to sell, the entire difference between amortized cost and fair value is recognized through earnings. If (i) we do not expect to recover the entire amortized cost basis of the security; (ii) we do not intend to sell the security; and (iii) it is not more likely than not that we will be required to sell the security before recovery of its amortized cost basis, the OTTI is separated into (a) the amount representing the impairment that is related to credit factors and (b) the amount related to all other factors. The amount of OTTI related to credit factors is recognized in earnings while the amount related to other factors is recognized in other comprehensive income, net of applicable taxes. When declines in fair value as compared to amortized cost are considered to be other than temporary, the cost basis of individual equity securities is written down to estimated fair value through a charge to earnings. As of December 31, 2020, we did not intend to sell, nor is it more likely than not that we would be required to sell, any of our debt securities with unrealized losses prior to recovery of the amortized cost basis less any current period credit loss. (See Note 3. “Securities”.)
Loans Held For Sale
Commercial loans originated and intended for sale generally represent loan syndications and are carried at amortized cost, which approximates fair value, as these loans are variable-rate loans that reprice frequently and present no significant change in credit risk since origination. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.
Portfolio Loans
Loans where we have the intent and ability to hold for the foreseeable future or until maturity or payoff (other than loans held for sale) are reported at the principal balance outstanding, net of acquisition related purchase accounting adjustments, deferred loan fees and origination costs and net of the ACL - loans. Interest income on loans is accrued on the unpaid principal balance. We defer nonrefundable loan origination and commitment fees, and certain direct loan origination costs, and amortize the net amount as an adjustment of the yield over the estimated life of the loan using the level-yield method without anticipating prepayments. If a loan is prepaid or sold, the net deferred amount is recognized in the income statement at that time. Interest and fees on loans include prepayment fees and late charges collected.
A loan is placed on non-accrual status upon the earlier of: (i) when we determine that the borrower will be unable to meet contractual principal or interest obligations; or (ii) when payments are 90 days or more past due based on the contractual terms of the loan, unless the loan is well secured and in the process of collection. In general, uncollected past due interest is reversed and reduces current interest income. Interest payments received on non-accrual loans, including impaired loans, are generally applied to reduce the principal balance outstanding and not recognized as income. (See Note 4. “Portfolio Loans”).
Acquired Loans, Including Purchased Credit Impaired Loans
In accordance with accounting guidance in effect prior to the adoption of the CECL, acquired loans were initially recorded at fair value with no carryover of the related allowance for loan losses. Determining the fair value of the loans involved estimating the amount and timing of principal and interest cash flows expected to be collected on the loans and discounting those cash flows at an appropriate market rate of interest. Acquired loans were recorded as part of portfolio loans in the consolidated balance sheets.
Loans acquired at a discount, in part due to credit quality, were, under the prior guidance deemed PCI loans. Our PCI loans consisted of loans acquired in business combinations in 2015 and later. (See Note 2. “Acquisitions.”) PCI loans were aggregated and accounted for as a pool of loans if the loans being aggregated had common risk characteristics. The difference between the undiscounted cash flows expected at acquisition and the investment in the loans, or the accretable yield, was recognized as interest income using the level yield method over the life of each loan pool. Contractually required payments for interest and principal that exceeded the undiscounted cash
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
flows expected at acquisition, or the non-accretable difference, were not recognized as a yield adjustment, a loss accrual, or as an allowance for loan losses. Increases in expected cash flows subsequent to the acquisition were recognized through adjustment of the yield on the pool over its remaining life, while decreases in expected cash flows were recognized as impairment through provision for loan loss and an increase in the allowance for loan losses.
On a quarterly basis, we continued to evaluate whether the timing and the amount of cash to be collected was reasonably expected. Subsequent significant increases in cash flows we expected to collect first reduced any previously recognized valuation allowance and then was reflected prospectively as an increase to the level yield. Subsequent decreases in expected cash flows generally resulted in the loan being considered impaired. Interest income was not recognized to the extent that the net investment in the loan would increase to an amount greater than the estimated payoff amount.
For loans for which, at acquisition there was no clear evidence of deterioration of credit quality since origination nor evidence that all contractually required payments would not be collected, we accrete interest income based on the contractually required cash flows.
Acquired loans at December 31, 2019 included loans that were acquired in : the Santander Portfolio Acquisition, the Woodforest Portfolio Acquisition and Advantage Funding Acquisition (See Note 2. “Acquisitions”); the Astoria Merger; the June 30, 2015 merger with Hudson Valley Holding Corp., and the October 31, 2013 merger between legacy Provident New York Bancorp and legacy Sterling Bancorp. Under the credit and accounting guidelines we used until December 31, 2019, once a loan relationship reached maturity and was re-underwritten, the loan was no longer considered an acquired loan and was included in originated loans. In addition, acquired performing loans that were subsequently subject to a credit evaluation, such as after designation as criticized or classified or being placed on non-accrual since the acquisition date, were also included in originated loans. Through this process acquired loans that were subject to a purchase accounting adjustment with a life of loan loss estimate become subject to our loan loss methodology and allowance for loan loss evaluation methodology.
In connection with the adoption of the CECL standard, loans that were considered PCI loans were designated as PCD loans. PCD loans are discussed below in “Recently Adopted Accounting Standards - PCD Loans.”
Allowance for Credit Losses - See “Recently Adopted Accounting Standards” below.
Allowance for Loan Losses
Prior to January 1, 2020, the incurred loss model was used to determine the allowance for loan losses, a valuation allowance, which was established through a provision for loan losses charged to expense, and represented management’s best estimate of probable incurred credit losses inherent in the loan portfolio. The level of the allowance for loan losses reflected management’s continuing evaluation of loan loss experience, specific credit risks, loan portfolio quality, industry and loan type concentrations, economic and regulatory conditions and unidentified losses inherent in the loan portfolio. The allowance for loan losses was a critical accounting estimate and required the exercise of substantial judgment by management. The allowance for loan losses consisted of specific and general components.
The specific component of the valuation reserve related to individual loans that were classified as impaired based on current and existing information that indicated it was probable that we would be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans in which the borrower was experiencing financial difficulties and for which the terms had been modified resulting in a concession were considered troubled debt restructurings (“TDRs”) and classified as impaired.
Factors considered by us in determining impairment included payment status, collateral value, and the probability of collecting scheduled principal and interest when due. Loans that experienced insignificant payment delays and payment shortfalls generally were not classified as impaired. We determined the significance of payment delays and payment shortfalls on a case-by-case basis, taking into account all circumstances surrounding the loan and the borrower, including the length of the delay, reasons for the delay, prior payment history and the amount of the shortfall in relation to the total amount owed.
Our policy was to individually evaluate loans over $750 thousand individually for evidence of impairment. If a loan was determined to be impaired, and there was a shortfall in the present value of the estimated future cash flows using the existing interest rate of the loan or as determined by the fair value of collateral if repayment was expected solely from the collateral, our practice was to charge-off the identified shortfall. Accordingly, at December 31, 2019, there was no portion of the allowance for loan losses allocated to impaired loans.
The general component of the allowance for loan losses covered loans that were evaluated collectively for evidence of impairment. Large groups of smaller balance homogeneous loans, such as consumer loans, which included home equity lines of credit and residential
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
mortgage loans, were generally collectively evaluated for impairment and were not included in the separately identified impairment disclosures. The general allowance for loan losses component of the valuation reserve also included loans that were not individually identified for impairment evaluation, such as commercial loans below the individual evaluation threshold, as well as those loans that were individually evaluated and considered at risk, but not considered impaired, including loans rated special mention. The general component of the allowance was based on historical loss experience adjusted for factors existing at the date of evaluation. The historical loss experience was determined by portfolio segment and was based on the actual loss history experienced by us over the most recent three years, except for consumer loans, which was based on the most recent two years. The actual loss experience was supplemented with relevant qualitative loss factors determined by management and included:
•levels of, and trends in, delinquencies and non-performing loans, and criticized and classified loans;
•trends in volume of loans;
•impact of exceptions to lending policies and procedures;
•experience, ability, and depth of lending management and staff;
•national and local economic trends and conditions;
•concentrations risk as a result of such factors as property type, industry, and relationship; and
•for commercial loans, trends in risk ratings.
Troubled Debt Restructuring
A TDR is a formally renegotiated loan in which the Bank, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that would not have been granted to the borrower otherwise. At the time of restructuring, we evaluate whether a TDR loan should remain on accrual based on the accrual status immediately prior to modification and whether, as a result of the TDR, we recorded a partial charge-off. A TDR on accrual prior to modification may remain on accrual status provided we believe, based on our credit analysis, that collection of principal and interest in accordance with the modified terms is reasonably certain. If the restructuring results in a partial charge-off, the loan is generally classified as non-accrual. Restructured loans can convert from non-accrual to accrual status when said loans have demonstrated performance, generally evidenced by six months of consistent payment performance in accordance with the restructured terms, or by the presence of other significant items.
Under the CARES Act, and to account for the effects of the pandemic, financial institutions were permitted to suspend certain requirements under GAAP related to TDR for a limited period of time. To qualify for a CARES Act modification, the loan must have been current at December 31, 2019. All modifications are eligible so long as they are executed between March 1, 2020, and the earlier of (i) December 31, 2020, or (ii) the 60th day after the end of the COVID-19 national emergency. Multiple modifications of the same credits are allowed. On December 21, 2020, certain provisions of the CARES Act, including the temporary suspension of certain requirements related to TDRs, were extended through December 31, 2021. (See Note 4. “Portfolio Loans”).
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales when control over the asset has been relinquished. Control over transferred assets is deemed to be surrendered when the assets have been isolated from us, the transferee has obtained the rights (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and when we do not maintain effective control over the transferred assets through an agreement to repurchase them before maturity.
FRBNY and FHLB Stock
As a member of the FRBNY and the FHLB, the Bank is required to hold a certain amount of FRB and FHLB common stock. This stock is a non-marketable equity security and is reported at cost. Both cash and stock dividends are reported as interest and dividend income on other earning assets in the consolidated income statements.
Premises and Equipment
Land is reported at cost, while premises and equipment are reported at cost, less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful life of the related assets, which ranges from three years for equipment to 40 years for premises. Leasehold improvements are amortized on a straight-line basis over the terms of the respective leases, including renewal options, or the estimated useful lives of the improvements, whichever is shorter. Routine holding costs are charged to expense as incurred, while significant improvements are capitalized.
We lease certain financial centers and back office locations under operating leases. We also own certain financial centers in which we lease a portion of the location to outside parties under operating leases; however, these leases are not material. For operating leases in which we are the lessee, other than those considered to be short-term, we recognize right of use assets and related lease liabilities. Right
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
of use assets are included as a component of other assets, and lease liabilities are included with other liabilities in our consolidated balance sheets.
In recognizing right of use assets and related lease liabilities, we account for lease and non-lease components (such as taxes, insurance and common area maintenance costs) separately when such amounts are readily determinable under our lease contracts. Lease payments over the expected term were discounted using our incremental borrowing rate, which is deemed to be the FHLB advance rate for borrowings of a similar term. If it is reasonably certain that a renewal or termination option will be exercised, the effect of exercise is included in the determination of the expected lease term. Generally, we are not reasonably certain about whether or not we will renew a lease until the lease is within the last year of the existing lease term.
Goodwill, Trade Names and Other Intangible Assets
Goodwill resulting from business combinations represents the excess of the purchase price over the fair value of the net assets acquired. Goodwill and trade names that are deemed to have an indefinite useful life are not amortized, but are tested for impairment at least annually. Goodwill is generally tested for impairment in the fourth quarter of each year. However, due to the impact of COVID-19 and other macroeconomic factors, we concluded it was appropriate to evaluate the fair value of goodwill during the six months ended June 30, 2020. We engaged an independent third party to perform a quantitative goodwill impairment test. We concluded goodwill was not impaired. (See Note 7. “Goodwill and Other Intangible Assets”.)
Core deposit intangibles and customer lists are amortized to expense using an accelerated method over their estimated lives of eight to ten years. Non-compete agreements are amortized on a straight line basis. Impairment losses on intangible assets and other long-term assets are charged to expense, if and when the impairment occurs. (See Note 7. “Goodwill and Other Intangible Assets”).
Goodwill and trade names are the only intangible assets with an indefinite life on our balance sheet. We operate as one reporting unit.
BOLI
We own life insurance policies (purchased and acquired) on certain officers and key executives. BOLI is recorded at its cash surrender value, being the amount that can be realized at surrender. Changes in the net cash surrender value of the policies, as well as insurance proceeds received, are included in non-interest income on the consolidated income statements and are not subject to income taxes.
BOLI with a carrying value of $409.3 million and $397.6 million, at December 31, 2020 and 2019, respectively, included a claims stabilization reserve of $11.9 million and $11.1 million, respectively. Repayment of the claims stabilization reserve (funds transferred from the cash surrender value to provide for future death benefit payments) is guaranteed by the insurance carrier provided that certain conditions are met at the date of contract surrender. We satisfied these conditions at December 31, 2020 and 2019.
OREO
Real estate properties acquired through loan foreclosures are recorded initially at estimated fair value, less expected sales costs, with any resulting write-down charged to the ACL - loans. The carrying amount of OREO is reduced by a charge to OREO, net to and reflects any subsequent decline in the estimated fair value. Fair value estimates are based on recent appraisals and other available information. Routine holding costs are charged to expense as incurred, while significant improvements are capitalized. Gains and losses on sales of OREO properties are recognized upon disposition.
Other Borrowings - Securities Repurchase Agreements
Under the terms of securities repurchase agreements, we transfer securities to a counterparty and agree to repurchase the identical securities at a fixed price on a future date. These agreements are accounted for as secured financing transactions since we maintain effective control over the transferred securities and the transfer meets other specified criteria. Accordingly, the transaction proceeds are recorded as borrowings and the underlying securities continue to be carried in our investment securities portfolio. Disclosure of the pledged securities is made in the consolidated balance sheets if the counterparty has the right by contract to sell or re-pledge such collateral. (See Note 9. “Borrowings, Senior Notes and Subordinated Notes”).
Derivatives
Derivatives are recognized as assets and liabilities in the consolidated balance sheets and carried at fair value. For exchange-traded contracts, fair value is based on quoted market prices. For non-exchange traded contracts, fair value is based on dealer quotes, pricing models, discounted cash flow methodologies, or similar techniques that may require management to exercise judgment in estimating future rates and credit activities.
The Bank enters into interest rate swap agreements with its customers as an accommodation. The Bank also enters into an offsetting agreement with a broker. Interest rate swaps are contracts in which a series of interest rate flows are exchanged over a prescribed period.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The notional amount on which the interest payments are based is not exchanged. These swap agreements are derivative instruments and these instruments effectively convert a portion of the Bank’s fixed-rate loans to variable rate loans. (See Note 11. “Derivatives”).
Fair Values of Financial Instruments
Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in Note 21. “Fair Value Measurements.” Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect these estimates.
Retirement Plans
As part of the Astoria Merger, the Company assumed Astoria Bank’s pension plan, which covered Astoria employees and former Astoria employees meeting specified eligibility criteria. In addition to this pension plan, it assumed other non-qualified and unfunded supplemental retirement plans. We also assumed the liability for a health care plan that provided for post-retirement medical and dental coverage to select individuals, which was an active plan in which select individuals continued to vest through December 31, 2018. During 2019, we terminated the pension plan assumed in the Astoria Merger and recorded a net gain of $11.8 million on the termination. For the remainder of the retirement plans, the net liabilities are included in other liabilities in the consolidated balance sheets. (See Note 15. “Pension and Other Post Retirement Benefits”).
Loss Contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. We do not believe there are such matters that will have a material effect on the consolidated financial statements. (See Note 20. “Litigation”).
Loan Commitments and Related Financial Instruments
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded. (See Note 19. “Off-Balance Sheet Financial Instruments”).
EPS
Basic EPS is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted EPS is computed in a similar manner to basic EPS, except that the weighted average number of common shares is increased to include incremental shares (computed using the treasury stock method) that would have been outstanding if all potentially dilutive stock options were exercised and unvested restricted stock became vested during the periods. (See Note 17. “Earnings Per Common Share”).
Revenue Recognition
We recognize revenue from contracts with customers, when: (i) persuasive evidence of an arrangement exists; (ii) our obligations under the contract or arrangement have been substantially satisfied; (iii) the price is fixed or determinable; and (iv) collectability is reasonably assured.
Interest income and fees. Interest income and fees on loans and investment securities are recognized based on the contractual provisions of the underlying agreements and instruments. Loan origination fees and costs are generally deferred and amortized into interest income as yield adjustments over the contractual life and / or commitment period using the effective interest method.
Payroll finance. We provide financing and business process outsourcing, including full back-office, technology and tax accounting services, to temporary staffing companies nationwide. Non-interest income is recognized at the time of billing which occurs when substantially all of our obligations have been met. We remit collections from the client’s customers to our clients for the amounts collected, net of payroll taxes withheld, and our fees, subject to a hold back reserve to offset potential uncollectible balances from the client’s end customers.
Factored Receivables. We provide accounts receivable management services. The purchase of a client’s accounts receivable is traditionally known as “factoring” and results in payment by the client of a factoring fee. The factoring fee included in non-interest income represents compensation to us for the bookkeeping and collection services provided. The factoring fee, which is non-refundable, is recognized at the time the receivable is assigned to us. Other revenue associated with factored receivables includes wire fees, technology fees, field examination fees and UCC fees. All such fees are recognized as income when our obligations to our customers are
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
satisfied. (See Note 16. “Non-Interest Income, Other Non-Interest Expense, Other Assets and Other Liabilities” for additional disclosure regarding revenue recognition.)
Stock-Based Compensation Plans
Compensation expense for stock options and non-vested stock awards/stock units is based on the fair value of the award on the measurement date, which is the date of grant. The expense is recognized ratably over the vesting period of the award. The fair value of non-vested stock awards/stock units is generally the market price of our common stock on the date of grant. (See Note 14. “Stock-Based Compensation”).
Income Taxes
Income tax expense includes U.S. federal corporate income taxes and income taxes due to states and other jurisdictions in which we operate. In the year ended December 31, 2020, income tax expense included our reasonable estimates of the impact of the CARES Act. For the year ended December 31, 2018, income tax expense included our reasonable estimates of the impact of the enactment of Tax Reform Act.
Net deferred tax assets are recognized based on the estimated future tax effects attributable to “temporary differences” between the financial statement carrying amounts and the tax bases of assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the temporary differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax laws or rates is recognized in income tax expense in the period that includes the enactment date of the change.
A deferred tax liability is recognized for all temporary differences that will result in future taxable income. A deferred tax asset is recognized for all temporary differences that will result in the availability of future tax deductions, net of any valuation allowance. A valuation allowance is recognized if, based on an analysis of available evidence, we determine that it is more likely than not that some portion, or all, of the future value, of the deferred tax asset will not be realized.
The valuation allowance is subject to ongoing adjustment based on changes in circumstances that in management’s judgment affect the realizability of the deferred tax asset. Adjustments to increase or decrease the valuation allowance are charged or credited, respectively, to income tax expense. The Company recognizes interest and/or penalties related to income tax matters in other non-interest expense.
We evaluate uncertain tax positions via a two-step process. The first step is recognition, which requires a determination of whether it is more likely than not that a tax position will be sustained upon examination by a taxing authority. The second step is measurement. Under the measurement step, a tax position that meets the more likely than not recognition threshold is measured at the largest amount of benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. Tax positions that previously failed to meet the more likely than not recognition threshold is recognized in the first subsequent financial reporting period in which that threshold is met. A previously recognized tax position that no longer meets the more likely than not recognition threshold is reversed in the first subsequent financial reporting period in which the threshold is no longer met. See Note 12. “Income Taxes” for additional information regarding our uncertain tax positions as of December 31, 2020.
Segment Information
Public companies are required to report certain financial information about significant revenue-producing segments of the business for which such information is available and utilized by the chief operating decision maker. Substantially all of our operations occur through the Bank and involve the delivery of loan and deposit products to customers. Management makes operating decisions and assesses performance based on an ongoing review of its banking operation, which constitutes our only operating segment for financial reporting purposes.
Recently Adopted Accounting Standards
We adopted the following new accounting standards effective January 1, 2020:
Effective January 1, 2020, we adopted ASU 2016-13 “ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which replaced the prior incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss or CECL Standard. The measurement of expected credit losses under the CECL Standard is applicable to financial assets measured at amortized cost, including portfolio loans and investment securities classified as HTM. It also applies to off-balance sheet credit exposures, including loan commitments, standby letters of credit, financial guarantees and other similar instruments. In addition, the CECL Standard changes the accounting for investment securities classified as AFS, including a
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
requirement that estimated credit losses on AFS securities be presented as an allowance rather than as a direct write-down of the carrying balance of securities which we do not intend to sell, or believe that it is more likely than not, that we will not be required to sell.
We adopted the CECL Standard using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. As discussed further below, PCD assets were measured on a prospective basis in accordance with the CECL Standard and all PCI loans at December 31, 2019 were considered PCD loans upon adoption. Results for reporting periods beginning after January 1, 2020 are presented under the CECL Standard while prior period amounts continue to be reported in accordance with previously applicable accounting guidance. The adoption of the CECL Standard resulted in the following adjustments to our consolidated financial statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in consolidated balance sheet
|
|
Tax effect
|
|
Change to retained earnings from adoption of new accounting principle
|
ACL - loans
|
$
|
68,088
|
|
|
$
|
18,820
|
|
|
$
|
49,268
|
|
ACL - loans - (adjustment related to PCI loan mark)1
|
22,496
|
|
|
—
|
|
|
—
|
|
Total ACL - loans
|
90,584
|
|
|
18,820
|
|
|
49,268
|
|
ACL - HTM securities
|
796
|
|
|
220
|
|
|
576
|
|
ACL - off balance sheet credit exposure (recorded in other liabilities)
|
6,095
|
|
|
1,685
|
|
|
4,410
|
|
Total impact of CECL adoption
|
$
|
97,475
|
|
|
$
|
20,725
|
|
|
$
|
54,254
|
|
1 This amount represents gross-up of the balance of the amortized cost of PCI loans that were considered PCD loans on adoption of the CECL Standard.
The table below presents additional details on the impact of the adoption of the CECL Standard on HTM securities, portfolio loans and off-balance sheet credit exposures as of January 1, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported under CECL
|
|
Prior to CECL Standard adoption
|
|
Impact of CECL adoption
|
Assets:
|
|
|
|
|
|
|
ACL - HTM securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and other
|
|
$
|
108
|
|
|
$
|
—
|
|
|
$
|
108
|
|
State and municipal
|
|
688
|
|
|
—
|
|
|
688
|
|
|
|
|
|
|
|
|
Total ACL - HTM securities
|
|
796
|
|
|
—
|
|
|
796
|
|
|
|
|
|
|
|
|
ACL - loans
|
|
$
|
196,822
|
|
|
106,238
|
|
|
$
|
90,584
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
ACL - off-balance sheet credit exposures (recorded in other liabilities)
|
|
$
|
6,749
|
|
|
$
|
654
|
|
|
$
|
6,095
|
|
Under prior GAAP, our ALLL was determined under the incurred loss model, using an average of actual losses incurred over the most recent two or three-year period and the application of qualitative factors to arrive at an allowance that represented our best estimate of probable incurred credit losses inherent in our loan portfolio. Under the CECL Standard, our ACL is based on an estimate of all amounts that are not expected to be collected over the contractual life of the portfolio loans. Our estimate is based on quantitative and qualitative factors.
As of December 31, 2019, a significant portion of our loans were acquired in business combination transactions and, accordingly, were subject to purchase accounting adjustments, which incorporated life of loan loss estimates at the date of acquisition into the estimate of the fair value of the loan recorded at acquisition. To the extent the acquired loan had continued to perform as expected since the date of acquisition, we generally did not calculate an allowance for loan loss for such loans. At December 31, 2019, our allowance for loan losses of $106.2 million was recorded as a valuation account against $15.4 billion of our portfolio loans. Acquired loans of $6.0 billion
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
did not have an allowance for loan loss allocation as those loans had remaining purchase accounting adjustments of $69.2 million. The composition of our portfolio loans at December 31, 2019 was the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
December 31, 2019
|
|
Originated
|
|
Acquired
|
|
Total
|
|
ALLL
|
C&I
|
$
|
6,982,226
|
|
|
$
|
1,250,493
|
|
|
$
|
8,232,719
|
|
|
$
|
52,548
|
|
Commercial mortgage(1)
|
7,788,749
|
|
|
2,974,100
|
|
|
10,762,849
|
|
|
44,137
|
|
Residential mortgage
|
541,681
|
|
|
1,668,431
|
|
|
2,210,112
|
|
|
7,598
|
|
Consumer
|
121,310
|
|
|
113,222
|
|
|
234,532
|
|
|
1,955
|
|
Total
|
$
|
15,433,966
|
|
|
$
|
6,006,246
|
|
|
$
|
21,440,212
|
|
|
$
|
106,238
|
|
The increase in the ACL - loans from the adoption of the CECL Standard included the following adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL as of December 31, 2019
|
|
Adjustments recorded as of January 1, 2020
|
ACL as of January 1, 2020
|
|
|
CECL Day 1
|
|
PCD gross-up
|
|
C&I
|
$
|
52,548
|
|
|
$
|
44,675
|
|
|
$
|
6,624
|
|
|
$
|
103,847
|
|
Commercial mortgage(1)
|
44,137
|
|
|
21,384
|
|
|
1,440
|
|
|
66,961
|
|
Residential mortgage
|
7,598
|
|
|
942
|
|
|
13,162
|
|
|
21,702
|
|
Consumer
|
1,955
|
|
|
1,087
|
|
|
1,270
|
|
|
4,312
|
|
Total
|
$
|
106,238
|
|
|
$
|
68,088
|
|
|
$
|
22,496
|
|
|
$
|
196,822
|
|
(1) Commercial mortgage includes CRE, multi-family and ADC loans.
Upon adoption of the CECL Standard, loans designated as PCI loans and accounted for under ASC 310-30 were designated as PCD loans. In accordance with the CECL Standard, we did not reassess whether PCI loans met the criteria of PCD loans as of the date of adoption, and determined all PCI loans were PCD loans. On January 1, 2020, the amortized cost basis of PCD loans totaled $116.3 million. We recorded an increase to the balance of PCD loans and an increase to the ACL - loans of $22.5 million, which represented the expected credit losses for PCD loans. The remaining non-credit discount (based on the adjusted amortized cost basis) will be accreted into interest income at the effective interest rate as of January 1, 2020 over the remaining estimated life of the loans. Also, in accordance with the CECL Standard, we did not reassess whether modifications to individual acquired financial assets were TDRs as of the date of adoption.
Investment Securities: Investment securities are classified as HTM and carried at amortized cost when management has the intent and ability to hold them to maturity. Investment securities classified as trading are carried at fair value, with unrealized holding gains and losses reported in earnings. Investment securities not classified as HTM or trading are classified as AFS. Securities AFS are carried at fair value, with unrealized holding gains and losses reported in comprehensive income, net of tax.
Interest income includes amortization of purchase premiums or discounts. Premiums and discounts on securities are generally amortized using the level-yield method without estimating prepayments, except for MBS, where prepayment rates are estimated. Premiums on callable investment securities are amortized to their earliest call date. Gains and losses on sales of securities are recorded on the trade date and determined using the specific identification method.
An investment security is placed on non-accrual status when management concludes it will not receive all principal and interest in a timely fashion in accordance with the terms of the security. Interest accrued but not received for a security placed on non-accrual is reversed against interest income. At December 31, 2020, there were no securities placed on non-accrual.
ACL - HTM securities: HTM securities include residential MBS issued by government agencies, federal agency securities, corporate securities, state and municipal securities and other securities. We estimate expected credit losses on HTM securities individually using a discounted cash flow methodology. Our expected loss model estimates the probability of default and loss given default based on the security rating, historical loss rates by security ratings, whether the issuer continues to make timely principal and interest payments in accordance with the contractual terms of the security, and reasonable and supportable forecasts and assumptions. For unrated state and municipal securities, we perform an internal credit evaluation and assign a rating to the security for ACL - HTM securities modeling purposes. The loss given default is estimated by security, and the aggregate amount results in the estimated ACL - HTM securities
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
balance. Included in state and municipal securities at December 31, 2020 were non-rated securities of $6.3 million, which consisted mainly of short-term general obligation securities and bond anticipation notes and tax anticipation notes issued by jurisdictions in New York State.
At December 31, 2020, all of our residential MBS and federal agency securities were issued by U.S. government entities or agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by a nationally recognized statistical rating organization and have had no historical credit defaults. We expect these securities are fully collectible, as these securities are backed by the full faith and credit of, or directly guaranteed by, the U.S. Government. Accordingly, we established no ACL for such securities.
At December 31, 2020, accrued interest receivable on HTM investment securities totaled $15.6 million and was excluded from the estimate of ACL. Accrued interest receivable on HTM investment securities is included in accrued interest receivable on the consolidated balance sheets.
ACL - AFS securities: For AFS securities which are in an unrealized loss position, we first assess whether we intend to sell, or it is more likely than not that we will be required to sell, the security before recovery of the amortized cost basis. If either of the criteria is met, the amortized cost basis of the security is written down to fair value through income. For AFS securities that do not meet the aforementioned criteria, we evaluate whether the decline in fair value has resulted from an actual or estimated credit loss event or from other non-credit related factors. In making this assessment, we consider the extent to which fair value is less than amortized cost, changes to the rating of the security, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss is likely, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, an ACL is recorded for the estimated credit loss. Any impairment that is not credit-related and has not therefore been recorded through an ACL is recognized in other comprehensive income.
Changes in the ACL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when we confirm an AFS security is uncollectible or if either of the criteria regarding intent or requirement to sell is met.
At December 31, 2020, accrued interest receivable on AFS securities totaled $10.9 million and was excluded from the estimate of credit losses. Accrued interest receivable on AFS securities is included in accrued interest receivable on the consolidated balance sheets.
Portfolio loans: Portfolio loans are loans we have the intent and ability to hold for the foreseeable future, or until maturity or payoff, and are reported at amortized cost. The amortized cost is the principal balance outstanding, net of purchase premiums and discounts, including purchase accounting adjustments from prior merger transactions, deferred loan fees and costs. At December 31, 2020, accrued interest receivable on portfolio loans totaled $71.0 million and is reported in accrued interest receivable on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. For portfolio loans with a term of one year or more, loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level-yield method without anticipating prepayments.
Generally, interest income is discontinued on portfolio loans and loans are placed on non-accrual status at the earlier of: (i) when we determine the borrower may likely be unable to meet contractual principal or interest obligations; or (ii) when the loan is 90 days delinquent unless the loan is well secured and in process of collection. Consumer loans are generally charged-off no later than 120 days past due unless the loan is in the process of collection. For other portfolio loans, when we conclude the collateral and/or debt service capacity of the borrower are insufficient to repay the loan, we charge-off the amount that is deemed uncollectible. Past due status is based on the contractual terms of the loan.
Interest accrued but not received on loans placed on non-accrual is reversed against interest income. Interest received on such loans is generally accounted for under the cost-recovery method, until the loan qualifies to be returned to accrual status. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. We may elect to account for interest receipts on non-accrual loans on a cash-basis when we have determined we are in a well-secured position. Under the cash basis method, interest income is recorded when cash payments are received. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
PCD Loans: We have acquired loans through direct purchase and, more often, in merger transactions, some of which have experienced more than an insignificant credit deterioration since origination. Criteria we consider to determine whether a loan should be designated PCD includes, but is not limited to, the following: (i) loans delinquent over 60 days as of the date of acquisition; (ii) loans downgraded and rated special mention or worse as of the date of acquisition; (iii) loans on non-accrual; and (iv) loans deemed collateral dependent as
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
of the date of acquisition. PCD loans are recorded at the purchase price paid. An ACL is determined using the same methodology as for other portfolio loans and the sum of the purchase price and ACL represents the initial amortized cost basis of the loan. The difference between the initial amortized cost basis and the par value of the loan represents either a non-credit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the ACL are recorded through provision for credit loss expense. The only loans classified as PCD as of December 31, 2020 are loans that were formerly classified as PCI loans under the incurred loss model at adoption of the CECL Standard.
ACL - Loans: The ACL - loans is a valuation account that is deducted from the amortized cost basis of portfolio loans to present the net amount expected to be collected on portfolio loans over their contractual life. Loans are charged-off against the allowance when we believe any portion of the loan balance is uncollectible, and the expected recoveries do not exceed the aggregate of amounts previously charged-off or expected to be charged-off.
We estimate the balance of the ACL - loans using relevant available information and data from internal and external sources, that is related to past events, current conditions, and reasonable and supportable forecasts. The methodologies for estimating the ACL - loans apply historical loss information as, adjusted for current loan-specific risk characteristics, including differences in underwriting standards, portfolio composition, delinquency levels and loan terms as well as changes in existing and forecast macro-economic conditions such as changes in GDP, unemployment rates, credit spreads, benchmark interest rates, property values, and other relevant factors, that are reasonable and supportable, to the identified financial assets for which the historical loss experience was observed. Our methodologies revert back to historical loss information at the individual macro variable level, which begins in two to three years and converges to its long-run equilibrium, when we can no longer develop reasonable and supportable forecasts.
The ACL - loans is measured on a collective (pool) basis when the loans in the pool exhibit similar risk characteristics. We measure our warehouse lending portfolio and certain consumer loans on a pooled basis. Generally, for all other loan types, the estimated expected credit loss is also calculated at the loan level and pool assignments are only utilized for aggregating the allowance estimates of similar loan types for financial statement disclosure purposes. We have identified the following portfolio segments and estimate our ACL - loans using the following methods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio segment
|
|
ACL Methodology
|
|
Risk characteristics
|
|
Portfolio composition
|
Traditional C&I
|
|
Loss rate
|
|
Actual cash flow varies from amounts estimated, changes in collateral value, business not successful
|
|
Various types of secured and unsecured traditional C&I loans to small and medium-sized businesses in our market area, including loans collateralized by assets, such as accounts receivable, inventory, marketable securities, other liquid collateral, equipment and other business assets.
|
ABL
|
|
Loss rate
|
|
Actual cash flow varies from amounts estimated, borrower unable to collect accounts receivable or convert inventory, uncertain value of collateral
|
|
Loans to mid-size businesses on a national basis. ABL loans are secured with a blanket lien on all business assets and will include direct control and supervision of accounts receivable, inventory, machinery and equipment and real estate collateral.
|
Payroll finance
|
|
Loss rate
|
|
Inability to collect on accounts receivable, delays in accounts receivable turnover
|
|
Financing and business process outsourcing, including full back-office, technology and tax accounting services, to independently-owned temporary staffing companies nationwide. Loans typically are structured as an advance used by our clients to fund their employee payroll and are outstanding on average for 40 to 45 days.
|
Warehouse lending
|
|
No historical losses, qualitative overlay
|
|
Inability to sell underlying mortgage loan collateral into the secondary market
|
|
Residential mortgage warehouse funding facilities to non-bank mortgage companies. These loans consist of a line of credit used as temporary financing during the period between the closing of a mortgage loan until its sale into the secondary market, which on average occurs 20 days of the original loan closing.
|
Factored receivables
|
|
Loss rate
|
|
Inability to collect on accounts receivable, delays in accounts receivable turnover
|
|
The purchase of a client’s accounts receivable is traditionally known as “factoring” and results in payment by the client of a factoring fee, which is generally a percentage of the factored receivables or sales volume, which is designed to compensate the Bank for the bookkeeping and collection services provided and, if applicable, its credit review of the client’s customer and assumption of customer credit risk.
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio segment
|
|
ACL Methodology
|
|
Risk characteristics
|
|
Portfolio composition
|
Equipment finance
|
|
Loss rate
|
|
Actual cash flow varies from amounts estimated, changes in collateral value
|
|
Equipment finance loans are offered through direct lending programs, third-party sources and vendor programs nationally. Our equipment finance lending mainly includes full payout term loans and secured loans for various types of business equipment.
|
Public sector finance
|
|
Discounted Cash Flow
|
|
Municipal tax / revenue receipts insufficient to service debt; loss of access to capital markets
|
|
Loans to state, municipal and local government entities nationally. Loans are either secured by equipment, or are obligations that are backed by the ability to levy taxes, either generally or associated with a specific project.
|
CRE/ multi-family
|
|
PD/LGD for non-owner occupied and loss rate for owner occupied
|
|
Actual cash flow varies from amounts estimated, changes in collateral value
|
|
CRE loans secured mainly by first liens on properties, including retail properties, office buildings, nursing homes, hotels, motels or restaurants, warehouses, schools and industrial complexes. To a lesser extent, we originate CRE loans for recreation, medical use, land, gas stations, not for profit and other categories. These loans are generally secured by properties located in our primary market area.
|
ADC
|
|
PD/LGD
|
|
Construction costs are greater than anticipated, changes in estimated collateral value, project completion
|
|
Construction loans are made in accordance with a schedule reflecting the cost of construction. Repayment of construction loans on residential subdivisions is normally expected from the sale of units to individual purchasers, except in cases of owner occupied construction loans. In the case of income-producing property, repayment is usually expected from permanent financing upon completion of construction. We provide permanent mortgage financing on most of our construction loans on income-producing property.
|
Residential mortgage and home equity lines of credit
|
|
PD/LGD
|
|
Product type, conforming vs. non-conforming, interest only, converted interest only, amortizing, FICO score, LTV
|
|
Residential mortgage conforming and non-conforming, fixed-rate and ARM loans with maturities up to 30 years. Also includes home equity lines of credit.
|
Other consumer loans
|
|
8 quarter historical loss
|
|
FICO, LTV, product type
|
|
Other consumer loans consist of loans for personal use.
|
Under the loss rate and the eight quarter historical loss rate methods, expected credit losses are estimated using a loss rate that is multiplied by the amortized cost of the asset at the balance sheet date. For each loan segment identified above, we apply an expected historical loss trend based on third-party loss estimates, correlate them to observed economic metrics and reasonable and supportable forecasts of economic conditions and overlay qualitative factors as determined by management.
Under the discounted cash flow method, expected credit losses are determined by comparing the amortized cost of the asset at the balance sheet date to the present value of estimated future principal and interest payments expected to be collected over the remaining life of the asset. Our loss model generates cash flow projections at the loan level based on reasonable and supportable projections, from which we estimate payment collections adjusted for curtailments, recovery time, probability of default and loss given default.
Under the probability of default and loss given default method (the PD/LGD Method), expected credit losses are calculated by multiplying the PD by the LGD, and multiplying this factor by the amortized cost of the asset at the balance sheet date. The PD and LGD are calculated based on third party historical information of loan performance, real estate prices and other factors, adjusted for current conditions and reasonable and supportable forecasts.
Qualitative loss factors are based on our judgement of company, market, industry or business specific data, loan trends, changes in portfolio segment composition, delinquency and loan ratings.
When a foreclosure is deemed probable, we estimate the fair value of the collateral at the reporting date to adjust the net carrying amount of the asset and determine the ACL needed. When repayment is dependent upon the sale of the collateral, the fair value of the collateral is adjusted for estimated costs to sell. If repayment depends on the operation, rather than the sale, of the collateral, an estimate for cost to sell is not included in the fair value of the collateral.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Determining the Contractual Term: Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayment rates when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: we have a reasonable expectation at the reporting date that a TDR will be executed with an individual borrower, or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by us.
Collateral Dependent Loans: A loan, with a principal balance of $750 thousand or greater, is considered to be collateral dependent when, based upon our assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For loans we designate as collateral dependent, the ACL - loans is based on the fair value of the collateral at the measurement date, adjusted for selling costs if we expect repayment of the loan depends on the sale of the collateral. We update the fair value of collateral supporting collateral dependent loans on a quarterly basis. When we believe foreclosure is probable we generally charge-off the difference as measured by the amount by which the fair value of the collateral, less cost to sell exceeds the amortized cost of the loan.
TDRs: A loan for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, is considered to be a TDR. The ACL on a TDR is measured using the same method as all other portfolio loans, except when the value of a concession cannot be measured using a method other than the discounted cash flow method. When the value of a concession is measured using the discounted cash flow method, the ACL is determined by discounting the expected future cash flows at the original interest rate of the loan.
ACL on Off-Balance Sheet Credit Exposures: We estimate expected credit losses over the contractual period in which we are exposed to credit risk via a contractual obligation, unless that obligation is unconditionally cancellable by us. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over the estimated life of the commitments. Generally, expected credit losses on commitments are based on historical losses on similar portfolio segments, economic conditions, and qualitative factors.
Our off-balance sheet credit exposures include mainly loan origination commitments on construction loans, unused committed lines on traditional C&I loans, ABL loans, equipment finance loans, warehouse lending loans, and standby and performance-based letters of credit.
Macroeconomic Assumptions: In arriving at our estimate of the ACL, we rely on economic models and forecast assumptions developed by Moody’s, our principal CECL vendor. The key forecast assumptions that drive the economic models are presented for approval to our CECL committee, which is comprised of representatives from finance, credit and risk and then incorporated into the expected loss models. The macroeconomic model scenarios are updated on a quarterly basis.
(2) Acquisitions
Santander Portfolio Acquisition
On November 29, 2019, the Bank acquired an equipment finance loan and lease portfolio consisting of equipment finance loans, sales-type leases and operating leases from Santander. In addition, the Bank obtained sales and relationship management and business development personnel who will continue to manage the acquired loan and lease portfolio and originate new loans and leases. The total consideration paid in cash at closing was $846.1 million. We acquired $764.0 million of equipment finance loans and leases (classified as portfolio loans on the consolidated balance sheets), and $74.8 million of operating leases (classified as other assets on the consolidated balance sheets). The fair value of these loans and leases was $820.1 million at the time of acquisition. The Bank paid a premium of 0.75% on the unpaid principal balance of the loans or $6.3 million. The transaction was accounted for as a business combination. We recorded a $5.1 million restructuring charge consisting mainly of severance, retention, systems integration expense and facilities consolidation, which is included in charge for asset write-downs, systems integration, severance and retention on the consolidated income statements. The acquired loans and origination platform have been fully integrated into our equipment finance business line.
Woodforest Portfolio Acquisition
On February 28, 2019, the Bank acquired a commercial loan portfolio consisting of equipment finance loans and leases and ABL loans from Woodforest. In addition, the Bank obtained sales and relationship management and business development personnel based in Novi, Michigan, who will continue to originate new loans and leases. The total consideration paid in cash at closing was $515.7 million. We acquired $166.1 million of equipment finance loans, which are mainly fixed rate loans, and $331.8 million of ABL loans, which are mainly variable rate loans. The fair value of these loans was $471.9 million at the time of acquisition. The Bank paid a premium of
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
3.75% on the unpaid principal balance of the loans or $18.7 million. The transaction was accounted for as a business combination. We recorded a $3.3 million restructuring charge consisting mainly of systems integration, severance, retention, facilities consolidation and professional fees, which is included in charge for asset write-downs, retention and severance on the consolidated income statement. The acquired loans and origination platform have been fully integrated into our ABL and equipment finance business lines.
Advantage Funding Acquisition
On April 2, 2018, the Bank acquired 100% of the outstanding common stock of Advantage Funding. The total consideration in the transaction was $502.1 million and was paid in cash on the closing date. Advantage Funding is a provider of commercial vehicle and transportation financing services based in Lake Success, New York. Advantage Funding had total outstanding loans and leases of $457.6 million on the acquisition date consisting mainly of fixed rate assets. The fair value of these loans was $439.6 million. The Bank paid a premium on the gross loans and leases receivable of 4.50% or $20.3 million. In the year ended December 31, 2018, we recorded a $4.4 million restructuring charge consisting mainly of professional fees, retention and severance compensation, systems integration expense and facilities consolidation. This charge is included in charge for asset write-downs, systems integration, severance and retention on the consolidated income statement. We recognized goodwill of $39.4 million as a result of the Advantage Funding Acquisition. The Advantage Funding Acquisition is consistent with our strategy of growing commercial loans and increasing the proportion of commercial loans in its loan portfolio. The operations of the business were fully integrated into our equipment finance business line.
(3) Securities
A summary of amortized cost and estimated fair value of our securities is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
AFS
|
|
HTM
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
ACL - HTM
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
873,358
|
|
|
$
|
44,911
|
|
|
$
|
(9)
|
|
|
$
|
918,260
|
|
|
$
|
104,329
|
|
|
$
|
4,100
|
|
|
$
|
—
|
|
|
$
|
108,429
|
|
|
$
|
—
|
|
Other MBS(1)
|
352,473
|
|
|
20,811
|
|
|
—
|
|
|
373,284
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total residential MBS
|
1,225,831
|
|
|
65,722
|
|
|
(9)
|
|
|
1,291,544
|
|
|
104,329
|
|
|
4,100
|
|
|
—
|
|
|
108,429
|
|
|
—
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal agencies
|
149,852
|
|
|
6,615
|
|
|
—
|
|
|
156,467
|
|
|
24,811
|
|
|
844
|
|
|
—
|
|
|
25,655
|
|
|
—
|
|
Corporate bonds
|
438,226
|
|
|
27,334
|
|
|
(2,048)
|
|
|
463,512
|
|
|
19,851
|
|
|
535
|
|
|
—
|
|
|
20,386
|
|
|
75
|
|
State and municipal
|
369,186
|
|
|
18,090
|
|
|
(181)
|
|
|
387,095
|
|
|
1,575,596
|
|
|
126,575
|
|
|
(69)
|
|
|
1,702,102
|
|
|
1,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,750
|
|
|
189
|
|
|
(7)
|
|
|
17,932
|
|
|
45
|
|
Total other securities
|
957,264
|
|
|
52,039
|
|
|
(2,229)
|
|
|
1,007,074
|
|
|
1,638,008
|
|
|
128,143
|
|
|
(76)
|
|
|
1,766,075
|
|
|
1,499
|
|
Total securities
|
$
|
2,183,095
|
|
|
$
|
117,761
|
|
|
$
|
(2,238)
|
|
|
$
|
2,298,618
|
|
|
$
|
1,742,337
|
|
|
$
|
132,243
|
|
|
$
|
(76)
|
|
|
$
|
1,874,504
|
|
|
$
|
1,499
|
|
1 Other MBS at December 31, 2020 is mainly comprised of multi-family Ginnie Mae securities.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
AFS
|
|
HTM
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
1,595,766
|
|
|
$
|
20,385
|
|
|
$
|
(1,032)
|
|
|
$
|
1,615,119
|
|
|
$
|
168,743
|
|
|
$
|
1,827
|
|
|
$
|
(75)
|
|
|
$
|
170,495
|
|
Other MBS
|
508,217
|
|
|
4,104
|
|
|
(44)
|
|
|
512,277
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total residential MBS
|
2,103,983
|
|
|
24,489
|
|
|
(1,076)
|
|
|
2,127,396
|
|
|
168,743
|
|
|
1,827
|
|
|
(75)
|
|
|
170,495
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal agencies
|
196,809
|
|
|
4,582
|
|
|
(253)
|
|
|
201,138
|
|
|
59,475
|
|
|
822
|
|
|
—
|
|
|
60,297
|
|
Corporate
|
307,050
|
|
|
13,917
|
|
|
(45)
|
|
|
320,922
|
|
|
19,904
|
|
|
415
|
|
|
—
|
|
|
20,319
|
|
State and municipal
|
435,213
|
|
|
11,321
|
|
|
(342)
|
|
|
446,192
|
|
|
1,718,789
|
|
|
70,530
|
|
|
(134)
|
|
|
1,789,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,750
|
|
|
147
|
|
|
(2)
|
|
|
12,895
|
|
Total other securities
|
939,072
|
|
|
29,820
|
|
|
(640)
|
|
|
968,252
|
|
|
1,810,918
|
|
|
71,914
|
|
|
(136)
|
|
|
1,882,696
|
|
Total securities
|
$
|
3,043,055
|
|
|
$
|
54,309
|
|
|
$
|
(1,716)
|
|
|
$
|
3,095,648
|
|
|
$
|
1,979,661
|
|
|
$
|
73,741
|
|
|
$
|
(211)
|
|
|
$
|
2,053,191
|
|
The amortized cost and estimated fair value of securities at December 31, 2020 are presented below by contractual maturity. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Residential MBS are shown separately since they are not due at a single maturity date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
AFS
|
|
HTM
|
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
Other securities remaining period to contractual maturity:
|
|
|
|
|
|
|
|
One year or less
|
$
|
1,425
|
|
|
$
|
1,426
|
|
|
$
|
23,977
|
|
|
$
|
24,442
|
|
One to five years
|
182,909
|
|
|
196,132
|
|
|
85,605
|
|
|
89,850
|
|
Five to ten years
|
485,064
|
|
|
508,921
|
|
|
377,308
|
|
|
407,150
|
|
Greater than ten years
|
287,866
|
|
|
300,595
|
|
|
1,151,118
|
|
|
1,244,633
|
|
Total other securities
|
957,264
|
|
|
1,007,074
|
|
|
1,638,008
|
|
|
1,766,075
|
|
Residential MBS
|
1,225,831
|
|
|
1,291,544
|
|
|
104,329
|
|
|
108,429
|
|
|
|
|
|
|
|
|
|
Total securities
|
$
|
2,183,095
|
|
|
$
|
2,298,618
|
|
|
$
|
1,742,337
|
|
|
$
|
1,874,504
|
|
Sales of securities for the periods indicated below were as follows:
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
AFS:
|
|
|
|
|
|
|
|
|
|
Proceeds from sales
|
$
|
484,934
|
|
|
$
|
1,386,236
|
|
|
$
|
186,914
|
|
|
|
|
|
Gross realized gains
|
8,966
|
|
|
12,170
|
|
|
219
|
|
|
|
|
|
Gross realized losses
|
(308)
|
|
|
(19,075)
|
|
|
(10,933)
|
|
|
|
|
|
Income tax (benefit) on realized net losses
|
1,818
|
|
|
(1,450)
|
|
|
(2,961)
|
|
|
|
|
|
Proceeds from calls
|
$
|
155,642
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
Gross realized gains
|
4,880
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Gross realized losses
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Income tax expense on realized net gains
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
HTM: (1)
|
|
|
|
|
|
|
|
|
|
Proceeds from sales
|
$
|
93,036
|
|
|
$
|
—
|
|
|
$
|
254
|
|
|
|
|
|
Gross realized gains
|
1,809
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Gross realized losses
|
(1,039)
|
|
|
—
|
|
|
(74)
|
|
|
|
|
|
Income tax expense (benefit) on realized net gains / (losses)
|
162
|
|
|
—
|
|
|
(21)
|
|
|
|
|
|
(1) In the year ended December 31, 2020, we sold $93.0 million of state and municipal securities that were classified as HTM. We evaluated the issuer and individual securities and determined that the issuer had demonstrated significant deterioration in its creditworthiness since our acquisition of the securities. In the year ended December 31, 2018, we sold a security that was classified held to maturity due to a decline in the credit rating and other evidence of deterioration of the issuer’s creditworthiness.
We adopted ASU 2017-12, as of January 1, 2019, which allowed us to reclassify a debt security from HTM to AFS if the debt security was eligible to be hedged under the last-of-layer method in accordance with ASU 2017-12. Generally, this includes debt securities that are pre-payable, including MBS, and debt securities that are callable by the issuer, which applies to many of our state and municipal debt securities. At adoption, we transferred HTM securities with a book value of $720.4 million and a fair value of $708.6 million to AFS effective January 1, 2019. In the first quarter of 2019, we sold securities with a book value of $751.9 million and received proceeds of $738.8 million, to raise liquidity for the Woodforest Portfolio Acquisition, and to reduce the amount of lower yielding securities as a percentage of total assets.
At December 31, 2020 and 2019, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table summarizes securities AFS with the amount of unrealized losses, segregated by the length of time in a continuous unrealized loss position:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuous unrealized loss position
|
|
|
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
AFS
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
1,970
|
|
|
$
|
(8)
|
|
|
$
|
396
|
|
|
$
|
(1)
|
|
|
$
|
2,366
|
|
|
$
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
Federal agencies
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Corporate
|
—
|
|
|
—
|
|
|
83,191
|
|
|
(2,048)
|
|
|
83,191
|
|
|
(2,048)
|
|
State and municipal
|
10,872
|
|
|
(152)
|
|
|
2,507
|
|
|
(29)
|
|
|
13,379
|
|
|
(181)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other securities
|
10,872
|
|
|
(152)
|
|
|
85,698
|
|
|
(2,077)
|
|
|
96,570
|
|
|
(2,229)
|
|
Total
|
$
|
12,842
|
|
|
$
|
(160)
|
|
|
$
|
86,094
|
|
|
$
|
(2,078)
|
|
|
$
|
98,936
|
|
|
$
|
(2,238)
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
98,350
|
|
|
$
|
(317)
|
|
|
$
|
108,052
|
|
|
$
|
(715)
|
|
|
$
|
206,402
|
|
|
$
|
(1,032)
|
|
Other MBS
|
—
|
|
|
—
|
|
|
5,916
|
|
|
(44)
|
|
|
5,916
|
|
|
(44)
|
|
Total residential MBS
|
98,350
|
|
|
(317)
|
|
|
113,968
|
|
|
(759)
|
|
|
212,318
|
|
|
(1,076)
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
Federal agencies
|
39,573
|
|
|
(253)
|
|
|
—
|
|
|
—
|
|
|
39,573
|
|
|
(253)
|
|
Corporate
|
—
|
|
|
—
|
|
|
12,006
|
|
|
(45)
|
|
|
12,006
|
|
|
(45)
|
|
State and municipal
|
12,795
|
|
|
(94)
|
|
|
14,651
|
|
|
(248)
|
|
|
27,446
|
|
|
(342)
|
|
Total other securities
|
52,368
|
|
|
(347)
|
|
|
26,657
|
|
|
(293)
|
|
|
79,025
|
|
|
(640)
|
|
Total
|
$
|
150,718
|
|
|
$
|
(664)
|
|
|
$
|
140,625
|
|
|
$
|
(1,052)
|
|
|
$
|
291,343
|
|
|
$
|
(1,716)
|
|
The adoption of CECL did not have an impact on our accounting for AFS securities. We regularly review AFS securities for impairment resulting from deterioration in the creditworthiness of the issuer using both qualitative and quantitative criteria based at the individual security level at each reporting period. Unrealized losses on corporate and state and municipal securities have not been recognized into income because we do not intend to sell and it is likely that we will not be required to sell the securities prior to the to the anticipated recovery of the security to a price that eliminates the impairment or maturity. The decline in fair value is largely due to market conditions, primarily changes in interest rates. The issuers continue to make timely principal and interest payments on the securities and the fair value is expected to recover as the securities approach maturity.
At December 31, 2020, a total of 25 AFS securities were in a continuous unrealized loss position for less than 12 months, and 61 securities were in an unrealized loss position for 12 months or longer.
The following table summarizes HTM securities with unrealized losses, segregated by the length of time in a continuous unrealized loss position:
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuous unrealized loss position
|
|
|
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
HTM
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other MBS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total residential MBS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
State and municipal
|
105
|
|
|
(1)
|
|
|
4,386
|
|
|
(68)
|
|
|
4,491
|
|
|
(69)
|
|
Other
|
9,993
|
|
|
(7)
|
|
|
—
|
|
|
—
|
|
|
9,993
|
|
|
(7)
|
|
Total other securities
|
10,098
|
|
|
(8)
|
|
|
4,386
|
|
|
(68)
|
|
|
14,484
|
|
|
(76)
|
|
Total
|
$
|
10,098
|
|
|
$
|
(8)
|
|
|
$
|
4,386
|
|
|
$
|
(68)
|
|
|
$
|
14,484
|
|
|
$
|
(76)
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
39,732
|
|
|
$
|
(69)
|
|
|
$
|
1,598
|
|
|
$
|
(6)
|
|
|
$
|
41,330
|
|
|
$
|
(75)
|
|
Other MBS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total residential MBS
|
39,732
|
|
|
(69)
|
|
|
1,598
|
|
|
(6)
|
|
|
41,330
|
|
|
(75)
|
|
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal
|
177
|
|
|
(2)
|
|
|
8,258
|
|
|
(132)
|
|
|
8,435
|
|
|
(134)
|
|
Other
|
9,998
|
|
|
(2)
|
|
|
—
|
|
|
—
|
|
|
9,998
|
|
|
(2)
|
|
Total other securities
|
10,175
|
|
|
(4)
|
|
|
8,258
|
|
|
(132)
|
|
|
18,433
|
|
|
(136)
|
|
Total
|
$
|
49,907
|
|
|
$
|
(73)
|
|
|
$
|
9,856
|
|
|
$
|
(138)
|
|
|
$
|
59,763
|
|
|
$
|
(211)
|
|
The following table presents the activity in the ACL - HTM securities by type of security for the twelve month period ended December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of security
|
|
Corporate and Other
|
|
State and municipal
|
ACL - HTM:
|
|
|
|
Balance at December 31, 2019
|
$
|
—
|
|
|
$
|
—
|
|
Impact of adoption on January 1, 2020
|
108
|
|
|
688
|
|
Provision for credit loss expense recorded in the year ended December 31, 2020
|
12
|
|
|
691
|
|
Total ACL - HTM at December 31, 2020
|
$
|
120
|
|
|
$
|
1,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The ACL - HTM securities was estimated using a discounted cash flow approach. We discounted the expected cash flows using the effective interest rate inherent in the security. For floating rate securities, we projected interest rates using forward interest rate curves. We review the term structures for probability of default, probability of prepayment and loss given default. We estimate a reasonable and supportable term of three years, which was supported by our back testing process.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Credit Quality Indicators
We monitor the credit quality of HTM securities through the use of external credit ratings, internal reviews and analysis of financial information and other data, and external reviews from a third-party vendor. We monitor credit quality indicators at least quarterly. At December 31, 2020, a total of three HTM securities were in a continuous unrealized loss position for less than 12 months and 30 HTM securities were in a continuous unrealized loss position for 12 months or longer. The following table summarizes the amortized cost of HTM securities at December 31, 2020 aggregated by credit quality indicator:
|
|
|
|
|
|
|
|
|
|
|
|
Credit Rating:
|
Corporate and other
|
|
State and municipal
|
AAA
|
$
|
—
|
|
|
$
|
755,350
|
|
AA
|
17,750
|
|
|
523,143
|
|
A
|
—
|
|
|
290,768
|
|
BBB
|
—
|
|
|
64
|
|
Non-rated
|
19,851
|
|
|
6,271
|
|
Total
|
$
|
37,601
|
|
|
$
|
1,575,596
|
|
The majority of state and municipal securities had a rating of A or greater at December 31, 2020. State and municipal securities consist mainly of securities issued by local and state jurisdictions in the US. The non-rated state and municipal securities consist of general obligation securities and short-term bond anticipation notes and tax anticipation notes issued by municipalities in the state of New York. The non-rated corporate and other securities consist of two securities from regional bank issuers.
A security is considered to be delinquent once it is 30 days past due under the terms of the agreement. There were no past due securities and there were no securities on non-accrual at December 31, 2020.
Securities pledged for borrowings at FHLB and other institutions, and securities pledged for municipal deposits and other purposes were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
AFS securities pledged for borrowings, at fair value
|
$
|
27,101
|
|
|
$
|
22,678
|
|
AFS securities pledged for municipal deposits, at fair value
|
569,724
|
|
|
866,020
|
|
|
|
|
|
HTM securities pledged for borrowings, at amortized cost
|
—
|
|
|
483
|
|
HTM securities pledged for municipal deposits, at amortized cost
|
1,221,964
|
|
|
1,432,909
|
|
Total securities pledged
|
$
|
1,818,789
|
|
|
$
|
2,322,090
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(4) Portfolio Loans
At and prior to December 31, 2019, portfolio loans were accounted for under the incurred loss model. On January 1, 2020, portfolio loans began to be accounted for under the CECL Standard. Accordingly, some of the information presented below is not comparable from period to period. See Note 1. “Basis of Financial Statement Presentation and Summary of Significant Accounting Policies - Recently Adopted Accounting Standards” for additional information.
The composition of our loan portfolio, including leases net of unearned discounts and excluding loans held for sale, was the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
December 31, 2019
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
C&I:
|
|
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
|
|
|
|
$
|
2,920,205
|
|
|
|
|
|
|
$
|
2,355,031
|
|
ABL
|
|
|
|
|
803,004
|
|
|
|
|
|
|
1,082,618
|
|
Payroll finance
|
|
|
|
|
159,237
|
|
|
|
|
|
|
226,866
|
|
Warehouse lending
|
|
|
|
|
1,953,677
|
|
|
|
|
|
|
1,330,884
|
|
Factored receivables
|
|
|
|
|
220,217
|
|
|
|
|
|
|
223,638
|
|
Equipment finance
|
|
|
|
|
1,531,109
|
|
|
|
|
|
|
1,800,564
|
|
Public sector finance
|
|
|
|
|
1,572,819
|
|
|
|
|
|
|
1,213,118
|
|
Total C&I
|
|
|
|
|
9,160,268
|
|
|
|
|
|
|
8,232,719
|
|
Commercial mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
CRE
|
|
|
|
|
5,831,990
|
|
|
|
|
|
|
5,418,648
|
|
Multi-family
|
|
|
|
|
4,406,660
|
|
|
|
|
|
|
4,876,870
|
|
ADC
|
|
|
|
|
642,943
|
|
|
|
|
|
|
467,331
|
|
Total commercial mortgage
|
|
|
|
|
10,881,593
|
|
|
|
|
|
|
10,762,849
|
|
Total commercial
|
|
|
|
|
20,041,861
|
|
|
|
|
|
|
18,995,568
|
|
Residential mortgage
|
|
|
|
|
1,616,641
|
|
|
|
|
|
|
2,210,112
|
|
Consumer
|
|
|
|
|
189,907
|
|
|
|
|
|
|
234,532
|
|
Total portfolio loans
|
|
|
|
|
21,848,409
|
|
|
|
|
|
|
21,440,212
|
|
ACL - loans1
|
|
|
|
|
(326,100)
|
|
|
|
|
|
|
(106,238)
|
|
Total portfolio loans, net
|
|
|
|
|
$
|
21,522,309
|
|
|
|
|
|
|
$
|
21,333,974
|
|
1ACL - loans is applicable to 2020 only, in 2019 the allowance for loan losses was calculated under the former incurred loss model.
Portfolio loans are shown at amortized cost, which includes deferred fees, deferred costs and purchase accounting adjustments, which were $20.9 million at December 31, 2020 and $79.6 million at December 31, 2019.
Included in traditional C&I loans at December 31, 2020 were $142.8 million in principal balances on loans originated under the SBA PPP. The CARES Act authorized the SBA to temporarily guarantee loans under a new 7(a) loan program, the PPP. These loans are 100% guaranteed by the SBA and the full principal amount of the loan may qualify for forgiveness. The loans we originated have a maturity of two years, an interest rate of 1.00% and loan payments are deferred for the initial nine months. During 2020, we sold $461.7 million of the PPP loans we originated.
In the third quarter of 2020, we sold the majority of our non-performing residential mortgage loans which had a carrying value of $53.2 million and our remaining small balance transportation finance loans which had a carrying value of $106.2 million. In the first quarter of 2020, we sold a portion of our small balance transportation finance portfolio which had a carrying value of $95.2 million.
At December 31, 2020, we pledged loans totaling $6.5 billion to the FHLB as collateral for certain borrowing arrangements. See Note 9. “Borrowings, Senior Notes and Subordinated Notes”.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
See Note 10. “Leases” for additional information regarding assets leased to others that are classified as portfolio loans.
The following tables set forth the amounts and status of our loans and TDRs at December 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Current
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
|
|
Total
|
Traditional C&I
|
$
|
2,905,964
|
|
|
$
|
1,215
|
|
|
$
|
6,054
|
|
|
$
|
6,972
|
|
|
|
|
$
|
2,920,205
|
|
ABL
|
803,004
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
803,004
|
|
Payroll finance
|
159,237
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
159,237
|
|
Warehouse lending
|
1,953,677
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,953,677
|
|
Factored receivables
|
220,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
220,217
|
|
Equipment finance
|
1,469,653
|
|
|
24,286
|
|
|
11,077
|
|
|
26,093
|
|
|
|
|
1,531,109
|
|
Public sector finance
|
1,572,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,572,819
|
|
CRE
|
5,794,115
|
|
|
13,591
|
|
|
17,421
|
|
|
6,863
|
|
|
|
|
5,831,990
|
|
Multi-family
|
4,393,950
|
|
|
11,578
|
|
|
811
|
|
|
321
|
|
|
|
|
4,406,660
|
|
ADC
|
612,943
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|
|
|
642,943
|
|
Residential mortgage
|
1,590,068
|
|
|
7,444
|
|
|
3,426
|
|
|
15,703
|
|
|
|
|
1,616,641
|
|
Consumer
|
178,587
|
|
|
1,043
|
|
|
907
|
|
|
9,370
|
|
|
|
|
189,907
|
|
Total loans
|
$
|
21,654,234
|
|
|
$
|
59,157
|
|
|
$
|
39,696
|
|
|
$
|
95,322
|
|
|
|
|
$
|
21,848,409
|
|
Total TDRs included above
|
60,257
|
|
|
$
|
2,927
|
|
|
$
|
13,492
|
|
|
$
|
2,295
|
|
|
|
|
$
|
78,971
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
$
|
170
|
|
|
|
|
|
Non-accrual loans
|
|
|
|
|
|
|
166,889
|
|
|
|
|
|
Total non-performing loans
|
|
|
|
|
|
|
$
|
167,059
|
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Current
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
Traditional C&I
|
$
|
2,324,737
|
|
|
$
|
961
|
|
|
$
|
2,075
|
|
|
$
|
110
|
|
|
$
|
27,148
|
|
|
$
|
2,355,031
|
|
ABL
|
1,077,652
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,966
|
|
|
1,082,618
|
|
Payroll finance
|
217,470
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,396
|
|
|
226,866
|
|
Warehouse lending
|
1,330,884
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,330,884
|
|
Factored receivables
|
223,638
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
223,638
|
|
Equipment finance
|
1,739,772
|
|
|
15,678
|
|
|
12,064
|
|
|
—
|
|
|
33,050
|
|
|
1,800,564
|
|
Public sector finance
|
1,213,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,213,118
|
|
CRE
|
5,391,483
|
|
|
762
|
|
|
190
|
|
|
—
|
|
|
26,213
|
|
|
5,418,648
|
|
Multi-family
|
4,872,379
|
|
|
1,078
|
|
|
13
|
|
|
—
|
|
|
3,400
|
|
|
4,876,870
|
|
ADC
|
466,826
|
|
|
71
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
467,331
|
|
Residential mortgage
|
2,129,840
|
|
|
17,904
|
|
|
93
|
|
|
—
|
|
|
62,275
|
|
|
2,210,112
|
|
Consumer
|
220,372
|
|
|
1,988
|
|
|
3
|
|
|
—
|
|
|
12,169
|
|
|
234,532
|
|
Total loans
|
$
|
21,208,171
|
|
|
$
|
38,442
|
|
|
$
|
14,438
|
|
|
$
|
110
|
|
|
$
|
179,051
|
|
|
$
|
21,440,212
|
|
Total TDRs included above
|
$
|
49,260
|
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25,849
|
|
|
$
|
75,656
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
|
|
$
|
110
|
|
|
|
Non-accrual loans
|
|
|
|
|
|
|
|
|
179,051
|
|
|
|
Total non-performing loans
|
|
|
|
|
|
|
|
|
$
|
179,161
|
|
|
|
The following table presents the amortized cost basis of collateral-dependent loans by loan type and collateral as of December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral type
|
|
|
|
|
|
Real estate
|
|
Business assets
|
|
Equipment
|
|
Taxi medallions
|
|
|
|
Total
|
Traditional C&I
|
$
|
425
|
|
|
$
|
—
|
|
|
$
|
5,998
|
|
|
$
|
10,916
|
|
|
|
|
$
|
17,339
|
|
ABL
|
—
|
|
|
8,280
|
|
|
—
|
|
|
—
|
|
|
|
|
8,280
|
|
Payroll finance
|
—
|
|
|
2,300
|
|
|
—
|
|
|
—
|
|
|
|
|
2,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
—
|
|
|
1,117
|
|
|
10,461
|
|
|
—
|
|
|
|
|
11,578
|
|
CRE
|
53,212
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
53,212
|
|
Multi-family
|
9,914
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
9,914
|
|
ADC
|
30,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
30,000
|
|
Residential mortgage
|
5,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
5,025
|
|
Consumer
|
7,384
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
7,384
|
|
Total
|
$
|
105,960
|
|
|
$
|
11,697
|
|
|
$
|
16,459
|
|
|
$
|
10,916
|
|
|
|
|
$
|
145,032
|
|
There were no warehouse lending, factored receivable or public sector finance loans that were collateral-dependent at December 31, 2020. Collateral-dependent loans include all loans that were TDRs at December 31, 2020. In the table above, $115.9 million of the total loans were on non-accrual at December 31, 2020. Business assets that secure traditional C&I and ABL loans generally include accounts receivable, inventory, machinery and equipment.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table provides additional information on our non-accrual loans and loans 90 days past due at December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
|
|
Total non-accrual Loans
|
|
Non-accrual loans with no ACL
|
|
Loans 90 days or more past due still accruing interest
|
|
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
|
|
$
|
19,223
|
|
|
$
|
16,914
|
|
|
$
|
94
|
|
|
|
|
|
|
|
|
|
|
|
|
ABL
|
|
|
5,255
|
|
|
4,613
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll finance
|
|
|
2,300
|
|
|
2,300
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
|
|
30,634
|
|
|
11,578
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE
|
|
|
46,053
|
|
|
38,529
|
|
|
74
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-family
|
|
|
4,485
|
|
|
2,156
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
ADC
|
|
|
30,000
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
|
|
18,661
|
|
|
808
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer
|
|
|
10,278
|
|
|
875
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
166,889
|
|
|
$
|
77,773
|
|
|
$
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no factored receivables, warehouse lending or public sector finance loans that were non-accrual or 90 days past due at December 31, 2020.
When the ultimate collectability of the total principal of a collateral dependent loan is in doubt and the loan is on non-accrual status, all payments are applied to principal, under the cost recovery method. When the ultimate collectability of the total principal of an collateral dependent loan is not in doubt and the loan is on non-accrual status, contractual interest may be credited to interest income when received, under the cash basis method.
At December 31, 2020 and 2019, the recorded investment in residential mortgage loans that were formally in process of foreclosure was $3.2 million and $38.0 million, respectively, which are included in non-accrual residential mortgage loans above.
The following table provides information on accrued interest receivable that was reversed against interest income for the years ended December 31, 2020, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest reversed
|
|
|
For the year ended December 31,
|
|
|
|
2020
|
|
2019
|
|
2018
|
Traditional C&I
|
|
|
$
|
115
|
|
|
$
|
136
|
|
|
$
|
237
|
|
ABL
|
|
|
67
|
|
|
77
|
|
|
—
|
|
Payroll finance
|
|
|
—
|
|
|
175
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
|
|
60
|
|
|
441
|
|
|
—
|
|
|
|
|
|
|
|
|
|
CRE
|
|
|
922
|
|
|
88
|
|
|
270
|
|
Multi-family
|
|
|
155
|
|
|
36
|
|
|
19
|
|
ADC
|
|
|
297
|
|
|
5
|
|
|
—
|
|
Residential mortgage
|
|
|
539
|
|
|
406
|
|
|
12
|
|
Consumer
|
|
|
43
|
|
|
62
|
|
|
32
|
|
Total interest reversed
|
|
|
$
|
2,198
|
|
|
$
|
1,426
|
|
|
$
|
570
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table sets forth loans evaluated for impairment by segment and the allowance evaluated by segment at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans evaluated by segment
|
|
Allowance evaluated by segment
|
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI loans
|
|
Total
loans
|
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
Total ACL - loans
|
Traditional C&I
|
$
|
29,838
|
|
|
$
|
2,320,256
|
|
|
$
|
4,937
|
|
|
$
|
2,355,031
|
|
|
$
|
—
|
|
|
$
|
15,951
|
|
|
$
|
15,951
|
|
ABL
|
4,684
|
|
|
1,064,275
|
|
|
13,659
|
|
|
1,082,618
|
|
|
—
|
|
|
14,272
|
|
|
14,272
|
|
Payroll finance
|
9,396
|
|
|
217,470
|
|
|
—
|
|
|
226,866
|
|
|
—
|
|
|
2,064
|
|
|
2,064
|
|
Warehouse lending
|
—
|
|
|
1,330,884
|
|
|
—
|
|
|
1,330,884
|
|
|
—
|
|
|
917
|
|
|
917
|
|
Factored receivables
|
—
|
|
|
223,638
|
|
|
—
|
|
|
223,638
|
|
|
—
|
|
|
654
|
|
|
654
|
|
Equipment finance
|
4,971
|
|
|
1,794,036
|
|
|
1,557
|
|
|
1,800,564
|
|
|
—
|
|
|
16,723
|
|
|
16,723
|
|
Public sector finance
|
—
|
|
|
1,213,118
|
|
|
—
|
|
|
1,213,118
|
|
|
—
|
|
|
1,967
|
|
|
1,967
|
|
CRE
|
39,882
|
|
|
5,358,023
|
|
|
20,743
|
|
|
5,418,648
|
|
|
—
|
|
|
27,965
|
|
|
27,965
|
|
Multi-family
|
11,159
|
|
|
4,860,246
|
|
|
5,465
|
|
|
4,876,870
|
|
|
—
|
|
|
11,440
|
|
|
11,440
|
|
ADC
|
—
|
|
|
467,331
|
|
|
—
|
|
|
467,331
|
|
|
—
|
|
|
4,732
|
|
|
4,732
|
|
Residential mortgage
|
6,364
|
|
|
2,140,650
|
|
|
63,098
|
|
|
2,210,112
|
|
|
—
|
|
|
7,598
|
|
|
7,598
|
|
Consumer
|
2,731
|
|
|
224,986
|
|
|
6,815
|
|
|
234,532
|
|
|
—
|
|
|
1,955
|
|
|
1,955
|
|
Total loans
|
$
|
109,025
|
|
|
$
|
21,214,913
|
|
|
$
|
116,274
|
|
|
$
|
21,440,212
|
|
|
$
|
—
|
|
|
$
|
106,238
|
|
|
$
|
106,238
|
|
The following table presents loans individually evaluated for impairment by segment of loans at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
Unpaid principal balance
|
|
Recorded investment
|
Loans with no related allowance recorded:
|
|
|
|
|
|
|
Traditional C&I
|
|
|
|
|
$
|
39,595
|
|
|
$
|
29,838
|
|
ABL
|
|
|
|
|
16,181
|
|
|
4,684
|
|
Payroll finance
|
|
|
|
|
9,396
|
|
|
9,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
|
|
|
|
6,409
|
|
|
4,971
|
|
CRE
|
|
|
|
|
44,526
|
|
|
39,882
|
|
Multi-family
|
|
|
|
|
11,491
|
|
|
11,159
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
|
|
7,728
|
|
|
6,364
|
|
Consumer
|
|
|
|
|
2,928
|
|
|
2,731
|
|
Total
|
|
|
|
|
$
|
138,254
|
|
|
$
|
109,025
|
|
Our policy generally requires a charge-off of the difference between the present value of the cash flows or the net value of the collateral securing the loan and our recorded investment. As a result, there were no impaired loans with an allowance recorded at December 31, 2019.
Short-term Loan Deferrals
Under the CARES Act, financial institutions are permitted not to classify loan modifications as TDRs if those modifications were in connection with the impact of COVID-19 providing:
•The modifications were made between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the end of the public health emergency, and
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
•The underlying loans were not more than 30 days past due as of December 31, 2019.
We implemented a loan modification program in accordance with the CARES Act to provide temporary relief to borrowers that meet the requirements. The program allows for deferral of payments for up to 90 days, which we may extend for an additional 90 days at our option. The deferred payments and accrued interest during the deferral period are due and payable on or before the maturity of the loan. At December 31, 2020, we had temporary deferrals on 359 loans with an outstanding balance of $208.4 million. There was $9.2 million of accrued interest associated with these loans. Under the provisions of the CARES Act, none of these loans were considered a TDR at December 31, 2020.
The relief related to TDRs under the CARES Act was extended by the Consolidated Appropriations Act of 2021. Under the Consolidated Appropriations Act, relief under the CARES Act will continue to the earlier of (i) 60 days after the date the COVID-19 national emergency comes to an end or (ii) January 1, 2022.
The table below reflects the balance of deferrals by portfolio as of December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-pass rated loans
|
|
Loan balance outstanding
|
|
Deferral of principal and interest
|
|
%
|
|
Special mention
|
|
Substandard
|
Commercial
|
|
|
|
|
|
|
|
|
|
C&I:
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
$
|
2,920,205
|
|
|
$
|
413
|
|
|
—
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
ABL
|
803,004
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Payroll finance
|
159,237
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Warehouse lending
|
1,953,677
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Factored receivables
|
220,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Equipment finance
|
1,531,109
|
|
|
2,403
|
|
|
0.2
|
|
|
—
|
|
|
1,194
|
|
Public sector finance
|
1,572,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total C&I
|
9,160,268
|
|
|
2,816
|
|
|
—
|
|
|
—
|
|
|
1,194
|
|
Commercial mortgage:
|
|
|
|
|
|
|
|
|
|
CRE
|
5,831,990
|
|
|
60,032
|
|
|
1.0
|
|
|
19,323
|
|
|
24,243
|
|
Multi-family
|
4,406,660
|
|
|
22,216
|
|
|
0.5
|
|
|
8,178
|
|
|
—
|
|
ADC
|
642,943
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total commercial mortgage
|
10,881,593
|
|
|
82,248
|
|
|
0.8
|
|
|
27,501
|
|
|
24,243
|
|
Total commercial
|
20,041,861
|
|
|
85,064
|
|
|
0.4
|
|
|
27,501
|
|
|
25,437
|
|
Residential
|
1,616,641
|
|
|
116,254
|
|
|
7.2
|
|
|
—
|
|
|
865
|
|
Consumer
|
189,907
|
|
|
7,093
|
|
|
3.7
|
|
|
—
|
|
|
—
|
|
Total Portfolio loans
|
$
|
21,848,409
|
|
|
$
|
208,411
|
|
|
1.0
|
%
|
|
$
|
27,501
|
|
|
$
|
26,302
|
|
The following tables present the average recorded investment and interest income recognized related to loans individually evaluated for impairment by segment for 2019 and 2018:
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
|
|
2019
|
|
|
|
2018
|
|
|
|
|
|
|
|
YTD
average
recorded
investment
|
|
Interest
income
recognized
|
|
|
|
YTD
average
recorded
investment
|
|
Interest
income
recognized
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
|
|
|
|
|
|
$
|
32,253
|
|
|
$
|
329
|
|
|
|
|
$
|
38,242
|
|
|
$
|
1,073
|
|
|
|
ABL
|
|
|
|
|
|
|
15,930
|
|
|
—
|
|
|
|
|
9,440
|
|
|
—
|
|
|
|
Payroll finance
|
|
|
|
|
|
|
2,349
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
|
|
|
|
|
|
5,111
|
|
|
23
|
|
|
|
|
965
|
|
|
—
|
|
|
|
CRE
|
|
|
|
|
|
|
31,177
|
|
|
531
|
|
|
|
|
23,671
|
|
|
777
|
|
|
|
Multi-family
|
|
|
|
|
|
|
5,809
|
|
|
58
|
|
|
|
|
1,713
|
|
|
65
|
|
|
|
ADC
|
|
|
|
|
|
|
386
|
|
|
13
|
|
|
|
|
—
|
|
|
—
|
|
|
|
Residential mortgage
|
|
|
|
|
|
|
5,548
|
|
|
4
|
|
|
|
|
1,751
|
|
|
—
|
|
|
|
Consumer
|
|
|
|
|
|
|
3,646
|
|
|
—
|
|
|
|
|
4,248
|
|
|
—
|
|
|
|
Total
|
|
|
|
|
|
|
$
|
102,209
|
|
|
$
|
958
|
|
|
|
|
$
|
80,030
|
|
|
$
|
1,915
|
|
|
|
Troubled Debt Restructuring
At December 31, 2020 and December 31, 2019, TDRs were $79.0 million and $75.7 million, respectively. Our ACL - loans related to TDRs amounted to $915 thousand and $2.3 million at December 31, 2020 and December 31, 2019, respectively. As of December 31, 2020 or December 31, 2019 we did not have any outstanding commitments to lend additional amounts to customers with loans classified as TDRs.
The modification of the terms of loans that were subject to a TDR in the twelve months ended December 31, 2020 and December 31, 2019 consisted mainly of an extension of a loan maturity date, converting a loan to interest only for a defined period of time, deferral of interest payments, waiver of certain covenants, or reducing collateral requirements or interest rates.
The following tables set forth the amounts and past due status of the Company’s TDRs at December 31, 2020 and December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Current loans
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
Traditional C&I
|
$
|
892
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,976
|
|
|
$
|
3,868
|
|
ABL
|
3,668
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
643
|
|
|
4,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
1,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,080
|
|
|
4,180
|
|
CRE
|
15,555
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,993
|
|
|
49,548
|
|
Multi-family
|
7,758
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,758
|
|
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Residential mortgage
|
5,998
|
|
|
491
|
|
|
—
|
|
|
—
|
|
|
672
|
|
|
7,161
|
|
Consumer
|
2,030
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
115
|
|
|
2,145
|
|
Total
|
$
|
37,001
|
|
|
$
|
491
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41,479
|
|
|
$
|
78,971
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Current loans
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
Traditional C&I
|
$
|
929
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,392
|
|
|
$
|
14,321
|
|
ABL
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
912
|
|
|
912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
5,261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,764
|
|
|
9,025
|
|
CRE
|
25,295
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,600
|
|
|
29,895
|
|
Multi-family
|
7,819
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,819
|
|
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
434
|
|
Residential mortgage
|
7,537
|
|
|
547
|
|
|
—
|
|
|
—
|
|
|
2,507
|
|
|
10,591
|
|
Consumer
|
2,419
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
240
|
|
|
2,659
|
|
Total
|
$
|
49,260
|
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25,849
|
|
|
$
|
75,656
|
|
The following table identifies TDRs that occurred during 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
December 31, 2019
|
|
|
|
Recorded investment
|
|
|
|
Recorded investment
|
|
Number
|
Pre-
modification
|
|
Post-
modification
|
|
Number
|
Pre-
modification
|
|
Post-
modification
|
Traditional C&I
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
$
|
5,026
|
|
|
$
|
5,026
|
|
ABL
|
2
|
|
|
10,553
|
|
|
9,822
|
|
|
—
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
1
|
|
|
1,027
|
|
|
773
|
|
|
8
|
|
8,563
|
|
|
7,728
|
|
CRE
|
1
|
|
|
24,270
|
|
|
24,270
|
|
|
2
|
|
15,659
|
|
|
15,659
|
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
7,819
|
|
|
7,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
3,215
|
|
|
3,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TDRs
|
4
|
|
|
$
|
35,850
|
|
|
$
|
34,865
|
|
|
18
|
|
$
|
40,282
|
|
|
$
|
39,447
|
|
The amount of TDRs charged-off against the ACL - loans was $12.5 million in 2020, $630 thousand in 2019, and $2.0 million in 2018. TDRs that subsequently defaulted resulted in provision for credit losses - loans of $11.2 million during the year ended December 31, 2020.
During the twelve months ended December 31, 2020, there were three equipment finance loans, two CRE loans, three residential mortgage loans and two consumer loans that were designated as a TDR that experienced payment defaults within the twelve months following the modification, which totaled $17.2 million. During the twelve months ended December 31, 2019, except for certain TDRs that are included in non-accrual loans, there was one TDR that experienced a payment default within the twelve months following a modification. A payment default is defined as missing three consecutive monthly payments or being over 90 days past due on a payment contractually due. TDRs are formal loan modifications which consist mainly of an extension of the loan maturity date, converting a loan to interest only for some defined period of time, deferral of interest payments, waiver of certain covenants, or reducing collateral requirements or interest rates.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(5) ACL - Loans
Activity in the ACL - loans for 2020 is summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2020
|
|
Beginning
balance
|
|
CECL Day 1
|
|
Charge-offs
|
|
Recoveries
|
|
Net
charge-offs
|
|
Provision/ (credit)
|
|
Ending balance
|
Traditional C&I
|
$
|
15,951
|
|
|
$
|
5,325
|
|
|
$
|
(23,132)
|
|
|
$
|
1,462
|
|
|
$
|
(21,670)
|
|
|
$
|
43,064
|
|
|
$
|
42,670
|
|
ABL
|
14,272
|
|
|
11,973
|
|
|
(3,782)
|
|
|
—
|
|
|
(3,782)
|
|
|
(9,701)
|
|
|
12,762
|
|
Payroll finance
|
2,064
|
|
|
1,334
|
|
|
(1,290)
|
|
|
310
|
|
|
(980)
|
|
|
(461)
|
|
|
1,957
|
|
Warehouse lending
|
917
|
|
|
(362)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,169
|
|
|
1,724
|
|
Factored receivables
|
654
|
|
|
795
|
|
|
(12,730)
|
|
|
312
|
|
|
(12,418)
|
|
|
13,873
|
|
|
2,904
|
|
Equipment finance
|
16,723
|
|
|
33,000
|
|
|
(58,229)
|
|
|
2,525
|
|
|
(55,704)
|
|
|
37,775
|
|
|
31,794
|
|
Public sector finance
|
1,967
|
|
|
(766)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,315
|
|
|
4,516
|
|
CRE
|
27,965
|
|
|
8,037
|
|
|
(8,202)
|
|
|
818
|
|
|
(7,384)
|
|
|
126,695
|
|
|
155,313
|
|
Multi-family
|
11,440
|
|
|
14,906
|
|
|
(584)
|
|
|
1
|
|
|
(583)
|
|
|
7,557
|
|
|
33,320
|
|
ADC
|
4,732
|
|
|
(119)
|
|
|
(311)
|
|
|
105
|
|
|
(206)
|
|
|
13,520
|
|
|
17,927
|
|
Residential mortgage
|
7,598
|
|
|
14,104
|
|
|
(19,150)
|
|
|
1
|
|
|
(19,149)
|
|
|
13,976
|
|
|
16,529
|
|
Consumer
|
1,955
|
|
|
2,357
|
|
|
(1,736)
|
|
|
1,207
|
|
|
(529)
|
|
|
901
|
|
|
4,684
|
|
Total ACL - loans
|
$
|
106,238
|
|
|
$
|
90,584
|
|
|
$
|
(129,146)
|
|
|
$
|
6,741
|
|
|
$
|
(122,405)
|
|
|
$
|
251,683
|
|
|
$
|
326,100
|
|
Annualized net charge-offs to average loans outstanding
|
|
|
|
|
|
|
|
|
|
0.56
|
%
|
On January 1, 2020, we adopted CECL, which replaced the incurred loss method used in prior periods for determining the provision for credit losses and the ACL with an expected loss model. Under CECL, we record an expected loss related to all cash flows we do not expect to collect over the life of the loan at the inception of the loan and at each subsequent remeasurement date. The adoption of CECL resulted in an increase in our ACL - loans of $90.6 million, which did not impact our consolidated income statements but was recorded in accordance with the CECL Standard as a reduction in stockholders’ equity. We recorded provision for credit losses - loans of $251.7 million for the twelve months ended December 31, 2020.
The tables below for the years ended December 31, 2019 and 2018 present the roll forward of the allowance for loan losses under the former incurred loss methodology.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2019
|
|
Beginning
balance
|
|
Charge-offs
|
|
Recoveries
|
|
Net
charge-offs
|
|
Provision
|
|
Ending balance
|
Traditional C&I
|
$
|
14,201
|
|
|
$
|
(6,186)
|
|
|
$
|
952
|
|
|
$
|
(5,234)
|
|
|
$
|
6,984
|
|
|
$
|
15,951
|
|
ABL
|
7,979
|
|
|
(18,984)
|
|
|
—
|
|
|
(18,984)
|
|
|
25,277
|
|
|
14,272
|
|
Payroll finance
|
2,738
|
|
|
(252)
|
|
|
17
|
|
|
(235)
|
|
|
(439)
|
|
|
2,064
|
|
Warehouse lending
|
2,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,883)
|
|
|
917
|
|
Factored receivables
|
1,064
|
|
|
(141)
|
|
|
137
|
|
|
(4)
|
|
|
(406)
|
|
|
654
|
|
Equipment finance
|
12,450
|
|
|
(7,034)
|
|
|
723
|
|
|
(6,311)
|
|
|
10,584
|
|
|
16,723
|
|
Public sector finance
|
1,739
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
228
|
|
|
1,967
|
|
CRE
|
32,285
|
|
|
(891)
|
|
|
845
|
|
|
(46)
|
|
|
(4,274)
|
|
|
27,965
|
|
Multi-family
|
8,355
|
|
|
—
|
|
|
304
|
|
|
304
|
|
|
2,781
|
|
|
11,440
|
|
ADC
|
1,769
|
|
|
(6)
|
|
|
—
|
|
|
(6)
|
|
|
2,969
|
|
|
4,732
|
|
Residential mortgage
|
7,454
|
|
|
(4,092)
|
|
|
133
|
|
|
(3,959)
|
|
|
4,103
|
|
|
7,598
|
|
Consumer
|
2,843
|
|
|
(1,552)
|
|
|
603
|
|
|
(949)
|
|
|
61
|
|
|
1,955
|
|
Total allowance for loan losses
|
$
|
95,677
|
|
|
$
|
(39,138)
|
|
|
$
|
3,714
|
|
|
$
|
(35,424)
|
|
|
$
|
45,985
|
|
|
$
|
106,238
|
|
Annualized net charge-offs to average loans outstanding
|
|
|
|
|
|
|
|
0.17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2018
|
|
Beginning
balance
|
|
Charge-offs
|
|
Recoveries
|
|
Net
charge-offs
|
|
Provision
|
|
Ending balance
|
Traditional C&I
|
$
|
19,072
|
|
|
$
|
(9,270)
|
|
|
$
|
1,080
|
|
|
$
|
(8,190)
|
|
|
$
|
3,319
|
|
|
$
|
14,201
|
|
ABL
|
6,625
|
|
|
(4,936)
|
|
|
9
|
|
|
(4,927)
|
|
|
6,281
|
|
|
7,979
|
|
Payroll finance
|
1,565
|
|
|
(337)
|
|
|
43
|
|
|
(294)
|
|
|
1,467
|
|
|
2,738
|
|
Warehouse lending
|
3,705
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(905)
|
|
|
2,800
|
|
Factored receivables
|
1,395
|
|
|
(205)
|
|
|
15
|
|
|
(190)
|
|
|
(141)
|
|
|
1,064
|
|
Equipment finance
|
4,862
|
|
|
(8,565)
|
|
|
951
|
|
|
(7,614)
|
|
|
15,202
|
|
|
12,450
|
|
Public sector finance
|
1,797
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58)
|
|
|
1,739
|
|
CRE
|
24,945
|
|
|
(4,935)
|
|
|
888
|
|
|
(4,047)
|
|
|
11,387
|
|
|
32,285
|
|
Multi-family
|
3,261
|
|
|
(308)
|
|
|
283
|
|
|
(25)
|
|
|
5,119
|
|
|
8,355
|
|
ADC
|
1,680
|
|
|
(721)
|
|
|
—
|
|
|
(721)
|
|
|
810
|
|
|
1,769
|
|
Residential mortgage
|
5,819
|
|
|
(1,391)
|
|
|
64
|
|
|
(1,327)
|
|
|
2,962
|
|
|
7,454
|
|
Consumer
|
3,181
|
|
|
(1,408)
|
|
|
513
|
|
|
(895)
|
|
|
557
|
|
|
2,843
|
|
Total allowance for loan losses
|
$
|
77,907
|
|
|
$
|
(32,076)
|
|
|
$
|
3,846
|
|
|
$
|
(28,230)
|
|
|
$
|
46,000
|
|
|
$
|
95,677
|
|
Annualized net charge-offs to average loans outstanding
|
|
|
|
|
|
|
|
0.14
|
%
|
Credit Quality Indicators
As part of the on-going monitoring of the credit quality of our loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans; (ii) the level of classified commercial loans; (iii) the delinquency status of residential mortgage loans and consumer loans; (iv) net charge-offs; (v) non-performing loans (see details above); and (vi) the general economic conditions in the Greater New York metropolitan region and nationally as appropriate. The Bank analyzes most loans individually by classifying the loans based on their assigned credit risk. Residential mortgage loans and consumer loans are evaluated on a homogeneous pool basis unless the loan balance is greater than $500 thousand. This analysis is performed at least quarterly on all criticized/classified loans. The Bank uses the following definitions of risk ratings:
1 and 2 - These grades include loans that are secured by cash, marketable securities or cash surrender value of life insurance policies.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
3 - This grade includes loans to borrowers with strong earnings and cash flow and that have the ability to service debt. The borrower’s assets and liabilities are generally well matched and are above average quality. The borrower has ready access to multiple sources of funding including alternatives such as term loans, private equity placements or trade credit.
4 - This grade includes loans to borrowers with above average cash flow, adequate earnings and debt service coverage ratios. The borrower generates discretionary cash flow, assets and liabilities are reasonably matched, and the borrower has access to other sources of debt funding or additional trade credit at market rates.
5 - This grade includes loans to borrowers with adequate earnings and cash flow and reasonable debt service coverage ratios. Overall leverage is acceptable and there is average reliance upon trade credit. Management has a reasonable amount of experience and depth, and owners are willing to invest available outside capital as necessary.
6 - This grade includes loans to borrowers where there is evidence of some strain, earnings are inconsistent and volatile, and the borrowers’ outlook is uncertain. Generally such borrowers have higher leverage than those with a better risk rating. These borrowers typically have limited access to alternative sources of bank debt and may be dependent upon debt funding for working capital support.
7 - Special Mention (OCC definition) - OAEM are loans that have potential weaknesses which may, if not reversed or corrected, weaken the asset or inadequately protect the Bank’s credit position at some future date. Such assets constitute an undue and unwarranted credit risk but not to the point of justifying a classification of “Substandard.” The credit risk may be relatively minor yet constitute an unwarranted risk in light of the circumstances surrounding a specific asset.
8 - Substandard (OCC definition) - These loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness that jeopardizes the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some losses if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified as substandard.
9 - Doubtful (OCC definition) - These loans have all the weakness inherent in one classified as “Substandard” with the added characteristics that the weakness makes collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors which may work to the advantage and strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidating procedures, capital injections, perfecting liens or additional collateral and refinancing plans.
10 - Loss (OCC definition) - These loans are charged-off because they are determined to be uncollectible and unbankable assets. This classification does not reflect that the asset has no absolute recovery or salvage value, but rather it is not practical or desirable to defer writing-off this asset even though partial recovery may be effected in the future. Losses should be taken in the period in which they are determined to be uncollectible.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Loans that are risk-rated 1 through 6 as defined above are considered to be pass-rated loans. As of December 31, 2020, the risk category of gross loans by segment was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Mention
|
|
|
|
|
Substandard
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
|
|
|
|
$
|
24,162
|
|
|
|
|
|
|
$
|
84,792
|
|
ABL
|
|
|
|
|
111,597
|
|
|
|
|
|
|
11,669
|
|
Payroll finance
|
|
|
|
|
—
|
|
|
|
|
|
|
2,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factored receivables
|
|
|
|
|
5,523
|
|
|
|
|
|
|
—
|
|
Equipment finance
|
|
|
|
|
7,737
|
|
|
|
|
|
|
45,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE
|
|
|
|
|
249,403
|
|
|
|
|
|
|
280,796
|
|
Multi-family
|
|
|
|
|
61,146
|
|
|
|
|
|
|
44,872
|
|
ADC
|
|
|
|
|
1,407
|
|
|
|
|
|
|
30,000
|
|
Residential mortgage
|
|
|
|
|
468
|
|
|
|
|
|
|
18,942
|
|
Consumer
|
|
|
|
|
15
|
|
|
|
|
|
|
10,371
|
|
Total
|
|
|
|
|
$
|
461,458
|
|
|
|
|
|
|
$
|
528,760
|
|
As of December 31, 2019, the risk category of gross loans by segment was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Mention
|
|
Substandard
|
|
Originated
|
|
Acquired
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional C&I
|
$
|
8,349
|
|
|
$
|
54
|
|
|
$
|
8,403
|
|
|
$
|
38,669
|
|
|
$
|
801
|
|
|
$
|
39,470
|
|
ABL
|
57,560
|
|
|
20,885
|
|
|
78,445
|
|
|
24,508
|
|
|
—
|
|
|
24,508
|
|
Payroll finance
|
437
|
|
|
—
|
|
|
437
|
|
|
17,156
|
|
|
—
|
|
|
17,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment finance
|
18,639
|
|
|
7,258
|
|
|
25,897
|
|
|
42,503
|
|
|
—
|
|
|
42,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE
|
16,926
|
|
|
9,437
|
|
|
26,363
|
|
|
75,761
|
|
|
4,231
|
|
|
79,992
|
|
Multi-family
|
18,463
|
|
|
—
|
|
|
18,463
|
|
|
15,425
|
|
|
822
|
|
|
16,247
|
|
ADC
|
1,855
|
|
|
—
|
|
|
1,855
|
|
|
505
|
|
|
—
|
|
|
505
|
|
Residential mortgage
|
93
|
|
|
—
|
|
|
93
|
|
|
41,552
|
|
|
21,219
|
|
|
62,771
|
|
Consumer
|
20
|
|
|
—
|
|
|
20
|
|
|
9,209
|
|
|
3,067
|
|
|
12,276
|
|
Total
|
$
|
122,342
|
|
|
$
|
37,634
|
|
|
$
|
159,976
|
|
|
$
|
265,288
|
|
|
$
|
30,140
|
|
|
$
|
295,428
|
|
At December 31, 2019, there were $74.7 million of special mention loans and $119.9 million of substandard loans that were originally considered acquired loans but were migrated to the originated loans portfolio as they have been designated criticized or classified status or have been placed on non-accrual since the acquisition date.
There was a $304 thousand traditional C&I loan rated doubtful at December 31, 2020. There were no loans rated doubtful at December 31, 2019. There were no loans rated loss at December 31, 2020 and 2019.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term loans amortized cost basis by origination year
|
|
|
|
Revolving loans converted to term
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior
|
|
Revolving loans
|
|
|
Total
|
Traditional C&I
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
$
|
439,320
|
|
|
$
|
237,124
|
|
|
$
|
268,082
|
|
|
$
|
130,648
|
|
|
$
|
68,994
|
|
|
$
|
139,922
|
|
|
$
|
1,526,857
|
|
|
$
|
—
|
|
|
$
|
2,810,947
|
|
Special mention
|
31
|
|
|
3,268
|
|
|
3,819
|
|
|
1,300
|
|
|
3,006
|
|
|
2,878
|
|
|
9,860
|
|
|
—
|
|
|
24,162
|
|
Substandard
|
136
|
|
|
40,319
|
|
|
5,736
|
|
|
6,994
|
|
|
100
|
|
|
6,696
|
|
|
24,811
|
|
|
—
|
|
|
84,792
|
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
304
|
|
|
|
|
304
|
|
Total traditional C&I
|
439,487
|
|
|
280,711
|
|
|
277,637
|
|
|
138,942
|
|
|
72,100
|
|
|
149,496
|
|
|
1,561,832
|
|
|
—
|
|
|
2,920,205
|
|
ABL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
—
|
|
|
2,695
|
|
|
3,167
|
|
|
8,245
|
|
|
24,138
|
|
|
480
|
|
|
641,013
|
|
|
—
|
|
|
679,738
|
|
Special mention
|
6,500
|
|
|
772
|
|
|
723
|
|
|
15,330
|
|
|
3,011
|
|
|
—
|
|
|
85,261
|
|
|
—
|
|
|
111,597
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,141
|
|
|
653
|
|
|
9,875
|
|
|
—
|
|
|
11,669
|
|
Total ABL
|
6,500
|
|
|
3,467
|
|
|
3,890
|
|
|
23,575
|
|
|
28,290
|
|
|
1,133
|
|
|
736,149
|
|
|
—
|
|
|
803,004
|
|
Payroll Finance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
—
|
|
|
—
|
|
|
8,444
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
148,493
|
|
|
—
|
|
|
156,937
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,300
|
|
|
—
|
|
|
2,300
|
|
Total payroll finance
|
—
|
|
|
—
|
|
|
8,444
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,793
|
|
|
—
|
|
|
159,237
|
|
Warehouse Lending
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
164,499
|
|
|
76,685
|
|
|
181,885
|
|
|
245,290
|
|
|
657,044
|
|
|
628,274
|
|
|
—
|
|
|
—
|
|
|
1,953,677
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total warehouse lending
|
164,499
|
|
|
76,685
|
|
|
181,885
|
|
|
245,290
|
|
|
657,044
|
|
|
628,274
|
|
|
—
|
|
|
—
|
|
|
1,953,677
|
|
Factored Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
214,694
|
|
|
—
|
|
|
214,694
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,523
|
|
|
—
|
|
|
5,523
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total factored receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
220,217
|
|
|
—
|
|
|
220,217
|
|
Equipment Finance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
449,409
|
|
|
537,994
|
|
|
252,477
|
|
|
113,352
|
|
|
77,241
|
|
|
47,881
|
|
|
—
|
|
|
—
|
|
|
1,478,354
|
|
Special mention
|
—
|
|
|
3,847
|
|
|
1,827
|
|
|
944
|
|
|
76
|
|
|
1,043
|
|
|
—
|
|
|
—
|
|
|
7,737
|
|
Substandard
|
23
|
|
|
19,424
|
|
|
8,898
|
|
|
12,714
|
|
|
2,407
|
|
|
1,552
|
|
|
—
|
|
|
—
|
|
|
45,018
|
|
Total equipment finance
|
449,432
|
|
|
561,265
|
|
|
263,202
|
|
|
127,010
|
|
|
79,724
|
|
|
50,476
|
|
|
—
|
|
|
—
|
|
|
1,531,109
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term loans amortized cost basis by origination year
|
|
|
|
Revolving loans converted to term
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior
|
|
Revolving loans
|
|
|
Total
|
Public Sector Finance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
452,330
|
|
|
400,674
|
|
|
208,683
|
|
|
267,076
|
|
|
178,670
|
|
|
65,386
|
|
|
—
|
|
|
—
|
|
|
1,572,819
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total public sector finance
|
452,330
|
|
|
400,674
|
|
|
208,683
|
|
|
267,076
|
|
|
178,670
|
|
|
65,386
|
|
|
—
|
|
|
—
|
|
|
1,572,819
|
|
CRE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
1,081,860
|
|
|
1,259,292
|
|
|
894,965
|
|
|
486,185
|
|
|
527,882
|
|
|
1,051,607
|
|
|
—
|
|
|
—
|
|
|
5,301,791
|
|
Special mention
|
9,158
|
|
|
66,563
|
|
|
21,453
|
|
|
72,570
|
|
|
38,600
|
|
|
41,059
|
|
|
—
|
|
|
—
|
|
|
249,403
|
|
Substandard
|
27,369
|
|
|
46,571
|
|
|
84,170
|
|
|
1,988
|
|
|
22,997
|
|
|
97,701
|
|
|
—
|
|
|
—
|
|
|
280,796
|
|
Total CRE
|
1,118,387
|
|
|
1,372,426
|
|
|
1,000,588
|
|
|
560,743
|
|
|
589,479
|
|
|
1,190,367
|
|
|
—
|
|
|
—
|
|
|
5,831,990
|
|
Multi-family
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
369,882
|
|
|
774,194
|
|
|
412,306
|
|
|
616,513
|
|
|
572,433
|
|
|
1,484,098
|
|
|
71,216
|
|
|
—
|
|
|
4,300,642
|
|
Special mention
|
—
|
|
|
—
|
|
|
11,914
|
|
|
30,152
|
|
|
—
|
|
|
17,339
|
|
|
1,741
|
|
|
—
|
|
|
61,146
|
|
Substandard
|
—
|
|
|
3,688
|
|
|
4,763
|
|
|
—
|
|
|
5,318
|
|
|
30,022
|
|
|
1,081
|
|
|
—
|
|
|
44,872
|
|
Total multi-family
|
369,882
|
|
|
777,882
|
|
|
428,983
|
|
|
646,665
|
|
|
577,751
|
|
|
1,531,459
|
|
|
74,038
|
|
|
—
|
|
|
4,406,660
|
|
ADC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
94,840
|
|
|
270,584
|
|
|
127,648
|
|
|
69,145
|
|
|
26,646
|
|
|
22,673
|
|
|
—
|
|
|
—
|
|
|
611,536
|
|
Special mention
|
1,407
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,407
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
Total ADC
|
96,247
|
|
|
270,584
|
|
|
127,648
|
|
|
99,145
|
|
|
26,646
|
|
|
22,673
|
|
|
—
|
|
|
—
|
|
|
642,943
|
|
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
5,043
|
|
|
11,940
|
|
|
39,338
|
|
|
46,551
|
|
|
115,918
|
|
|
1,378,441
|
|
|
—
|
|
|
—
|
|
|
1,597,231
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|
—
|
|
|
—
|
|
|
468
|
|
Substandard
|
—
|
|
|
—
|
|
|
520
|
|
|
—
|
|
|
—
|
|
|
18,422
|
|
|
—
|
|
|
—
|
|
|
18,942
|
|
Total residential
|
5,043
|
|
|
11,940
|
|
|
39,858
|
|
|
46,551
|
|
|
115,918
|
|
|
1,397,331
|
|
|
—
|
|
|
—
|
|
|
1,616,641
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
75
|
|
|
400
|
|
|
457
|
|
|
278
|
|
|
85
|
|
|
5,334
|
|
|
109,491
|
|
|
63,401
|
|
|
179,521
|
|
Special mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
441
|
|
|
2,795
|
|
|
7,135
|
|
|
10,371
|
|
Total consumer
|
75
|
|
|
400
|
|
|
457
|
|
|
278
|
|
|
85
|
|
|
5,775
|
|
|
112,301
|
|
|
70,536
|
|
|
189,907
|
|
Total Loans
|
$
|
3,101,882
|
|
|
$
|
3,756,034
|
|
|
$
|
2,541,275
|
|
|
$
|
2,155,275
|
|
|
$
|
2,325,707
|
|
|
$
|
5,042,370
|
|
|
$
|
2,855,330
|
|
|
$
|
70,536
|
|
|
$
|
21,848,409
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(6) Premises and Equipment, Net
Premises and equipment are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Land and land improvements
|
$
|
91,215
|
|
|
$
|
105,683
|
|
Buildings
|
79,726
|
|
|
92,762
|
|
Leasehold improvements
|
32,910
|
|
|
29,956
|
|
Furniture, fixtures and equipment
|
116,223
|
|
|
105,397
|
|
Total premises and equipment, gross
|
320,074
|
|
|
333,798
|
|
Accumulated depreciation and amortization
|
(117,519)
|
|
|
(106,728)
|
|
Total premises and equipment, net
|
$
|
202,555
|
|
|
$
|
227,070
|
|
Depreciation and amortization of premises and equipment totaled $19.5 million, $19.9 million and $20.3 million for the years ended 2020, 2019, and 2018, respectively.
(7) Goodwill and Other Intangible Assets
Goodwill and other intangible assets are presented in the tables below. Acquired goodwill includes $44.8 million from the Woodforest Portfolio Acquisition and $25.7 million from the Santander Portfolio Acquisition both completed in 2019. (See Note 2. “Acquisitions”).
Goodwill
The change in goodwill for the periods presented was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
|
Beginning of period balance
|
$
|
1,683,482
|
|
|
$
|
1,613,033
|
|
|
|
Acquired goodwill
|
—
|
|
|
70,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period balance
|
$
|
1,683,482
|
|
|
$
|
1,683,482
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Other intangible assets
The balance of other intangible assets for the periods presented was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
intangible
assets
|
|
Accumulated
amortization
|
|
Net intangible
assets
|
December 31, 2020
|
|
|
|
|
|
Core deposits
|
$
|
157,959
|
|
|
$
|
(88,151)
|
|
|
$
|
69,808
|
|
Customer lists
|
10,450
|
|
|
(7,194)
|
|
|
3,256
|
|
Non-compete agreements
|
11,808
|
|
|
(11,808)
|
|
|
—
|
|
Trade name
|
20,500
|
|
|
—
|
|
|
20,500
|
|
|
|
|
|
|
|
|
$
|
200,717
|
|
|
$
|
(107,153)
|
|
|
$
|
93,564
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
Core deposits
|
$
|
157,959
|
|
|
$
|
(72,037)
|
|
|
$
|
85,922
|
|
Customer lists
|
10,450
|
|
|
(6,508)
|
|
|
3,942
|
|
Non-compete agreements
|
11,808
|
|
|
(11,808)
|
|
|
—
|
|
Trade name
|
20,500
|
|
|
—
|
|
|
20,500
|
|
|
|
|
|
|
|
|
$
|
200,717
|
|
|
$
|
(90,353)
|
|
|
$
|
110,364
|
|
Impairment of goodwill and other intangible assets may exist when the carrying value of goodwill exceeds its fair value. To the extent that it is determined that the carrying amount of goodwill exceeds its fair value, an impairment loss is recognized in an amount equal to that excess. During the quarter ended June 30, 2020, in the context of the severe deterioration in macroeconomic conditions that resulted from the pandemic and other factors, we concluded a quantitative evaluation of goodwill was required to determine if it was more likely than not that goodwill and other intangible assets were impaired. We engaged an independent third-party to perform a quantitative goodwill impairment test. The third-party relied mainly on a discounted cash flow analysis to estimate fair value, which was determined to be approximately 10% greater than carrying value. We performed a qualitative analysis for the existence of goodwill impairment at December 31, 2020, and concluded our goodwill and other intangible assets were not impaired.
If we deem our intangible assets to be impaired in the future, a non-cash charge for the amount of such impairment would be recorded to earnings. The charge would have no impact on tangible capital or our regulatory capital ratios.
With the exception of the trade name, other intangible assets are amortized on a straight-line or accelerated basis over their estimated useful lives, which range from one to 10 years. Other intangible asset amortization expense totaled $16.8 million in 2020; $19.2 million in 2019; and $23.6 million in 2018. The estimated aggregate future amortization expense for other intangible assets remaining as of December 31, 2020 was as follows:
|
|
|
|
|
|
|
Amortization
expense
|
2021
|
$
|
15,103
|
|
2022
|
13,703
|
|
2023
|
12,322
|
|
2024
|
10,448
|
|
2025
|
8,722
|
|
Thereafter
|
12,766
|
|
Total
|
$
|
73,064
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(8) Deposits
Deposit balances at December 31, 2020 and 2019 are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Non-interest bearing demand
|
$
|
5,443,907
|
|
|
$
|
4,304,943
|
|
Interest bearing demand
|
4,960,800
|
|
|
4,427,012
|
|
Savings
|
2,603,570
|
|
|
2,652,764
|
|
Money market
|
8,114,415
|
|
|
7,585,888
|
|
Certificates of deposit
|
1,996,830
|
|
|
3,448,051
|
|
Total deposits
|
$
|
23,119,522
|
|
|
$
|
22,418,658
|
|
Municipal deposits totaled $1.6 billion and $2.0 billion at December 31, 2020 and December 31, 2019, respectively. See Note 3. “Securities” for the amount of securities that were pledged as collateral for municipal deposits and other purposes.
Certificates of deposit had remaining periods to contractual maturity as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Remaining period to contractual maturity:
|
|
|
|
Less than one year
|
$
|
1,629,168
|
|
|
$
|
3,009,102
|
|
One to two years
|
158,830
|
|
|
221,227
|
|
Two to three years
|
62,632
|
|
|
107,589
|
|
Three to four years
|
58,672
|
|
|
47,711
|
|
Four to five years
|
87,528
|
|
|
62,422
|
|
Total certificates of deposit
|
$
|
1,996,830
|
|
|
$
|
3,448,051
|
|
Certificate of deposit accounts that exceeded the FDIC Insurance limit of $250 thousand totaled $318.6 million and $1.4 billion at December 31, 2020 and 2019, respectively. Of the $318.6 million of certificates of deposit accounts greater than $250 thousand at December 31, 2020, $100.0 million were brokered certificates of deposit, which are mainly an aggregation of individual depositor accounts below the FDIC insurance limit.
Listed below are our brokered deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
|
|
|
|
Interest bearing demand
|
$
|
433,790
|
|
|
$
|
149,566
|
|
Money market
|
1,045,478
|
|
|
944,627
|
|
|
|
|
|
|
|
|
|
Certificates of deposit
|
100,003
|
|
|
772,251
|
|
Total brokered deposits
|
$
|
1,579,271
|
|
|
$
|
1,866,444
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(9) Borrowings, Senior Notes and Subordinated Notes
Our borrowings and weighted average interest rates are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
By type of borrowing:
|
|
|
|
|
|
|
|
FHLB advances and overnight
|
$
|
382,000
|
|
|
0.35
|
%
|
|
$
|
2,245,653
|
|
|
2.04
|
%
|
|
|
|
|
|
|
|
|
Repurchase agreements
|
27,101
|
|
|
0.10
|
|
|
22,678
|
|
|
1.20
|
|
Federal funds purchased
|
277,000
|
|
|
0.11
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated Notes - Bank
|
143,703
|
|
|
5.45
|
|
|
173,182
|
|
|
5.45
|
|
Subordinated Notes - 2029
|
270,284
|
|
|
4.17
|
|
|
270,941
|
|
|
4.17
|
|
Subordinated Notes - 2030
|
221,626
|
|
|
4.06
|
|
|
—
|
|
|
—
|
|
3.50% Senior Notes
|
—
|
|
|
—
|
|
|
173,504
|
|
|
3.19
|
|
Total borrowings
|
$
|
1,321,714
|
|
|
2.25
|
|
|
$
|
2,885,958
|
|
|
2.53
|
|
By remaining period to maturity:
|
|
|
|
|
|
|
|
Less than one year
|
$
|
686,101
|
|
|
0.24
|
%
|
|
$
|
1,491,446
|
|
|
2.19
|
%
|
One to two years
|
—
|
|
|
—
|
|
|
925,388
|
|
|
2.07
|
|
Two to three years
|
—
|
|
|
—
|
|
|
25,000
|
|
|
1.71
|
|
Three to four years
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Greater than five years
|
635,613
|
|
|
4.43
|
|
|
444,124
|
|
|
4.67
|
|
Total borrowings
|
$
|
1,321,714
|
|
|
2.25
|
|
|
$
|
2,885,958
|
|
|
2.53
|
|
FHLB advances and overnight. As a member of the FHLB, the Bank may borrow up to the amount of eligible mortgages and securities that have been pledged as collateral under a blanket security agreement. As of December 31, 2020 and 2019, the Bank had pledged residential mortgage and CRE loans with eligible collateral values of $6.5 billion and $7.7 billion, respectively. The Bank had also pledged securities to secure borrowings, which are disclosed in Note 3. “Securities.” As of December 31, 2020, the Bank may increase its borrowing capacity by pledging unencumbered securities and mortgage loans that are not required to be pledged for other purposes with an estimated collateral value of $2.2 billion.
Repurchase agreements. Securities sold under repurchase agreements are utilized to facilitate the needs of our clients and are secured short-term borrowings that mature in one to 30 days. Repurchase agreements are stated at the amount of cash received in connection with these transactions. The Bank monitors collateral levels on a continuous basis. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral are maintained with our safekeeping agents.
Federal funds purchased. Federal funds purchased are unsecured short-term borrowings that typically mature each business day. Federal funds purchased are stated at the amount of cash received.
Subordinated Notes - Bank. On March 29, 2016, the Bank issued the Subordinated Notes - Bank comprised of $110.0 million aggregate principal amount of 5.25% fixed-to-floating rate subordinated notes through a private placement at a discount of 1.25%. The cost of issuance was $500 thousand. On September 2, 2016, the Bank reopened the Subordinated Notes - Bank offering and issued an additional $65.0 million principal amount of Subordinated Notes - Bank. The Subordinated Notes - Bank issued September 2, 2016 are fully fungible with, rank equally in right of payment with, and form a single series with the Subordinated Notes - Bank issued March 29, 2016. Such notes were issued to the purchasers at a premium of 0.50% and with a discount of 1.25%. The cost of issuance was $275 thousand.
At December 31, 2020, the net unamortized discount of all Subordinated Notes - Bank was $1.3 million, which will be accreted to interest expense over the life of the Subordinated Notes - Bank, resulting in an effective yield of 5.45%. Interest is due semi-annually
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
in arrears on April 1 and October 1 of each year, until April 1, 2021. From and including April 1, 2021, the Subordinated Notes - Bank will bear interest at a floating rate per annum equal to three-month LIBOR plus 3.937%, payable quarterly in arrears on January 1, April 1, July 1 and October 1 of each year, through maturity on April 1, 2026 or earlier redemption.
The Subordinated Notes - Bank are redeemable by the Bank, in whole or in part, on April 1, 2021 and on each interest payment date thereafter and at any time upon the occurrence of certain specified events. During the fourth quarter of 2020, we redeemed $30.0 million of the Subordinated Notes - Bank. The Subordinated Notes - Bank are unsecured, subordinated obligations of the Bank and are subordinated in right of payment to all of the Bank’s existing and future senior indebtedness, including claims of depositors and general creditors. The Subordinated Notes - Bank qualify as Tier 2 capital for regulatory purposes. See Note 18. “Stockholders’ Equity” for additional information regarding regulatory capital.
Subordinated Notes - 2029. On December 16, 2019, we issued the Subordinated Notes - 2029, comprised of $275.0 million aggregate principal amount of 4.00% fixed-to-floating rate subordinated notes that mature on December 30, 2029 through a public offering at a discount of 1.25%. The cost of issuance was $634 thousand. At December 31, 2020, the net unamortized discount of the Subordinated Notes - 2029 was $3.7 million, which will be accreted to interest expense over the remaining life of the note, resulting in an effective yield of 4.17%. Interest is due semi-annually in arrears on June 30 and December 30 each year, commencing on June 30, 2020, until December 30, 2024. From and including December 30, 2024, the Subordinated Notes - 2029 will bear interest at a floating rate per annum equal to a benchmark rate, which is expected to be three-month term SOFR plus 253 basis points, payable quarterly in arrears on March 30, June 30, September 30 and December 30 of each year, through maturity on December 30, 2029 or earlier redemption. The Subordinated Notes - 2029 are redeemable by us, in whole or in part on December 30, 2024 and on each interest payment date thereafter and upon the occurrence of certain specified events. The Subordinated Notes - 2029 are unsecured, subordinated obligations and are subordinated in right to payment of all of our existing and future senior indebtedness, including claims of depositors and general creditors and rank equally to the Subordinated Notes - Bank and the Subordinated Notes - 2030, discussed below. The Subordinated Notes - 2029 qualify as Tier 2 capital for regulatory purposes. See Note 18. “Stockholders’ Equity” for additional information regarding regulatory capital.
Subordinated Notes - 2030. On October 30, 2020, we issued the Subordinated Notes - 2030, comprised of $225.0 million aggregate principal amount of 3.875% fixed-to-floating rate subordinated notes that mature on November 1, 2030 through a public offering at a discount of 1.25%. The cost of issuance was $610 thousand. At December 31, 2020, the net unamortized discount of the Subordinated Notes - 2030 was $3.4 million, which will be accreted to interest expense over the remaining life, resulting in an effective yield of 4.06%. Interest is due semi-annually in arrears on May 1 and December 30 each year, commencing on May 1, 2021, until November 1, 2025. From and including November 1, 2025, the Subordinated Notes - 2030 will bear interest at a floating rate per annum equal to a benchmark rate, which is expected to be three-month term SOFR plus 369 basis points, payable quarterly in arrears on February 1, May 1, August 1 and November 1 of each year, beginning on February 1, 2026, through maturity on November 1, 2030 or earlier redemption. The Subordinated Notes - 2030 are redeemable by us, in whole or in part on December 30, 2024 and on each interest payment date thereafter and upon the occurrence of certain specified events. The Subordinated Notes - 2030 are unsecured, subordinated obligations and are subordinated in right to payment of all of our existing and future senior indebtedness, including claims of depositors and general creditors and rank equally to the Subordinated Notes - 2029 and Subordinated Notes - Bank, discussed above. The Subordinated Notes - 2030 qualify as Tier 2 capital for regulatory purposes. See Note 18. “Stockholders’ Equity” for additional information regarding regulatory capital.
3.50% Senior Notes. On October 2, 2017, in connection with the Astoria Merger, we assumed $200.0 million principal amount of 3.50% fixed rate senior notes (the “3.50% Senior Notes”). The 3.50% Senior Notes were issued by Astoria on June 8, 2017 through a public offering. The 3.50% Senior Notes matured on June 8, 2020 and we used cash on hand to pay the principal balance outstanding in full.
Revolving line of credit. Effective August 31, 2020, we amended and renewed our existing revolving line of credit agreement for a new 12-month term. The line of credit agreement with a financial institution provides for a $35.0 million revolving facility (the “Credit Facility”) for general corporate purposes and matures on August 31, 2021. The balance was zero at December 31, 2020 and December 31, 2019. The amount of any principal drawn against the Credit Facility plus accrued interest is payable at maturity. The line bears interest at one-month LIBOR plus 1.25%. Under the terms of the Credit Facility, we and the Bank must maintain certain ratios related to capital, non-performing assets to capital, reserves to non-performing loans and debt service coverage. We and the Bank were in compliance with all requirements of the Credit Facility at December 31, 2020.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(10) Leases
Lessor Arrangements
In our equipment finance portfolio we finance various types of equipment and machinery for clients through operating and sales-type leases. Sales-type leases and operating leases are carried at the aggregate value of lease payments receivable plus the estimated residual value of the leased assets and any initial direct costs incurred to originate these leases, less unearned income. Any purchase accounting adjustments are accreted into interest income over the lease term using the interest method. Our leases generally do not contain non-lease components.
Payment terms are generally fixed, however, in some agreements, lease payments may be indexed to a rate or index, such as LIBOR. Leases are typically payable in monthly installments with terms ranging from 30 to 120 months and may contain renewal options and purchase options that allow the client to acquire the leased asset at or near the end of the lease. To estimate the amount we expect to derive from a leased asset at the end of the lease term, we consider both internal and third-party appraisals as well as historical experience. We acquire leased assets at fair market value and provide funding to our clients at our cost at acquisition, less any volume or trade discounts as applicable. Therefore, there is generally no selling profit or loss to recognize or defer at lease inception.
The residual value of a sales-type or operating lease represents the estimated fair value of the leased equipment at the end of the lease term. In establishing residual value estimates, we may rely on industry data, historical experience, and independent appraisals. At maturity of a lease, residual assets are offered for sale, which may result in an extension of the lease by our client, a lease to a new client, or purchase of the residual asset by our client or another party. Impairment of residual values arises if the expected fair value is less than the carrying amount. We assess our net investment in sales-type leases (including residual values) for impairment on at least an annual basis with any impairment losses recognized in the ACL - loans. At December 31, 2020, there were no impairment losses recognized.
The components of our net investments in sales-type leases, which are included in Portfolio Loans on the consolidated balance sheet, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Sales-type leases:
|
|
|
|
Lease receivables
|
$
|
170,347
|
|
|
$
|
218,861
|
|
Unguaranteed residual values
|
85,024
|
|
|
76,361
|
|
Total net investment in sales-type leases
|
$
|
255,371
|
|
|
$
|
295,222
|
|
During the year ended December 31, 2020 and December 31, 2019, we recognized lease interest income of $11.3 million, and $1.1 million on sales-type leases and $16.1 million and $2.4 million on operating leases respectively.
The remaining maturities of lease receivables as of December 31, 2020 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
Sales-type
|
2021
|
$
|
12,491
|
|
|
$
|
64,512
|
|
2022
|
12,194
|
|
|
72,895
|
|
2023
|
11,126
|
|
|
73,715
|
|
2024
|
9,761
|
|
|
29,667
|
|
2025
|
6,711
|
|
|
21,695
|
|
Thereafter
|
2,941
|
|
|
31,280
|
|
Total lease payments
|
$
|
55,224
|
|
|
293,764
|
|
Unearned income
|
|
|
(38,393)
|
|
Net lease receivables
|
|
|
$
|
255,371
|
|
Lessee Arrangements
We determine if an arrangement is a lease at inception. We enter into leases in the normal course of business primarily for financial centers, back-office operations locations, business development offices, data centers and equipment used n our business. Our leases have remaining terms of three months to 15 years. Some of which include options to extend the lease for up to 20 years and some of which
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
include options to terminate the lease within 180 days. Sub-leases are not material to our consolidated financial statements and were not considered in the right-of-use asset or lease liability. Our leases do not include residual value guarantees or significant covenants.
Lease terms account for extension or termination options if, after considering relevant economic factors, it is reasonably certain we will exercise the option.
At December 31, 2020 and December 31, 2019, operating lease right-of-use assets of $105.7 million and $112.2 million; and operating lease liabilities of $113.4 million and $119.0 million were included in other assets and other liabilities, respectively, on our consolidated balance sheet. We do not have any significant finance leases in which we are the lessee.
The components of lease expense were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Operating lease expense
|
$
|
19,257
|
|
|
$
|
19,550
|
|
|
|
|
|
Sub-lease income
|
(2,277)
|
|
|
(2,581)
|
|
|
|
|
|
Net lease expense
|
$
|
16,980
|
|
|
$
|
16,969
|
|
|
|
|
|
Net lease expense for the year ended December 31, 2018, was $17.1 million.
Future minimum payments for operating leases with initial or remaining terms of one year or more as of December 31, 2020 were as follows:
|
|
|
|
|
|
|
|
2021
|
$
|
18,336
|
|
2022
|
18,069
|
|
2023
|
16,604
|
|
2024
|
14,790
|
|
2025
|
12,175
|
|
2026 and thereafter
|
49,461
|
|
Total lease payments
|
129,435
|
|
Interest
|
16,030
|
|
Present value of lease liabilities
|
$
|
113,405
|
|
The weighted average remaining lease term and discount rate used to calculate the present value of our right-of-use asset and lease liabilities were the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Weighted average remaining lease term (years)
|
7.85
|
|
7.94
|
|
|
|
|
Weighted average remaining discount rate
|
3.33
|
%
|
|
3.26
|
%
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(11) Derivatives
From time to time we enter into interest rate swap agreements with customers who wish to manage their interest rate risk. In connection with such transaction, we execute offsetting interest rate swap with another financial institution. In connection with each swap transaction, we agree to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. We manage our interest rate risk position by agreeing to pay another financial institution the same fixed interest rate on the same notional amount and to receive the same variable interest rate on the same notional amount. Because we enter into offsetting or “back to back” transactions, changes in the fair value of the underlying derivative contracts largely offset each other and do not materially impact the results of our operations.
We have entered into both over-the-counter (“OTC”) and exchange traded interest rate swap contracts. At December 31, 2020 and December 31, 2019, the OTC derivatives traded OTC are included in the financial statements at the gross fair value amount of the asset (included in other assets) and liability (included in other liabilities). In respect of interest rate swap contracts executed on an exchange we are required to make daily variation margin payments, a payment which represents the daily change in the fair value of our interest rate swap contracts. This settlement is referred to as settled-to-market and at December 31, 2020 and December 31, 2019 we had paid cash representing such variation margin in the amount of $89.8 million and $43.0 million, respectively.
We do not typically require our commercial customers to post cash or securities as collateral or margin in respect of interest rate swap agreements with us. However, in the case of default, our agreements and loan documents permit us to access collateral supporting the loan relationship to recover any losses suffered on the derivative asset or liability.
Summary information regarding these derivatives as of December 31, 2020 and 2019 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional
amount
|
|
Average
maturity
(in years)
|
|
Weighted
average
fixed rate
|
|
Weighted
average
variable rate
|
|
Fair value
|
December 31, 2020
|
|
|
|
|
|
|
|
|
|
Included in other assets:
|
|
|
|
|
|
|
|
|
|
Third-party interest rate swap
|
$
|
—
|
|
|
|
|
|
|
|
|
$
|
—
|
|
Customer interest rate swap
|
1,913,607
|
|
|
|
|
|
|
|
|
149,797
|
|
Total
|
$
|
1,913,607
|
|
|
4.40
|
|
4.44
|
%
|
|
1 m Libor + 2.20%
|
|
$
|
149,797
|
|
Included in other liabilities:
|
|
|
|
|
|
|
|
|
|
Third-party interest rate swap
|
$
|
1,913,607
|
|
|
|
|
|
|
|
|
$
|
60,004
|
|
Customer interest rate swap
|
—
|
|
|
|
|
|
|
|
|
—
|
|
Total
|
$
|
1,913,607
|
|
|
4.40
|
|
4.44
|
%
|
|
1 m Libor + 2.20%
|
|
$
|
60,004
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
Included in other assets:
|
|
|
|
|
|
|
|
|
|
Third-party interest rate swap
|
$
|
116,874
|
|
|
|
|
|
|
|
|
$
|
15
|
|
Customer interest rate swap
|
1,738,675
|
|
|
|
|
|
|
|
|
67,303
|
|
Total
|
$
|
1,855,549
|
|
|
5.18
|
|
4.50
|
%
|
|
1 m Libor + 2.23%
|
|
$
|
67,318
|
|
Included in other liabilities:
|
|
|
|
|
|
|
|
|
|
Third-party interest rate swap
|
$
|
1,738,675
|
|
|
|
|
|
|
|
|
$
|
23,998
|
|
Customer interest rate swap
|
116,874
|
|
|
|
|
|
|
|
|
316
|
|
Total
|
$
|
1,855,549
|
|
|
5.18
|
|
4.50
|
%
|
|
1 m Libor +2.23%
|
|
$
|
24,314
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(12) Income Taxes
Income tax expense for the periods indicated consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Current income tax expense:
|
|
|
|
|
|
|
|
|
|
Federal
|
$
|
51,609
|
|
|
$
|
4,133
|
|
|
$
|
44,810
|
|
|
|
|
|
State and local
|
26,782
|
|
|
27,616
|
|
|
17,263
|
|
|
|
|
|
Total current income tax expense
|
78,391
|
|
|
31,749
|
|
|
62,073
|
|
|
|
|
|
Deferred income tax (benefit) expense:
|
|
|
|
|
|
|
|
|
|
Federal
|
(35,455)
|
|
|
72,030
|
|
|
38,661
|
|
|
|
|
|
State and local
|
(13,037)
|
|
|
9,146
|
|
|
18,242
|
|
|
|
|
|
Total deferred income tax (benefit) expense
|
(48,492)
|
|
|
81,176
|
|
|
56,903
|
|
|
|
|
|
Total income tax expense
|
$
|
29,899
|
|
|
$
|
112,925
|
|
|
$
|
118,976
|
|
|
|
|
|
Actual income tax expense differs from the tax computed based on pre-tax income and the applicable statutory Federal tax rate for the following reasons:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Tax at federal statutory rate of 21%
|
$
|
53,690
|
|
|
$
|
113,393
|
|
|
$
|
118,908
|
|
|
|
|
|
State and local income taxes, net of federal tax benefit
|
10,858
|
|
|
29,042
|
|
|
28,049
|
|
|
|
|
|
Tax-exempt interest, net of disallowed interest
|
(23,106)
|
|
|
(20,238)
|
|
|
(19,521)
|
|
|
|
|
|
BOLI income
|
(4,315)
|
|
|
(4,963)
|
|
|
(3,279)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low income housing tax credits and other benefits
|
(39,630)
|
|
|
(19,567)
|
|
|
(9,823)
|
|
|
|
|
|
Low income housing investment amortization expense
|
34,295
|
|
|
16,718
|
|
|
6,655
|
|
|
|
|
|
Equity-based stock compensation benefit
|
995
|
|
|
(468)
|
|
|
(680)
|
|
|
|
|
|
FDIC insurance premium limitation
|
1,018
|
|
|
977
|
|
|
1,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of rate remeasurement on NOL carryback
|
(17,955)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Change in uncertain tax position
|
7,000
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Other, net
|
7,049
|
|
|
(1,969)
|
|
|
(3,110)
|
|
|
|
|
|
Actual income tax expense
|
$
|
29,899
|
|
$
|
112,925
|
|
|
$
|
118,976
|
|
|
|
|
|
Effective income tax rate
|
11.7
|
%
|
|
20.9
|
%
|
|
21.0
|
%
|
|
|
|
|
Under the CARES Act, net operating losses arising in tax years beginning after December 31, 2017, and before January 1, 2021 can be carried back for up to five tax years preceding the tax year which the loss originated. Following the passage of the CARES Act, we determined that we were eligible to carry back a net operating loss incurred in 2019 to offset taxable income reported in 2014 and 2016. As a result, in 2020, we recorded a reduction in our tax expense of $18.0 million, as a result of federal statutory rates in 2014 and 2016 being higher than those in effect in 2019.
As of December 31, 2020, we recorded $7.0 million of unrecognized gross tax benefits. The gross tax benefits do not reflect federal tax effect associated with the state tax amounts. The total amount of net unrecognized tax benefits at December 31, 2020 that would have affected the effective tax rate, if recognized, was $6.1 million. As of December 31, 2020, the accrual for unrecognized gross tax benefits was as follows:
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Uncertain tax positions beginning of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Additions for tax positions related to prior tax years
|
11,480
|
|
|
—
|
|
|
—
|
|
Decrease due to settlement
|
(1,315)
|
|
|
—
|
|
|
—
|
|
Interest expense in tax positions
|
123
|
|
|
—
|
|
|
—
|
|
Reduction due to expiration of statute of limitation
|
(3,288)
|
|
|
—
|
|
|
—
|
|
Uncertain tax positions at December 31, 2020
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
For the tax year ended December 31, 2020, we recognized income tax expense attributed to interest and penalties of approximately $500 thousand. For the tax years ended December 31, 2019 and 2018, we recognized no income tax expense attributed to interest and penalties. Accrued interest and penalties on tax liabilities were approximately $500 thousand and none, respectively, at December 31, 2020 and 2019. We do not expect the total amount of unrecognized tax benefits to increase significantly within the next twelve months.
Significant tax filings that remain open for examination include the following:
•Federal tax filings for tax years 2017 through present;
•New York State tax filings for tax years 2017 through present;
•New York City tax filings for tax years 2015 through present; and
•New Jersey State tax filings for tax years 2017 through present.
We are generally no longer subject to examination by federal, state or local taxing authorities for tax years prior to 2017.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table presents our deferred tax position at December 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Deferred tax assets:
|
|
|
|
ACL - loans
|
$
|
86,269
|
|
|
$
|
28,779
|
|
Lease liability
|
30,482
|
|
|
32,232
|
|
Deferred compensation
|
337
|
|
|
333
|
|
Other accrued compensation and benefits
|
10,189
|
|
|
8,953
|
|
|
|
|
|
Deferred rent
|
805
|
|
|
1,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and post retirement expense
|
5,235
|
|
|
4,207
|
|
Deferred loan fees and costs
|
3,532
|
|
|
2,694
|
|
Accrued expenses
|
269
|
|
|
1,590
|
|
|
|
|
|
Net operating loss carryforwards
|
6,916
|
|
|
41,044
|
|
|
|
|
|
Other
|
5,373
|
|
|
3,605
|
|
Total deferred tax assets
|
149,407
|
|
|
124,933
|
|
Deferred tax liabilities:
|
|
|
|
Right of use asset (leases)
|
28,402
|
|
|
30,401
|
|
Acquisition fair value adjustments
|
58,157
|
|
|
56,292
|
|
Depreciation of premises and equipment and tax leases
|
60,715
|
|
|
79,349
|
|
Other comprehensive income (securities)
|
31,834
|
|
|
14,331
|
|
Deferred capital gains
|
6,368
|
|
|
6,590
|
|
Mortgage servicing rights
|
1,190
|
|
|
2,250
|
|
Other comprehensive gain (defined benefit plans)
|
564
|
|
|
624
|
|
|
|
|
|
|
|
|
|
Intangible asset amortization
|
4,428
|
|
|
1,633
|
|
|
|
|
|
Other
|
1,035
|
|
|
1,033
|
|
Total deferred tax liabilities
|
192,693
|
|
|
192,503
|
|
Net deferred tax liability
|
$
|
(43,286)
|
|
|
$
|
(67,570)
|
|
Net deferred tax liabilities were $43.3 million at December 31, 2020, compared to $67.6 million at December 31, 2019. The change was mainly due to the provision for credit loss expense recorded under CECL, which was partially offset by the realization of the deferred tax asset for the federal net operating loss which was carried back to prior tax years under the provisions of the CARES Act. No valuation allowance was recorded against any deferred tax assets as of those dates.
During 2018, we completed our accounting for the income tax effects related to certain elements of the Tax Reform Act, including purchase accounting adjustments recorded in connection with the Astoria Merger. After completion of the Astoria short-period final tax returns, we reduced income tax balances and goodwill by $6.2 million, which finalized all purchase accounting adjustments for the Astoria Merger and resolved substantially all items initially estimated as a result of the Tax Act.
Retained earnings at December 31, 2020 and 2019 included approximately $9.3 million for which no provision for federal income taxes has been made. This amount represents the tax bad debt reserve at December 31, 1987, which is the end of the Bank’s base year for purposes of calculating the bad debt deduction for tax purposes. If this portion of retained earnings is used in the future for any purposes other than to absorb bad debts, the amount used will be added to future taxable income. The unrecorded deferred tax liability on the above amount at December 31, 2020 and 2019, was approximately $2.0 million.
We acquired state and local NOL carryforwards in the Astoria Merger. We have an available New York State NOL carryforward of $82.4 million and a New York City NOL carryforward of $21.9 million, both of which expire in 2024.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(13) Investments in Low Income Housing Tax Credits
We have invested in various limited partnerships that sponsor affordable housing projects utilizing the LIHTC pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to assist the Bank in achieving its strategic plan associated with the Community Reinvestment Act and to augment our securities portfolio with investments designed to achieve a satisfactory return on capital. The primary activities of the limited partnerships include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.
We are a limited partner in each LIHTC limited partnership. Each limited partnership is managed by an unrelated third party general partner who exercises full control over the affairs of the limited partnership. The general partner has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership. Duties entrusted to the general partner of each limited partnership include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to the limited partner(s) relating to the approval of certain transactions, the limited partner(s) may not participate in the operation, management, or control of the limited partnership’s business, transact any business in the limited partnership’s name or have any power to sign documents for or otherwise bind the limited partnership. In addition, the general partner may only be removed by the limited partner(s) in the event the general partner fails to comply with the terms of the agreement or is negligent in performing its duties.
The general partner of each limited partnership has both the power to direct the activities which most significantly affect the performance of each partnership and the obligation to absorb losses or the right to receive benefits that could be significant to the entities. Therefore, we have concluded that we are not the primary beneficiary of any LIHTC partnership. We use the proportional amortization method to account for our investments in these entities.
Our net investment in LIHTC are recorded in other assets in the consolidated balance sheets and the unfunded commitments are recorded in other liabilities in the consolidated balance sheets and were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
|
|
|
|
Gross investment in LIHTC
|
$
|
574,470
|
|
|
$
|
439,877
|
|
Accumulated amortization
|
(86,167)
|
|
|
(53,053)
|
|
Net investment in LIHTC
|
$
|
488,303
|
|
|
$
|
386,824
|
|
|
|
|
|
Unfunded commitments for LIHTC investments
|
$
|
283,849
|
|
|
$
|
264,930
|
|
Unfunded Commitments
The expected payments for unfunded affordable housing commitments at December 31, 2020 were as follows:
|
|
|
|
|
|
2021
|
$
|
152,913
|
|
2022
|
91,335
|
|
2023
|
24,086
|
|
2024
|
4,571
|
|
2025
|
1,483
|
|
2026 and thereafter
|
9,461
|
|
|
$
|
283,849
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Tax credits and other tax benefits recognized
|
$
|
(39,630)
|
|
|
$
|
(19,567)
|
|
|
$
|
(9,823)
|
|
Amortization expense included in income tax expense
|
34,295
|
|
|
16,718
|
|
|
6,655
|
|
(14) Stock-Based Compensation
We have one active stock-based compensation plan, as described below.
Our stockholders approved the 2015 Plan on May 28, 2015. The 2015 Plan permitted the grant of stock options, stock appreciation rights, restricted stock (both time-based and performance-based), restricted stock units, deferred stock and other stock-based awards. The total number of shares that could be awarded under the 2015 Plan at approval was 2,800,000 shares, plus the remaining shares available for grant under the 2014 Stock Incentive Plan as of the date of adoption of the 2015 Plan.
On May 29, 2019, our stockholders approved the Amended Omnibus Plan. The Amended Omnibus Plan increased the shares available for issuance to 7,000,000 the remaining shares available under the 2015 Plan of 4,454,318, and updated certain tax-related provisions as a result of the Tax Reform Act and related administrative changes. The Amended Omnibus Plan provides the same authority for the granting of instruments as the 2015 Plan.
At December 31, 2020, there were 1,811,418 shares available for future grant under the Amended Omnibus Plan.
Restricted stock awards are granted with a fair value equal to the market price of our common stock at the date of grant. Stock option awards are granted with a strike price that is equal to the market price of our common stock at the date of grant. The restricted stock awards generally vest in equal installments annually on the anniversary date of grant and have total vesting periods ranging from one to five years, while stock options have 10-year contractual terms.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table summarizes the activity in our active stock-based compensation plans for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-vested stock awards/stock units outstanding
|
|
Stock options outstanding
|
|
Shares available for grant
|
|
Number of shares
|
|
Weighted average grant date fair value
|
|
Number of shares
|
|
Weighted average exercise price
|
Balance at January 1, 2018
|
3,101,327
|
|
|
1,238,760
|
|
|
$
|
20.00
|
|
|
757,867
|
|
|
$
|
11.15
|
|
Granted
|
(813,239)
|
|
|
813,239
|
|
|
23.22
|
|
|
—
|
|
|
—
|
|
Stock awards vested (1)
|
(33,392)
|
|
|
(654,231)
|
|
|
19.12
|
|
|
—
|
|
|
—
|
|
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,028)
|
|
|
10.46
|
|
Forfeited
|
69,554
|
|
|
(64,254)
|
|
|
22.47
|
|
|
(5,300)
|
|
|
13.18
|
|
Canceled/expired
|
(5,300)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Balance at December 31, 2018
|
2,318,950
|
|
|
1,333,514
|
|
|
$
|
22.12
|
|
|
686,539
|
|
|
$
|
11.20
|
|
Increase per Amended Omnibus Plan
|
2,545,682
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Granted
|
(1,544,013)
|
|
|
1,544,013
|
|
|
19.66
|
|
|
—
|
|
|
—
|
|
Stock awards vested (2)
|
(70,353)
|
|
|
(593,560)
|
|
|
19.37
|
|
|
—
|
|
|
—
|
|
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
(257,765)
|
|
|
11.29
|
|
Forfeited
|
98,270
|
|
|
(96,770)
|
|
|
21.92
|
|
|
(1,500)
|
|
|
10.03
|
|
Canceled/expired
|
(1,500)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Balance at December 31, 2019
|
3,347,036
|
|
|
2,187,197
|
|
|
$
|
20.96
|
|
|
427,274
|
|
|
$
|
11.15
|
|
Granted
|
(1,652,071)
|
|
|
1,652,071
|
|
|
18.69
|
|
|
—
|
|
|
—
|
|
Stock awards vested (3)
|
(39,504)
|
|
|
(689,668)
|
|
|
21.78
|
|
|
—
|
|
|
—
|
|
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,500)
|
|
|
10.08
|
|
Forfeited
|
186,110
|
|
|
(155,957)
|
|
|
20.55
|
|
|
(30,153)
|
|
|
13.43
|
|
Canceled/expired
|
(30,153)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Balance at December 31, 2020
|
1,811,418
|
|
|
2,993,643
|
|
|
$
|
19.54
|
|
|
336,621
|
|
|
$
|
11.14
|
|
Exercisable at December 31, 2020
|
|
|
|
|
|
|
336,621
|
|
|
$
|
11.14
|
|
(1) The 33,392 shares vested represent performance shares that were granted in October 2014 to certain executives with a three-year measurement period. On December 31, 2018, these shares vested at 144.4% of the amount initially granted.
(2) The 70,353 shares vested represents performance shares that were granted in February 2016 to certain executives with a three-year measurement period. These shares vested in the first quarter of 2019 at 150.0% of the target amount granted, which resulted in these additional shares being awarded and additional expense of $1.0 million which was recorded in the first quarter of 2019.
(3) The 39,504 shares vested represents performance shares that were granted in February 2017 to certain executives with a three-year measurement period. These shares vested in the first quarter of 2020 at 150.0% of the target amount granted, which resulted in these additional shares being awarded and additional expense of $960 thousand, which was recorded in the first quarter of 2020.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Other information regarding options outstanding and exercisable at December 31, 2020 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding and Exercisable
|
|
|
|
|
|
Weighted average
|
|
|
|
|
|
Number of
stock options
|
|
Exercise
price
|
|
Life
(in years)
|
|
|
|
|
Range of exercise prices:
|
|
|
|
|
|
|
|
|
|
$7.63 to $9.27
|
82,700
|
|
|
$
|
8.34
|
|
|
1.35
|
|
|
|
|
9.28 to 11.35
|
25,000
|
|
|
9.28
|
|
|
1.93
|
|
|
|
|
11.36 to 13.22
|
115,764
|
|
|
11.36
|
|
|
2.81
|
|
|
|
|
13.23 to 15.01
|
113,157
|
|
|
13.36
|
|
|
3.89
|
|
|
|
|
|
336,621
|
|
|
11.14
|
|
|
2.75
|
|
|
|
|
The total intrinsic value of outstanding in-the-money stock options and outstanding in-the-money exercisable stock options was $2.3 million at December 31, 2020.
We use an option pricing model to estimate the grant date fair value of stock options granted. There were no stock options granted in 2020, 2019 or 2018.
Stock-based compensation expense is recognized ratably over the requisite service period for all awards. Stock-based compensation expense associated with stock options and non-vested stock awards and the related income tax benefit was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Stock options
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
Non-vested stock awards/performance units
|
23,010
|
|
|
19,473
|
|
|
12,978
|
|
Total
|
$
|
23,010
|
|
|
$
|
19,473
|
|
|
$
|
12,984
|
|
Income tax benefit
|
$
|
4,832
|
|
|
$
|
4,089
|
|
|
$
|
2,727
|
|
Proceeds from stock option exercises
|
$
|
610
|
|
|
$
|
2,909
|
|
|
$
|
691
|
|
Unrecognized stock-based compensation expense at December 31, 2020 was $32.5 million and the weighted average period over which unrecognized non-vested awards/performance units is expected to be recognized is 1.6 years.
(15) Pension and Other Post Retirement Benefits
(a) Existing Pension Plans and Other Post Retirement Benefits
Our pension benefit plans include all of the assets and liabilities of the Astoria Excess and Supplemental Benefit Plans, the Astoria Directors’ Retirement Plan, the Greater New York Savings Bank Directors’ Retirement Plan and the Long Island Bancorp Directors’ Retirement Plan, which were assumed in the Astoria Merger. Our other post-retirement benefit plans include the Astoria Bank Retiree Health Care Plan and the Astoria Bank BOLI plan, which were assumed in the Astoria Merger, and other non-qualified Supplemental Executive Retirement Plans that provide certain directors, officers and executives with supplemental retirement benefits.
During the third quarter of 2019, we terminated the Astoria Bank Employees’ Pension Plan. We purchased annuities from a third-party insurance carrier and made lump sum distributions in accordance with elections by the plan’s participants. In connection with the plan termination, we recognized a net gain of $11.8 million, which was mainly comprised of the remaining balance of accumulated other comprehensive income and related deferred taxes. At December 31, 2020, a pension reversion asset of $12.7 million was recorded in other assets in the consolidated balance sheets, and is held in custody by the Bank’s 401(k) plan custodian. The pension reversion asset is expected to be charged to earnings over the next five to seven years as it is distributed to employees under qualified compensation and benefit programs.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following is a summary of changes in the projected benefit obligation and fair value of pension plans and other post-retirement benefits plan assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits
|
|
Other post-retirement benefits
|
|
December 31,
|
|
December 31,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
Changes in projected benefit obligation:
|
|
|
|
|
|
|
|
Beginning of year balance
|
$
|
4,529
|
|
|
$
|
231,525
|
|
|
$
|
32,238
|
|
|
$
|
30,878
|
|
|
|
|
|
|
|
|
|
Service cost
|
—
|
|
|
—
|
|
|
61
|
|
|
48
|
|
Interest cost
|
111
|
|
|
6,924
|
|
|
838
|
|
|
997
|
|
Actuarial loss (gain)
|
305
|
|
|
(8,469)
|
|
|
2,904
|
|
|
1,338
|
|
|
|
|
|
|
|
|
|
Benefits and distributions paid
|
(326)
|
|
|
(11,004)
|
|
|
(813)
|
|
|
(1,023)
|
|
Pension termination
|
—
|
|
|
(213,552)
|
|
|
—
|
|
|
—
|
|
Other
|
—
|
|
|
(895)
|
|
|
—
|
|
|
—
|
|
End of year balance
|
4,619
|
|
|
4,529
|
|
|
35,228
|
|
|
32,238
|
|
Changes in fair value of plan assets:
|
|
|
|
|
|
|
|
Beginning of year balance
|
—
|
|
|
240,733
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Employer contributions
|
326
|
|
|
361
|
|
|
813
|
|
|
1,023
|
|
|
|
|
|
|
|
|
|
Benefits and distributions paid
|
(326)
|
|
|
(11,004)
|
|
|
(813)
|
|
|
(1,023)
|
|
Pension termination
|
—
|
|
|
(213,552)
|
|
|
—
|
|
|
—
|
|
Transfer to 401(k) plan pension reversion asset
|
—
|
|
|
(16,538)
|
|
|
—
|
|
|
—
|
|
End of year balance
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Funded status at end of year
|
$
|
(4,619)
|
|
|
$
|
(4,529)
|
|
|
$
|
(35,228)
|
|
|
$
|
(32,238)
|
|
The underfunded pension benefits and the other post-retirement benefits are included in other liabilities in our consolidated balance sheets at December 31, 2020 and 2019.
We made contributions of $326 thousand and $361 thousand to pension plans in 2020 and 2019, respectively.
The following is a summary of the components of accumulated other comprehensive gain related to pension plans and other post-retirement benefits. We do not expect that any net actuarial gain or prior service cost will be recognized as components of net periodic cost in 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits
|
|
Other post-retirement benefits
|
|
December 31,
|
|
December 31,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
Net actuarial gain
|
$
|
1,761
|
|
|
$
|
1,647
|
|
|
$
|
279
|
|
|
$
|
2,081
|
|
Deferred tax expense
|
(487)
|
|
|
(455)
|
|
|
(77)
|
|
|
(575)
|
|
Amount included in accumulated other comprehensive gain, net of tax
|
$
|
1,274
|
|
|
$
|
1,192
|
|
|
$
|
202
|
|
|
$
|
1,506
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following is a summary of the discount rates used to determine the benefit obligations at the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Pension benefit plans:
|
|
|
|
Astoria Excess and Supplemental Benefit Plans
|
1.67
|
%
|
|
2.68
|
%
|
Astoria Directors’ Retirement Plan
|
1.35
|
|
|
2.39
|
|
Greater New York Savings Bank Directors’ Retirement Plan
|
1.38
|
|
|
2.50
|
|
Long Island Bancorp Directors’ Retirement Plan
|
N/A
|
|
N/A
|
Other post-retirement benefit plans:
|
|
|
|
Sterling Other post-retirement life insurance, and other plans
|
1.11% to 2.53%
|
|
2.34% to 3.23%
|
Astoria Bank Retiree Health Care Plan
|
2.19
|
|
|
3.00
|
|
The components of net periodic pension expense (benefit) were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits
|
|
Other post-retirement benefits
|
|
For the Year Ended December 31,
|
|
For the Year Ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
|
2020
|
|
2019
|
|
2018
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
$
|
48
|
|
|
$
|
64
|
|
Interest cost
|
111
|
|
|
6,924
|
|
|
8,521
|
|
|
838
|
|
|
997
|
|
|
1,040
|
|
Expected return on plan assets
|
—
|
|
|
(8,800)
|
|
|
(14,059)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Amortization of unrecognized actuarial loss (gain)
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
(102)
|
|
|
21
|
|
Amortization of transition obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
Amortization of prior service cost
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic pension expense (benefit)
|
$
|
111
|
|
|
$
|
(1,876)
|
|
|
$
|
(5,538)
|
|
|
$
|
1,105
|
|
|
$
|
943
|
|
|
$
|
1,125
|
|
Net periodic pension expense (benefit) is included in other non-interest income in the consolidated income statements.
The following is a summary of the assumptions used to determine the net periodic cost (benefit) for the years ended December 31, 2020 and 2019.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Pension benefit plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Astoria Excess and Supplemental Benefit Plans
|
|
2.68
|
%
|
|
|
|
3.82
|
%
|
|
|
|
|
|
|
|
|
|
Astoria Directors’ Retirement Plan
|
|
2.39
|
|
|
|
|
3.52
|
|
|
|
|
|
|
|
|
|
|
Greater New York Savings Bank Directors’ Retirement Plan
|
|
2.50
|
|
|
|
|
3.66
|
|
|
|
|
|
|
|
|
|
|
Long Island Bancorp Directors’ Retirement Plan
|
|
N/A
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
Other post retirement benefit plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling Other Post retirement life insurance and other plans
|
1.11% to 3.20%
|
|
2.34% to 4.15%
|
|
|
|
|
|
|
|
|
Astoria Bank Retiree Health Care Plan
|
|
3.00
|
|
|
|
|
4.05
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
As part of the Astoria Merger, we assumed the Astoria Bank Retiree Health Care Plan. The following table presents the assumed health care cost trend rates at the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Health care cost trend rate assumed for the next year:
|
|
|
|
Pre-age 65
|
6.20
|
%
|
|
6.50
|
%
|
Post-age 65
|
5.80
|
|
|
6.00
|
|
Rate to which the cost trend rate is assumed to decline (the “ultimate trend rate”)
|
4.75
|
|
|
4.75
|
|
Year that ultimate trend rate is reached
|
2026
|
|
2026
|
Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plan. The following table presents the effects on a one-percentage point change in assumed health care cost trend rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One percentage point increase
|
|
One percentage point decrease
|
Effect on total service and interest cost components
|
|
$
|
81
|
|
|
|
|
$
|
(67)
|
|
|
Effect on the post retirement benefit obligation
|
|
2,540
|
|
|
|
|
(2,108)
|
|
|
Estimated future total benefits expected to be paid are the following for the years ending December 31,:
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
benefits
|
|
Other post
retirement
benefits
|
2021
|
$
|
1,519
|
|
|
$
|
1,916
|
|
2022
|
316
|
|
|
1,848
|
|
2023
|
307
|
|
|
1,798
|
|
2024
|
296
|
|
|
1,758
|
|
2025
|
284
|
|
|
1,677
|
|
Thereafter
|
1,180
|
|
|
15,679
|
|
(b) Employee Savings Plan
We sponsor a defined contribution plan established under Section 401(k) of the IRS Code. Eligible employees may elect to contribute up to 50.0% of their compensation to the plan. We provide a profit sharing contribution equal to 3.0% of the eligible compensation of all employees. The contribution is made for all eligible employees regardless of their 401(k) elective deferral percentage. Voluntary matching and profit sharing contributions are invested in accordance with the participant’s direction in one or a number of investment options. Employee savings plan expense was $7.6 million for 2020, $7.9 million for 2019 and $4.8 million for 2018.
(16) Non-Interest Income, Other Non-Interest Expense, Other Assets and Other Liabilities
(a) Non-Interest Income - Revenue from Contracts with Customers
Our significant sources of non-interest income is set forth in our consolidated income statements. A description of our revenue streams is the following:
Deposit fees and service charges. We earn fees from our deposit customers mainly for transaction-based, account maintenance, and overdraft services. Transaction-based fees include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, and are recognized at the time the transaction is executed. Account maintenance fees, which relate primarily to monthly account maintenance, are earned over the course of a month, which represents the period over which we satisfy the performance obligation. Overdraft fees are recognized when the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.
Accounts receivable management / factoring commissions and other related fees.
We earn these fees / commissions in our payroll finance and factoring businesses, as described below.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Payroll finance. We provide financing and business process outsourcing, including full back-office, technology and tax accounting services, to temporary staffing companies nationwide. Services provided include preparation of payroll, payroll tax payments, billings and collections. Upon completion of the back-office support services, and as payroll remittances are made on behalf of the client to fund their employee payroll, we recognize a portion of the total revenue generated as non-interest income. We collect invoices directly from the borrower’s customers, retain the amounts billed for the temporary staffing services provided, and remit the remaining funds to the borrower. The funds are remitted net of amounts previously advanced, payroll taxes withheld, service fees charged by us, and a reserve amount which is retained as collateral to offset potential uncollectible balances.
Factored Receivables. We provide accounts receivable management services. The purchase of a client’s accounts receivable is traditionally known as “factoring” and results in payment by the client of a factoring fee. The factoring fee included in non-interest income represents compensation to us for bookkeeping and collection services provided. The factoring fee, which is non-refundable, is recognized at the time the receivable is assigned to us. Other revenue associated with factored receivables includes wire transfer fees, technology fees, field examination fees and UCC fees. All such fees are recognized as income upon receipt.
Investment management fees. We earn investment management fees from our contracts with customers to manage assets for investment, and / or to transact on their accounts. Advisory fees are primarily earned over time as we provide the contracted monthly or quarterly services and are generally assessed based on a tiered scale of the market value of assets under management at month end. Fees that are transaction-based, including trade execution services, are recognized when the transaction is executed, i.e., the trade date.
Gains / Losses on sales of OREO. We record a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When we finance the sale of OREO to the buyer, we assesses whether the buyer is committed to performing its obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, we may adjust the transaction price and related gain (loss) on sale if a significant financing component is present.
Contract Balances. A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. Our non-interest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as investment management fees based on period-end market values. Consideration is often received immediately or shortly after we satisfy our performance obligation and revenue is recognized. We do not typically enter into long-term revenue contracts with customers, and therefore, we do not experience significant contract balances. As of December 31, 2020 and 2019, we did not have any significant contract balances.
(b) Other Non-Interest Expense
Other non-interest expense items are presented in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Other non-interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense on operating leases
|
$
|
12,888
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Advertising and promotion
|
7,090
|
|
|
8,458
|
|
|
5,930
|
|
Communication
|
5,678
|
|
|
6,684
|
|
|
6,451
|
|
Residential mortgage loan servicing
|
5,337
|
|
|
5,926
|
|
|
3,393
|
|
Insurance & surety bond premium
|
4,818
|
|
|
3,831
|
|
|
3,630
|
|
Commercial loan servicing
|
4,512
|
|
|
3,093
|
|
|
2,280
|
|
Operational losses
|
2,430
|
|
|
3,643
|
|
|
3,176
|
|
|
|
|
|
|
|
Other
|
22,704
|
|
|
22,209
|
|
|
18,356
|
|
Total other non-interest expense
|
$
|
65,457
|
|
|
$
|
53,844
|
|
|
$
|
43,216
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(c) Other Assets
Other assets are presented in the following table. Significant components of the aggregate of other assets are presented separately.
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31,
|
|
2020
|
|
2019
|
Other assets:
|
|
|
|
Low income housing tax credit investments (see Note 13)
|
$
|
488,303
|
|
|
$
|
386,824
|
|
Right of use asset for operating leases (see Note 10)
|
105,667
|
|
|
112,226
|
|
Fair value of swaps (see Note 11)
|
149,797
|
|
|
67,318
|
|
Cash on deposit as swap collateral / settlement (see Note 11)
|
82,478
|
|
|
93,606
|
|
Operating leases - equipment and vehicles leased to others (see Note 10)
|
55,224
|
|
|
72,291
|
|
Other asset balances
|
181,934
|
|
|
108,603
|
|
Total other assets
|
$
|
1,063,403
|
|
|
$
|
840,868
|
|
Other asset items include income tax balances, collateral posted for swaps that are not exchange traded, prepaid insurance, prepaid property taxes, prepaid maintenance, accounts receivable and miscellaneous assets.
(d) Other Liabilities
Other liabilities are presented in the following table. Significant components of the aggregate of other liabilities are presented separately.
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31,
|
|
2020
|
|
2019
|
Other liabilities:
|
|
|
|
Commitment to fund low income housing tax credit investments (see Note 13)
|
$
|
283,849
|
|
|
$
|
264,930
|
|
Lease liability (see Note 10)
|
113,405
|
|
|
118,986
|
|
Payroll finance and factoring liabilities
|
115,802
|
|
|
105,972
|
|
Fair value of swap liabilities (see Note 11)
|
60,004
|
|
|
24,314
|
|
Other liability balances
|
155,642
|
|
|
179,250
|
|
Total other liabilities
|
$
|
728,702
|
|
|
$
|
693,452
|
|
Other liability balances include accrued interest payable, accounts payable, accrued liabilities mainly for compensation and benefit plans and other miscellaneous liabilities.
(17) Earnings Per Common Share
The following is a summary of the calculation of EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
Net income available to common stockholders
|
$
|
217,886
|
|
|
$
|
419,108
|
|
|
$
|
439,276
|
|
|
|
|
|
Weighted average common shares outstanding for computation of basic EPS
|
194,084,358
|
|
|
205,679,874
|
|
224,299,488
|
|
|
|
|
Common-equivalent shares due to the dilutive effect of stock options (1)
|
308,985
|
|
|
451,754
|
|
|
517,508
|
|
|
|
|
|
Weighted average common shares for computation of diluted EPS
|
194,393,343
|
|
|
206,131,628
|
|
|
224,816,996
|
|
|
|
|
|
EPS:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
1.12
|
|
|
$
|
2.04
|
|
|
$
|
1.96
|
|
|
|
|
|
Diluted
|
1.12
|
|
|
2.03
|
|
|
1.95
|
|
|
|
|
|
Weighted average common shares that could be exercised that were anti-dilutive for the period(2)
|
74,040
|
|
|
—
|
|
|
—
|
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(1)Represents incremental shares computed using the treasury stock method.
(2) Anti-dilutive shares are not included in determining diluted earnings per share.
(18) Stockholders’ Equity
(a) Regulatory Capital Requirements
Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies. Capital adequacy guidelines, and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk-weighting, and other factors.
The Basel III Capital Rules became fully effective for us and the Bank on January 1, 2019. Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital (as defined in the regulations), Tier 1 capital (as defined in the regulations) and Total capital (as defined in the regulations) to RWA, and of Tier 1 capital to adjusted quarterly average assets (as defined in the regulations) (the “Tier 1 leverage ratio”).
The Company’s and the Bank’s Common Equity Tier 1 capital consists of common stock and related paid-in capital, net of treasury stock, and retained earnings. In connection with the adoption of the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in Common Equity Tier 1 capital. Common Equity Tier 1 capital for both the Company and the Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.
Tier 1 capital includes Common Equity Tier 1 capital and additional Tier 1 capital, including preferred stock. Total capital includes Tier 1 capital and Tier 2 capital. Tier 2 capital (as defined in the regulations) for both the Bank and the Company includes a permissible portion of the ACL and $143.7 million and $102.4 million of the Subordinated Notes - Bank, respectively. Tier 2 capital at the Company includes $491.9 million of the Subordinated Notes - Company. During the final five years of the terms of both outstanding issuances of the Subordinated Notes - Bank or Subordinated Notes - company the permissible portion eligible for inclusion in Tier 2 capital decreases by 20% annually.
The Common Equity Tier 1, Tier 1 and Total capital ratios are calculated by dividing the respective capital amounts by RWA. RWA is calculated based on regulatory requirements and includes total assets, excluding goodwill and other intangible assets, allocated by risk weight category, and certain off-balance-sheet items, among other items.
The Tier 1 leverage ratio is calculated by dividing Tier 1 capital by adjusted quarterly average total assets, which exclude goodwill and other intangible assets, among other things. As fully phased-in on January 1, 2019, the Basel III Capital Rules require the Company and the Bank to maintain: (i) a minimum ratio of Common Equity Tier 1 capital to RWA of at least 4.5%, plus a 2.5% “capital conservation buffer” (which is added to the 4.5% Common Equity Tier 1 capital ratio, effectively resulting in a minimum ratio of Common Equity Tier 1 capital to RWA of at least 7.0%); (ii) a minimum ratio of Tier 1 capital to RWA of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio, effectively resulting in a minimum Tier 1 capital ratio of 8.5%); (iii) a minimum ratio of Total capital to RWA of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio, effectively resulting in a minimum total capital ratio of 10.5%); and (iv) a minimum Tier 1 leverage ratio of 4.0%.
The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and as of December 31, 2020 or 2019 does not have any applicability to the Company or the Bank.
The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of Common Equity Tier 1 capital to RWA above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
As discussed in Note 1. “Basis of Financial Statement Presentation and Summary of Significant Accounting Policies - Recently Adopted Accounting Standards”, in connection with the adoption of the CECL standard, we recognized an after-tax cumulative adjustment to retained earnings of $54.3 million on January 1, 2020. In accordance with revised, applicable federal bank capital adequacy regulations, we elected to delay for two years an estimate of the day one adverse impact on our capital ratios and, thereafter, to phase-in the impact over the permitted three-year transition period.
The following tables present actual and required capital ratios as of December 31, 2020 and December 31, 2019 for the Company and the Bank under the Basel III Capital Rules. The Basel III Capital Rules became fully phased-in on January 1, 2019. The minimum required capital amounts presented include the minimum required capital levels as of December 31, 2020 and December 31, 2019 based on the phase-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital Rules fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended, to reflect the changes under the Basel III Capital Rules.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
Minimum capital required - Basel III
|
|
Required to be considered well capitalized
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1 to RWA:
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
$
|
3,198,145
|
|
|
13.38
|
%
|
|
$
|
1,673,516
|
|
|
7.00
|
%
|
|
$
|
1,553,979
|
|
|
6.50
|
%
|
Sterling Bancorp
|
2,727,385
|
|
|
11.39
|
|
|
1,675,747
|
|
|
7.00
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
3,198,145
|
|
|
13.38
|
|
|
2,032,127
|
|
|
8.50
|
|
|
1,912,590
|
|
|
8.00
|
|
Sterling Bancorp
|
2,864,074
|
|
|
11.96
|
|
|
2,034,836
|
|
|
8.50
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
3,521,458
|
|
|
14.73
|
|
|
2,510,274
|
|
|
10.50
|
|
|
2,390,737
|
|
|
10.00
|
|
Sterling Bancorp
|
3,638,033
|
|
|
15.20
|
|
|
2,513,621
|
|
|
10.50
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage ratio:
|
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
3,198,145
|
|
|
11.33
|
|
|
1,128,913
|
|
|
4.00
|
|
|
1,411,142
|
|
|
5.00
|
|
Sterling Bancorp
|
2,864,074
|
|
|
10.14
|
|
|
1,130,362
|
|
|
4.00
|
|
|
N/A
|
|
N/A
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
|
|
Minimum capital required - Basel III fully phased-in
|
|
Required to be considered well capitalized
|
|
Capital amount
|
|
Ratio
|
|
|
|
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1 to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
$
|
2,882,208
|
|
|
12.32
|
%
|
|
|
|
|
|
$
|
1,637,001
|
|
|
7.00
|
%
|
|
$
|
1,520,073
|
|
|
6.50
|
%
|
Sterling Bancorp
|
2,588,975
|
|
|
11.06
|
|
|
|
|
|
|
1,638,718
|
|
|
7.00
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
2,882,208
|
|
|
12.32
|
|
|
|
|
|
|
1,987,787
|
|
|
8.50
|
|
|
1,870,859
|
|
|
8.00
|
|
Sterling Bancorp
|
2,726,556
|
|
|
11.65
|
|
|
|
|
|
|
1,989,872
|
|
|
8.50
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
3,162,282
|
|
|
13.52
|
|
|
|
|
|
|
2,455,502
|
|
|
10.50
|
|
|
2,338,574
|
|
|
10.00
|
|
Sterling Bancorp
|
3,252,412
|
|
|
13.89
|
|
|
|
|
|
|
2,458,077
|
|
|
10.50
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling National Bank
|
2,882,208
|
|
|
10.11
|
|
|
|
|
|
|
1,140,570
|
|
|
4.00
|
|
|
1,425,713
|
|
|
5.00
|
|
Sterling Bancorp
|
2,726,556
|
|
|
9.55
|
|
|
|
|
|
|
1,141,603
|
|
|
4.00
|
|
|
N/A
|
|
N/A
|
Management believes that as of December 31, 2020, the Bank was “well-capitalized”. At December 31, 2020 and December 31, 2019, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank’s category.
A reconciliation of the Company’s and the Bank’s stockholders’ equity to their respective regulatory capital at December 31, 2020 and 2019 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
The Bank
|
|
December 31,
|
|
December 31,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
Total U.S. GAAP common stockholders’ equity
|
$
|
4,453,825
|
|
|
$
|
4,392,532
|
|
|
$
|
4,881,841
|
|
|
$
|
4,643,022
|
|
CECL transition provision
|
109,562
|
|
|
—
|
|
|
109,562
|
|
|
—
|
|
Disallowed goodwill and other intangible assets
|
(1,751,186)
|
|
|
(1,763,341)
|
|
|
(1,708,442)
|
|
|
(1,720,598)
|
|
Net unrealized gain on available for sale securities
|
(83,592)
|
|
|
(38,056)
|
|
|
(83,592)
|
|
|
(38,056)
|
|
Net accumulated other comprehensive income components
|
(1,224)
|
|
|
(2,160)
|
|
|
(1,224)
|
|
|
(2,160)
|
|
Tier 1 risk-based capital
|
2,727,385
|
|
|
2,588,975
|
|
|
3,198,145
|
|
|
2,882,208
|
|
Preferred stock - additional Tier 1 capital
|
136,689
|
|
|
137,581
|
|
|
—
|
|
|
—
|
|
Total Tier 1 capital
|
2,864,074
|
|
|
2,726,556
|
|
|
3,198,145
|
|
|
2,882,208
|
|
Subordinated notes - Bank
|
102,439
|
|
|
148,023
|
|
|
143,703
|
|
|
173,182
|
|
Subordinated notes - Company
|
491,910
|
|
|
270,941
|
|
|
—
|
|
|
—
|
|
Total Tier 2 capital
|
594,349
|
|
|
418,964
|
|
|
143,703
|
|
|
173,182
|
|
ACL - loans, HTM securities and off-balance sheet commitments, under the CECL transition provision
|
179,610
|
|
|
106,892
|
|
|
179,610
|
|
|
106,892
|
|
Total risk-based capital
|
$
|
3,638,033
|
|
|
$
|
3,252,412
|
|
|
$
|
3,521,458
|
|
|
$
|
3,162,282
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(b) Dividend Restrictions
We are mainly dependent upon dividends from the Bank to provide funds for the payment of dividends to stockholders and to provide for other cash requirements. Banking regulations may limit the amount of dividends that may be paid by the Bank. Approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of the Bank to fall below specified minimum levels. Approval is also required if dividends declared exceed the net profits for that year combined with the retained net profits for the preceding two years. Under the foregoing dividend restrictions, and while maintaining its “well-capitalized” status, at December 31, 2020, the Bank had capacity to pay aggregate dividends of up to $198.0 million to us without prior regulatory approval.
(c) Preferred Stock
On October 2, 2017 and in connection with the Astoria Merger, we registered and issued 135,000 shares equal to $135.0 million of 6.50% Non-Cumulative Perpetual Preferred Stock, Series A, with a par value of $0.01 and with a liquidation preference of $1.0 thousand per share (the “Company Preferred Stock”) in exchange for each share of Astoria’s 6.50% Non-Cumulative Perpetual Preferred Stock, Series C, par value $1.00 per share, issued and outstanding at the date of the Astoria Merger. In addition, we registered and issued 5,400,000 depositary shares, with each depositary share representing 1/40th interest in the Company Preferred Stock. Holders of the depositary shares referenced in the prior sentence will be entitled to all proportional rights and preferences of the Company Preferred Stock (including dividends, voting, redemption and liquidation rights). Under the terms of the Company Preferred Stock, our ability to pay dividends on, make distributions with respect to or repurchase, redeem or otherwise acquire shares of our common stock or any preferred stock ranking on parity with or junior to the Company Preferred Stock will be subject to restrictions in the event that we do not declare and either pay or set aside a sum sufficient for payment of dividends on the Company Preferred Stock for the immediately preceding dividend period. Dividends are payable January 15, April 15, July 15 and October 15 of each year. The Preferred Stock is redeemable in whole or in part from time to time, on October 15, 2022 or any dividend payment date thereafter.
(d) Stock Repurchase Plan
As of December 31, 2020, our Board of Directors had authorized the repurchase of up to 50,000,000 shares of our common stock under our common stock repurchase program. In 2020, we repurchased 6,825,353 shares of our common stock at a weighted average price of $16.35 per share, for total consideration of $111.6 million. In 2019, we repurchased 19,312,694 shares at a weighted average price of $19.83 per share, for total consideration of $382.9 million. During 2018, we repurchased 9,114,771 shares of our common stock at a weighted average price of $17.54 per share, for total consideration of $159.9 million. Repurchases are made at management’s discretion through open market purchases and block trades in compliance with SEC and regulatory requirements. Any common shares purchased are held as treasury stock and made available for general corporate purposes. At December 31, 2020 there were 14,747,182 shares available for repurchase under our common stock repurchase program.
(e) Liquidation Rights
Upon completion of the second-step conversion in January 2004, the Bank established a special “liquidation account” in accordance with OCC regulations. The account was established for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders (as defined in the plan of conversion) in an amount equal to the greater of (i) the Mutual Holding Company’s ownership interest in the retained earnings of the Bank as of the date of its latest balance sheet contained in the prospectus; or (ii) the retained earnings of the Bank at the time that the Bank reorganized into the Mutual Holding Company in 1999. Each Eligible Account Holder and Supplemental Eligible Account Holder that continues to maintain his or her deposit account at the Bank would be entitled, in the event of a complete liquidation of the Bank, to a pro rata interest in the liquidation account prior to any payment to the stockholders of the Holding Company (as defined in the plan of conversion). The liquidation account is reduced annually on September 30 to the extent that Eligible Account Holders and Supplemental Eligible Account Holders have reduced their qualifying deposits as of each anniversary date. At December 31, 2020, the liquidation account had a balance of $13.3 million. Subsequent increases in deposits do not restore such account holder’s interest in the liquidation account. The Bank may not pay cash dividends or make other capital distributions if the effect thereof would be to reduce its stockholder’s equity below the amount of the liquidation account.
(19) Off-Balance Sheet Financial Instruments
In the normal course of business, we enter into various transactions to meet the financing needs of our customers, which, in accordance with GAAP, are not included in our consolidated balance sheets. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. We minimize our exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
We enter into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of our commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. Standby letters of credit are written conditional commitments issued by us to guarantee our customer’s performance to a third-party. In the event the customer does not perform in accordance with the terms of the agreement with the third-party, we would be required to fund the commitment. The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, we would be entitled to seek recovery from the customer. Our standby letter of credit the arrangements contain security and debt covenants similar to those contained in loan agreements. As of December 31, 2020, we had $181.9 million in outstanding letters of credit, of which $90.7 million were secured by cash collateral and $88.3 million were secured by other collateral. The carrying value of these obligations are not considered material.
The contractual or notional amounts of these instruments, which reflect the extent of our involvement in particular classes of off-balance sheet financial instruments, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Loan origination commitments
|
$
|
641,965
|
|
|
$
|
565,392
|
|
Undrawn lines of credit
|
1,623,745
|
|
|
1,532,702
|
|
Letters of credit
|
181,890
|
|
|
307,287
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(20) Litigation
The Company and the Bank are involved in a number of judicial proceedings concerning matters arising from conducting their business activities, including routine legal proceedings arising in the ordinary course of business. These proceedings also include actions brought against the Company and the Bank with respect to corporate matters and transactions in which the Company and the Bank were involved. In addition, the Company and the Bank may be requested to provide information or otherwise cooperate with government authorities in the conduct of investigations of other persons or industry groups.
There can be no assurance as to the ultimate outcome of a legal proceeding; however, the Company and the Bank have generally denied, or believe they have meritorious defenses and will deny, liability in all significant litigation pending against them and intend to vigorously defend each case, other than matters deemed appropriate for settlement. The Company accrues a liability for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The actual costs of resolving legal claims may be substantially higher or lower than the amounts accrued for those claims.
(21) Fair Value Measurements
Fair value is the price that at the measurement date, would be received upon exchange of an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants occurring in the principal or most advantageous market for such asset or liability. In estimating fair value, we use valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. GAAP establishes a fair value hierarchy comprised of three levels of inputs that may be used to measure fair values.
Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risk, etc.) or inputs that are derived principally from, or corroborated by, market data by correlation or other means.
Level 3 Inputs – Unobservable inputs for determining the fair value of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
In general, when available, fair value is based on quoted market prices. If quoted market prices in active markets are not available, fair value is based on internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and our creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes our valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein. A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value is set forth below. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincide with our monthly and/or quarterly valuation process.
The following categories of financial assets are measured at fair value on a recurring basis.
Investment Securities AFS
The majority of our AFS securities are reported at fair value utilizing Level 2 inputs, as quoted market prices are generally not available. For these securities, we obtain fair value measurements from an independent pricing service. The fair value measurements are calculated based on market prices of similar securities and consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securities’ terms and conditions, among other things.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
We review the prices supplied by the independent pricing service, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. In general, we do not purchase investment securities that have a complicated structure. Our entire portfolio consists of traditional investments, nearly all of which are mortgage-backed securities, state and municipal general obligation or revenue bonds, U.S. agency bullet and callable securities and corporate bonds. Pricing for such instruments is fairly generic and is generally easily obtained. From time to time, we validate, on a sample basis, prices supplied by the independent pricing service by comparing to prices obtained from other third-party sources or that are derived using internal models.
At December 31, 2020, we do not believe any of our securities are OTTI; however, we review all of our securities on at least a quarterly basis to assess whether impairments, if any, are OTTI.
Derivatives
The fair values of derivatives are based on valuation models using current observable market data (including interest rates and fees), the remaining terms of the agreements and the credit worthiness of the counterparty as of the measurement date, which are considered Level 2 inputs. Our derivatives are traded in an over-the-counter market where quoted market prices are not always available. Our derivatives at December 31, 2020, consisted of interest rate swaps. (See Note 11. “Derivatives.”)
A summary of assets and liabilities at December 31, 2020 measured at estimated fair value on a recurring basis is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
Assets:
|
|
|
|
|
|
|
|
Investment securities AFS:
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
918,260
|
|
|
$
|
—
|
|
|
$
|
918,260
|
|
|
$
|
—
|
|
CMO/Other MBS
|
373,284
|
|
|
—
|
|
|
373,284
|
|
|
—
|
|
Total residential MBS
|
1,291,544
|
|
|
—
|
|
|
1,291,544
|
|
|
—
|
|
Federal agencies
|
156,467
|
|
|
—
|
|
|
156,467
|
|
|
—
|
|
Corporate bonds
|
463,512
|
|
|
—
|
|
|
463,512
|
|
|
—
|
|
State and municipal
|
387,095
|
|
|
—
|
|
|
387,095
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other securities
|
1,007,074
|
|
|
—
|
|
|
1,007,074
|
|
|
—
|
|
Total investment securities AFS
|
2,298,618
|
|
|
—
|
|
|
2,298,618
|
|
|
—
|
|
Swaps
|
149,797
|
|
|
—
|
|
|
149,797
|
|
|
—
|
|
Total assets
|
$
|
2,448,415
|
|
|
$
|
—
|
|
|
$
|
2,448,415
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
Swaps
|
$
|
60,004
|
|
|
$
|
—
|
|
|
$
|
60,004
|
|
|
$
|
—
|
|
Total liabilities
|
$
|
60,004
|
|
|
$
|
—
|
|
|
$
|
60,004
|
|
|
$
|
—
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
A summary of assets and liabilities at December 31, 2019 measured at estimated fair value on a recurring basis is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
Assets:
|
|
|
|
|
|
|
|
Investment securities AFS:
|
|
|
|
|
|
|
|
Residential MBS:
|
|
|
|
|
|
|
|
Agency-backed
|
$
|
1,615,119
|
|
|
$
|
—
|
|
|
$
|
1,615,119
|
|
|
$
|
—
|
|
CMO/Other MBS
|
512,277
|
|
|
—
|
|
|
512,277
|
|
|
—
|
|
Total residential MBS
|
2,127,396
|
|
|
—
|
|
|
2,127,396
|
|
|
—
|
|
Federal agencies
|
201,138
|
|
|
—
|
|
|
201,138
|
|
|
—
|
|
Corporate bonds
|
320,922
|
|
|
—
|
|
|
320,922
|
|
|
—
|
|
State and municipal
|
446,192
|
|
|
—
|
|
|
446,192
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other investment securities AFS
|
968,252
|
|
|
—
|
|
|
968,252
|
|
|
—
|
|
Total AFS securities
|
3,095,648
|
|
|
—
|
|
|
3,095,648
|
|
|
—
|
|
Interest rate caps and swaps
|
67,318
|
|
|
—
|
|
|
67,318
|
|
|
—
|
|
Total assets
|
$
|
3,162,966
|
|
|
$
|
—
|
|
|
$
|
3,162,966
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
Swaps
|
$
|
24,314
|
|
|
$
|
—
|
|
|
$
|
24,314
|
|
|
$
|
—
|
|
Total liabilities
|
$
|
24,314
|
|
|
$
|
—
|
|
|
$
|
24,314
|
|
|
$
|
—
|
|
The following categories of financial assets are not measured at fair value on a recurring basis, but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
Loans Held for Sale
The estimated fair value of commercial loans originated and intended for sale approximates their carrying value as these loans are variable-rate loans that reprice frequently with no significant change in credit risk since origination. Residential loans held for sale are carried at the lower of cost or fair value, which is evaluated on a pool-level basis. Fair value is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors.
Collateral Dependent Loans
For collateral dependent loans, which are presented in the table below, where we determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and we expect repayment of the loan to be provided substantially through the operation or sale of the collateral, the ACL- loans is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. For real estate loans, the fair value of the loan’s collateral is determined by third party appraisals, which are then adjusted for the estimated selling and closing costs related to liquidation of the collateral. The unobservable inputs may vary depending on the individual assets. We review third party appraisals for appropriateness and adjust the value downward to consider selling and closing costs, which generally range from 4% to 10% of the appraised value. For non-real estate loans, fair value of the loan’s collateral may be determined using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
A summary of collateral dependent loans at December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
C&I
|
$
|
10,916
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,916
|
|
ABL
|
1,899
|
|
|
—
|
|
|
—
|
|
|
1,899
|
|
Payroll Finance
|
2,300
|
|
|
—
|
|
|
—
|
|
|
2,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE
|
27,323
|
|
|
—
|
|
|
—
|
|
|
27,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
1,307
|
|
|
—
|
|
|
—
|
|
|
1,307
|
|
Consumer
|
3,593
|
|
|
—
|
|
|
—
|
|
|
3,593
|
|
Total collateral dependent loans measured at fair value
|
$
|
47,338
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
47,338
|
|
Impaired Loans
Impaired loans are presented in our consolidated financial statements in the same manner as collateral dependent loans. A summary of impaired loans at December 31, 2019 measured at estimated fair value on a non-recurring basis is the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
Commercial & industrial
|
$
|
14,515
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,515
|
|
ABL
|
3,772
|
|
|
—
|
|
|
—
|
|
|
3,772
|
|
Equipment finance
|
1,794
|
|
|
—
|
|
|
—
|
|
|
1,794
|
|
CRE
|
12,614
|
|
|
—
|
|
|
—
|
|
|
12,614
|
|
Multi-family
|
1,184
|
|
|
—
|
|
|
—
|
|
|
1,184
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
2,924
|
|
|
—
|
|
|
—
|
|
|
2,924
|
|
Consumer
|
1,300
|
|
|
—
|
|
|
—
|
|
|
1,300
|
|
Total impaired loans measured at fair value
|
$
|
38,103
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,103
|
|
OREO
OREO is initially recorded at fair value less our estimate of costs to sell. These assets are subsequently remeasured and reported at the lower of cost or fair value, less costs to sell, and are primarily comprised of commercial and residential real estate property. Upon initial recognition, OREO is re-measured and reported at fair value through a charge-off to the ACL – loans based on the fair value of the underlying collateral. The fair value is generally determined using Level 3 inputs, including appraisals or other indications of value based on recent comparable sales of similar properties or data inputs that are generally observable in the market place. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between comparable sales and income data available. Appraisals are reviewed by our credit department, our external loan review consultant and verified by officers in our credit administration area. OREO subject to non-recurring fair value measurement was $5.3 million and $12.2 million at December 31, 2020 and 2019, respectively. There were write-downs of $1.6 million in 2020, $959 thousand in 2019 and $678 thousand in 2018 related to changes in fair value recognized through income for those foreclosed assets held by us.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Significant Unobservable Inputs to Level 3 Measurements
The following table presents quantitative information about significant unobservable inputs used in the fair value measurements for collateral dependent Level 3 assets at December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring fair value measurements
|
|
Fair value
|
|
Valuation technique
|
|
Unobservable input / assumptions
|
|
Discount rate/prepayment speeds(1) (weighted average)
|
Impaired loans:
|
|
|
|
|
|
|
|
|
C&I
|
|
$
|
10,916
|
|
|
Discount analysis
|
|
Mainly value of taxi medallions
|
|
10% -19% (14)%
|
Asset-based lending
|
|
1,899
|
|
|
Appraisal
|
|
Value of underlying collateral
|
|
Approx. 50%
|
Payroll finance
|
|
2,300
|
|
|
Appraisal
|
|
Value of underlying collateral
|
|
Approx. 50%
|
|
|
|
|
|
|
|
|
|
CRE
|
|
27,323
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
|
1,307
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
Consumer
|
|
3,593
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
Assets taken in foreclosure:
|
|
|
|
|
|
|
|
|
Residential mortgage
|
|
1,425
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
CRE
|
|
2,368
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
ADC
|
|
1,554
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
(1) For loans collateralized by real estate and real estate assets taken in foreclosure the discount rate represents the discount factors applied to the appraisal to determine fair value, which includes a general discount to the appraised value based on historical experience, estimated costs to carry and costs of sale.
The following table presents quantitative information about significant unobservable inputs used in the fair value measurements for Level 3 assets at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring fair value measurements
|
|
Fair value
|
|
Valuation technique
|
|
Unobservable input / assumptions
|
|
Discount rate/prepayment speeds(1) (weighted average)
|
Impaired loans:
|
|
|
|
|
|
|
|
|
C&I
|
|
$
|
14,515
|
|
|
Discount analysis
|
|
Mainly value of taxi medallions
|
|
6% -10% (7.9)%
|
Asset-based lending
|
|
3,772
|
|
|
Appraisal
|
|
Value of underlying collateral
|
|
Approx. 50%
|
Equipment finance
|
|
1,794
|
|
|
Appraisal
|
|
Value of underlying collateral
|
|
15.0%
|
CRE
|
|
12,614
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
Multi-family
|
|
1,184
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
|
|
|
|
|
|
|
|
|
Residential mortgage
|
|
2,924
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
Consumer
|
|
1,300
|
|
|
Appraisal
|
|
Adjustments for comparable properties
|
|
22.0%
|
Assets taken in foreclosure:
|
|
|
|
|
|
|
|
|
Residential mortgage
|
|
5,220
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
CRE
|
|
4,682
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
ADC
|
|
2,287
|
|
|
Appraisal
|
|
Adjustments by management to reflect current conditions/selling costs
|
|
22.0%
|
(1) See (1) above.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
Fair Values of Financial Instruments
GAAP requires disclosure of fair value information for those financial instruments for which it is practicable to estimate fair value, whether or not such financial instruments are recognized in the consolidated financial statements for interim and annual periods.
Quoted market prices are used to estimate fair values when those prices are available. Active markets do not exist for many types of financial instruments and fair values for these instruments must be estimated using techniques such as discounted cash flow analysis and by comparison to similar instruments. These estimates are highly subjective and require judgments regarding significant matters, such as the amount and timing of future cash flows and the selection of discount rates that appropriately reflect market and credit risks. Changes in these judgments often have a material effect on the fair value estimates. Since these estimates are made as of a specific point in time, they are susceptible to material near-term changes. Fair values disclosed in accordance with GAAP do not reflect any premium or discount that could result from the sale of a large volume of a particular financial instrument, nor do they reflect possible tax ramifications or estimated transaction costs.
The following is a summary of the carrying amounts and estimated fair value of financial assets and liabilities (none of which were held for trading purposes) as of December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Carrying
amount
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
Financial assets:
|
|
|
|
|
|
|
|
Cash and due from banks
|
$
|
305,002
|
|
|
$
|
305,002
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities AFS
|
2,298,618
|
|
|
—
|
|
|
2,298,618
|
|
|
—
|
|
Securities HTM
|
1,740,838
|
|
|
—
|
|
|
1,874,504
|
|
|
—
|
|
Portfolio loans, net
|
21,522,309
|
|
|
—
|
|
|
—
|
|
|
21,791,489
|
|
Loans held for sale
|
11,749
|
|
|
—
|
|
|
11,749
|
|
|
—
|
|
Accrued interest receivable on securities
|
26,508
|
|
|
—
|
|
|
26,508
|
|
|
—
|
|
Accrued interest receivable on loans
|
70,997
|
|
|
—
|
|
|
—
|
|
|
70,997
|
|
FHLB stock and FRB stock
|
166,190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Swaps
|
149,797
|
|
|
—
|
|
|
149,797
|
|
|
—
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
Non-maturity deposits
|
21,122,692
|
|
|
21,122,692
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
1,996,830
|
|
|
—
|
|
|
2,002,702
|
|
|
—
|
|
FHLB borrowings
|
382,000
|
|
|
—
|
|
|
382,000
|
|
|
—
|
|
Other borrowings
|
304,101
|
|
|
—
|
|
|
304,101
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Subordinated Notes - Bank
|
143,703
|
|
|
—
|
|
|
145,870
|
|
|
—
|
|
Subordinated Notes - Company
|
491,910
|
|
|
—
|
|
|
506,497
|
|
|
—
|
|
Mortgage escrow funds
|
59,686
|
|
|
—
|
|
|
59,686
|
|
|
—
|
|
Accrued interest payable on deposits
|
1,068
|
|
|
—
|
|
|
1,068
|
|
|
—
|
|
Accrued interest payable on borrowings
|
3,425
|
|
|
—
|
|
|
3,425
|
|
|
—
|
|
Swaps
|
60,004
|
|
|
—
|
|
|
60,004
|
|
|
—
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following is a summary of the carrying amounts and estimated fair value of financial assets and liabilities (none of which were held for trading purposes) as of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Carrying
amount
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
Financial assets:
|
|
|
|
|
|
|
|
Cash and due from banks
|
$
|
329,151
|
|
|
$
|
329,151
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities AFS
|
3,095,648
|
|
|
—
|
|
|
3,095,648
|
|
|
—
|
|
Securities HTM
|
1,979,661
|
|
|
—
|
|
|
2,053,191
|
|
|
—
|
|
Portfolio loans, net
|
21,333,974
|
|
|
—
|
|
|
—
|
|
|
21,382,990
|
|
Loans held for sale
|
8,125
|
|
|
—
|
|
|
8,125
|
|
|
—
|
|
Accrued interest receivable on securities
|
29,308
|
|
|
—
|
|
|
29,308
|
|
|
—
|
|
Accrued interest receivable on loans
|
71,004
|
|
|
—
|
|
|
—
|
|
|
71,004
|
|
FHLB stock and FRB stock
|
251,805
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Swaps
|
67,318
|
|
|
—
|
|
|
67,318
|
|
|
—
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
Non-maturity deposits
|
18,970,607
|
|
|
18,970,607
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
3,448,051
|
|
|
—
|
|
|
3,444,669
|
|
|
—
|
|
FHLB borrowings
|
2,245,653
|
|
|
—
|
|
|
2,248,851
|
|
|
—
|
|
Other borrowings
|
22,678
|
|
|
—
|
|
|
22,677
|
|
|
—
|
|
3.50% Senior Notes
|
173,504
|
|
|
—
|
|
|
173,733
|
|
|
—
|
|
Subordinated Notes - 2029
|
444,123
|
|
|
|
|
453,512
|
|
|
|
Mortgage escrow funds
|
58,316
|
|
|
—
|
|
|
58,315
|
|
|
—
|
|
Accrued interest payable on deposits
|
5,427
|
|
|
—
|
|
|
5,427
|
|
|
—
|
|
Accrued interest payable on borrowings
|
8,629
|
|
|
—
|
|
|
8,629
|
|
|
—
|
|
Swaps
|
24,314
|
|
|
—
|
|
|
24,314
|
|
|
—
|
|
The following paragraphs summarize the principal methods and assumptions used by us to estimate the fair value of certain of our financial instruments noted above:
Loans
The fair value of portfolio loans, net is determined using an exit price methodology. The exit price methodology is based on a discounted cash flow analysis, in which projected cash flows are based on contractual cash flows adjusted for prepayments for certain loan types (e.g. each of the loan types we reported in Note 4. “Portfolio Loans”) and the use of a discount rate based on expected relative risk of the cash flows. The discount rate selected considers loan type, maturity date, a liquidity premium, cost to service, and cost of capital, which is a Level 3 fair value estimate.
Accrued interest receivable
The carrying amounts of accrued interest approximates fair value and is classified in the fair value hierarchy in the same level as the asset/liability the interest is related to.
FHLB and FRB stock
Due to restrictions placed on transferability, it is not practical to determine the fair value of these securities.
Deposits and mortgage escrow funds
The fair values disclosed for non-maturity deposits (e.g., interest and non-interest checking, savings, and money market accounts) are by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. The carrying amounts of certificates of deposit and mortgage escrow funds are segregated by account type and original term, and fair values are estimated by using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits, resulting in a Level 2 classification.
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
These fair values do not include the value of core deposit relationships that comprise a significant portion of our deposits. We believe that our core deposit relationships provide a relatively stable, low-cost funding source that has a substantial value separate from the deposit balances.
FHLB borrowings, other borrowings, 3.50% Senior Notes and Subordinated Notes Bank and Company
The carrying amounts of FHLB short-term borrowings, and borrowings under repurchase agreements, generally maturing within ninety days, approximate their fair values, resulting in a Level 2 classification. The fair value of long-term FHLB borrowings, the 3.50% Senior Notes, and the Subordinated Notes - Bank and Company are estimated using discounted cash flow analyzes based on current borrowing rates for similar types of borrowing arrangements, resulting in a Level 2 classification.
Other financial instruments
Other financial assets and liabilities listed in the table above have estimated fair values that approximate the respective carrying amounts because the instruments are payable on demand or have short-term maturities and present relatively low credit risk and interest rate risk.
The fair values of our off-balance-sheet financial instruments described in Note 19. “Off-Balance Sheet Financial Instruments” were estimated based on current market terms (including interest rates and fees), considering the remaining terms of the agreements and the credit worthiness of the counterparties. At December 31, 2020 and 2019, the estimated fair value of these instruments approximated the related carrying amounts, which were not material.
Accrued interest payable
The carrying amounts of accrued interest approximate fair value and are classified in accordance with the related instrument.
We may elect to measure certain financial instruments at fair value at specified election dates. The fair value measurement option may be applied instrument by instrument, is generally irrevocable and is applied only to entire instruments and not to portions of instruments. Unrealized gains and losses on items for which the fair value measurement option was elected must be reported in earnings at each reporting date. For the periods presented in this report, we had no financial instruments measured at fair value under the fair value measurement option.
(22) AOCI
Components of AOCI were as follows as of the dates shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Net unrealized holding gain on AFS securities
|
$
|
115,523
|
|
|
$
|
52,593
|
|
Related income tax (expense)
|
(31,931)
|
|
|
(14,537)
|
|
Available for sale securities AOCI, net of tax
|
83,592
|
|
|
38,056
|
|
Net unrealized holding loss on securities transferred to HTM
|
(348)
|
|
|
(744)
|
|
Related income tax benefit
|
96
|
|
|
206
|
|
Securities transferred to HTM AOCI, net of tax
|
(252)
|
|
|
(538)
|
|
Net unrealized holding gain on retirement plans
|
2,040
|
|
|
3,728
|
|
Related income tax (expense)
|
(564)
|
|
|
(1,030)
|
|
Retirement plan AOCI, net of tax
|
1,476
|
|
|
2,698
|
|
Accumulated other comprehensive income
|
$
|
84,816
|
|
|
$
|
40,216
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The following table presents the changes in each component of AOCI for 2020 and 2019, and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized holding gain (loss) on AFS securities
|
|
Net unrealized holding (loss) gain on securities transferred to held to maturity
|
|
Net unrealized holding gain (loss) on retirement plans
|
|
Total
|
Year ended December 31, 2020
|
|
|
|
|
|
|
|
Balance at beginning of the period
|
$
|
38,056
|
|
|
$
|
(538)
|
|
|
$
|
2,698
|
|
|
$
|
40,216
|
|
|
|
|
|
|
|
|
|
Other comprehensive income before reclassification
|
52,358
|
|
|
—
|
|
|
—
|
|
|
52,358
|
|
|
|
|
|
|
|
|
|
Amounts reclassified from AOCI
|
(6,822)
|
|
|
286
|
|
|
(1,222)
|
|
|
(7,758)
|
|
Total other comprehensive income (loss)
|
45,536
|
|
|
286
|
|
|
(1,222)
|
|
|
44,600
|
|
Balance at end of period
|
$
|
83,592
|
|
|
$
|
(252)
|
|
|
$
|
1,476
|
|
|
$
|
84,816
|
|
Year ended December 31, 2019
|
|
|
|
|
|
|
|
Balance at beginning of the period
|
$
|
(75,077)
|
|
|
$
|
(2,546)
|
|
|
$
|
11,678
|
|
|
$
|
(65,945)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income before reclassification
|
116,684
|
|
|
—
|
|
|
—
|
|
|
116,684
|
|
Securities reclassified from HTM to AFS
|
(8,548)
|
|
|
—
|
|
|
—
|
|
|
(8,548)
|
|
Amounts reclassified from AOCI
|
4,997
|
|
|
2,008
|
|
|
(8,980)
|
|
|
(1,975)
|
|
Total other comprehensive income (loss)
|
113,133
|
|
|
2,008
|
|
|
(8,980)
|
|
|
106,161
|
|
Balance at end of period
|
$
|
38,056
|
|
|
$
|
(538)
|
|
|
$
|
2,698
|
|
|
$
|
40,216
|
|
Year ended December 31, 2018
|
|
|
|
|
|
|
|
Balance at beginning of the period
|
$
|
(22,324)
|
|
|
$
|
(2,678)
|
|
|
$
|
(1,164)
|
|
|
$
|
(26,166)
|
|
Reclassification of the stranded income tax effects from the enactment of the Tax Reform Act from AOCI
|
(4,376)
|
|
|
(525)
|
|
|
(228)
|
|
|
$
|
(5,129)
|
|
Other comprehensive (loss) before reclassification
|
(56,183)
|
|
|
—
|
|
|
—
|
|
|
(56,183)
|
|
Amounts reclassified from AOCI
|
7,806
|
|
|
657
|
|
|
13,070
|
|
|
21,533
|
|
Total other comprehensive (loss) income
|
(52,753)
|
|
|
132
|
|
|
12,842
|
|
|
(39,779)
|
|
Balance at end of period
|
$
|
(75,077)
|
|
|
$
|
(2,546)
|
|
|
$
|
11,678
|
|
|
$
|
(65,945)
|
|
Location in consolidated income statement where reclassification from AOCI is included
|
Net gain (loss) on sale of securities
|
|
Interest income on securities
|
|
Other non-interest expense
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(23) Condensed Parent Company Financial Statements
Set forth below are the condensed balance sheets of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Assets:
|
|
|
|
Cash
|
$
|
128,721
|
|
|
$
|
265,145
|
|
|
|
|
|
Investment in the Bank
|
4,881,841
|
|
|
4,643,022
|
|
|
|
|
|
Goodwill
|
27,910
|
|
|
27,910
|
|
Trade name
|
20,500
|
|
|
20,500
|
|
|
|
|
|
Other assets
|
31,875
|
|
|
24,521
|
|
Total assets
|
$
|
5,090,847
|
|
|
$
|
4,981,098
|
|
Liabilities:
|
|
|
|
3.50% Senior Notes
|
$
|
—
|
|
|
$
|
173,504
|
|
Subordinated Notes - Company
|
491,910
|
|
|
270,941
|
|
Other liabilities
|
8,423
|
|
|
6,540
|
|
Total liabilities
|
500,333
|
|
|
450,985
|
|
Stockholders’ equity
|
4,590,514
|
|
|
4,530,113
|
|
Total liabilities & stockholders’ equity
|
$
|
5,090,847
|
|
|
$
|
4,981,098
|
|
The table below presents the condensed income statement of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Interest income
|
$
|
166
|
|
|
$
|
43
|
|
|
$
|
46
|
|
|
|
|
|
|
|
Dividends from the Bank
|
185,000
|
|
|
500,000
|
|
|
290,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
(15,233)
|
|
|
(5,986)
|
|
|
(8,747)
|
|
Non-interest expense
|
(24,963)
|
|
|
(21,566)
|
|
|
(14,564)
|
|
Income tax benefit
|
7,320
|
|
|
6,260
|
|
|
5,397
|
|
Income before equity in undistributed earnings of the Bank
|
152,290
|
|
|
478,751
|
|
|
272,139
|
|
|
|
|
|
|
|
Equity in undistributed earnings (excess distributed) of the Bank
|
73,479
|
|
|
(51,710)
|
|
|
175,115
|
|
|
|
|
|
|
|
Net income
|
225,769
|
|
|
427,041
|
|
|
447,254
|
|
Preferred stock dividends
|
7,883
|
|
|
7,933
|
|
|
7,978
|
|
Net income available to common stockholders
|
$
|
217,886
|
|
|
$
|
419,108
|
|
|
$
|
439,276
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
The table below presents the condensed statements of cash flows of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
225,769
|
|
|
$
|
427,041
|
|
|
$
|
447,254
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Equity in (undistributed) excess distributed earnings of the Bank
|
(73,479)
|
|
|
51,710
|
|
|
(175,115)
|
|
|
|
|
|
|
|
(Gain) on extinguishment of 3.50% Senior Notes
|
—
|
|
|
(46)
|
|
|
(172)
|
|
Other adjustments, net
|
13,339
|
|
|
6,171
|
|
|
5,560
|
|
Net cash provided by operating activities
|
165,629
|
|
|
484,876
|
|
|
277,527
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in the Bank
|
(175,000)
|
|
|
(75,000)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of Subordinated Notes - Company
|
221,577
|
|
|
270,941
|
|
|
—
|
|
Maturity and early redemption of 3.50% Senior Notes
|
(173,373)
|
|
|
(6,954)
|
|
|
(19,455)
|
|
Repayment of Subordinated Notes - 2029
|
(1,000)
|
|
|
—
|
|
|
—
|
|
Maturity of 5.50% Senior Notes
|
—
|
|
|
—
|
|
|
(77,000)
|
|
Cash dividends paid on common stock
|
(54,495)
|
|
|
(58,110)
|
|
|
(63,118)
|
|
Cash dividend paid on preferred stock
|
(8,775)
|
|
|
(8,775)
|
|
|
(8,775)
|
|
Stock-based compensation transactions
|
610
|
|
|
2,909
|
|
|
691
|
|
Repurchase of treasury stock
|
(111,597)
|
|
|
(382,883)
|
|
|
(159,903)
|
|
Net cash (used for) financing activities
|
(127,053)
|
|
|
(182,872)
|
|
|
(327,560)
|
|
Net (decrease) increase in cash
|
(136,424)
|
|
|
227,004
|
|
|
(50,033)
|
|
Cash at beginning of the period
|
265,145
|
|
|
38,141
|
|
|
88,174
|
|
Cash at end of the period
|
$
|
128,721
|
|
|
$
|
265,145
|
|
|
$
|
38,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
(Dollars in thousands, except share or per share data)
(24) Quarterly Results of Operations (Unaudited)
The following is a consolidated condensed summary of quarterly results of operations for 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2020
|
|
|
|
|
|
|
|
|
|
For the quarter ended
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
Interest and dividend income
|
|
$
|
273,527
|
|
|
$
|
253,226
|
|
|
$
|
244,658
|
|
|
$
|
242,610
|
|
Interest expense
|
|
61,755
|
|
|
39,927
|
|
|
26,834
|
|
|
20,584
|
|
Net interest income
|
|
211,772
|
|
|
213,299
|
|
|
217,824
|
|
|
222,026
|
|
Provision for credit losses
|
|
138,280
|
|
|
56,606
|
|
|
30,000
|
|
|
27,500
|
|
Non-interest income
|
|
47,326
|
|
|
26,090
|
|
|
28,225
|
|
|
33,921
|
|
Non-interest expense
|
|
114,713
|
|
|
124,881
|
|
|
119,362
|
|
|
133,473
|
|
Income before income tax
|
|
6,105
|
|
|
57,902
|
|
|
96,687
|
|
|
94,974
|
|
Income tax (benefit) expense
|
|
(8,042)
|
|
|
7,110
|
|
|
12,280
|
|
|
18,551
|
|
Net income
|
|
14,147
|
|
|
50,792
|
|
|
84,407
|
|
|
76,423
|
|
Preferred stock dividend
|
|
1,976
|
|
|
1,972
|
|
|
1,969
|
|
|
1,966
|
|
Net income available to common stockholders
|
|
$
|
12,171
|
|
|
$
|
48,820
|
|
|
$
|
82,438
|
|
|
$
|
74,457
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.06
|
|
|
$
|
0.25
|
|
|
$
|
0.43
|
|
|
$
|
0.39
|
|
Diluted
|
|
0.06
|
|
|
0.25
|
|
|
0.43
|
|
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2019
|
|
|
|
|
|
|
|
|
|
For the quarter ended
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
Interest and dividend income
|
|
$
|
309,400
|
|
|
$
|
302,457
|
|
|
$
|
295,209
|
|
|
295,474
|
|
Interest expense
|
|
73,894
|
|
|
70,618
|
|
|
71,888
|
|
|
67,217
|
|
Net interest income
|
|
235,506
|
|
|
231,839
|
|
|
223,321
|
|
|
228,257
|
|
Provision for loan losses
|
|
10,200
|
|
|
11,500
|
|
|
13,700
|
|
|
10,585
|
|
Non-interest income
|
|
19,597
|
|
|
27,058
|
|
|
51,830
|
|
|
32,381
|
|
Non-interest expense
|
|
114,992
|
|
|
126,940
|
|
|
106,455
|
|
|
115,450
|
|
Income before income tax
|
|
129,911
|
|
|
120,457
|
|
|
154,996
|
|
|
134,603
|
|
Income tax expense
|
|
28,474
|
|
|
23,997
|
|
|
32,549
|
|
|
27,905
|
|
Net income
|
|
101,437
|
|
|
96,460
|
|
|
122,447
|
|
|
106,698
|
|
Preferred stock dividend
|
|
1,989
|
|
|
1,987
|
|
|
1,982
|
|
|
1,976
|
|
Net income available to common stockholders
|
|
$
|
99,448
|
|
|
$
|
94,473
|
|
|
$
|
120,465
|
|
|
104,722
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.47
|
|
|
$
|
0.46
|
|
|
$
|
0.59
|
|
|
$
|
0.52
|
|
Diluted
|
|
0.47
|
|
|
0.46
|
|
|
0.59
|
|
|
0.52
|
|
(25) Recently Issued Accounting Standards
ASU 2018-14, “Compensation - Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20).” ASU 2018-14 amends and modifies the disclosure requirements for employers that sponsor defined benefit pension or other post-retirement plans. The amendments in this update remove disclosures that are no longer considered cost beneficial, clarify the specific requirements of disclosures, and add disclosure requirements identified as relevant. ASU 2018-14 will be effective for us on January 1, 2021, and is not expected to have a significant impact on our financial statements.
ASU 2019-12, “Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes.” ASU 2019-12 provides guidance to simplify the accounting for income taxes by eliminating certain exceptions to the guidance in ASC 740 related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition for deferred tax liabilities for outside basis differences. ASU 2019-12 also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. ASU 2019-12 will be effective for us on January 1, 2021, and is not expected to have a significant impact on our financial statements.
ASU 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” ASU 2020-04 provides optional expedients and exceptions for accounting related to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. ASU 2020-04 applies only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform and do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. ASU 2020-04 was effective upon issuance and generally can be applied through December 31, 2022.
ASU 2020-08, “Codification Improvements to Subtopic 310-20, Receivables - Nonrefundable Fees and Other Costs.” ASU 2020-08 clarifies the accounting for the amortization of purchase premiums for callable debt securities with multiple call dates. ASU 2020-8 will be effective for us on January 1, 2021 and is not expected to have a significant impact on our financial statements.
ASU 2020-09, “Debt (Topic 470): Amendments to SEC Paragraphs Pursuant to SEC Release No. 33-10762.” ASU 2020-9 amends the ASC to reflect the issuance of an SEC rule related to financial disclosure requirements for subsidiary issuers and guarantors of registered debt securities and affiliates whose securities are pledged as collateral for registered securities. ASU 2020-09 will be effective for us on January 4, 2021, concurrent with the effective date of the SEC release, and is not expected to have a significant impact on our financial statements.
ASU 2021-01, “Reference Rate Reform (Topic 848): Scope.” ASU 2021-01 clarifies that certain optional expedients and exceptions in ASC 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. ASU 2021-01 also amends the expedients and exceptions in ASC 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. ASU 2021-01 was effective upon issuance and generally can be applied through December 31, 2022.
See Note 1. “Basis of Financial Statement Presentation and Summary of Significant Accounting Policies” for a discussion of the adoption of new accounting standards that affected the consolidated financial statements contained in this report.