Delaware | 27-0162450 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
14817 Oak Lane, Miami Lakes, FL | 33016 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer ý | Accelerated filer o | |
Non-accelerated filer o | Smaller reporting company o |
Class | October 28, 2015 | |
Common Stock, $0.01 Par Value | 103,524,426 |
Page | ||
PART I. | ||
ITEM 1. | ||
ITEM 2. | ||
ITEM 3. | ||
ITEM 4. | ||
PART II. | ||
ITEM 1. | ||
ITEM 1A. | ||
ITEM 6. | ||
September 30, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
Cash and due from banks: | |||||||
Non-interest bearing | $ | 25,262 | $ | 46,268 | |||
Interest bearing | 51,619 | 33,979 | |||||
Interest bearing deposits at Federal Reserve Bank | 195,533 | 100,596 | |||||
Federal funds sold | 3,867 | 6,674 | |||||
Cash and cash equivalents | 276,281 | 187,517 | |||||
Investment securities available for sale, at fair value | 4,661,446 | 4,585,694 | |||||
Investment securities held to maturity | 10,000 | 10,000 | |||||
Non-marketable equity securities | 217,945 | 191,674 | |||||
Loans held for sale | 50,791 | 1,399 | |||||
Loans (including covered loans of $854,117 and $1,043,864) | 15,431,385 | 12,414,769 | |||||
Allowance for loan and lease losses | (118,285 | ) | (95,542 | ) | |||
Loans, net | 15,313,100 | 12,319,227 | |||||
FDIC indemnification asset | 798,223 | 974,704 | |||||
Bank owned life insurance | 225,089 | 215,065 | |||||
Equipment under operating lease, net | 401,754 | 314,558 | |||||
Other real estate owned (including covered OREO of $9,136 and $13,645) | 9,676 | 13,780 | |||||
Deferred tax asset, net | 154,050 | 117,215 | |||||
Goodwill and other intangible assets | 78,408 | 68,414 | |||||
Other assets | 340,908 | 211,282 | |||||
Total assets | $ | 22,537,671 | $ | 19,210,529 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Demand deposits: | |||||||
Non-interest bearing | $ | 2,723,347 | $ | 2,714,127 | |||
Interest bearing | 1,362,471 | 899,696 | |||||
Savings and money market | 7,260,978 | 5,896,007 | |||||
Time | 4,551,096 | 4,001,925 | |||||
Total deposits | 15,897,892 | 13,511,755 | |||||
Federal Home Loan Bank advances and other borrowings | 4,093,816 | 3,318,559 | |||||
Other liabilities | 335,395 | 327,681 | |||||
Total liabilities | 20,327,103 | 17,157,995 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, par value $0.01 per share, 400,000,000 shares authorized; 103,529,759 and 101,656,702 shares issued and outstanding | 1,035 | 1,017 | |||||
Paid-in capital | 1,399,003 | 1,353,538 | |||||
Retained earnings | 780,011 | 651,627 | |||||
Accumulated other comprehensive income | 30,519 | 46,352 | |||||
Total stockholders' equity | 2,210,568 | 2,052,534 | |||||
Total liabilities and stockholders' equity | $ | 22,537,671 | $ | 19,210,529 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Interest income: | |||||||||||||||
Loans | $ | 190,294 | $ | 171,591 | $ | 545,683 | $ | 499,558 | |||||||
Investment securities | 30,889 | 27,816 | 85,393 | 78,383 | |||||||||||
Other | 2,715 | 1,815 | 7,338 | 5,576 | |||||||||||
Total interest income | 223,898 | 201,222 | 638,414 | 583,517 | |||||||||||
Interest expense: | |||||||||||||||
Deposits | 23,959 | 19,432 | 65,818 | 52,994 | |||||||||||
Borrowings | 10,988 | 8,541 | 29,939 | 24,932 | |||||||||||
Total interest expense | 34,947 | 27,973 | 95,757 | 77,926 | |||||||||||
Net interest income before provision for loan losses | 188,951 | 173,249 | 542,657 | 505,591 | |||||||||||
Provision for (recovery of) loan losses (including $1,073, $(900), $667 and $793 for covered loans) | 17,819 | 5,387 | 34,387 | 20,982 | |||||||||||
Net interest income after provision for loan losses | 171,132 | 167,862 | 508,270 | 484,609 | |||||||||||
Non-interest income: | |||||||||||||||
Income from resolution of covered assets, net | 12,364 | 14,525 | 41,261 | 39,756 | |||||||||||
Net loss on FDIC indemnification | (15,988 | ) | (16,958 | ) | (53,024 | ) | (39,758 | ) | |||||||
FDIC reimbursement of costs of resolution of covered assets | 134 | 1,411 | 841 | 3,651 | |||||||||||
Service charges and fees | 4,637 | 4,236 | 13,580 | 12,427 | |||||||||||
Gain on sale of loans, net (including gain related to covered loans of $9,288, $3,667, $26,711 and $22,595) | 11,301 | 3,789 | 29,690 | 23,112 | |||||||||||
Gain on investment securities available for sale, net | 2,343 | 795 | 5,493 | 1,156 | |||||||||||
Lease financing | 12,673 | 4,122 | 25,954 | 12,685 | |||||||||||
Other non-interest income | 3,709 | 2,531 | 9,177 | 12,090 | |||||||||||
Total non-interest income | 31,173 | 14,451 | 72,972 | 65,119 | |||||||||||
Non-interest expense: | |||||||||||||||
Employee compensation and benefits | 55,316 | 50,003 | 156,640 | 149,008 | |||||||||||
Occupancy and equipment | 19,103 | 17,782 | 56,207 | 52,245 | |||||||||||
Amortization of FDIC indemnification asset | 28,409 | 17,948 | 76,874 | 48,883 | |||||||||||
Other real estate owned expense, net (including loss (gain) related to covered OREO of $493, $93, $1,186 and $(2,495)) | 1,191 | 1,501 | 3,468 | 1,530 | |||||||||||
Deposit insurance expense | 3,615 | 2,452 | 9,696 | 7,015 | |||||||||||
Professional fees | 4,095 | 3,106 | 10,073 | 9,663 | |||||||||||
Telecommunications and data processing | 3,451 | 3,332 | 10,267 | 9,905 | |||||||||||
Other non-interest expense | 17,089 | 12,809 | 46,636 | 39,765 | |||||||||||
Total non-interest expense | 132,269 | 108,933 | 369,861 | 318,014 | |||||||||||
Income before income taxes | 70,036 | 73,380 | 211,381 | 231,714 | |||||||||||
Provision (benefit) for income taxes | (32,267 | ) | 19,813 | 15,984 | 74,333 | ||||||||||
Net income | $ | 102,303 | $ | 53,567 | $ | 195,397 | $ | 157,381 | |||||||
Earnings per common share, basic (see Note 2) | $ | 0.96 | $ | 0.51 | $ | 1.84 | $ | 1.51 | |||||||
Earnings per common share, diluted (see Note 2) | $ | 0.95 | $ | 0.51 | $ | 1.83 | $ | 1.50 | |||||||
Cash dividends declared per common share | $ | 0.21 | $ | 0.21 | $ | 0.63 | $ | 0.63 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 102,303 | $ | 53,567 | $ | 195,397 | $ | 157,381 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Unrealized gains on investment securities available for sale: | |||||||||||||||
Net unrealized holding gain (loss) arising during the period | (5,281 | ) | (14,898 | ) | (3,436 | ) | 6,535 | ||||||||
Reclassification adjustment for net securities gains realized in income | (1,417 | ) | (488 | ) | (3,323 | ) | (710 | ) | |||||||
Net change in unrealized gains on securities available for sale | (6,698 | ) | (15,386 | ) | (6,759 | ) | 5,825 | ||||||||
Unrealized losses on derivative instruments: | |||||||||||||||
Net unrealized holding gain (loss) arising during the period | (18,139 | ) | 391 | (21,206 | ) | (12,124 | ) | ||||||||
Reclassification adjustment for net losses realized in income | 4,222 | 4,134 | 12,132 | 12,246 | |||||||||||
Net change in unrealized losses on derivative instruments | (13,917 | ) | 4,525 | (9,074 | ) | 122 | |||||||||
Other comprehensive income (loss) | (20,615 | ) | (10,861 | ) | (15,833 | ) | 5,947 | ||||||||
Comprehensive income | $ | 81,688 | $ | 42,706 | $ | 179,564 | $ | 163,328 |
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 195,397 | $ | 157,381 | |||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
Amortization and accretion, net | (123,007 | ) | (204,056 | ) | |||
Provision for loan losses | 34,387 | 20,982 | |||||
Income from resolution of covered assets, net | (41,261 | ) | (39,756 | ) | |||
Net loss on FDIC indemnification | 53,024 | 39,758 | |||||
Gain on sale of loans, net | (29,690 | ) | (23,112 | ) | |||
Increase in cash surrender value of bank owned life insurance | (2,324 | ) | (2,264 | ) | |||
Gain on investment securities available for sale, net | (5,493 | ) | (1,156 | ) | |||
(Gain) loss on other real estate owned | 1,085 | (2,366 | ) | ||||
Equity based compensation | 12,045 | 11,629 | |||||
Depreciation and amortization | 30,744 | 22,808 | |||||
Deferred income taxes | (24,445 | ) | (31,206 | ) | |||
Proceeds from sale of loans held for sale | 119,877 | 15,726 | |||||
Loans originated for sale, net of repayments | (86,086 | ) | (17,308 | ) | |||
Realized tax benefits from dividend equivalents and equity based compensation | (276 | ) | (1,483 | ) | |||
Other: | |||||||
(Increase) decrease in other assets | 1,426 | (12,692 | ) | ||||
Increase in other liabilities | 24,753 | 15,536 | |||||
Net cash provided by (used in) operating activities | 160,156 | (51,579 | ) | ||||
Cash flows from investing activities: | |||||||
Net cash paid in business combination | (277,553 | ) | — | ||||
Purchase of investment securities | (1,435,456 | ) | (1,115,488 | ) | |||
Proceeds from repayments and calls of investment securities available for sale | 424,128 | 253,947 | |||||
Proceeds from sale of investment securities available for sale | 799,450 | 203,360 | |||||
Purchase of non-marketable equity securities | (106,609 | ) | (40,050 | ) | |||
Proceeds from redemption of non-marketable equity securities | 80,338 | 33,067 | |||||
Purchases of loans | (678,075 | ) | (613,703 | ) | |||
Loan originations, repayments and resolutions, net | (2,066,388 | ) | (1,621,880 | ) | |||
Proceeds from sale of loans, net | 152,820 | 542,741 | |||||
Decrease in FDIC indemnification asset for claims filed | 46,307 | 94,320 | |||||
Purchase of premises and equipment, net | (20,421 | ) | (18,525 | ) | |||
Acquisition of equipment under operating lease, net | (151,677 | ) | (51,922 | ) | |||
Proceeds from sale of other real estate owned | 13,709 | 45,947 | |||||
Other investing activities | (18,376 | ) | (5,297 | ) | |||
Net cash used in investing activities | (3,237,803 | ) | (2,293,483 | ) | |||
(Continued) |
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Cash flows from financing activities: | |||||||
Net increase in deposits | 2,386,146 | 2,301,489 | |||||
Additions to Federal Home Loan Bank advances and other borrowings | 5,630,000 | 2,600,000 | |||||
Repayments of Federal Home Loan Bank advances and other borrowings | (4,856,327 | ) | (2,431,308 | ) | |||
Dividends paid | (66,626 | ) | (65,750 | ) | |||
Realized tax benefits from dividend equivalents and equity based compensation | 276 | 1,483 | |||||
Exercise of stock options | 33,162 | 914 | |||||
Other financing activities | 39,780 | 33,629 | |||||
Net cash provided by financing activities | 3,166,411 | 2,440,457 | |||||
Net increase in cash and cash equivalents | 88,764 | 95,395 | |||||
Cash and cash equivalents, beginning of period | 187,517 | 252,749 | |||||
Cash and cash equivalents, end of period | $ | 276,281 | $ | 348,144 | |||
Supplemental disclosure of cash flow information: | |||||||
Interest paid | $ | 89,626 | $ | 72,667 | |||
Income taxes paid | $ | 19,249 | $ | 93,053 | |||
Supplemental schedule of non-cash investing and financing activities: | |||||||
Transfers from loans to other real estate owned and other repossessed assets | $ | 13,656 | $ | 21,542 | |||
Disbursement of loan proceeds from escrow | $ | — | $ | 52,500 | |||
Dividends declared, not paid | $ | 22,355 | $ | 21,966 | |||
Proceeds from sale of equipment under operating lease held in escrow | $ | 52,237 | $ | — | |||
Acquisition of assets under capital lease | $ | — | $ | 9,035 |
Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income | Total Stockholders’ Equity | |||||||||||||||||
Balance at December 31, 2014 | 101,656,702 | $ | 1,017 | $ | 1,353,538 | $ | 651,627 | $ | 46,352 | $ | 2,052,534 | |||||||||||
Comprehensive income | — | — | — | 195,397 | (15,833 | ) | 179,564 | |||||||||||||||
Dividends | — | — | — | (67,013 | ) | — | (67,013 | ) | ||||||||||||||
Equity based compensation | 662,928 | 6 | 12,039 | — | — | 12,045 | ||||||||||||||||
Forfeiture of unvested shares | (39,706 | ) | — | — | — | — | — | |||||||||||||||
Exercise of stock options | 1,249,835 | 12 | 33,150 | — | — | 33,162 | ||||||||||||||||
Tax benefits from dividend equivalents and equity based compensation | — | — | 276 | — | — | 276 | ||||||||||||||||
Balance at September 30, 2015 | 103,529,759 | $ | 1,035 | $ | 1,399,003 | $ | 780,011 | $ | 30,519 | $ | 2,210,568 | |||||||||||
Balance at December 31, 2013 | 101,013,014 | $ | 1,010 | $ | 1,334,945 | $ | 535,263 | $ | 57,480 | $ | 1,928,698 | |||||||||||
Comprehensive income | — | — | — | 157,381 | 5,947 | 163,328 | ||||||||||||||||
Dividends | — | — | — | (65,883 | ) | — | (65,883 | ) | ||||||||||||||
Equity based compensation | 692,029 | 7 | 11,622 | — | — | 11,629 | ||||||||||||||||
Forfeiture of unvested shares | (93,951 | ) | (1 | ) | 1 | — | — | — | ||||||||||||||
Exercise of stock options | 54,883 | 1 | 913 | — | — | 914 | ||||||||||||||||
Tax benefits from dividend equivalents and equity based compensation | — | — | 1,483 | — | — | 1,483 | ||||||||||||||||
Balance at September 30, 2014 | 101,665,975 | $ | 1,017 | $ | 1,348,964 | $ | 626,761 | $ | 63,427 | $ | 2,040,169 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
c | 2015 | 2014 | 2015 | 2014 | |||||||||||
Basic earnings per common share: | |||||||||||||||
Numerator: | |||||||||||||||
Net income | $ | 102,303 | $ | 53,567 | $ | 195,397 | $ | 157,381 | |||||||
Distributed and undistributed earnings allocated to participating securities | (4,016 | ) | (2,130 | ) | (7,578 | ) | (6,215 | ) | |||||||
Income allocated to common stockholders for basic earnings per common share | $ | 98,287 | $ | 51,437 | $ | 187,819 | $ | 151,166 | |||||||
Denominator: | |||||||||||||||
Weighted average common shares outstanding | 103,503,425 | 101,657,560 | 103,064,484 | 101,545,930 | |||||||||||
Less average unvested stock awards | (1,176,288 | ) | (1,175,739 | ) | (1,121,973 | ) | (1,120,393 | ) | |||||||
Weighted average shares for basic earnings per common share | 102,327,137 | 100,481,821 | 101,942,511 | 100,425,537 | |||||||||||
Basic earnings per common share | $ | 0.96 | $ | 0.51 | $ | 1.84 | $ | 1.51 | |||||||
Diluted earnings per common share: | |||||||||||||||
Numerator: | |||||||||||||||
Income allocated to common stockholders for basic earnings per common share | $ | 98,287 | $ | 51,437 | $ | 187,819 | $ | 151,166 | |||||||
Adjustment for earnings reallocated from participating securities | 25 | 5 | 30 | 14 | |||||||||||
Income used in calculating diluted earnings per common share | $ | 98,312 | $ | 51,442 | $ | 187,849 | $ | 151,180 | |||||||
Denominator: | |||||||||||||||
Weighted average shares for basic earnings per common share | 102,327,137 | 100,481,821 | 101,942,511 | 100,425,537 | |||||||||||
Dilutive effect of stock options | 989,661 | 140,006 | 839,518 | 142,035 | |||||||||||
Weighted average shares for diluted earnings per common share | 103,316,798 | 100,621,827 | 102,782,029 | 100,567,572 | |||||||||||
Diluted earnings per common share | $ | 0.95 | $ | 0.51 | $ | 1.83 | $ | 1.50 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Unvested shares | 1,192,732 | 1,222,148 | 1,192,732 | 1,222,148 | |||||||
Stock options and warrants | 1,851,376 | 6,386,424 | 1,851,376 | 6,386,424 |
September 30, 2015 | |||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | |||||||||||||
Gains | Losses | ||||||||||||||
U.S. Treasury securities | $ | 54,947 | $ | 339 | $ | — | $ | 55,286 | |||||||
U.S. Government agency and sponsored enterprise residential mortgage-backed securities | 1,267,439 | 24,783 | (461 | ) | 1,291,761 | ||||||||||
U.S. Government agency and sponsored enterprise commercial mortgage-backed securities | 91,325 | 1,763 | — | 93,088 | |||||||||||
Resecuritized real estate mortgage investment conduits (“Re-Remics”) | 110,809 | 1,947 | (22 | ) | 112,734 | ||||||||||
Private label residential mortgage-backed securities and collateralized mortgage obligations ("CMOs") | 494,572 | 50,969 | (998 | ) | 544,543 | ||||||||||
Private label commercial mortgage-backed securities | 1,098,343 | 12,049 | (2,438 | ) | 1,107,954 | ||||||||||
Single family rental real estate-backed securities | 578,743 | 136 | (6,587 | ) | 572,292 | ||||||||||
Collateralized loan obligations | 309,595 | 150 | (2,785 | ) | 306,960 | ||||||||||
Non-mortgage asset-backed securities | 57,284 | 1,950 | — | 59,234 | |||||||||||
Preferred stocks | 75,823 | 9,253 | — | 85,076 | |||||||||||
State and municipal obligations | 175,047 | 3,362 | (218 | ) | 178,191 | ||||||||||
Small Business Administration ("SBA") securities | 242,340 | 4,298 | (598 | ) | 246,040 | ||||||||||
Other debt securities | 3,818 | 4,469 | — | 8,287 | |||||||||||
$ | 4,560,085 | $ | 115,468 | $ | (14,107 | ) | $ | 4,661,446 |
December 31, 2014 | |||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | |||||||||||||
Gains | Losses | ||||||||||||||
U.S. Treasury securities | $ | 54,924 | $ | 43 | $ | — | $ | 54,967 | |||||||
U.S. Government agency and sponsored enterprise residential mortgage-backed securities | 1,501,504 | 29,613 | (6,401 | ) | 1,524,716 | ||||||||||
U.S. Government agency and sponsored enterprise commercial mortgage-backed securities | 101,089 | 769 | — | 101,858 | |||||||||||
Re-Remics | 179,664 | 3,613 | (5 | ) | 183,272 | ||||||||||
Private label residential mortgage-backed securities and CMOs | 350,300 | 54,222 | (543 | ) | 403,979 | ||||||||||
Private label commercial mortgage-backed securities | 1,156,166 | 10,254 | (4,935 | ) | 1,161,485 | ||||||||||
Single family rental real estate-backed securities | 446,079 | 468 | (3,530 | ) | 443,017 | ||||||||||
Collateralized loan obligations | 174,767 | — | (435 | ) | 174,332 | ||||||||||
Non-mortgage asset-backed securities | 96,250 | 3,824 | (6 | ) | 100,068 | ||||||||||
Preferred stocks | 96,294 | 9,148 | — | 105,442 | |||||||||||
State and municipal obligations | 15,317 | 385 | — | 15,702 | |||||||||||
SBA securities | 298,424 | 10,540 | (236 | ) | 308,728 | ||||||||||
Other debt securities | 3,712 | 4,416 | — | 8,128 | |||||||||||
$ | 4,474,490 | $ | 127,295 | $ | (16,091 | ) | $ | 4,585,694 |
Amortized Cost | Fair Value | ||||||
Due in one year or less | $ | 627,272 | $ | 638,794 | |||
Due after one year through five years | 2,299,502 | 2,337,361 | |||||
Due after five years through ten years | 1,090,732 | 1,114,166 | |||||
Due after ten years | 466,756 | 486,049 | |||||
Preferred stocks with no stated maturity | 75,823 | 85,076 | |||||
$ | 4,560,085 | $ | 4,661,446 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Proceeds from sale of investment securities available for sale | $ | 324,536 | $ | 83,536 | $ | 799,450 | $ | 203,360 | |||||||
Gross realized gains | $ | 2,343 | $ | 795 | $ | 5,968 | $ | 2,075 | |||||||
Gross realized losses | — | — | (475 | ) | (919 | ) | |||||||||
Gain on investment securities available for sale, net | $ | 2,343 | $ | 795 | $ | 5,493 | $ | 1,156 |
September 30, 2015 | |||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government agency and sponsored enterprise residential mortgage-backed securities | $ | 1,276 | $ | (6 | ) | $ | 105,195 | $ | (455 | ) | $ | 106,471 | $ | (461 | ) | ||||||||
Re-Remics | 8,004 | (22 | ) | — | — | 8,004 | (22 | ) | |||||||||||||||
Private label residential mortgage-backed securities and CMOs | 54,758 | (721 | ) | 11,715 | (277 | ) | 66,473 | (998 | ) | ||||||||||||||
Private label commercial mortgage-backed securities | 271,225 | (2,101 | ) | 62,726 | (337 | ) | 333,951 | (2,438 | ) | ||||||||||||||
Single family rental real estate-backed securities | 308,633 | (2,107 | ) | 213,699 | (4,480 | ) | 522,332 | (6,587 | ) | ||||||||||||||
Collateralized loan obligations | 222,653 | (2,175 | ) | 49,390 | (610 | ) | 272,043 | (2,785 | ) | ||||||||||||||
State and municipal obligations | 14,927 | (218 | ) | — | — | 14,927 | (218 | ) | |||||||||||||||
SBA securities | 25,613 | (598 | ) | — | — | 25,613 | (598 | ) | |||||||||||||||
$ | 907,089 | $ | (7,948 | ) | $ | 442,725 | $ | (6,159 | ) | $ | 1,349,814 | $ | (14,107 | ) |
December 31, 2014 | |||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government agency and sponsored enterprise residential mortgage-backed securities | $ | 7,058 | $ | (34 | ) | $ | 300,057 | $ | (6,367 | ) | $ | 307,115 | $ | (6,401 | ) | ||||||||
Re-Remics | — | — | 335 | (5 | ) | 335 | (5 | ) | |||||||||||||||
Private label residential mortgage-backed securities and CMOs | 60,076 | (189 | ) | 14,653 | (354 | ) | 74,729 | (543 | ) | ||||||||||||||
Private label commercial mortgage-backed securities | 103,900 | (1,150 | ) | 239,456 | (3,785 | ) | 343,356 | (4,935 | ) | ||||||||||||||
Single family rental real estate-backed securities | 233,012 | (3,530 | ) | — | — | 233,012 | (3,530 | ) | |||||||||||||||
Collateralized loan obligations | 49,565 | (435 | ) | — | — | 49,565 | (435 | ) | |||||||||||||||
Non-mortgage asset-backed securities | 2,796 | (6 | ) | — | — | 2,796 | (6 | ) | |||||||||||||||
SBA securities | 49,851 | (236 | ) | — | — | 49,851 | (236 | ) | |||||||||||||||
$ | 506,258 | $ | (5,580 | ) | $ | 554,501 | $ | (10,511 | ) | $ | 1,060,759 | $ | (16,091 | ) |
September 30, 2015 | ||||||||||||||||||||||
Non-Covered Loans | Covered Loans | Percent of Total | ||||||||||||||||||||
New Loans | ACI | ACI | Non-ACI | Total | ||||||||||||||||||
Residential: | ||||||||||||||||||||||
1-4 single family residential | $ | 2,906,939 | $ | — | $ | 738,532 | $ | 47,957 | $ | 3,693,428 | 24.0 | % | ||||||||||
Home equity loans and lines of credit | 1,121 | — | 3,456 | 72,833 | 77,410 | 0.5 | % | |||||||||||||||
2,908,060 | — | 741,988 | 120,790 | 3,770,838 | 24.5 | % | ||||||||||||||||
Commercial: | ||||||||||||||||||||||
Multi-family | 3,021,768 | 24,588 | — | — | 3,046,356 | 19.8 | % | |||||||||||||||
Commercial real estate | ||||||||||||||||||||||
Owner occupied | 1,172,156 | 21,805 | — | — | 1,193,961 | 7.8 | % | |||||||||||||||
Non-owner occupied | 2,507,484 | 25,295 | — | — | 2,532,779 | 16.4 | % | |||||||||||||||
Construction and land | 308,512 | — | — | — | 308,512 | 2.0 | % | |||||||||||||||
Commercial and industrial | 2,704,590 | 1,199 | — | — | 2,705,789 | 17.6 | % | |||||||||||||||
Commercial finance subsidiaries | 1,802,979 | — | — | — | 1,802,979 | 11.7 | % | |||||||||||||||
11,517,489 | 72,887 | — | — | 11,590,376 | 75.3 | % | ||||||||||||||||
Consumer | 33,250 | 11 | — | — | 33,261 | 0.2 | % | |||||||||||||||
Total loans | 14,458,799 | 72,898 | 741,988 | 120,790 | 15,394,475 | 100.0 | % | |||||||||||||||
Premiums, discounts and deferred fees and costs, net | 45,571 | — | — | (8,661 | ) | 36,910 | ||||||||||||||||
Loans including premiums, discounts and deferred fees and costs | 14,504,370 | 72,898 | 741,988 | 112,129 | 15,431,385 | |||||||||||||||||
Allowance for loan and lease losses | (114,800 | ) | — | — | (3,485 | ) | (118,285 | ) | ||||||||||||||
Loans, net | $ | 14,389,570 | $ | 72,898 | $ | 741,988 | $ | 108,644 | $ | 15,313,100 |
December 31, 2014 | ||||||||||||||||||||||
Non-Covered Loans | Covered Loans | Percent of Total | ||||||||||||||||||||
New Loans | ACI | ACI | Non-ACI | Total | ||||||||||||||||||
Residential: | ||||||||||||||||||||||
1-4 single family residential | $ | 2,486,272 | $ | — | $ | 874,522 | $ | 56,138 | $ | 3,416,932 | 27.6 | % | ||||||||||
Home equity loans and lines of credit | 1,827 | — | 22,657 | 101,142 | 125,626 | 1.0 | % | |||||||||||||||
2,488,099 | — | 897,179 | 157,280 | 3,542,558 | 28.6 | % | ||||||||||||||||
Commercial: | ||||||||||||||||||||||
Multi-family | 1,927,225 | 24,964 | — | — | 1,952,189 | 15.8 | % | |||||||||||||||
Commercial real estate | ||||||||||||||||||||||
Owner occupied | 1,008,930 | 34,440 | — | — | 1,043,370 | 8.4 | % | |||||||||||||||
Non-owner occupied | 1,753,317 | 30,762 | — | — | 1,784,079 | 14.4 | % | |||||||||||||||
Construction and land | 167,713 | 2,007 | — | — | 169,720 | 1.4 | % | |||||||||||||||
Commercial and industrial | 2,402,064 | 1,229 | — | — | 2,403,293 | 19.4 | % | |||||||||||||||
Commercial finance subsidiaries | 1,456,751 | — | — | — | 1,456,751 | 11.8 | % | |||||||||||||||
8,716,000 | 93,402 | — | — | 8,809,402 | 71.2 | % | ||||||||||||||||
Consumer | 26,293 | 14 | — | — | 26,307 | 0.2 | % | |||||||||||||||
Total loans | 11,230,392 | 93,416 | 897,179 | 157,280 | 12,378,267 | 100.0 | % | |||||||||||||||
Premiums, discounts and deferred fees and costs, net | 47,097 | — | — | (10,595 | ) | 36,502 | ||||||||||||||||
Loans including premiums, discounts and deferred fees and costs | 11,277,489 | 93,416 | 897,179 | 146,685 | 12,414,769 | |||||||||||||||||
Allowance for loan and lease losses | (91,350 | ) | — | — | (4,192 | ) | (95,542 | ) | ||||||||||||||
Loans, net | $ | 11,186,139 | $ | 93,416 | $ | 897,179 | $ | 142,493 | $ | 12,319,227 |
Balance at December 31, 2013 | $ | 1,158,572 | |
Reclassifications from non-accretable difference | 185,604 | ||
Accretion | (338,864 | ) | |
Balance at December 31, 2014 | 1,005,312 | ||
Reclassifications from non-accretable difference | 118,819 | ||
Accretion | (216,219 | ) | |
Balance at September 30, 2015 | $ | 907,912 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
UPB of loans sold | $ | 66,129 | $ | 71,301 | $ | 184,250 | $ | 205,570 | |||||||
Cash proceeds, net of transaction costs | $ | 54,209 | $ | 52,279 | $ | 152,820 | $ | 138,726 | |||||||
Recorded investment in loans sold | 44,921 | 36,241 | 126,109 | 106,163 | |||||||||||
Net pre-tax impact on earnings, excluding loss on FDIC indemnification | $ | 9,288 | $ | 16,038 | $ | 26,711 | $ | 32,563 | |||||||
Gain on sale of covered loans, net | $ | 9,288 | $ | 3,667 | $ | 26,711 | $ | 4,624 | |||||||
Proceeds recorded in interest income | — | 12,371 | — | 27,939 | |||||||||||
$ | 9,288 | $ | 16,038 | $ | 26,711 | $ | 32,563 | ||||||||
Loss on FDIC indemnification, net | $ | (7,430 | ) | $ | (4,068 | ) | $ | (21,476 | ) | $ | (2,823 | ) |
Cash proceeds, net of transaction costs | $ | 101,023 | |
Carrying value of loans transferred to loans held for sale | 86,521 | ||
Provision for loan losses recorded upon transfer to loans held for sale | (3,469 | ) | |
Recorded investment in loans sold | 83,052 | ||
Gain on sale of covered loans | $ | 17,971 | |
Loss on FDIC indemnification | $ | (2,085 | ) |
Three Months Ended September 30, | |||||||||||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||||||||||
Residential | Commercial | Consumer | Total | Residential | Commercial | Consumer | Total | ||||||||||||||||||||||||
Beginning balance | $ | 13,429 | $ | 93,757 | $ | 199 | $ | 107,385 | $ | 14,285 | $ | 60,695 | $ | 491 | $ | 75,471 | |||||||||||||||
Provision for (recovery of) loan losses: | 14 | ||||||||||||||||||||||||||||||
ACI loans | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Non-ACI loans | 1,089 | (16 | ) | — | 1,073 | (450 | ) | (450 | ) | — | (900 | ) | |||||||||||||||||||
New loans | 191 | 16,500 | 55 | 16,746 | 355 | 6,195 | (263 | ) | 6,287 | ||||||||||||||||||||||
Total provision | 1,280 | 16,484 | 55 | 17,819 | (95 | ) | 5,745 | (263 | ) | 5,387 | |||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||||
ACI loans | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Non-ACI loans | (189 | ) | — | — | (189 | ) | (1,052 | ) | — | — | (1,052 | ) | |||||||||||||||||||
New loans | — | (6,903 | ) | — | (6,903 | ) | — | (1,469 | ) | (173 | ) | (1,642 | ) | ||||||||||||||||||
Total charge-offs | (189 | ) | (6,903 | ) | — | (7,092 | ) | (1,052 | ) | (1,469 | ) | (173 | ) | (2,694 | ) | ||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||||
Non-ACI loans | 15 | 16 | — | 31 | 4 | 450 | — | 454 | |||||||||||||||||||||||
New loans | — | 137 | 5 | 142 |