NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
UMB Financial Corporation is a bank holding company, which offers a wide range of banking and other financial services to its customers through
its branches and offices in the states of Missouri, Kansas, Colorado, Illinois, Oklahoma, Texas, Arizona, Nebraska, Pennsylvania, South Dakota, Indiana, Utah, Minnesota, California, and Wisconsin. The preparation of consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. These
estimates and assumptions also impact reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Following is a summary of the more significant accounting policies to assist the reader in
understanding the financial presentation.
Consolidation
The Company and its wholly owned subsidiaries are included in the Consolidated Financial Statements (references hereinafter to the
Company in these Notes to Consolidated Financial Statements include wholly owned subsidiaries). Intercompany accounts and transactions have been eliminated in consolidation.
Revenue Recognition
Interest on loans
and securities is recognized based on rate times the principal amount outstanding. This includes the impact of amortization of premiums and discounts. Interest accrual is discontinued when, in the opinion of management, the likelihood of collection
becomes doubtful. Other noninterest income is recognized as services are performed or revenue-generating transactions are executed.
Cash and cash
equivalents
Cash and cash equivalents include Cash and due from banks and amounts due from the Federal Reserve Bank. Cash on hand,
cash items in the process of collection, and amounts due from correspondent banks are included in Cash and due from banks. Amounts due from the Federal Reserve Bank are interest-bearing for all periods presented and are included in the
Interest-bearing due from banks line on the Companys Consolidated Balance Sheets.
This table provides a summary of cash and cash
equivalents as presented on the Consolidated Statements of Cash Flows as of December
31, 2016 and 2015 (in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Due from the Federal Reserve
|
|
$
|
641,850
|
|
|
$
|
360,895
|
|
Cash and due from banks
|
|
|
422,117
|
|
|
|
458,217
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
1,063,967
|
|
|
$
|
819,112
|
|
|
|
|
|
|
|
|
|
|
Also included in the Interest-bearing due from banks line, but not considered cash and cash equivalents are
interest-bearing accounts held at other financial institutions, which totaled $74.0 million and $162.0 million at December 31, 2016 and 2015, respectively.
Loans and Loans Held for Sale
Loans are
classified by the portfolio segments of commercial, real estate, consumer, and leases. The portfolio segments are further disaggregated into the loan classes of commercial, asset-based, factoring, commercial credit card, real estate
construction, real estate commercial, real estate residential, real estate HELOC, consumer credit card, consumer other, and leases.
65
A loan is considered to be impaired when management believes it is probable that it will be
unable to collect all principal and interest due according to the contractual terms of the loan. If a loan is impaired, the Company records a valuation allowance equal to the carrying amount of the loan in excess of the present value of the
estimated future cash flows discounted at the loans effective rate, based on the loans observable market price or the fair value of the collateral if the loan is collateral dependent.
A loan is accounted for as a troubled debt restructuring when a concession had been granted to a debtor experiencing financial difficulties.
The Companys modifications generally include interest rate adjustments, and amortization and maturity date extensions. These modifications allow the debtor short-term cash relief to allow them to improve their financial condition. Restructured
loans are individually evaluated for impairment as part of the allowance for loan loss analysis.
Loans, including those that are
considered to be impaired and restructured, are evaluated regularly by management. Loans are considered delinquent when payment has not been received within 30 days of its contractual due date. Loans are placed on
non-accrual
status when the collection of interest or principal is 90 days or more past due, unless the loan is adequately secured and in the process of collection. When a loan is placed on
non-accrual
status, any interest previously accrued but not collected is reversed against current income. Loans may be returned to accrual status when all the principal and interest amounts contractually due are
brought current and future payments are reasonably assured. Interest payments received on
non-accrual
loans are applied to principal unless the remaining principal balance has been determined to be fully
collectible.
The adequacy of the allowance for loan losses is based on managements continuing evaluation of the pertinent factors
underlying the quality of the loan portfolio, including actual loan loss experience, current economic conditions, detailed analysis of individual loans for which full collectability may not be assured, determination of the existence and realizable
value of the collateral and guarantees securing such loans. The actual losses, notwithstanding such considerations, however, could differ from the amounts estimated by management.
The Company maintains a reserve, separate from the allowance for loan losses, to address the risk of loss associated with loan contingencies,
which is included in the Accrued expenses and taxes line item in the Consolidated Balance Sheets. In order to maintain the reserve for
off-balance
sheet items at an appropriate level, a provision to increase
or reduce the reserve is included in the Companys Consolidated Statements of Income. The level of the reserve will be adjusted as needed to maintain the reserve at a specified level in relation to contingent loan risk. The risk of loss arising
from
un-funded
loan commitments has been assessed by dividing the contingencies into pools of similar loan commitments and by applying two factors to each pool. The gross amount of contingent exposure is first
multiplied by a potential use factor to estimate the degree to which the unused commitments might reasonably be expected to be used in a time of high usage. The resultant figure is then multiplied by a factor to estimate the risk of loss assuming
funding of these loans. The potential loss estimates for each segment of the portfolio are added to arrive at a total potential loss estimate that is used to set the reserve.
Purchased loans are recorded at estimated fair value at the Acquisition Date with no carryover of the related allowance. Purchased loans are
segregated between those considered to be performing,
non-purchased
credit impaired loans
(Non-PCI),
and those with evidence of credit deterioration, purchased credit
impaired loans (PCI). Purchased loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, that all contractually required payments will not be collected. See further information regarding the
accounting for PCI loans in Note 3, Loans and Allowance for Loan Losses, on page 72.
Loans held for sale are carried at the
lower of aggregate cost or market value. Loan fees (net of certain direct loan origination costs) on loans held for sale are deferred until the related loans are sold or repaid. Gains or losses on loan sales are recognized at the time of sale and
determined using the specific identification method.
66
Securities
Debt securities available for sale principally include U.S. Treasury and agency securities, Government Sponsored Entity (GSE) mortgage-backed
securities, certain securities of state and political subdivisions, and corporates. Securities classified as available for sale are measured at fair value. Unrealized holding gains and losses are excluded from earnings and reported in Accumulated
other comprehensive income (loss) (AOCI) until realized. Realized gains and losses on sales are computed by the specific identification method at the time of disposition and are shown separately as a component of noninterest income.
Securities held to maturity are carried at amortized historical cost based on managements intention, and the Companys ability to
hold them to maturity. The Company classifies certain securities of state and political subdivisions as held to maturity.
Trading
securities, acquired for subsequent sale to customers, are carried at fair value. Market adjustments, fees and gains or losses on the sale of trading securities are considered to be a normal part of operations and are included in trading and
investment banking income.
Equity-method investments
The Company accounts for certain other investments using equity-method accounting. For
non-marketable
equity-method investments, the Companys proportionate share of the income or loss is recognized on a
one-quarter
lag. When transparency in pricing exists, other investments are considered marketable
equity-method investments. For marketable equity-method investments, the Company recognizes its proportionate share of income or loss as of the date of the Companys Consolidated Financial Statements.
Goodwill and Other Intangibles
Goodwill
is tested for impairment annually and more frequently whenever events or changes in circumstance indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value. To test goodwill for impairment, the
Company performs a qualitative assessment of each reporting unit. If the Company determines, on the basis of qualitative factors, that the fair value of the reporting unit is more likely than not greater than the carrying amount, the
two-step
impairment test is not required. Otherwise, the Company compares the fair value of its reporting units to their carrying amounts to determine if an impairment is indicated. If an impairment is indicated,
the implied fair value of the reporting units goodwill is compared to its carrying amount. An impairment loss is measured as the excess of the carrying value of a reporting units goodwill over its implied fair value. As a result of such
impairment tests, the Company has not recognized an impairment charge.
No goodwill impairments were recognized in 2016, 2015, or 2014.
Other intangible assets are amortized over a period of up to 17 years and are evaluated for impairment when events or circumstances dictate. No intangible asset impairments were recognized in 2016, 2015, or 2014. The Company does not have any
indefinite lived intangible assets.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation, which is computed primarily on the straight line method. Premises are
depreciated over 15 to 40 year lives, while equipment is depreciated over lives of 3 to 20 years. Gains and losses from the sale of Premises and equipment are included in Other noninterest income.
Impairment of Long-Lived Assets
Long-lived assets, including Premises and equipment, are reviewed for impairment whenever events or changes in circumstances indicate the
carrying amount of an asset or group of assets may not be recoverable. The
67
impairment review includes a comparison of future cash flows expected to be generated by the asset or group of assets to their current carrying value. If the carrying value of the asset or group
of assets exceeds expected cash flows (undiscounted and without interest charges), an impairment loss is recognized to the extent the carrying value exceeds fair value. No impairments were recognized in 2016, 2015, or 2014.
Income Taxes
The Company accounts for
income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method,
deferred tax assets and liabilities are measured based on the differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the periods in which the differences are expected to reverse. The
effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. The provision for deferred income taxes represents the change in the deferred income tax accounts during
the year excluding the tax effect of the change in net unrealized gain (loss) on securities available for sale.
The Company records
deferred tax assets to the extent these assets will more likely than not be realized. All available evidence is considered in making such determination, including future reversals of existing taxable temporary differences, projected future taxable
income, tax planning strategies and recent financial operations. A valuation allowance is recorded for the portion of deferred tax assets that do not meet the
more-likely-than-not
threshold, and any changes to
the valuation allowance are recorded in income tax expense.
The Company records the financial statement effects of an income tax position
when it is more likely than not, based on the technical merits, that it will be sustained upon examination. A tax position that meets the
more-likely-than-not
recognition threshold is measured and recorded as
the largest amount of tax benefit that is greater than 50 percent likely of being realized upon ultimate settlement with a taxing authority. Previously recognized tax positions are derecognized in the first period in which it is no longer more
likely than not that the tax position will be sustained. The benefit associated with previously unrecognized tax positions are generally recognized in the first period in which the
more-likely-than-not
threshold is met at the reporting date, the tax matter is ultimately settled through negotiation or litigation or when the related statute of limitations for the relevant taxing authority to examine and challenge the tax position has expired. The
recognition, derecognition and measurement of tax positions are based on managements best judgment given the facts, circumstance and information available at the balance sheet date.
The Company recognizes accrued interest related to unrecognized tax benefits in interest expense and penalties in other noninterest expense.
Accrued interest and penalties are included within the related liability lines in the Consolidated Balance Sheets. For the year ended December 31, 2016, the Company has recognized an immaterial amount in interest and penalties related to the
unrecognized tax benefits.
Derivatives
The Company records all derivatives on the Consolidated Balance Sheets at fair value. The accounting for changes in the fair value of
derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to
apply hedge accounting. Currently, four of the Companys derivatives are designated in qualifying hedging relationships. However, the remainder of the Companys derivatives are not designated in qualifying hedging relationships, as the
derivatives are not used to manage risks within the Companys assets or liabilities. All changes in fair value of the Companys
non-designated
derivatives are recognized directly in earnings. Changes
in fair value of the Companys fair value hedges are recognized directly in earnings. The effective portion of changes in fair value of the Companys cash flow hedges are recognized in AOCI. The ineffective portion of changes in fair value
of the cash flow hedges is recognized directly in the Companys Consolidated Statements of Income.
68
Per Share Data
Basic income per share is computed based on the weighted average number of shares of common stock outstanding during each period. Diluted
year-to-date
income per share includes the dilutive effect of 448,742, 453,082, and 600,705 shares issuable upon the exercise of stock options and nonvested restricted shares
granted by the Company at December 31, 2016, 2015, and 2014, respectively.
Options issued under employee benefit plans to purchase
390,503, 455,998, and 249,368 shares of common stock were outstanding at December 31, 2016, 2015, and 2014, respectively, but were not included in the computation of diluted earnings per share because the options were anti-dilutive.
Accounting for Stock-Based Compensation
The Company measures the cost of employee services received in exchange for an award of equity instruments based on the fair value of the award
on the date of the grant. The grant date fair value is estimated using either an option-pricing model which is consistent with the terms of the award or an observed market price, if such a price exists. Such cost is generally recognized over the
vesting period during which an employee is required to provide service in exchange for the award and, in some cases, when performance metrics are met. In September 2016, the Company adopted Accounting Standards Update (ASU)
No. 2016-09
with an effective date of January 1, 2016. As part of the adoption of this standard, the Company made an accounting policy election to account for forfeitures of stock-based compensation on an
actual basis and discontinue the use of an estimated forfeiture approach. See further discussion of this ASU below in Note 2, New Accounting Pronouncements.
2.
NEW ACCOUNTING PRONOUNCEMENTS
Revenue Recognition
In May 2014, the Financial Accounting Standards Board (FASB) issued ASU
No. 2014-09,
Revenue from Contracts with Customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. In August 2015, the FASB issued ASU
No. 2015-14,
which deferred the effective date of ASU
No. 2014-09
to annual reporting periods that begin after December 15, 2017. In March, April,
and May 2016, the FASB issued implementation amendments to the May 2014 ASU (collectively, the amended guidance). The amended guidance affects any entity that enters into contracts with customers to transfer goods and services, unless
those contracts are within the scope of other standards. The amended guidance specifically excludes interest income, as well as other revenues associated with financial assets and liabilities, including loans, leases, securities, and derivatives.
The amended guidance permits the use of either the full retrospective approach or a modified retrospective approach. The Company plans to adopt the amended guidance using the modified retrospective approach on January 1, 2018. The Company is
progressing through its process to implement the amended guidance. The Company has assessed its revenue streams to identify those contracts that are specifically excluded from the scope of the amended guidance and those that may be subject to the
amended guidance. Subsequent to this initial scoping, the Company selected a representative sample of contracts from the
in-scope
revenue streams for review under the amended guidance (key
contracts). The review of key contracts is in process. Upon completion of the review of the key contracts, the Company expects to group the remaining contracts based on the conclusions reached through the key contract review or to perform
additional review of specific contracts that cannot be grouped. While progress has been made, the Company is currently evaluating the impact that the amended guidance will have on its Consolidated Financial Statements and related disclosures.
Equity-Based Compensation
In June 2014, the FASB issued ASU
No. 2014-12,
Accounting for Share-Based
Payments When the Terms of an Award Provide that a Performance Target could be Achieved after the Requisite Service Period. The amendment is intended to reduce diversity in practice by clarifying that a performance target that affects vesting
and that could be achieved after the requisite service period be treated as a performance condition. The amendments in this update were adopted on January 1, 2016. The adoption of this accounting pronouncement had no impact on the
Companys Consolidated Financial Statements.
69
Going Concern
In November 2014, the FASB issued ASU
No. 2014-15,
Disclosure of Uncertainties about an Entitys Ability to Continue as a Going Concern. The amendment addresses managements responsibility in regularly evaluating whether
there is substantial doubt about a companys ability to continue as a going concern. The amendments in this update are effective for the annual period ending after December 15, 2016, and for annual and interim periods thereafter, although
early adoption is permitted. The adoption of this accounting pronouncement had no impact the Companys Consolidated Financial Statements.
Derivatives and Hedging
In November 2014, the FASB issued ASU
No. 2014-16,
Determining Whether the
Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share is More Akin to Debt or to Equity. The amendment is intended to address how current U.S. GAAP should be interpreted in evaluating the economic characteristics and
risks of a host contract in a hybrid financial instrument that is issued in the form of a share. The amendments in this update were adopted on January 1, 2016. The adoption of this accounting pronouncement had no impact on the Companys
Consolidated Financial Statements.
Consolidation
In February 2015, the FASB issued ASU
No. 2015-02,
Amendments to the Consolidation Analysis. The amendment substantially changes the way reporting entities are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation
under the new amendment. Specifically, the amendments modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (VIEs) or voting interest entities, eliminate the presumption that a general
partner should consolidate a limited partnership, and affect the consolidation analysis of reporting entities that are involved with VIEs. The amendments in this update were adopted on January 1, 2016. The adoption of this accounting
pronouncement had no impact on the Companys Consolidated Financial Statements.
Financial Instruments
In January 2016, the FASB issued ASU
No. 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities. The amendment is intended to address certain aspects of recognition, measurement, presentation, and disclosure
of financial instruments. The amendments in this update are effective for interim and annual periods beginning after December 15, 2017. The standard requires the use of the cumulative effect transition method as of the beginning of the year of
adoption. Except for certain provisions, early adoption is not permitted. The Company is currently evaluating the impact that this standard will have on its Consolidated Financial Statements.
Leases
In February 2016, the FASB issued ASU
No. 2016-02,
Leases. The amendment changes the
accounting treatment of leases, in that lessees will recognize most leases
on-balance
sheet. This will increase reported assets and liabilities, as lessees will be required to recognize a
right-of-use
asset along with a lease liability, measured on a discounted basis. Lessees are allowed to account for short-term leases (those with a term of twelve months or
less)
off-balance
sheet. The amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The standard requires the use
of the modified retrospective transition method. Early adoption is permitted. The Company is currently evaluating the impact that this standard will have on its Consolidated Financial Statements.
Extinguishments of Liabilities
In March 2016, the FASB issued ASU
No. 2016-04,
Recognition of
Breakage for Certain Prepaid Stored-Value Products. The amendment is intended to reduce the diversity in practice related to the recognition of breakage. Breakage refers to the portion of a prepaid stored-value product, such as a gift card,
that goes unused wholly or partially for an indefinite period of time. This amendment requires that breakage be accounted for consistent with the breakage guidance within ASU
No. 2014-09,
Revenue
from Contracts with Customers. The amendments in this update are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The standard permits the use of either the modified
retrospective or full retrospective transition method. Early adoption is permitted. The Company is currently evaluating the effect that ASU
No. 2016-04
will have on its Consolidated Financial Statements.
The Company plans to adopt the standard using the modified retrospective approach. The Company will adopt ASU
No. 2016-04
in conjunction with its adoption of ASU
No. 2014-09.
70
Derivatives and Hedging
In March 2016, the FASB issued ASU
No. 2016-05,
Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. The amendment is intended to clarify that the novation of a derivative contract that has been
designated to be in a hedging relationship under Accounting Standards Codification (ASC) Topic 815 does not, in and of itself, represent a termination event for the derivative and does not require dedesignation of the hedging relationship. The
amendments in this update are effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The amendment permits the use of either a prospective or modified retrospective transition method.
Early adoption is permitted. The adoption of this accounting pronouncement will have no impact on the Companys Consolidated Financial Statements.
Equity-Based Compensation
In March 2016, the FASB issued ASU
No. 2016-09,
Improvements to Employee
Share-Based Payment Accounting. The amendment is part of the FASBs simplification initiative and is intended to simplify the accounting around share-based payment award transactions. The amendments include changing the recording of
excess tax benefits from being recognized as a part of surplus capital to being charged directly to the income statement, changing the classification of excess tax benefits within the statement of cash flows, and allowing companies to account for
forfeitures on an actual basis, as well as tax withholding changes. The amendment requires different transition methods for various components of the standard. The amendments in this update are effective for fiscal years beginning after
December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted.
In September 2016, the Company early adopted
ASU
No. 2016-09
with an effective date of January 1, 2016. As part of the adoption of this standard, the Company made an accounting policy election to account for forfeitures on an actual basis and
discontinue the use of an estimated forfeiture approach. Additionally, the Company selected the retrospective transition method for the reclassification of the Net tax benefit related to equity compensation plans from the financing
section to the operating section of the Companys Consolidated Statement of Cash Flows. The impact to the Companys Consolidated Statements of Income for adopting all provisions of the standard was an increase to net income of
$158 thousand for the three-month period ended March 31, 2016 and an increase to net income of $220 thousand for the three-month period ended June 30, 2016. Upon adoption, the Company recorded a cumulative effect adjustment to
the Companys Consolidated Balance Sheets of $482 thousand as an increase to the opening balance of total equity. Prior period financial statements as of and for the three-month and
year-to-date
periods ended March 31, 2016 and June 30, 2016 are recast in Note 20, Summary of Operating Results By Quarter, and will be recast when presented in future filings.
Credit Losses
In June 2016, the FASB issued ASU
2016-13,
Measurement of Credit Losses on Financial
Instruments. This update replaces the current incurred loss methodology for recognizing credit losses with a current expected credit loss model, which requires the measurement of all expected credit losses for financial assets held at the
reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This amendment broadens the information that an entity must consider in developing its expected credit loss estimates. Additionally, the
update amends the accounting for credit losses for
available-for-sale
debt securities and purchased financial assets with a more-than-insignificant amount of credit
deterioration since origination. This update requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality
and underwriting standards of a companys loan portfolio. The amendments in this update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption in fiscal years
beginning after December 15, 2018 is permitted. The amendment requires the use of the modified retrospective approach for adoption. The Company is currently evaluating the impact that this standard will have on its Consolidated Financial
Statements.
Statement of Cash Flows
In August 2016, the FASB issued ASU
2016-15
,
Classification of Certain Receipts and Cash Payments. This amendment adds to and clarifies existing guidance regarding the classification of certain cash receipts and payments in the statement of cash flows with the intent of
reducing diversity in practice with respect to eight types of cash flows. The amendments in this update require full retrospective adoption and
71
are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the
impact that this standard will have on its Consolidated Statement of Cash Flows.
3.
LOANS AND ALLOWANCE FOR LOAN LOSSES
Loan Origination/Risk Management
The
Company has certain lending policies and procedures in place that are designed to minimize the level of risk within the loan portfolio. Diversification of the loan portfolio manages the risk associated with fluctuations in economic conditions.
Authority levels are established for the extension of credit to ensure consistency throughout the Company. It is necessary that policies, processes and practices implemented to control the risks of individual credit transactions and portfolio
segments are sound and adhered to. The Company maintains an independent loan review department that reviews and validates the credit risk program on a continual basis. Management regularly evaluates the results of the loan reviews. The loan review
process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Companys policies and procedures.
Commercial loans are underwritten after evaluating and understanding the borrowers ability to operate profitably and prudently expand
its business. Commercial loans are made based on the identified cash flows of the borrower and on the underlying collateral provided by the borrower. The cash flows of the borrower, however, may not be as expected and the collateral securing these
loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee. In the case of loans secured by accounts
receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts from its customers. Commercial credit cards are generally unsecured and are underwritten with
criteria similar to commercial loans including an analysis of the borrowers cash flow, available business capital, and overall credit-worthiness of the borrower.
Asset-based loans are offered primarily in the form of revolving lines of credit to commercial borrowers that do not generally qualify for
traditional bank financing. Asset-based loans are underwritten based primarily upon the value of the collateral pledged to secure the loan, rather than on the borrowers general financial condition as traditionally reflected by cash flow,
balance sheet strength, operating results, and credit bureau ratings. The Company utilizes
pre-loan
due diligence techniques, monitoring disciplines, and loan management practices common within the asset-based
lending industry to underwrite and manage loans with these borrowers.
Factoring loans provide working capital through the purchase and/or
financing of accounts receivable to borrowers in the transportation industry and to commercial borrowers that do not generally qualify for traditional bank financing.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real
estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is largely dependent
on the successful operation of the property securing the loan or the business conducted on the property securing the loan. The Company requires an appraisal of the collateral be made at origination and on an
as-needed
basis, in conformity with current market conditions and regulatory requirements. The underwriting standards address both owner and
non-owner
occupied real
estate.
Construction loans are underwritten using feasibility studies, independent appraisal reviews, sensitivity analysis or absorption
and lease rates and financial analysis of the developers and property owners. Construction loans are based upon estimates of costs and value associated with the complete project. Construction loans often
72
involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be
pre-committed
permanent loans, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by
on-site
inspections and are considered to have higher risks than other real estate loans due to their repayment being sensitive to interest rate changes, governmental regulation of real property, economic
conditions, and the availability of long-term financing.
Underwriting standards for residential real estate and home equity loans are
based on the borrowers
loan-to-value
percentage, collection remedies, and overall credit history.
Consumer loans are underwritten based on the borrowers repayment ability. The Company monitors delinquencies on all of its consumer
loans and leases and periodically reviews the distribution of FICO scores relative to historical periods to monitor credit risk on its credit card loans. The underwriting and review practices combined with the relatively small loan amounts that are
spread across many individual borrowers, minimizes risk. Consumer loans and leases that are 90 days past due or more are considered
non-performing.
Credit risk is a potential loss resulting from nonpayment of either the primary or secondary exposure. Credit risk is mitigated with formal
risk management practices and a thorough initial credit-granting process including consistent underwriting standards and approval process. Control factors or techniques to minimize credit risk include knowing the client, understanding total
exposure, analyzing the client and debtors financial capacity, and monitoring the clients activities. Credit risk and portions of the portfolio risk are managed through concentration considerations, average risk ratings, and other
aggregate characteristics.
The loan portfolio is comprised of loans originated by the Company and purchased loans in connection with the
Companys acquisition of Marquette on May 31, 2015. The purchased loans were recorded at estimated fair value at the Acquisition Date with no carryover of the related allowance. The purchased loans were segregated between those considered
to be performing,
Non-PCI,
and those with evidence of credit deterioration, PCI. Purchased loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, that
all contractually required payments will not be collected.
At Acquisition Date, gross loans from the Marquette acquisition had a fair
value of $980.4 million split between
Non-PCI
loans totaling $972.6 million and PCI loans totaling $7.8 million. The gross contractually required principal and interest payments receivable for
the
Non-PCI
loans and PCI loans totaled $983.9 million and $9.3 million, respectively.
The fair value estimates for purchased loans are based on expected prepayments and the amount and timing of discounted expected principal,
interest and other cash flows. Credit discounts representing the principal losses expected over the life of the loan are also a component of the initial fair value. In determining the Acquisition Date fair value of PCI loans, and in subsequent
accounting, the Company generally aggregated purchased commercial, real estate, and consumer loans into pools of loans with common risk characteristics.
The difference between the fair value of
Non-PCI
loans and contractual amounts due at the Acquisition
Date is accreted into income over the estimated life of the loans. Contractual amounts due represent the total undiscounted amount of all uncollected principal and interest payments.
Loans accounted for under ASC Topic
310-30
The excess of PCI loans contractual amounts due over the amount of undiscounted cash flows expected to be collected is referred to as the
non-accretable
difference. The
non-accretable
difference, which is neither accreted into income nor recorded on the Consolidated Balance Sheets, reflects estimated
future credit losses and uncollectible contractual interest expected to be incurred over the life of the PCI loans. The excess cash flows expected to be collected over the carrying amount of PCI loans is referred to as the accretable yield. This
amount
73
is accreted into interest income over the remaining life of the purchased loans or pools using the level yield method. The accretable yield is affected by changes in interest rate indices for
variable rate loans, changes in prepayment speed assumptions, and changes in expected principal and interest payments over the estimated lives of the PCI loans.
Each quarter the Company evaluates the remaining contractual amounts due and estimates cash flows expected to be collected over the life of
the PCI loans. Contractual amounts due may increase or decrease for a variety of reasons, for example, when the contractual terms of the loan agreement are modified, when interest rates on variable rate loans change, or when principal and/or
interest payments are received. Cash flows expected to be collected on PCI loans are estimated by incorporating several key assumptions similar to the initial estimate of fair value. These key assumptions include probability of default, loss given
default, and the amount of actual prepayments after the acquisition date. Prepayments affect the estimated lives of loans and could change the amount of interest income, and possibly principal, expected to be collected. In
re-forecasting
future estimated cash flows, credit loss expectations are adjusted as necessary. The adjustments are based, in part, on actual loss severities recognized for each loan type, as well as changes in the
probability of default. For periods in which estimated cash flows are not reforecasted, the prior reporting periods estimated cash flows are adjusted to reflect the actual cash received and credit events that transpired during the current
reporting period.
Increases in expected cash flows of PCI loans subsequent to the Acquisition Date are recognized prospectively through
adjustments of the yield on the loans or pools over their remaining lives, while decreases in expected cash flows are recognized as impairment through a provision for loan losses and an increase in the allowance.
The PCI loans are accounted for in accordance with ASC Topic
310-30,
Loans and Debt Securities
Purchased with Deteriorated Credit Quality
. At December 31, 2016, the net recorded carrying amount of loans accounted for under ASC
310-30
was $800 thousand and the contractual amount due was
$977 thousand.
Below is the composition of the net book value for the PCI loans accounted for under ASC
310-30
at December 31, 2016 (in thousands):
|
|
|
|
|
PCI Loans:
|
|
At December 31, 2016
|
|
Contractually required principal and interest
|
|
$
|
977
|
|
Non-accretable
difference
|
|
|
(152
|
)
|
Accretable yield
|
|
|
(25
|
)
|
|
|
|
|
|
Loans accounted for under ASC
310-30
|
|
$
|
800
|
|
|
|
|
|
|
74
Loan Aging Analysis
This table provides a summary of loan classes and an aging of past due loans at December 31, 2016 and 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
30-89
Days Past
Due and
Accruing
|
|
|
Greater
than 90
Days Past
Due and
Accruing
|
|
|
Non-
Accrual
Loans
|
|
|
Total
Past Due
|
|
|
PCI
Loans
|
|
|
Current
|
|
|
Total Loans
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
3,285
|
|
|
$
|
49
|
|
|
$
|
35,777
|
|
|
$
|
39,111
|
|
|
$
|
|
|
|
$
|
4,371,695
|
|
|
$
|
4,410,806
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
225,878
|
|
|
|
225,878
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
139,902
|
|
|
|
139,902
|
|
Commercial credit card
|
|
|
612
|
|
|
|
10
|
|
|
|
8
|
|
|
|
630
|
|
|
|
|
|
|
|
146,105
|
|
|
|
146,735
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
3
|
|
|
|
|
|
|
|
181
|
|
|
|
184
|
|
|
|
|
|
|
|
741,620
|
|
|
|
741,804
|
|
Real estate commercial
|
|
|
1,303
|
|
|
|
1,004
|
|
|
|
16,423
|
|
|
|
18,730
|
|
|
|
|
|
|
|
3,147,192
|
|
|
|
3,165,922
|
|
Real estate residential
|
|
|
1,034
|
|
|
|
6
|
|
|
|
1,344
|
|
|
|
2,384
|
|
|
|
|
|
|
|
545,966
|
|
|
|
548,350
|
|
Real estate HELOC
|
|
|
588
|
|
|
|
|
|
|
|
4,736
|
|
|
|
5,324
|
|
|
|
|
|
|
|
706,470
|
|
|
|
711,794
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
2,228
|
|
|
|
2,115
|
|
|
|
475
|
|
|
|
4,818
|
|
|
|
|
|
|
|
265,280
|
|
|
|
270,098
|
|
Consumer other
|
|
|
1,061
|
|
|
|
181
|
|
|
|
11,315
|
|
|
|
12,557
|
|
|
|
800
|
|
|
|
126,205
|
|
|
|
139,562
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,532
|
|
|
|
39,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
10,114
|
|
|
$
|
3,365
|
|
|
$
|
70,259
|
|
|
$
|
83,738
|
|
|
$
|
800
|
|
|
$
|
10,455,845
|
|
|
$
|
10,540,383
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
30-89
Days
Past
Due
|
|
|
Greater
than 90
Days Past
Due
|
|
|
Current
|
|
|
Total
Loans
|
|
PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate HELOC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
87
|
|
|
|
|
|
|
|
713
|
|
|
|
800
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total PCI loans
|
|
$
|
87
|
|
|
$
|
|
|
|
$
|
713
|
|
|
$
|
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
30-89
Days
Past Due
and
Accruing
|
|
|
Greater
than 90
Days
Past Due
and
Accruing
|
|
|
Non-Accrual
Loans
|
|
|
Total
Past Due
|
|
|
PCI
Loans
|
|
|
Current
|
|
|
Total
Loans
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
5,821
|
|
|
$
|
2,823
|
|
|
$
|
43,841
|
|
|
$
|
52,485
|
|
|
$
|
|
|
|
$
|
4,153,251
|
|
|
$
|
4,205,736
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
219,244
|
|
|
|
219,244
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90,686
|
|
|
|
90,686
|
|
Commercial credit card
|
|
|
614
|
|
|
|
24
|
|
|
|
13
|
|
|
|
651
|
|
|
|
|
|
|
|
124,710
|
|
|
|
125,361
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
1,828
|
|
|
|
548
|
|
|
|
331
|
|
|
|
2,707
|
|
|
|
|
|
|
|
413,861
|
|
|
|
416,568
|
|
Real estate commercial
|
|
|
2,125
|
|
|
|
1,630
|
|
|
|
9,578
|
|
|
|
13,333
|
|
|
|
1,055
|
|
|
|
2,648,384
|
|
|
|
2,662,772
|
|
Real estate residential
|
|
|
612
|
|
|
|
35
|
|
|
|
800
|
|
|
|
1,447
|
|
|
|
|
|
|
|
490,780
|
|
|
|
492,227
|
|
Real estate HELOC
|
|
|
129
|
|
|
|
|
|
|
|
3,524
|
|
|
|
3,653
|
|
|
|
|
|
|
|
726,310
|
|
|
|
729,963
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
2,256
|
|
|
|
2,089
|
|
|
|
468
|
|
|
|
4,813
|
|
|
|
|
|
|
|
286,757
|
|
|
|
291,570
|
|
Consumer other
|
|
|
5,917
|
|
|
|
175
|
|
|
|
2,597
|
|
|
|
8,689
|
|
|
|
2,001
|
|
|
|
144,087
|
|
|
|
154,777
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41,857
|
|
|
|
41,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
19,302
|
|
|
$
|
7,324
|
|
|
$
|
61,152
|
|
|
$
|
87,778
|
|
|
$
|
3,056
|
|
|
$
|
9,339,927
|
|
|
$
|
9,430,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
30-89
Days
Past
Due
|
|
|
Greater
than 90
Days
Past
Due
|
|
|
Current
|
|
|
Total
Loans
|
|
PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate commercial
|
|
|
|
|
|
|
1,055
|
|
|
|
|
|
|
|
1,055
|
|
Real estate residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate HELOC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
58
|
|
|
|
105
|
|
|
|
1,838
|
|
|
|
2,001
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total PCI loans
|
|
$
|
58
|
|
|
$
|
1,160
|
|
|
$
|
1,838
|
|
|
$
|
3,056
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans are considered past due or delinquent when the contractual principal or interest due in accordance with
the terms of the loan agreement remains unpaid after the due date of the scheduled payment.
Non-accrual
loans include troubled debt restructurings on
non-accrual
status.
Loan delinquency for all loans is shown in the tables above at December 31, 2016 and December 31, 2015, respectively.
Non-PCI
loans that become nonperforming subsequent to acquisition are put on
nonaccrual status and reported as nonperforming or past due using the same criteria applied to the originated loan portfolio.
76
The Company has ceased the recognition of interest on loans with a carrying value of
$70.3 million and $61.2 million at December 31, 2016 and 2015, respectively. Restructured loans totaled $52.5 million and $36.6 million at December 31, 2016 and 2015, respectively. Loans 90 days past due and still
accruing interest amounted to $3.4 million and $7.3 million at December 31, 2016 and 2015, respectively. There was an immaterial amount of interest recognized on impaired loans during 2016, 2015, and 2014.
The Company sold residential real estate loans with proceeds of $89.5 million, $97.7 million, and $73.5 million in the
secondary market without recourse during the periods ended December 31, 2016, 2015, and 2014, respectively.
Credit Quality Indicators
As part of the
on-going
monitoring of the credit quality of the Companys loan portfolio,
management tracks certain credit quality indicators including trends related to the risk grading of specified classes of loans, net charge-offs,
non-performing
loans, and general economic conditions.
The Company utilizes a risk grading matrix to assign a rating to each of its commercial, commercial real estate, and construction real estate
loans. The loan rankings are summarized into the following categories:
Non-watch
list, Watch, Special Mention, and Substandard. Any loan not classified in one of the categories described below is considered to
be a
Non-watch
list loan. A description of the general characteristics of the loan ranking categories is as follows:
|
|
|
Watch
This rating represents credit exposure that presents higher than average risk and warrants greater than routine attention by Company personnel due to conditions affecting the borrower, the
Borrowers industry or the economic environment. These conditions have resulted in some degree of uncertainty that results in higher than average credit risk.
|
|
|
|
Special Mention
This rating reflects a potential weakness that deserves managements close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment
prospects for the asset or the institutions credit position at some future date. The rating is not adversely classified and does not expose an institution to sufficient risk to warrant adverse classification.
|
|
|
|
Substandard
This rating represents an asset inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. Assets so classified must have a
well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans in this category are characterized by the distinct possibility that the bank will sustain some loss 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 substandard. This category may include loans where the collection of full principal is doubtful or remote.
|
All other classes of loans are generally evaluated and monitored based on payment activity.
Non-performing
loans include restructured loans on
non-accrual
and all other
non-accrual
loans.
77
This table provides an analysis of the credit risk profile of each loan class excluded from
ASC
310-30
at December 31, 2016 and December 31, 2015 (in thousands):
Credit
Exposure
Credit Risk Profile by Risk Rating
Originated and
Non-PCI
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Asset-based
|
|
|
Factoring
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Non-watch
list
|
|
$
|
4,043,704
|
|
|
$
|
3,880,109
|
|
|
$
|
198,695
|
|
|
$
|
198,903
|
|
|
$
|
139,358
|
|
|
$
|
90,449
|
|
Watch
|
|
|
99,815
|
|
|
|
105,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Mention
|
|
|
32,240
|
|
|
|
29,397
|
|
|
|
24,809
|
|
|
|
18,163
|
|
|
|
129
|
|
|
|
237
|
|
Substandard
|
|
|
235,047
|
|
|
|
190,691
|
|
|
|
2,374
|
|
|
|
2,178
|
|
|
|
415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,410,806
|
|
|
$
|
4,205,736
|
|
|
$
|
225,878
|
|
|
$
|
219,244
|
|
|
$
|
139,902
|
|
|
$
|
90,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
Real estate commercial
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Non-watch
list
|
|
$
|
741,022
|
|
|
$
|
415,258
|
|
|
$
|
3,071,804
|
|
|
$
|
2,561,401
|
|
Watch
|
|
|
149
|
|
|
|
370
|
|
|
|
43,015
|
|
|
|
51,774
|
|
Special Mention
|
|
|
|
|
|
|
|
|
|
|
5,140
|
|
|
|
22,544
|
|
Substandard
|
|
|
633
|
|
|
|
940
|
|
|
|
45,963
|
|
|
|
25,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
741,804
|
|
|
$
|
416,568
|
|
|
$
|
3,165,922
|
|
|
$
|
2,661,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Exposure
Credit Risk Profile Based on Payment Activity
Originated and
Non-PCI
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
Real estate residential
|
|
|
Real estate HELOC
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Performing
|
|
$
|
146,727
|
|
|
$
|
125,348
|
|
|
$
|
547,006
|
|
|
$
|
491,427
|
|
|
$
|
707,058
|
|
|
$
|
726,439
|
|
Non-performing
|
|
|
8
|
|
|
|
13
|
|
|
|
1,344
|
|
|
|
800
|
|
|
|
4,736
|
|
|
|
3,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
146,735
|
|
|
$
|
125,361
|
|
|
$
|
548,350
|
|
|
$
|
492,227
|
|
|
$
|
711,794
|
|
|
$
|
729,963
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
Consumer other
|
|
|
Leases
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Performing
|
|
$
|
269,623
|
|
|
$
|
291,102
|
|
|
$
|
127,447
|
|
|
$
|
152,180
|
|
|
$
|
39,532
|
|
|
$
|
41,857
|
|
Non-performing
|
|
|
475
|
|
|
|
468
|
|
|
|
11,315
|
|
|
|
2,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
270,098
|
|
|
$
|
291,570
|
|
|
$
|
138,762
|
|
|
$
|
154,777
|
|
|
$
|
39,532
|
|
|
$
|
41,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
This table provides an analysis of the credit risk profile of each loan class accounted for
under ASC
310-30
at December 31, 2016 and December 31, 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Exposure
|
|
|
|
Credit Risk Profile by Risk Rating
PCI Loans
|
|
|
Credit Risk Profile Based on Payment Activity
PCI Loans
|
|
|
|
|
|
|
|
Real estate commercial
|
|
|
|
|
Consumer other
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Non-watch
list
|
|
$
|
|
|
|
$
|
|
|
|
Performing
|
|
$
|
800
|
|
|
$
|
2,001
|
|
Watch
|
|
|
|
|
|
|
|
|
|
Non-performing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Mention
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
800
|
|
|
$
|
2,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Substandard
|
|
|
|
|
|
|
1,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
|
|
|
$
|
1,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses
The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents
managements judgment of inherent probable losses within the Companys loan portfolio as of the balance sheet date. The allowance is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. Accordingly, the
methodology is based on historical loss trends. The Companys process for determining the appropriate level of the allowance for loan losses is designed to account for credit deterioration as it occurs. The provision for probable loan losses
reflects loan quality trends, including the levels of and trends related to
non-accrual
loans, past due loans, potential problem loans, criticized loans and net charge-offs or recoveries, among other factors.
The level of the allowance reflects managements continuing evaluation of industry concentrations, specific credit risks, loan loss
experience, current loan portfolio quality, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. Portions of the allowance may be allocated for specific loans; however, the entire
allowance is available for any loan that, in managements judgment, should be charged off. While management utilizes its best judgment and information available, the adequacy of the allowance is dependent upon a variety of factors beyond the
Companys control, including, among other things, the performance of the Companys loan portfolio, the economy, changes in interest rates and changes in the regulatory environment.
The Companys allowance for loan losses consists of specific valuation allowances and general valuation allowances based on historical
loan loss experience for similar loans with similar characteristics and trends, general economic conditions and other qualitative risk factors both internal and external to the Company.
The allowances established for probable losses on specific loans are based on a regular analysis and evaluation of impaired loans. Loans are
classified based on an internal risk grading process that evaluates the obligors ability to repay, the underlying collateral, if any, and the economic environment and industry in which the borrower operates. When a loan is considered impaired,
the loan is analyzed to determine the need, if any, to specifically allocate a portion of the allowance for loan losses to the loan. Specific valuation allowances are determined by analyzing the borrowers ability to repay amounts owed,
collateral deficiencies, the relative risk ranking of the loan and economic conditions affecting the borrowers industry.
General
valuation allowances are calculated based on the historical loss experience of specific types of loans including an evaluation of the time span and volume of the actual
charge-off.
The Company calculates
historical loss ratios for pools of similar loans with similar characteristics based on the proportion of actual charge-offs
79
experienced to the total population of loans in the pool. The historical loss ratios are updated based on actual
charge-off
experience. A valuation
allowance is established for each pool of similar loans based upon the product of the historical loss ratio, time span to
charge-off,
and the total dollar amount of the loans in the pool. The Companys
pools of similar loans include similarly risk-graded groups of commercial loans, commercial real estate loans, commercial credit card, home equity loans, consumer real estate loans and consumer and other loans. The Company also considers a loan
migration analysis for criticized loans. This analysis includes an assessment of the probability that a loan will move to a loss position based on its risk rating. The consumer credit card pool is evaluated based on delinquencies and credit scores.
In addition, a portion of the allowance is determined by a review of qualitative factors by management.
Generally, the unsecured portion
of a commercial or commercial real estate loan is
charged-off
when, after analyzing the borrowers financial condition, it is determined that the borrower is incapable of servicing the debt, little
or no prospect for near term improvement exists, and no realistic and significant strengthening action is pending. For collateral dependent commercial or commercial real estate loans, an analysis is completed regarding the Companys
collateral position to determine if the amounts due from the borrower are in excess of the calculated current fair value of the collateral. Specific allocations of the allowance for loan losses are made for any collateral deficiency. If a
collateral deficiency is ultimately deemed to be uncollectible, the amount is
charged-off. Revolving
commercial loans (such as commercial credit cards) which are past due 90 cumulative days are classified
as a loss and charged off.
Generally, a consumer loan, or a portion thereof, is
charged-off
in
accordance with regulatory guidelines which provide that such loans be
charged-off
when the Company becomes aware of the loss, such as from a triggering event that may include but is not limited to new
information about a borrowers intent and ability to repay the loan, bankruptcy, fraud, or death. However, the
charge-off
timeframe should not exceed the specified delinquency time frames, which
state that
closed-end
retail loans (such as real estate mortgages, home equity loans and consumer installment loans) that become past due 120 cumulative days and
open-end
retail loans (such as home equity lines of credit and consumer credit cards) that become past due 180 cumulative days are classified as a loss and
charged-off.
ALLOWANCE FOR LOAN LOSSES AND RECORDED INVESTMENT IN LOANS
This table provides a rollforward of the allowance for loan losses by portfolio segment for the year ended December 31, 2016 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
|
Commercial
|
|
|
Real estate
|
|
|
Consumer
|
|
|
Leases
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
63,847
|
|
|
$
|
8,220
|
|
|
$
|
8,949
|
|
|
$
|
127
|
|
|
$
|
81,143
|
|
Charge-offs
|
|
|
(12,788
|
)
|
|
|
(6,756
|
)
|
|
|
(9,279
|
)
|
|
|
|
|
|
|
(28,823
|
)
|
Recoveries
|
|
|
3,596
|
|
|
|
985
|
|
|
|
2,248
|
|
|
|
|
|
|
|
6,829
|
|
Provision
|
|
|
17,002
|
|
|
|
8,120
|
|
|
|
7,393
|
|
|
|
(15
|
)
|
|
|
32,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
71,657
|
|
|
$
|
10,569
|
|
|
$
|
9,311
|
|
|
$
|
112
|
|
|
$
|
91,649
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: individually evaluated for impairment
|
|
$
|
7,866
|
|
|
$
|
68
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
7,934
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
63,791
|
|
|
|
10,501
|
|
|
|
9,311
|
|
|
|
112
|
|
|
|
83,715
|
|
Ending Balance: PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: loans
|
|
$
|
4,923,321
|
|
|
$
|
5,167,870
|
|
|
$
|
409,660
|
|
|
$
|
39,532
|
|
|
$
|
10,540,383
|
|
Ending Balance: individually evaluated for impairment
|
|
|
74,351
|
|
|
|
13,314
|
|
|
|
|
|
|
|
|
|
|
|
87,665
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
4,848,970
|
|
|
|
5,154,556
|
|
|
|
408,860
|
|
|
|
39,532
|
|
|
|
10,451,918
|
|
Ending Balance: PCI Loans
|
|
|
|
|
|
|
|
|
|
|
800
|
|
|
|
|
|
|
|
800
|
|
80
This table provides a rollforward of the allowance for loan losses by portfolio segment for
the year ended December 31, 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015
|
|
|
|
Commercial
|
|
|
Real estate
|
|
|
Consumer
|
|
|
Leases
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
55,349
|
|
|
$
|
10,725
|
|
|
$
|
9,921
|
|
|
$
|
145
|
|
|
$
|
76,140
|
|
Charge-offs
|
|
|
(5,239
|
)
|
|
|
(214
|
)
|
|
|
(9,658
|
)
|
|
|
|
|
|
|
(15,111
|
)
|
Recoveries
|
|
|
1,824
|
|
|
|
321
|
|
|
|
2,469
|
|
|
|
|
|
|
|
4,614
|
|
Provision
|
|
|
11,913
|
|
|
|
(2,612
|
)
|
|
|
6,217
|
|
|
|
(18
|
)
|
|
|
15,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
63,847
|
|
|
$
|
8,220
|
|
|
$
|
8,949
|
|
|
$
|
127
|
|
|
$
|
81,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: individually evaluated for impairment
|
|
$
|
5,668
|
|
|
$
|
196
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
5,864
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
58,179
|
|
|
|
8,024
|
|
|
|
8,949
|
|
|
|
127
|
|
|
|
75,279
|
|
Ending Balance: PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: loans
|
|
$
|
4,641,027
|
|
|
$
|
4,301,530
|
|
|
$
|
446,347
|
|
|
$
|
41,857
|
|
|
$
|
9,430,761
|
|
Ending Balance: individually evaluated for impairment
|
|
|
68,004
|
|
|
|
7,747
|
|
|
|
2,574
|
|
|
|
|
|
|
|
78,325
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
4,573,023
|
|
|
|
4,292,728
|
|
|
|
441,772
|
|
|
|
41,857
|
|
|
|
9,349,380
|
|
Ending Balance: PCI Loans
|
|
|
|
|
|
|
1,055
|
|
|
|
2,001
|
|
|
|
|
|
|
|
3,056
|
|
This table provides a rollforward of the allowance for loan losses by portfolio segment for the year ended
December 31, 2014 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014
|
|
|
|
Commercial
|
|
|
Real estate
|
|
|
Consumer
|
|
|
Leases
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
48,886
|
|
|
$
|
15,342
|
|
|
$
|
10,447
|
|
|
$
|
76
|
|
|
$
|
74,751
|
|
Charge-offs
|
|
|
(7,307
|
)
|
|
|
(259
|
)
|
|
|
(11,427
|
)
|
|
|
|
|
|
|
(18,993
|
)
|
Recoveries
|
|
|
848
|
|
|
|
44
|
|
|
|
2,490
|
|
|
|
|
|
|
|
3,382
|
|
Provision
|
|
|
12,922
|
|
|
|
(4,402
|
)
|
|
|
8,411
|
|
|
|
69
|
|
|
|
17,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
55,349
|
|
|
$
|
10,725
|
|
|
$
|
9,921
|
|
|
$
|
145
|
|
|
$
|
76,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: individually evaluated for impairment
|
|
$
|
972
|
|
|
$
|
935
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,907
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
54,377
|
|
|
|
9,790
|
|
|
|
9,921
|
|
|
|
145
|
|
|
|
74,233
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance: loans
|
|
$
|
3,929,718
|
|
|
$
|
3,085,720
|
|
|
$
|
411,266
|
|
|
$
|
39,090
|
|
|
$
|
7,465,794
|
|
Ending Balance: individually evaluated for impairment
|
|
|
17,060
|
|
|
|
10,243
|
|
|
|
1
|
|
|
|
|
|
|
|
27,304
|
|
Ending Balance: collectively evaluated for impairment
|
|
|
3,912,658
|
|
|
|
3,075,477
|
|
|
|
411,265
|
|
|
|
39,090
|
|
|
|
7,438,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81
Impaired Loans
This table provides an analysis of impaired loans by class for the year ended December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
with No
Allowance
|
|
|
Recorded
Investment
with
Allowance
|
|
|
Total
Recorded
Investment
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
80,405
|
|
|
$
|
43,260
|
|
|
$
|
31,091
|
|
|
$
|
74,351
|
|
|
$
|
7,866
|
|
|
$
|
69,776
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
510
|
|
|
|
181
|
|
|
|
113
|
|
|
|
294
|
|
|
|
68
|
|
|
|
405
|
|
Real estate commercial
|
|
|
18,107
|
|
|
|
12,303
|
|
|
|
487
|
|
|
|
12,790
|
|
|
|
|
|
|
|
8,956
|
|
Real estate residential
|
|
|
231
|
|
|
|
230
|
|
|
|
|
|
|
|
230
|
|
|
|
|
|
|
|
520
|
|
Real estate HELOC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,981
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
99,253
|
|
|
$
|
55,974
|
|
|
$
|
31,691
|
|
|
$
|
87,665
|
|
|
$
|
7,934
|
|
|
$
|
81,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This table provides an analysis of impaired loans by class for the year ended December 31, 2015 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2015
|
|
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
with No
Allowance
|
|
|
Recorded
Investment
with
Allowance
|
|
|
Total
Recorded
Investment
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
72,739
|
|
|
$
|
40,648
|
|
|
$
|
27,356
|
|
|
$
|
68,004
|
|
|
$
|
5,668
|
|
|
$
|
41,394
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
782
|
|
|
|
331
|
|
|
|
118
|
|
|
|
449
|
|
|
|
42
|
|
|
|
802
|
|
Real estate commercial
|
|
|
7,117
|
|
|
|
4,891
|
|
|
|
1,275
|
|
|
|
6,166
|
|
|
|
154
|
|
|
|
7,768
|
|
Real estate residential
|
|
|
1,054
|
|
|
|
939
|
|
|
|
|
|
|
|
939
|
|
|
|
|
|
|
|
1,433
|
|
Real estate HELOC
|
|
|
214
|
|
|
|
193
|
|
|
|
|
|
|
|
193
|
|
|
|
|
|
|
|
162
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
2,574
|
|
|
|
2,574
|
|
|
|
|
|
|
|
2,574
|
|
|
|
|
|
|
|
1,795
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
84,480
|
|
|
$
|
49,576
|
|
|
$
|
28,749
|
|
|
$
|
78,325
|
|
|
$
|
5,864
|
|
|
$
|
53,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This table provides an analysis of
impaired loans by class for the year ended December 31, 2014 (in thousands):
|
|
|
|
As of December 31, 2014
|
|
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
with No
Allowance
|
|
|
Recorded
Investment
with
Allowance
|
|
|
Total
Recorded
Investment
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
21,758
|
|
|
$
|
13,928
|
|
|
$
|
3,132
|
|
|
$
|
17,060
|
|
|
$
|
972
|
|
|
$
|
16,022
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
1,540
|
|
|
|
983
|
|
|
|
|
|
|
|
983
|
|
|
|
|
|
|
|
939
|
|
Real estate commercial
|
|
|
9,546
|
|
|
|
4,454
|
|
|
|
3,897
|
|
|
|
8,351
|
|
|
|
935
|
|
|
|
11,298
|
|
Real estate residential
|
|
|
1,083
|
|
|
|
909
|
|
|
|
|
|
|
|
909
|
|
|
|
|
|
|
|
1,006
|
|
Real estate HELOC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
12
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
33,928
|
|
|
$
|
20,275
|
|
|
$
|
7,029
|
|
|
$
|
27,304
|
|
|
$
|
1,907
|
|
|
$
|
29,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings
A loan modification is considered a troubled debt restructuring (TDR) when a concession had been granted to a debtor experiencing financial
difficulties. The Companys modifications generally include interest rate adjustments, principal reductions, and amortization and maturity date extensions. These modifications allow the debtor short-term cash relief to allow them to improve
their financial condition. The Companys restructured loans are individually evaluated for impairment and evaluated as part of the allowance for loan loss as described above in the Allowance for Loan Losses section of this note.
Purchased loans restructured after acquisition are not considered or reported as TDRs if the loans evidenced credit deterioration as of the
Acquisition Date and are accounted for in pools. For the year ended December 31, 2016, no purchased loans were modified as TDRs after the Acquisition Date.
The Company had $780 thousand and $582 thousand in commitments to lend to borrowers with loan modifications classified as TDRs as of
December 31, 2016 and December 31, 2015, respectively. The Company monitors loan payments on an
on-going
basis to determine if a loan is considered to have a payment default. Determination of payment
default involves analyzing the economic conditions that exist for each customer and their ability to generate positive cash flows during the loan term. During the year ended December 31, 2016, there were no TDRs with payment defaults. There was
an immaterial amount of interest recognized on loans classified as TDRs during 2016 and 2015.
83
This table provides a summary of loans restructured by class during the years ended
December 31, 2016 and 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
Year Ended December 31, 2015
|
|
|
|
Number
of
Contracts
|
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|
|
Number
of
Contracts
|
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
3
|
|
|
$
|
24,778
|
|
|
$
|
24,778
|
|
|
|
21
|
|
|
$
|
32,473
|
|
|
$
|
32,473
|
|
Asset-based
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factoring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
261
|
|
|
|
261
|
|
Real estate residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
121
|
|
|
|
121
|
|
Real estate HELOC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer credit card
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
3
|
|
|
$
|
24,778
|
|
|
$
|
24,778
|
|
|
|
23
|
|
|
$
|
32,855
|
|
|
$
|
32,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
.
SECURITIES
Securities Available for Sale
This
table provides detailed information about securities available for sale at December 31, 2016 and 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair Value
|
|
U.S. Treasury
|
|
$
|
95,315
|
|
|
$
|
37
|
|
|
$
|
(1,526
|
)
|
|
$
|
93,826
|
|
U.S. Agencies
|
|
|
198,158
|
|
|
|
67
|
|
|
|
(48
|
)
|
|
|
198,177
|
|
Mortgage-backed
|
|
|
3,773,090
|
|
|
|
7,069
|
|
|
|
(68,460
|
)
|
|
|
3,711,699
|
|
State and political subdivisions
|
|
|
2,425,155
|
|
|
|
7,391
|
|
|
|
(36,789
|
)
|
|
|
2,395,757
|
|
Corporates
|
|
|
66,997
|
|
|
|
5
|
|
|
|
(127
|
)
|
|
|
66,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,558,715
|
|
|
$
|
14,569
|
|
|
$
|
(106,950
|
)
|
|
$
|
6,466,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair Value
|
|
U.S. Treasury
|
|
$
|
350,354
|
|
|
$
|
1
|
|
|
$
|
(576
|
)
|
|
$
|
349,779
|
|
U.S. Agencies
|
|
|
667,414
|
|
|
|
7
|
|
|
|
(1,032
|
)
|
|
|
666,389
|
|
Mortgage-backed
|
|
|
3,598,115
|
|
|
|
12,420
|
|
|
|
(38,089
|
)
|
|
|
3,572,446
|
|
State and political subdivisions
|
|
|
2,116,543
|
|
|
|
23,965
|
|
|
|
(2,095
|
)
|
|
|
2,138,413
|
|
Corporates
|
|
|
80,585
|
|
|
|
|
|
|
|
(663
|
)
|
|
|
79,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,813,011
|
|
|
$
|
36,393
|
|
|
$
|
(42,455
|
)
|
|
$
|
6,806,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84
The following table presents contractual maturity information for securities available for
sale at December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
Due in 1 year or less
|
|
$
|
510,800
|
|
|
$
|
510,915
|
|
Due after 1 year through 5 years
|
|
|
1,098,157
|
|
|
|
1,095,380
|
|
Due after 5 years through 10 years
|
|
|
877,697
|
|
|
|
862,694
|
|
Due after 10 years
|
|
|
298,971
|
|
|
|
285,646
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
2,785,625
|
|
|
|
2,754,635
|
|
Mortgage-backed securities
|
|
|
3,773,090
|
|
|
|
3,711,699
|
|
|
|
|
|
|
|
|
|
|
Total securities available for sale
|
|
$
|
6,558,715
|
|
|
$
|
6,466,334
|
|
|
|
|
|
|
|
|
|
|
Securities may be disposed of before contractual maturities due to sales by the Company or because borrowers
may have the right to call or prepay obligations with or without call or prepayment penalties.
Proceeds from the sales of securities
available for sale were $951.3 million, $946.0 million, and $414.0 million for 2016, 2015, and 2014, respectively. Securities transactions resulted in gross realized gains of $8.5 million for 2016, $10.5 million for 2015,
and $4.1 million for 2014. The gross realized losses were $1 thousand for 2016, $100 thousand for 2015, and $11 thousand for 2014.
Securities available for sale with a fair value of $5.7 billion at December 31, 2016, and $5.9 billion at December 31,
2015, were pledged to secure U.S. Government deposits, other public deposits, certain trust deposits, derivative transactions, and repurchase agreements. Of this amount, securities with a fair value of $1.8 billion at December 31, 2016 and
$1.6 billion at December 31, 2015 were pledged at the Federal Reserve Discount Window but were unencumbered as of those dates.
The following table shows the Companys available for sale investments gross unrealized losses and fair value, aggregated by
investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2016 and 2015 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
Description of Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
48,678
|
|
|
$
|
(1,526
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
48,678
|
|
|
$
|
(1,526
|
)
|
U.S. Agencies
|
|
|
103,979
|
|
|
|
(34
|
)
|
|
|
9,989
|
|
|
|
(14
|
)
|
|
|
113,968
|
|
|
|
(48
|
)
|
Mortgage-backed
|
|
|
2,735,868
|
|
|
|
(55,035
|
)
|
|
|
269,637
|
|
|
|
(13,425
|
)
|
|
|
3,005,505
|
|
|
|
(68,460
|
)
|
State and political subdivisions
|
|
|
1,748,922
|
|
|
|
(36,639
|
)
|
|
|
8,565
|
|
|
|
(150
|
)
|
|
|
1,757,487
|
|
|
|
(36,789
|
)
|
Corporates
|
|
|
41,966
|
|
|
|
(90
|
)
|
|
|
17,982
|
|
|
|
(37
|
)
|
|
|
59,948
|
|
|
|
(127
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily-impaired debt securities available for sale
|
|
$
|
4,679,413
|
|
|
$
|
(93,324
|
)
|
|
$
|
306,173
|
|
|
$
|
(13,626
|
)
|
|
$
|
4,985,586
|
|
|
$
|
(106,950
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
2015
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
|
Fair Value
|
|
|
Unrealized
Losses
|
|
Description of Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
344,556
|
|
|
$
|
(576
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
344,556
|
|
|
$
|
(576
|
)
|
U.S. Agencies
|
|
|
615,993
|
|
|
|
(1,032
|
)
|
|
|
|
|
|
|
|
|
|
|
615,993
|
|
|
|
(1,032
|
)
|
Mortgage-backed
|
|
|
2,056,316
|
|
|
|
(21,013
|
)
|
|
|
426,959
|
|
|
|
(17,076
|
)
|
|
|
2,483,275
|
|
|
|
(38,089
|
)
|
State and political subdivisions
|
|
|
479,197
|
|
|
|
(1,316
|
)
|
|
|
60,324
|
|
|
|
(779
|
)
|
|
|
539,521
|
|
|
|
(2,095
|
)
|
Corporates
|
|
|
29,126
|
|
|
|
(183
|
)
|
|
|
50,796
|
|
|
|
(480
|
)
|
|
|
79,922
|
|
|
|
(663
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily-impaired debt securities available for sale
|
|
$
|
3,525,188
|
|
|
$
|
(24,120
|
)
|
|
$
|
538,079
|
|
|
$
|
(18,335
|
)
|
|
$
|
4,063,267
|
|
|
$
|
(42,455
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The unrealized losses in the Companys investments in U.S. treasury obligations, U.S. government
agencies, GSE mortgage-backed securities, municipal securities, and corporates were caused by changes in the interest rate environment. The Company does not have the intent to sell these securities and does not believe it is more likely than not
that the Company will be required to sell these securities before a recovery of amortized cost. The Company expects to recover its cost basis in the securities and does not consider these investments to be other-than-temporarily impaired at
December 31, 2016.
Securities Held to Maturity
The following table shows the Companys held to maturity investments amortized cost, fair value, and gross unrealized gains and
losses at December 31, 2016 and net unrealized gains, aggregated by maturity category, at December 31, 2015, respectively (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
2016
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
State and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in 1 year or less
|
|
$
|
6,077
|
|
|
$
|
5
|
|
|
$
|
(947
|
)
|
|
$
|
5,135
|
|
Due after 1 year through 5 years
|
|
|
82,650
|
|
|
|
2,376
|
|
|
|
(1,474
|
)
|
|
|
83,552
|
|
Due after 5 years through 10 years
|
|
|
341,741
|
|
|
|
8,854
|
|
|
|
(3,021
|
)
|
|
|
347,574
|
|
Due after 10 years
|
|
|
685,464
|
|
|
|
15,717
|
|
|
|
(31,415
|
)
|
|
|
669,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total state and political subdivisions
|
|
$
|
1,115,932
|
|
|
$
|
26,952
|
|
|
$
|
(36,857
|
)
|
|
$
|
1,106,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Fair
|
|
2015
|
|
Cost
|
|
|
Gains
|
|
|
Value
|
|
State and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in 1 year or less
|
|
$
|
17,265
|
|
|
$
|
628
|
|
|
$
|
17,893
|
|
Due after 1 year through 5 years
|
|
|
77,237
|
|
|
|
2,810
|
|
|
|
80,047
|
|
Due after 5 years through 10 years
|
|
|
370,631
|
|
|
|
13,486
|
|
|
|
384,117
|
|
Due after 10 years
|
|
|
201,973
|
|
|
|
7,349
|
|
|
|
209,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total state and political subdivisions
|
|
$
|
667,106
|
|
|
$
|
24,273
|
|
|
$
|
691,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected maturities will differ from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.
There were no sales of securities held to maturity during 2016, 2015, or
2014.
The unrealized losses in the Companys held to maturity portfolio were caused by changes in the interest rate
environment. The underlying bonds are subject to a risk-ranking process similar to the Companys loan portfolio and evaluated for impairment if deemed necessary. The Company does not have the intent to sell these
86
securities and does not believe it is more likely than not that the Company will be required to sell these securities before a recovery of amortized cost. The Company expects to recover its
cost basis in the securities and does not consider these investments to be other-than-temporarily impaired as of December 31, 2016.
Trading
Securities
The net unrealized gains on trading securities at December 31, 2016, 2015, and 2014 were $233 thousand,
$8 thousand, and $101 thousand, respectively. Net unrealized gains/losses were included in trading and investment banking income on the Consolidated Statements of Income.
Other Securities
The table below
provides detailed information for Federal Reserve Bank stock and Federal Home Loan Bank stock and other securities at December 31, 2016 and 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRB and FHLB stock
|
|
$
|
33,262
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
33,262
|
|
Other securities marketable
|
|
|
4
|
|
|
|
9,948
|
|
|
|
|
|
|
|
9,952
|
|
Other securities
non-marketable
|
|
|
24,272
|
|
|
|
820
|
|
|
|
|
|
|
|
25,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Federal Reserve Bank stock and other
|
|
$
|
57,538
|
|
|
$
|
10,768
|
|
|
$
|
|
|
|
$
|
68,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRB and FHLB stock
|
|
$
|
33,215
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
33,215
|
|
Other securities marketable
|
|
|
5
|
|
|
|
7,159
|
|
|
|
|
|
|
|
7,164
|
|
Other securities
non-marketable
|
|
|
23,855
|
|
|
|
964
|
|
|
|
|
|
|
|
24,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Federal Reserve Bank stock and other
|
|
$
|
57,075
|
|
|
$
|
8,123
|
|
|
$
|
|
|
|
$
|
65,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in FRB stock is based on the capital structure of the investing bank, and investment in FHLB stock
is mainly tied to the level of borrowings from the FHLB. These holdings are carried at cost. Other marketable and
non-marketable
securities include PCM alternative investments in hedge funds and private equity
funds, which are accounted for as equity-method investments. The fair value of other marketable securities includes alternative investment securities of $10.0 million at December 31, 2016 and $7.2 million at December 31, 2015.
The fair value of other
non-marketable
securities includes alternative investment securities of $2.0 million at December 31, 2016 and 2015. Unrealized gains or losses on alternative investments are
recognized in the Equity earnings on alternative investments line of the Companys Consolidated Statements of Income.
5.
SECURITIES
PURCHASED UNDER AGREEMENTS TO RESELL
The Company regularly enters into agreements for the purchase of securities with
simultaneous agreements to resell (resell agreements). The agreements permit the Company to sell or repledge these securities. Resell agreements were $323.4 million and $157.7 million at December 31, 2016 and 2015, respectively. The
Company obtains possession of collateral with a market value equal to or in excess of the principal amount loaned under resell agreements.
6.
LOANS TO OFFICERS AND DIRECTORS
Certain executive officers and directors of the Company and the Bank, including
companies in which those persons are principal holders of equity securities or are general partners, borrow in the normal course of business from the Bank. All such loans have been made on substantially the same terms, including interest rates and
collateral, as those prevailing at the same time for comparable transactions with unrelated parties. In addition, all
87
such loans are current as to repayment terms. In 2016, the composition of the Bank board of directors changed, with membership of the Bank board mirroring membership of the Companys board.
This change resulted in a significant reduction of the number of loans to officers and directors, totaling $501.4 million for the year-ended December 31, 2016.
For the years 2016 and 2015, an analysis of activity with respect to such aggregate loans to related parties appears below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Balance beginning of year
|
|
$
|
710,085
|
|
|
$
|
541,507
|
|
New loans
|
|
|
125,868
|
|
|
|
462,914
|
|
Repayments
|
|
|
(13,148
|
)
|
|
|
(294,336
|
)
|
Other reductions
|
|
|
(501,413
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance end of year
|
|
$
|
321,392
|
|
|
$
|
710,085
|
|
|
|
|
|
|
|
|
|
|
7.
GOODWILL AND OTHER INTANGIBLES
Changes in the carrying amount of goodwill for the years ended December 31, 2016 and December 31, 2015 by operating segment are as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
|
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
Total
|
|
Balances as of January 1, 2016
|
|
$
|
161,341
|
|
|
$
|
47,529
|
|
|
$
|
19,476
|
|
|
$
|
228,346
|
|
Acquisition of Marquette
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of December 31, 2016
|
|
$
|
161,391
|
|
|
$
|
47,529
|
|
|
$
|
19,476
|
|
|
$
|
228,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of January 1, 2015
|
|
$
|
142,753
|
|
|
$
|
47,529
|
|
|
$
|
19,476
|
|
|
$
|
209,758
|
|
Acquisition of Marquette
|
|
|
18,588
|
|
|
|
|
|
|
|
|
|
|
|
18,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of December 31, 2015
|
|
$
|
161,341
|
|
|
$
|
47,529
|
|
|
$
|
19,476
|
|
|
$
|
228,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Following are the intangible assets that continue to be subject to amortization as of
December
31, 2016 and 2015 (in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|
|
|
Gross Carrying
Amount
|
|
|
Accumulated
Amortization
|
|
|
Net Carrying
Amount
|
|
Core deposit intangible assets
|
|
$
|
47,527
|
|
|
$
|
39,040
|
|
|
$
|
8,487
|
|
Customer relationships
|
|
|
107,460
|
|
|
|
81,832
|
|
|
|
25,628
|
|
Other intangible assets
|
|
|
4,198
|
|
|
|
3,822
|
|
|
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
$
|
159,185
|
|
|
$
|
124,694
|
|
|
$
|
34,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2015
|
|
Core deposit intangible assets
|
|
$
|
36,497
|
|
|
$
|
33,613
|
|
|
$
|
2,884
|
|
Core deposit intangible-Marquette acquisition
|
|
|
11,030
|
|
|
|
1,838
|
|
|
|
9,192
|
|
Customer relationships
|
|
|
104,560
|
|
|
|
73,496
|
|
|
|
31,064
|
|
Customer relationship-Marquette acquisition
|
|
|
2,900
|
|
|
|
338
|
|
|
|
2,562
|
|
Other intangible assets
|
|
|
3,247
|
|
|
|
2,841
|
|
|
|
406
|
|
Other intangible assets-Marquette acquisition
|
|
|
951
|
|
|
|
277
|
|
|
|
674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
$
|
159,185
|
|
|
$
|
112,403
|
|
|
$
|
46,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88
Amortization expense for the years ended December 31, 2016, 2015, and 2014 was
$12.3 million, $12.1 million and $12.2 million, respectively. The following table discloses the estimated amortization expense of intangible assets in future years (in thousands):
|
|
|
|
|
For the year ending December 31, 2017
|
|
$
|
10,180
|
|
For the year ending December 31, 2018
|
|
|
7,202
|
|
For the year ending December 31, 2019
|
|
|
5,822
|
|
For the year ending December 31, 2020
|
|
|
4,487
|
|
For the year ending December 31, 2021
|
|
|
3,101
|
|
8.
PREMISES AND EQUIPMENT
Premises and equipment consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Land
|
|
$
|
45,634
|
|
|
$
|
46,430
|
|
Buildings and leasehold improvements
|
|
|
325,510
|
|
|
|
316,988
|
|
Equipment
|
|
|
150,955
|
|
|
|
138,127
|
|
Software
|
|
|
178,527
|
|
|
|
157,847
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
700,626
|
|
|
|
659,392
|
|
Accumulated depreciation
|
|
|
(288,956
|
)
|
|
|
(268,864
|
)
|
Accumulated amortization
|
|
|
(122,663
|
)
|
|
|
(109,057
|
)
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
$
|
289,007
|
|
|
$
|
281,471
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment depreciation and amortization expenses were $42.3 million in 2016,
$40.7 million in 2015, and $34.2 million in 2014. Rental and operating lease expenses were $15.1 million in 2016, $14.6 million in 2015, and $12.0 million in 2014.
Minimum future rental commitments as of December 31, 2016, for all
non-cancelable
operating
leases are as follows (in thousands):
|
|
|
|
|
2017
|
|
$
|
11,338
|
|
2018
|
|
|
10,593
|
|
2019
|
|
|
9,572
|
|
2020
|
|
|
8,738
|
|
2021
|
|
|
6,370
|
|
Thereafter
|
|
|
30,984
|
|
|
|
|
|
|
Total
|
|
$
|
77,595
|
|
|
|
|
|
|
89
9. BORROWED FUNDS
The components of the Companys short-term and long-term debt are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Short-term debt:
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank 0.98% due 2016
|
|
$
|
|
|
|
$
|
5,009
|
|
|
|
|
|
|
|
|
|
|
Total short-term debt
|
|
|
|
|
|
|
5,009
|
|
|
|
|
|
|
|
|
|
|
Long-term debt:
|
|
|
|
|
|
|
|
|
Trust Preferred Securities:
|
|
|
|
|
|
|
|
|
Marquette Capital Trust I subordinated debentures 1.65% due 2036
|
|
|
16,356
|
|
|
|
16,062
|
|
Marquette Capital Trust II subordinated debentures 6.30% due 2036
|
|
|
17,020
|
|
|
|
16,741
|
|
Marquette Capital Trust III subordinated debentures 2.09% due 2036
|
|
|
6,705
|
|
|
|
6,598
|
|
Marquette Capital Trust IV subordinated debentures 2.11% due 2036
|
|
|
27,174
|
|
|
|
26,757
|
|
Federal Home Loan Bank 1.88% due 2018
|
|
|
|
|
|
|
7,088
|
|
Federal Home Loan Bank 2.74% due 2020
|
|
|
|
|
|
|
3,104
|
|
Kansas Equity Fund IV, L.P. 0% due 2017
|
|
|
2
|
|
|
|
29
|
|
Kansas Equity Fund V, L.P. 0% due 2017
|
|
|
7
|
|
|
|
63
|
|
Kansas Equity Fund VI, L.P. 0% due 2017
|
|
|
23
|
|
|
|
110
|
|
Kansas Equity Fund IX, L.P. 0% due 2023
|
|
|
202
|
|
|
|
271
|
|
Kansas Equity Fund X, L.P. 0% due 2021
|
|
|
272
|
|
|
|
338
|
|
Kansas City Equity Fund 2008, L.L.C. 0% due 2016
|
|
|
|
|
|
|
10
|
|
Kansas City Equity Fund 2009, L.L.C. 0% due 2017
|
|
|
10
|
|
|
|
144
|
|
St. Louis Equity Fund 2007 L.L.C. 0% due 2016
|
|
|
13
|
|
|
|
13
|
|
St. Louis Equity Fund 2008 L.L.C. 0% due 2016
|
|
|
|
|
|
|
10
|
|
St. Louis Equity Fund 2009 L.L.C. 0% due 2017
|
|
|
95
|
|
|
|
245
|
|
St. Louis Equity Fund 2012 L.L.C. 0% due 2020
|
|
|
243
|
|
|
|
322
|
|
St. Louis Equity Fund 2013 L.L.C. 0% due 2021
|
|
|
1,168
|
|
|
|
1,465
|
|
St. Louis Equity Fund 2014 L.L.C. 0% due 2022
|
|
|
1,507
|
|
|
|
1,814
|
|
St. Louis Equity Fund 2015, L.L.C. 0% due 2023
|
|
|
908
|
|
|
|
1,000
|
|
MHEG Community Fund 41, L.P. 0% due 2024
|
|
|
815
|
|
|
|
920
|
|
MHEG Community Fund 43, L.P. 0% due 2026
|
|
|
1,362
|
|
|
|
1,482
|
|
MHEG Community Fund 45, L.P. 0% due 2027
|
|
|
1,409
|
|
|
|
1,484
|
|
MHEG Community Fund 47, L.P. 0% due 2028
|
|
|
1,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt
|
|
|
76,772
|
|
|
|
86,070
|
|
|
|
|
|
|
|
|
|
|
Total borrowed funds
|
|
$
|
76,772
|
|
|
$
|
91,079
|
|
|
|
|
|
|
|
|
|
|
Aggregate annual repayments of long-term debt at December 31, 2016, are as follows (in thousands):
|
|
|
|
|
2017
|
|
$
|
1,474
|
|
2018
|
|
|
1,580
|
|
2019
|
|
|
1,636
|
|
2020
|
|
|
1,463
|
|
2021
|
|
|
1,156
|
|
Thereafter
|
|
|
69,463
|
|
|
|
|
|
|
Total
|
|
$
|
76,772
|
|
|
|
|
|
|
90
The Company assumed long-term debt obligations with an aggregate balance of $103.1 million
and an aggregate fair value of $65.5 million as of the Acquisition Date payable to four unconsolidated trusts (Marquette Capital Trust I, Marquette Capital Trust II, Marquette Capital Trust III, and Marquette Capital Trust IV) that previously
issued trust preferred securities. The interest rate on the trust preferred securities issued by Marquette Capital Trust II was fixed at 6.30 percent until January 2016, and is reset each quarter at a variable rate tied to the three-month LIBOR
plus 133 basis points thereafter. Interest rates on trust preferred securities issued by the remaining three trusts are tied to the three-month LIBOR rate with spreads ranging from 133 basis points to 160 basis points and reset quarterly. The trust
preferred securities have maturity dates ranging from January 2036 to September 2036.
The Company is a member bank of the FHLB of Des
Moines. Through this relationship, the Company purchased $10.0 million of FHLB stock and has access to additional liquidity and funding sources through FHLB advances. The Companys borrowing capacity is dependent upon the amount of
collateral the Company places at the FHLB. On December 12, 2016 and December 16, 2016, the FHLB issued
30-day
letters of credit of $200.0 million and $100.0 million, respectively, on behalf
of the Company to secure public fund deposits, both of which expired in January 2017. The letters of credit reduced the Companys borrowing capacity with the FHLB from $805.9 million to $505.9 million as of December 31, 2016. The
Company had no outstanding FHLB advances at FHLB of Des Moines as of December 31, 2016.
The Company acquired a relationship with the
FHLB of San Francisco as part of the Marquette acquisition. The Company paid off $15.0 million of FHLB of San Francisco advances during the third quarter of 2016 and had no outstanding advances at FHLB of San Francisco as of December 31,
2016.
The Company has a revolving line of credit with Wells Fargo Bank, N.A. which allows the Company to borrow up to $75.0 million
for general working capital purposes. The interest rate applied to borrowed balances will be at the Companys option either 1.00 percent above LIBOR or 1.75 percent below the prime rate on the date of an advance. The Company pays
0.3 percent unused commitment fee for unused portions of the line of credit. The Company currently has no outstanding balance on this line of credit.
The Company enters into sales of securities with simultaneous agreements to repurchase (repurchase agreements). The Company utilizes
repurchase agreements to facilitate the needs of customers and to facilitate secured short-term funding needs. Repurchase agreements are stated at the amount of cash received in connection with the transaction. The Company monitors collateral levels
on a continuous basis and may be required to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with the Companys safekeeping agents.
The amounts received under these agreements represent short-term borrowings. The amount outstanding at December 31, 2016, was $1.4 billion (with accrued interest payable of $80 thousand). The amount outstanding at December 31, 2015,
was $1.8 billion (with accrued interest payable of $39 thousand).
The carrying amounts and market values of the securities and
the related repurchase liabilities and weighted average interest rates of the repurchase liabilities (grouped by maturity of the repurchase agreements) were as follows as of December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Market
Value
|
|
|
Repurchase
Liabilities
|
|
|
Weighted Average
Interest Rate
|
|
Maturity of the Repurchase Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
On Demand
|
|
$
|
1
|
|
|
$
|
1
|
|
|
|
0.01
|
%
|
2 to 30 days
|
|
|
1,398,106
|
|
|
|
1,436,493
|
|
|
|
0.45
|
|
Over 90 Days
|
|
|
608
|
|
|
|
600
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,398,715
|
|
|
$
|
1,437,094
|
|
|
|
0.45
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91
The table below presents the remaining contractual maturities of repurchase agreements
outstanding at December 31, 2016, in addition to the various types of marketable securities that have been pledged as collateral for these borrowings (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|
|
|
Remaining Contractual Maturities of the Agreements
|
|
|
|
On Demand
|
|
|
2-29
days
|
|
|
Over 90 Days
|
|
|
Total
|
|
Repurchase agreements, secured by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
|
|
|
$
|
7,136
|
|
|
$
|
|
|
|
$
|
7,136
|
|
U.S. Agency
|
|
|
1
|
|
|
|
1,429,357
|
|
|
|
600
|
|
|
|
1,429,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total repurchase agreements
|
|
$
|
1
|
|
|
$
|
1,436,493
|
|
|
$
|
600
|
|
|
$
|
1,437,094
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.
REGULATORY REQUIREMENTS
Payment of dividends by the Bank to the parent company is subject to various regulatory restrictions. For national banks, the governing
regulatory agency must approve the declaration of any dividends generally in excess of the sum of net income for that year and retained net income for the preceding two years.
The Bank maintains a reserve balance with the Federal Reserve Bank as required by law. During 2016, this amount averaged $297.4 million,
compared to $489.3 million in 2015.
Through December 31, 2014, the Company and the Bank were subject to capital-adequacy
standards that had originally been promulgated in 1989 and that were commonly known as Basel I. Under Basel I, total qualifying capital is divided into two tiers: more loss-absorbent tier 1 capital and less loss-absorbent tier 2 capital. The maximum
amount of tier 2 capital that was able to be included in a banking organizations qualifying total capital was limited to 100% of its tier 1 capital. Under Basel I, for all periods ending December 31, 2014 and prior, the Company and the
Bank had been required to maintain, a minimum total risk-based capital ratio of total qualifying capital to RWAs of 8.0%, a minimum tier 1 risk-based capital ratio of tier 1 capital to RWAs of 4.0%, and a minimum tier 1 leverage ratio of tier 1
capital to average
on-balance-sheet
exposures of 4.0%.
In July 2013, the FRB approved a final
rule to implement in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Act. The final rule included a new minimum ratio of common equity tier 1
capital to risk-weighted assets of 4.5% and a common equity tier 1 capital conservation buffer of 2.5% of risk-weighted assets. The final rule also adjusted the methodology for calculating risk-weighted assets to enhance risk sensitivity. Beginning
January 1, 2015, the Company was required to be compliant with revised minimum regulatory capital ratios and began the transitional period for definitions of regulatory capital and regulatory capital adjustments and deductions established under
the final rule. Compliance with the risk-weighted asset calculations was required on January 1, 2015 and the Company is in compliance with the increased capital standards.
At December 31, 2016, the Company is required to have minimum common equity tier 1, tier 1, and total capital ratios of 4.5%, 6.0% and
8.0%, respectively. The Companys actual ratios at that date were 11.80%, 11.80% and 12.87%, respectively. The Company is required to have a minimum leverage ratio of 4.0%, and the leverage ratio at December 31, 2016, was 9.09%.
As of December 31, 2016, the most recent notification from the OCC categorized the Bank as well capitalized under the regulatory
framework for prompt corrective action. To be categorized as well-capitalized the Bank must maintain total risk-based, tier 1 risk-based, common equity tier 1, and tier 1 leverage ratios of 10.0%, 8.0%, 6.5%, and 5.0%, respectively. There are no
conditions or events that have occurred since the receipt of the most recent notification that management believes have changed the Banks categorization.
92
In addition, under amendments to the BHCA introduced by the Dodd-Frank Act and commonly known as
the Volcker Rule, the Company and its subsidiaries are subject to extensive limits on proprietary trading and on owning or sponsoring hedge funds and private-equity funds. The limits on proprietary trading are largely focused on purchases or sales
of financial instruments by a banking entity as principal primarily for the purpose of short-term resale, benefitting from actual or expected short-term price movements, or realizing short-term arbitrage profits. The limits on owning or sponsoring
hedge funds and private-equity funds are designed to ensure that banking entities generally maintain only small positions in managed or advised funds and are not exposed to significant losses arising directly or indirectly from them. The Volcker
Rule also provides for increased capital charges, quantitative limits, rigorous compliance programs, and other restrictions on permitted proprietary trading and fund activities, including a prohibition on transactions with a covered fund that would
constitute a covered transaction under Sections 23A and 23B of the Federal Reserve Act. The fund activities of the Company and its subsidiaries are in conformance with the Volcker Rule, which became effective July 21, 2015.
Actual capital amounts as well as required and well-capitalized common equity tier 1, tier 1, total and tier 1 leverage ratios as of
December 31, for the Company and the Bank are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
Actual
|
|
|
For Capital Adequacy
Purposes
|
|
|
To Be Well Capitalized
Under Prompt
Corrective Action
Provisions
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Common Equity Tier 1 Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
$
|
1,789,581
|
|
|
|
11.80
|
%
|
|
$
|
682,428
|
|
|
|
4.50
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
%
|
UMB Bank, n. a.
|
|
|
1,613,024
|
|
|
|
10.73
|
|
|
|
676,357
|
|
|
|
4.50
|
|
|
|
976,960
|
|
|
|
6.50
|
|
Tier 1 Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,789,581
|
|
|
|
11.80
|
|
|
|
909,903
|
|
|
|
6.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,613,024
|
|
|
|
10.73
|
|
|
|
901,809
|
|
|
|
6.00
|
|
|
|
1,202,412
|
|
|
|
8.00
|
|
Total Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,951,078
|
|
|
|
12.87
|
|
|
|
1,213,205
|
|
|
|
8.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,707,265
|
|
|
|
11.36
|
|
|
|
1,202,412
|
|
|
|
8.00
|
|
|
|
1,503,016
|
|
|
|
10.00
|
|
Tier 1 Leverage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,789,581
|
|
|
|
9.09
|
|
|
|
787,604
|
|
|
|
4.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,613,024
|
|
|
|
8.24
|
|
|
|
782,638
|
|
|
|
4.00
|
|
|
|
978,297
|
|
|
|
5.00
|
|
|
|
|
|
2015
|
|
Common Equity Tier 1 Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
$
|
1,664,815
|
|
|
|
11.74
|
%
|
|
$
|
638,108
|
|
|
|
4.50
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
%
|
UMB Bank, n. a.
|
|
|
1,491,833
|
|
|
|
10.63
|
|
|
|
631,765
|
|
|
|
4.50
|
|
|
|
912,549
|
|
|
|
6.50
|
|
Tier 1 Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,681,222
|
|
|
|
11.86
|
|
|
|
850,810
|
|
|
|
6.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,491,833
|
|
|
|
10.63
|
|
|
|
842,353
|
|
|
|
6.00
|
|
|
|
1,123,138
|
|
|
|
8.00
|
|
Total Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,814,705
|
|
|
|
12.80
|
|
|
|
1,134,413
|
|
|
|
8.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,575,697
|
|
|
|
11.22
|
|
|
|
1,123,138
|
|
|
|
8.00
|
|
|
|
1,403,922
|
|
|
|
10.00
|
|
Tier 1 Leverage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
|
|
|
1,681,222
|
|
|
|
9.08
|
|
|
|
740,918
|
|
|
|
4.00
|
|
|
|
N/A
|
|
|
|
N/A
|
|
UMB Bank, n. a.
|
|
|
1,491,833
|
|
|
|
8.13
|
|
|
|
734,229
|
|
|
|
4.00
|
|
|
|
917,786
|
|
|
|
5.00
|
|
93
11.
EMPLOYEE BENEFITS
The Company has a discretionary noncontributory profit sharing plan, which features an employee stock ownership plan. This plan is for the
benefit of substantially all eligible officers and employees of the Company and its subsidiaries. The Company has accrued and anticipates making a discretionary payment of $1.5 million in March 2017, for 2016. A $1.5 million contribution
was paid in 2016, for 2015. A $2.0 million contribution was paid in 2015, for 2014.
The Company has a qualified 401(k) profit
sharing plan that permits participants to make contributions by salary deduction. The Company made a matching contribution to this plan of $6.4 million in 2016, for 2015 and $5.7 million in 2015, for 2014. The Company anticipates making a
matching contribution of $7.0 million in March 2017, for 2016.
The Company recognized $2.1 million, $2.2 million, and
$2.0 million in expense related to outstanding stock options and $9.2 million, $8.1 million, and $7.2 million in expense related to outstanding restricted stock grants for the years ended December 31, 2016, 2015, and 2014,
respectively. The Company had $4.7 million of unrecognized compensation expense related to the outstanding options and $18.6 million of unrecognized compensation expense related to outstanding restricted stock grants at December 31,
2016.
2002 Incentive Stock Option Plan
On April 18, 2002, the shareholders of the Company approved the 2002 Incentive Stock Options Plan (the 2002 Plan), which provides
incentive options to certain key employees to receive up to 2 million common shares of the Company. All options that are issued under the 2002 Plan terminate after 10 years (except for any option granted to a person holding more than
10 percent of the Companys stock, in which case the option terminates after five years). All options issued prior to 2005, under the 2002 Plan, could not be exercised until at least four years and 11 months after the date they are
granted. Options issued in 2006, 2007, and 2008 under the 2002 Plan, have a vesting schedule of 50 percent after three years; 75 percent after four years and 100 percent after four years and 11 months. Except under circumstances of
death, disability or certain retirements, the options cannot be exercised after the grantee has left the employment of the Company or its subsidiaries. The exercise period for an option may be accelerated upon the optionees qualified
disability, retirement or death. All options expire at the end of the exercise period. Prior to 2006, the Company made no recognition in the Companys Consolidated Balance Sheets of the options until such options were exercised and no amounts
applicable thereto were reflected in net income as all options were granted at strike prices at the then current fair value of the underlying shares. For options granted after January 1, 2006, compensation expense is recognized on unvested
options outstanding. Options are granted at exercise prices of no less than 100 percent of the fair market value of the underlying shares based on the fair value of the option at date of grant. On January 25, 2011, the Board amended and
froze the 2002 Plan such that no shares of Company stock shall thereafter be available for grants under the 2002 Plan. Existing awards granted under the 2002 Plan will continue in accordance with their terms under the 2002 Plan. The 2002 Plan
expired without modification on April 17, 2012.
The table below discloses the information relating to option activity in 2016, under the 2002
Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Weighted
Average Price
Per Share
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic Value
|
|
Stock Options Under the 2002 Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding - December 31, 2015
|
|
|
180,436
|
|
|
$
|
38.61
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(9,203
|
)
|
|
|
37.46
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(79,772
|
)
|
|
|
37.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding - December 31, 2016
|
|
|
91,461
|
|
|
$
|
39.63
|
|
|
|
1.4
|
|
|
$
|
3,428,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable - December 31, 2016
|
|
|
91,461
|
|
|
$
|
39.63
|
|
|
|
1.4
|
|
|
$
|
3,428,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94
No options were granted under the 2002 Plan during 2016, 2015, or 2014. The total intrinsic value
of options exercised during the year ended December 31, 2016, 2015, and 2014 was $2.3 million, $1.1 million, and $2.0 million, respectively. As of December 31, 2016, there was no unrecognized compensation cost related to the
nonvested options.
Long-Term Incentive Compensation Plan
At the April 26, 2005, shareholders meeting, the shareholders of the Company approved the UMB Financial Corporation Long-Term
Incentive Compensation Plan (LTIP) which became effective as of January 1, 2005. The LTIP permits the issuance to selected officers of the Company service-based restricted stock grants, performance-based restricted stock grants and
non-qualified
stock options. Service-based restricted stock grants contain a service requirement. The performance-based restricted grants contain performance and service requirements. The
non-qualified
stock option grants contain a service requirement.
At the April 23, 2013
shareholders meeting, the shareholders of the Company approved amendments to the LTIP Plan, including increasing the number of shares of the Companys stock reserved for issuance under the Plan from 5.25 million shares to
7.44 million shares. Additionally, the shareholders approved increasing the maximum benefits any one eligible employee may receive under the plan during any one fiscal year from $1 million to $2 million taking into account the value
of all stock options and restricted stock received.
The service-based restricted stock grants contain a service requirement with varying
vesting schedules. The majority of these grants issued prior to 2016 utilize a vesting schedule in which 50 percent of the shares vest after three years of service, 75 percent after four years of service and 100 percent after five
years of service. The majority of these grants issued in 2016 utilize a vesting schedule in which 50 percent of the shares vest after two years of service, 75 percent after three years of service and 100 percent after four years of
service. Certain other grants utilize vesting schedules in which the grants vest ratably over the requisite service period or contain a three-year cliff vesting.
The performance-based restricted stock grants contain a service and a performance requirement. The performance requirement is based on a
predetermined performance requirement over a three year period. The service requirement portion is a three year cliff vesting. If the performance requirement is not met, the participants do not receive the shares.
The dividends on service and performance-based restricted stock grants are treated as two separate transactions. First, cash dividends are
paid on the restricted stock. Those cash dividends are then paid to purchase additional shares of restricted stock. Dividends earned as additional shares of restricted stock have the same terms as the associated grant. The dividends paid on the
stock are recorded as a reduction to retained earnings (similar to all dividend transactions).
The table below discloses the status of
the service-based restricted shares during 2016:
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Weighted Average
Grant Date Fair
Value
|
|
Service-Based Restricted Stock
|
|
|
|
|
|
|
|
|
Nonvested - December 31, 2015
|
|
|
534,619
|
|
|
$
|
50.95
|
|
Granted
|
|
|
188,921
|
|
|
|
48.57
|
|
Canceled
|
|
|
(49,058
|
)
|
|
|
50.56
|
|
Vested
|
|
|
(149,967
|
)
|
|
|
48.82
|
|
|
|
|
|
|
|
|
|
|
Nonvested - December 31, 2016
|
|
|
524,515
|
|
|
$
|
50.74
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016, there was $16.0 million of unrecognized compensation cost related to the
nonvested shares. The cost is expected to be recognized over a period of 2.7 years. Total fair value of shares vested during the year ended December 31, 2016, 2015, and 2014 was $7.4 million, $7.2 million, and $5.6 million,
respectively.
95
The table below discloses the status of the performance-based restricted shares during
2016:
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Weighted Average
Grant Date Fair
Value
|
|
Performance-Based Restricted Stock
|
|
|
|
|
|
|
|
|
Nonvested - December 31, 2015
|
|
|
101,934
|
|
|
$
|
51.27
|
|
Granted
|
|
|
62,725
|
|
|
|
47.68
|
|
Canceled
|
|
|
(22,507
|
)
|
|
|
50.36
|
|
Vested
|
|
|
(23,466
|
)
|
|
|
45.58
|
|
|
|
|
|
|
|
|
|
|
Nonvested - December 31, 2016
|
|
|
118,686
|
|
|
$
|
50.67
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016, there was $2.6 million of unrecognized compensation cost related to the
nonvested shares. The cost is expected to be recognized over a period of 1.8 years. Total fair value of shares vested during the years ended December 31, 2016, 2015 and 2014, was $1.0 million, $1.9 million and $2.3 million,
respectively.
The
non-qualified
stock options carry a service requirement and grants issued prior
to 2016 will vest 50 percent after three years, 75 percent after four years and 100 percent after five years, while grants issued in 2016 will vest 50 percent after two years, 75 percent after three years and
100 percent after four years.
The table below discloses the information relating to
non-qualified
option
activity in 2016 under the LTIP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Weighted Average
Price Per Share
|
|
|
Weighted Average
Remaining
Contractual Term
|
|
|
Aggregate
Intrinsic
Value
|
|
Stock Options Under the LTIP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding - December 31, 2015
|
|
|
1,339,747
|
|
|
$
|
45.73
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
244,076
|
|
|
|
47.68
|
|
|
|
|
|
|
|
|
|
Canceled
|
|
|
(88,183
|
)
|
|
|
50.93
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(17,037
|
)
|
|
|
45.46
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(314,754
|
)
|
|
|
40.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding - December 31, 2016
|
|
|
1,163,849
|
|
|
$
|
47.10
|
|
|
|
6.3
|
|
|
$
|
34,937,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable - December 31, 2016
|
|
|
407,366
|
|
|
$
|
40.86
|
|
|
|
3.8
|
|
|
$
|
14,772,695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company uses the Black-Scholes pricing model to determine the fair value of its options. The assumptions
for stock-based awards in the past three years utilized in the model are shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Black-Scholes pricing model:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average fair value of the granted option
|
|
$
|
9.90
|
|
|
$
|
11.95
|
|
|
$
|
13.03
|
|
Weighted average risk-free interest rate
|
|
|
1.30
|
%
|
|
|
1.62
|
%
|
|
|
1.77
|
%
|
Expected option life in years
|
|
|
6.25
|
|
|
|
6.25
|
|
|
|
6.25
|
|
Expected volatility
|
|
|
25.71
|
%
|
|
|
26.73
|
%
|
|
|
24.87
|
%
|
Expected dividend yield
|
|
|
2.02
|
%
|
|
|
1.74
|
%
|
|
|
1.53
|
%
|
The expected option life is derived from historical exercise patterns and represents the amount of time that
options granted are expected to be outstanding. The expected volatility is based on historical volatilities of the Companys stock. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury
yield curve in effect at the time of grant.
96
The weighted average grant-date fair value of options granted during the years 2016, 2015, and
2014 was $9.90, $11.95, and $13.03, respectively. The total intrinsic value of options exercised during the years ended December 31, 2016, 2015 and 2014, was $5.8 million, $2.6 million and $3.7 million, respectively. As of
December 31, 2016, there was $4.7 million of unrecognized compensation cost related to the nonvested options. The cost is expected to be recognized over a period of 2.7 years.
Cash received from options exercised under all share based compensation plans was $15.8 million, $10.5 million, and
$8.0 million for the years ended December 31, 2016, 2015, and 2014, respectively. The tax benefit realized for stock options exercised was $1.1 million in 2016. This 2016 tax benefit was recognized in the Companys Consolidated
Statements of Income due to the Companys adoption of ASU
No. 2016-09
with an effective date of January 1, 2016. See further discussion of this ASU in Note 2, New Accounting
Pronouncements. The tax benefit realized for stock options exercised was $0.9 million in 2015 and $1.9 million in 2014, both of which were recognized in the Companys Consolidated Statements of Changes in Shareholders
Equity.
The Company has no specific policy to repurchase common shares to mitigate the dilutive impact of options; however, the Company
has historically made adequate discretionary repurchases of common shares in an amount that exceeds stock option exercise activity. See a description of the Companys share repurchase plan in Note 13, Common Stock and Earnings Per
Share, in the Notes to the Consolidated Financial Statements provided in Item 8, page 99 of this report.
12.
BUSINESS
SEGMENT REPORTING
The Company has strategically aligned its operations into the following three reportable segments (collectively,
Business Segments): Bank, Institutional Investment Management, and Asset Servicing. Business segment financial results produced by the Companys internal management reporting system are evaluated regularly by senior executive
officers in deciding how to allocate resources and assess performance for individual Business Segments. Previously, the Company had the following four Business Segments: Bank, Institutional Investment Management, Asset Servicing, and Payment
Solutions. In the first quarter of 2016, the Company merged the Payments Solutions segment into the Bank segment to better reflect how the core businesses, products and services are being evaluated by management currently. The
Companys Payment Solutions leadership structure and financial performance assessments are now included in the Bank segment, and accordingly, the reportable segments were realigned to reflect these changes. For comparability purposes, amounts
in all periods are based on methodologies in effect at December 31, 2016. Previously reported results have been reclassified to conform to the current organizational structure.
The following summaries provide information about the activities of each segment:
The
Bank
provides a full range of banking services to commercial, retail, government and correspondent bank customers through the
Companys branches, call center, internet banking, and ATM network. Services
include traditional commercial and consumer banking, treasury management, leasing, foreign exchange, merchant bankcard, wealth management, brokerage, insurance,
capital markets, investment banking, corporate trust, and correspondent banking.
Institutional Investment Management
provides
equity and fixed income investment strategies in the intermediary and institutional markets via mutual funds, traditional separate accounts and
sub-advisory
relationships.
Asset Servicing
provides services to the asset management industry, supporting a range of investment products, including mutual funds,
alternative investments and managed accounts. Services include fund administration, fund accounting, investor services, transfer agency, distribution, marketing, custody, alternative investment services, managed account services, and collective and
multiple-series trust services.
97
BUSINESS SEGMENT INFORMATION
Line of business/segment financial results were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
|
Bank
|
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
Total
|
|
Net interest income
|
|
$
|
484,716
|
|
|
$
|
|
|
|
$
|
10,607
|
|
|
$
|
495,323
|
|
Provision for loan losses
|
|
|
32,500
|
|
|
|
|
|
|
|
|
|
|
|
32,500
|
|
Noninterest income
|
|
|
311,309
|
|
|
|
75,822
|
|
|
|
88,944
|
|
|
|
476,075
|
|
Noninterest expense
|
|
|
577,683
|
|
|
|
73,442
|
|
|
|
80,769
|
|
|
|
731,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
|
185,842
|
|
|
|
2,380
|
|
|
|
18,782
|
|
|
|
207,004
|
|
Income tax expense
|
|
|
43,039
|
|
|
|
798
|
|
|
|
4,366
|
|
|
|
48,203
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
142,803
|
|
|
$
|
1,582
|
|
|
$
|
14,416
|
|
|
$
|
158,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets
|
|
$
|
18,314,000
|
|
|
$
|
61,000
|
|
|
$
|
1,218,000
|
|
|
$
|
19,593,000
|
|
|
|
|
|
Year Ended December 31, 2015
|
|
|
|
Bank
|
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
Total
|
|
Net interest income
|
|
$
|
406,884
|
|
|
$
|
|
|
|
$
|
5,183
|
|
|
$
|
412,067
|
|
Provision for loan losses
|
|
|
15,500
|
|
|
|
|
|
|
|
|
|
|
|
15,500
|
|
Noninterest income
|
|
|
279,897
|
|
|
|
95,064
|
|
|
|
91,493
|
|
|
|
466,454
|
|
Noninterest expense
|
|
|
552,514
|
|
|
|
71,498
|
|
|
|
79,724
|
|
|
|
703,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
|
118,767
|
|
|
|
23,566
|
|
|
|
16,952
|
|
|
|
159,285
|
|
Income tax expense
|
|
|
32,208
|
|
|
|
6,469
|
|
|
|
4,535
|
|
|
|
43,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
86,559
|
|
|
$
|
17,097
|
|
|
$
|
12,417
|
|
|
$
|
116,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets
|
|
$
|
16,732,000
|
|
|
$
|
69,000
|
|
|
$
|
985,000
|
|
|
$
|
17,786,000
|
|
|
|
|
|
Year Ended December 31, 2014
|
|
|
|
Bank
|
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
Total
|
|
Net interest income
|
|
$
|
344,604
|
|
|
$
|
|
|
|
$
|
5,451
|
|
|
$
|
350,055
|
|
Provision for loan losses
|
|
|
17,000
|
|
|
|
|
|
|
|
|
|
|
|
17,000
|
|
Noninterest income
|
|
|
278,624
|
|
|
|
131,258
|
|
|
|
88,806
|
|
|
|
498,688
|
|
Noninterest expense
|
|
|
498,047
|
|
|
|
92,077
|
|
|
|
75,556
|
|
|
|
665,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
|
108,181
|
|
|
|
39,181
|
|
|
|
18,701
|
|
|
|
166,063
|
|
Income tax expense
|
|
|
31,884
|
|
|
|
10,094
|
|
|
|
3,430
|
|
|
|
45,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
76,297
|
|
|
$
|
29,087
|
|
|
$
|
15,271
|
|
|
$
|
120,655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets
|
|
$
|
14,524,000
|
|
|
$
|
73,000
|
|
|
$
|
1,402,000
|
|
|
$
|
15,999,000
|
|
98
13.
COMMON STOCK AND EARNINGS PER SHARE
The following table summarizes the share transactions for the three years ended December 31, 2016 (in thousands, except for share
data):
|
|
|
|
|
|
|
|
|
|
|
Shares Issued
|
|
|
Shares in Treasury
|
|
Balance December 31, 2013
|
|
|
55,056,730
|
|
|
|
(9,835,493
|
)
|
Purchase of Treasury Stock
|
|
|
|
|
|
|
(130,197
|
)
|
Sale of Treasury Stock
|
|
|
|
|
|
|
15,320
|
|
Issued for stock options & restricted stock
|
|
|
|
|
|
|
425,828
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2014
|
|
|
55,056,730
|
|
|
|
(9,524,542
|
)
|
Common stock issuance for acquisition
|
|
|
|
|
|
|
3,470,478
|
|
Purchase of Treasury Stock
|
|
|
|
|
|
|
(225,894
|
)
|
Sale of Treasury Stock
|
|
|
|
|
|
|
19,695
|
|
Issued for stock options & restricted stock
|
|
|
|
|
|
|
599,899
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2015
|
|
|
55,056,730
|
|
|
|
(5,660,364
|
)
|
Purchase of Treasury Stock
|
|
|
|
|
|
|
(399,677
|
)
|
Sale of Treasury Stock
|
|
|
|
|
|
|
21,036
|
|
Issued for stock options & restricted stock
|
|
|
|
|
|
|
655,331
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2016
|
|
|
55,056,730
|
|
|
|
(5,383,674
|
)
|
|
|
|
|
|
|
|
|
|
As noted in the table above, in 2015, the Company issued 3.5 million shares to the owners of Marquette
for the purchase of all of the outstanding shares of Marquette. The owners of Marquette as of the close of business on the Acquisition Date received 9.2295 shares of the Companys common stock for each share of Marquette common stock owned on
that date. The market value of the shares of the Companys common stock issued at the effective time of the merger was approximately $179.7 million, based on the closing price of the Companys stock of $51.79 per share on May 29,
2015.
The Board approved a plan to repurchase up to 2 million shares of common stock annually at its 2013, 2014, 2015 and 2016
meetings. All open market share purchases under the share repurchase plans are intended to be within the scope of Rule
10b-18
promulgated under the Exchange Act. Rule
10b-18
provides a safe harbor for purchases in a given day if the Company satisfies the manner, timing and volume conditions of the rule when purchasing its own common shares. The Company has not made any
repurchases other than through these plans.
Basic earnings per share are computed by dividing income available to common shareholders by
the weighted average number of shares outstanding during the year. Diluted earnings per share gives effect to all potential common shares that were outstanding during the year.
The shares used in the calculation of basic and diluted earnings per share, are shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Weighted average basic common shares outstanding
|
|
|
48,828,313
|
|
|
|
47,126,252
|
|
|
|
44,844,578
|
|
Dilutive effect of stock options and restricted stock
|
|
|
448,742
|
|
|
|
453,082
|
|
|
|
600,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares outstanding
|
|
|
49,277,055
|
|
|
|
47,579,334
|
|
|
|
45,445,283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.
COMMITMENTS, CONTINGENCIES AND GUARANTEES
In the normal course of business, the Company is a party to financial instruments with
off-balance-sheet
risk in order to meet the financing needs of its customers and to reduce its own exposure to fluctuations in interest
99
rates. These financial instruments include commitments to extend credit, commercial letters of credit, standby letters of credit, and futures contracts. These instruments involve, to varying
degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheets. The contract or notional amount of those instruments reflects the extent of involvement the Company has in particular classes
of financial instruments.
The Companys exposure to credit loss in the event of nonperformance by the other party to the financial
instruments for commitments to extend credit, commercial letters of credit, and standby letters of credit is represented by the contract or notional amount of those instruments. The Company uses the same credit policies in making commitments and
conditional obligations as it does for
on-balance-sheet
instruments.
Commitments to extend credit
are agreements to lend to a customer as long as there is no violation of any condition established in the agreement. These conditions generally include, but are not limited to, each customer being current as to repayment terms of existing loans and
no deterioration in the customers financial condition. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The interest rate is generally a variable rate. If the commitment has a
fixed interest rate, the rate is generally not set until such time as credit is extended. For credit card customers, the Company has the right to change or terminate terms or conditions of the credit card account at any time. Since a large portion
of the commitments and unused credit card lines are never actually drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company evaluates each customers creditworthiness on an individual basis.
The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on managements credit evaluation. Collateral pledged by customers varies but may include accounts receivable, inventory, real estate,
plant and equipment, stock, securities and certificates of deposit.
Commercial letters of credit are issued specifically to facilitate
trade or commerce. Under the terms of a commercial letter of credit, as a general rule, drafts will be drawn when the underlying transaction is consummated as intended.
Standby letters of credit are conditional commitments issued by the Company payable upon the
non-performance
of a customers obligation to a third party. The Company issues standby letters of credit for terms ranging from three months to five years. The Company generally requires the customer to
pledge collateral to support the letter of credit. The maximum liability to the Company under standby letters of credit at December 31, 2016 and 2015, was $376.6 million and $360.5 million, respectively. As of December 31, 2016
and 2015, standby letters of credit totaling $67.4 million and $63.1 million, respectively, were with related parties to the Company.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities. The Company holds
collateral supporting those commitments when deemed necessary. Collateral varies but may include such items as those described for commitments to extend credit.
Futures contracts are contracts for delayed delivery of securities or money market instruments in which the seller agrees to make delivery at
a specified future date, of a specified instrument, at a specified yield. Risks arise from the possible inability of counterparties to meet the terms of their contracts and from movement in securities values and interest rates. Instruments used in
trading activities are carried at market value and gains and losses on futures contracts are settled in cash daily. Any changes in the market value are recognized in trading and investment banking income.
The Company uses contracts to offset interest rate risk on specific securities held in the trading portfolio. As of December 31, 2016 and
2015, there were no notional amounts outstanding for these contracts. Open futures contract positions average notional amount was $0.4 million and $2.0 million during the years ended December 31, 2016 and 2015, respectively. Net
futures activity resulted in losses of $142 thousand and gains of $35 thousand and losses of $319 thousand for 2016, 2015, and 2014, respectively. The Company controls the credit risk of its futures contracts through credit approvals,
limits and monitoring procedures.
100
The Company also enters into foreign exchange contracts on a limited basis. For operating
purposes, the Company maintains certain balances in foreign banks. Foreign exchange contracts are purchased on a monthly basis to avoid foreign exchange risk on these foreign balances. The Company will also enter into foreign exchange contracts to
facilitate foreign exchange needs of customers. The Company will enter into a contract to buy or sell a foreign currency at a future date only as part of a contract to sell or buy the foreign currency at the same future date to a customer. During
2016, contracts to purchase and to sell foreign currency averaged approximately $40.5 million compared to $89.6 million during 2015. The net gains on these foreign exchange contracts for 2016, 2015 and 2014 were $1.6 million,
$1.8 million and $1.7 million, respectively.
With respect to group concentrations of credit risk, most of the Companys
business activity is with customers in the states of Missouri, Kansas, Colorado, Oklahoma, Nebraska, Arizona, Illinois, and Texas. At December 31, 2016, the Company did not have any significant credit concentrations in any particular industry.
The following table summarizes the Companys
off-balance
sheet financial instruments as
described above.
|
|
|
|
|
|
|
|
|
|
|
Contract or Notional Amount
December 31,
|
|
(in thousands)
|
|
2016
|
|
|
2015
|
|
Commitments to extend credit for loans (excluding credit card loans)
|
|
$
|
6,471,404
|
|
|
$
|
6,671,794
|
|
Commitments to extend credit under credit card loans
|
|
|
2,798,433
|
|
|
|
2,986,581
|
|
Commercial letters of credit
|
|
|
1,098
|
|
|
|
11,541
|
|
Standby letters of credit
|
|
|
376,617
|
|
|
|
360,468
|
|
Forward contracts
|
|
|
49,352
|
|
|
|
75,611
|
|
Spot foreign exchange contracts
|
|
|
3,725
|
|
|
|
10,391
|
|
15.
ACQUISITIONS
On May 31, 2015, the Company acquired all of the outstanding common shares of Marquette. Marquette was a privately-held financial services
company with a portfolio of businesses and operated thirteen branches in Arizona and Texas, two national commercial specialty-lending businesses focused on asset-based lending and accounts receivable factoring, as well as an asset-management firm.
As a result of the acquisition, the Company expects to increase its presence in Arizona and Texas and supplement the Companys commercial-banking services with factoring and asset-based lending businesses. As of the close of trading on the
Acquisition Date, the beneficial owners of Marquette received 9.2295 shares of the Companys common stock for each share of Marquette common stock owned at that date (approximately 3.47 million shares total). The market value of the
Companys common stock issued at the effective time of the merger was approximately $179.7 million, based on the closing stock price of the Companys common stock of $51.79 per share on May 29, 2015. The transaction was accounted
for using the acquisition method of accounting in accordance with FASB ASC Topic 805,
Business Combinations
.
Accordingly, the purchase price was allocated based on the estimated fair market values of the assets and liabilities
acquired.
101
The following table summarizes the net assets acquired (at fair value) and consideration
transferred for Marquette (
in thousands, except for per share data):
|
|
|
|
|
|
|
Fair Value
May 31, 2015
|
|
Assets
|
|
|
|
|
Loans
|
|
$
|
980,404
|
|
Investment securities
|
|
|
177,694
|
|
Cash and due from banks
|
|
|
95,351
|
|
Premises and equipment, net
|
|
|
11,508
|
|
Identifiable intangible assets
|
|
|
14,881
|
|
Other assets
|
|
|
32,336
|
|
|
|
|
|
|
Total assets acquired
|
|
|
1,312,174
|
|
Liabilities
|
|
|
|
|
Noninterest-bearing deposits
|
|
|
226,161
|
|
Interest-bearing deposits
|
|
|
708,675
|
|
Short-term debt
|
|
|
112,133
|
|
Long-term debt
|
|
|
89,971
|
|
Other liabilities
|
|
|
14,135
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
1,151,075
|
|
Net identifiable assets acquired
|
|
|
161,099
|
|
Preliminary goodwill
|
|
|
18,638
|
|
|
|
|
|
|
Net assets acquired
|
|
$
|
179,737
|
|
|
|
|
|
|
Consideration:
|
|
|
|
|
Companys common shares issued
|
|
|
3,470
|
|
Purchase price per share of the Companys common stock
|
|
$
|
51.79
|
|
|
|
|
|
|
Fair value of total consideration transferred
|
|
$
|
179,737
|
|
|
|
|
|
|
In the acquisition, the Company purchased $980.4 million of loans at fair value. All
non-performing
loans and select other classified loan relationships considered by management to be credit impaired are accounted for pursuant to ASC Topic
310-30,
as
previously discussed within Note 3, Loans and Allowance for Loan Losses.
The Company assumed long-term debt obligations with
an aggregate balance of $103.1 million and an aggregate fair value of $65.5 million as of the Acquisition Date payable to four unconsolidated trusts (Marquette Capital Trust I, Marquette Capital Trust II, Marquette Capital Trust III, and
Marquette Capital Trust IV) that previously issued trust preferred securities. The interest rate on the trust preferred securities issued by Marquette Capital Trust II was fixed at 6.30 percent until January 2016, and is reset each quarter at a
variable rate tied to the three-month LIBOR plus 133 basis points thereafter. Interest rates on trust preferred securities issued by the remaining three trusts are tied to the three-month LIBOR rate with spreads ranging from 133 basis points to 160
basis points and reset quarterly. The trust preferred securities have maturity dates ranging from January 2036 to September 2036.
The
amount of goodwill arising from the acquisition reflects the Companys increased market share and related synergies that are expected to result from combining the operations of UMB and Marquette. All of the goodwill was assigned to the Bank
segment. In accordance with ASC 350,
Intangibles-Goodwill and Other
, goodwill will not be amortized but will be subject to at least an annual impairment test. As the Company acquired tax deductible goodwill in excess of the amount reported in
the Consolidated Financial Statements, the goodwill is expected to be deductible for tax purposes. The fair value of the acquired identifiable intangible assets of $14.9 million was comprised of a core deposit intangible of $11.0 million,
customer lists of $2.9 million and
non-compete
agreements of $1.0 million.
102
The results of Marquette are included in the results of the Company subsequent to the Acquisition
Date.For the year ended December 31, 2016, acquisition expenses recognized in Noninterest expense in the Companys Consolidated Statements of Income totaled $4.8 million. This total included $896 thousand of severance in
Salaries and employee benefits and $1.7 million in Legal and consulting fees. For the year ended December 31, 2015, acquisition expenses recognized in Noninterest expense totaled $9.8 million. This total included
$2.4 million of severance in Salaries and employee benefits and $4.8 million in Legal and consulting fees.
16.
INCOME TAXES
Income taxes as set forth below produce effective income tax rates of 23.3 percent in 2016, 27.1 percent in
2015, and 27.3 percent in 2014. These percentages are computed by dividing Income tax expense by Income before income taxes from the Consolidated Statements of Income.
Income tax expense includes the following components (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Current tax
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
43,619
|
|
|
$
|
44,469
|
|
|
$
|
54,560
|
|
State
|
|
|
1,828
|
|
|
|
3,591
|
|
|
|
2,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current tax expense
|
|
|
45,447
|
|
|
|
48,060
|
|
|
|
56,864
|
|
Deferred tax
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
2,332
|
|
|
|
(3,697
|
)
|
|
|
(11,448
|
)
|
State
|
|
|
424
|
|
|
|
(1,151
|
)
|
|
|
(8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax expense (benefit)
|
|
|
2,756
|
|
|
|
(4,848
|
)
|
|
|
(11,456
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total tax expense
|
|
$
|
48,203
|
|
|
$
|
43,212
|
|
|
$
|
45,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The reconciliation between the income tax expense and the amount computed by applying the statutory federal
tax rate of 35% to income before income taxes is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Statutory federal income tax expense
|
|
$
|
72,451
|
|
|
$
|
55,750
|
|
|
$
|
58,122
|
|
Tax-exempt
interest income
|
|
|
(20,196
|
)
|
|
|
(15,405
|
)
|
|
|
(13,861
|
)
|
Tax-exempt
life insurance related income
|
|
|
(3,405
|
)
|
|
|
(932
|
)
|
|
|
(443
|
)
|
State and local income taxes, net of federal tax benefits
|
|
|
1,462
|
|
|
|
1,599
|
|
|
|
1,403
|
|
Federal tax credits, net of amortization of
LIHTC
(1)
benefits
|
|
|
(2,480
|
)
|
|
|
(688
|
)
|
|
|
(623
|
)
|
Other
|
|
|
371
|
|
|
|
2,888
|
|
|
|
810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total tax expense
|
|
$
|
48,203
|
|
|
$
|
43,212
|
|
|
$
|
45,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Low income housing tax credits
|
In preparing its tax returns, the Company is required to
interpret tax laws and regulations to determine its taxable income. Periodically, the Company is subject to examinations by various taxing authorities that may give rise to differing interpretations of these laws. Upon examination, agreement of tax
liabilities between the Company and the multiple tax jurisdictions in which the Company files tax returns may ultimately be different. The Company is currently not under federal audit by the Internal Revenue Service. The Company is in the
examination process with one state taxing authority for tax years 2012, 2013 and 2014. The Company believes the aggregate amount of any additional liabilities that may result from this examination, if any, will not have a material adverse effect on
the financial condition, results of operations, or cash flows of the Company.
103
Deferred income taxes result from differences between the carrying value of assets and
liabilities measured for financial reporting and the tax basis of assets and liabilities for income tax return purposes.
The
significant components of deferred tax assets and liabilities are reflected in the following table (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net unrealized loss on securities available for sale
|
|
$
|
34,998
|
|
|
$
|
2,198
|
|
Loans, principally due to allowance for loan losses
|
|
|
40,564
|
|
|
|
35,400
|
|
Stock-based compensation
|
|
|
7,824
|
|
|
|
7,363
|
|
Accrued expenses
|
|
|
37,263
|
|
|
|
33,012
|
|
Intangibles
|
|
|
|
|
|
|
2,432
|
|
Miscellaneous
|
|
|
4,587
|
|
|
|
4,196
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets before valuation allowance
|
|
|
125,236
|
|
|
|
84,601
|
|
Valuation allowance
|
|
|
(2,860
|
)
|
|
|
(2,850
|
)
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
122,376
|
|
|
|
81,751
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Land, buildings and equipment
|
|
|
(31,335
|
)
|
|
|
(25,143
|
)
|
Original issue discount
|
|
|
(4,507
|
)
|
|
|
(4,328
|
)
|
Partnership investments
|
|
|
(3,776
|
)
|
|
|
(3,933
|
)
|
Trust preferred securities
|
|
|
(13,780
|
)
|
|
|
(14,209
|
)
|
Intangibles
|
|
|
(3,623
|
)
|
|
|
|
|
Miscellaneous
|
|
|
(7,148
|
)
|
|
|
(6,651
|
)
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
(64,169
|
)
|
|
|
(54,264
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
58,207
|
|
|
$
|
27,487
|
|
|
|
|
|
|
|
|
|
|
The Company had various state net operating loss carryforwards of approximately $0.7 million as of
December 31, 2016. These net operating losses expire at various times between 2017 and 2036. The Company has a full valuation allowance for these state net operating losses as they are not expected to be realized. In addition, the Company has a
valuation allowance of $2.2 million to reduce certain other state deferred tax assets to the amount of tax benefit management believes it will more likely than not realize.
The net deferred tax asset at December 31, 2016 and December 31, 2015 is included in the Other assets line of the Companys
Consolidated Balance Sheets.
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various
states. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for tax years prior to 2013 in the jurisdictions in which it files.
Liabilities Associated With Unrecognized Tax Benefits
The gross amount of unrecognized tax benefits totaled $4.4 million and $4.7 million at December 31, 2016 and 2015, respectively.
The total amount of unrecognized tax benefits, net of associated deferred tax benefit, that would impact the effective tax rate, if recognized, would be $2.9 million and $3.0 million at December 31, 2016 and December 31, 2015,
respectively. The unrecognized tax benefits related to state tax positions that have a corresponding federal tax benefit. While it is expected that the amount of unrecognized tax benefits will change in the next twelve months, the Company does not
expect this change to have a material adverse impact on the financial condition, results of operations, or cash flows of the Company.
104
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Unrecognized tax benefits - opening balance
|
|
$
|
4,680
|
|
|
$
|
4,025
|
|
Gross decreases - tax positions in prior period
|
|
|
(269
|
)
|
|
|
(31
|
)
|
Gross increases - current-period tax positions
|
|
|
924
|
|
|
|
1,193
|
|
Lapse of statute of limitations
|
|
|
(960
|
)
|
|
|
(507
|
)
|
|
|
|
|
|
|
|
|
|
Unrecognized tax benefits - ending balance
|
|
$
|
4,375
|
|
|
$
|
4,680
|
|
|
|
|
|
|
|
|
|
|
17. DERIVATIVES AND HEDGING ACTIVITIES
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its
exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and
duration of its assets and liabilities. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts,
the values of which are determined by interest rates. The Companys derivative financial instruments are used to manage differences in the amount, timing, and duration of the Companys known or expected cash receipts and its known or
expected cash payments principally related to certain fixed rate assets and liabilities. The Company also has interest rate derivatives that result from a service provided to certain qualifying customers and, therefore, are not used to manage
interest rate risk of the Companys assets or liabilities. The Company has entered into an offsetting position for each of these derivative instruments with a matching instrument from another financial institution in order to minimize its net
risk exposure resulting from such transactions.
Fair Values of Derivative Instruments on the Consolidated Balance Sheets
The table below presents the fair value of the Companys derivative financial instruments as of December 31, 2016 and 2015. The
Companys derivative assets and derivative liabilities are located within Other Assets and Other Liabilities, respectively, on the Companys Consolidated Balance Sheets.
This table provides a summary of the fair value of the Companys derivative assets and liabilities as of December 31, 2016 and
December 31, 2015
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Assets
|
|
|
Derivative Liabilities
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments
|
|
$
|
10,555
|
|
|
$
|
11,700
|
|
|
$
|
10,581
|
|
|
$
|
11,921
|
|
Derivatives designated as hedging instruments
|
|
|
318
|
|
|
|
603
|
|
|
|
748
|
|
|
|
337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
10,873
|
|
|
$
|
12,303
|
|
|
$
|
11,329
|
|
|
$
|
12,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value of certain of its fixed rate assets and liabilities due to changes in the benchmark
interest rate, LIBOR. Interest rate swaps designated as fair value hedges involve either making fixed rate payments to a counterparty in exchange for the Company receiving variable rate payments, or
105
making variable rate payments to a counterparty in exchange for the Company receiving fixed rate payments, over the life of the agreements without the exchange of the underlying notional amount.
As of December 31, 2016, the Company had two interest rate swaps with a notional amount of $15.8 million that were designated as fair value hedges of interest rate risk associated with the Companys fixed rate loan assets and brokered
time deposits.
For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the
offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related derivatives. During
the year ended December 31, 2016, the Company recognized net gains of $5 thousand in other noninterest expense related to hedge ineffectiveness. The Company recognized no net gains or losses related to hedge ineffectiveness during the year
ended December 31, 2015.
Cash Flow Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value of certain of its variable-rate liabilities due to changes in the benchmark interest rate,
LIBOR. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional
amount. As of December 31, 2016, the Company had two interest rate swaps with a notional amount of $51.5 million that were designated as cash flow hedges of interest rate risk associated with the Companys variable rate subordinated
debentures issued by Marquette Capital Trusts III and IV. For derivatives designated and that qualify as cash flow hedges, the effective portion of changes in fair value is recorded in AOCI and is subsequently reclassified into earnings in the
period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly into earnings gain or loss on the derivative as well as the offsetting loss or gain on the
hedged item attributable to the hedged risk are recognized in earnings. During the years ended December 31, 2016 and 2015, the Company recognized net losses of $516 thousand and $10 thousand, respectively, in AOCI for the effective
portion of the change in fair value of these cash flow hedges. During the years ended December 31, 2016 and 2015, the Company did not record any hedge ineffectiveness in earnings. Amounts reported in AOCI related to derivatives will be
reclassified to Interest expense as interest payments are received or paid on the Companys derivatives. The Company does not expect to reclassify any amounts from AOCI to Interest expense during the next 12 months as the Companys
derivatives are effective after December 2018. As of December 31, 2016, the Company is hedging its exposure to the variability in future cash flows for forecasted transactions over a maximum period of 19.75 years.
Non-designated
Hedges
The remainder of the Companys derivatives are not designated in qualifying hedging relationships. Derivatives not designated as hedges
are not speculative and result from a service the Company provides to certain customers, which the Company implemented in 2010. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management
strategies. Those interest rate swaps are simultaneously offset by interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps
associated with this program do not meet hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. As of December 31, 2016, the Company had 54 interest rate
swaps with an aggregate notional amount of $633.9 million related to this program. During the years ended December 31, 2016 and 2015, the Company recognized net gains of $195 thousand and net losses of $110 thousand,
respectively, related to changes in the fair value of these swaps.
106
Effect of Derivative Instruments on the Consolidated Statements of Income and Consolidated Statements of
Comprehensive Income
This table provides a summary of the amount of gain or loss recognized in other noninterest expense in the
Consolidated Statements of Income related to the Companys derivative asset and liability as of December 31, 2016 and December 31, 2015
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain (Loss) Recognized
|
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Interest Rate Products
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments
|
|
$
|
195
|
|
|
$
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
195
|
|
|
$
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
Interest Rate Products
|
|
|
|
|
|
|
|
|
Derivatives designated as fair value hedging instruments
|
|
|
|
|
|
|
|
|
Fair value adjustments on derivatives
|
|
$
|
(181
|
)
|
|
$
|
(234
|
)
|
Fair value adjustments on hedged items
|
|
|
186
|
|
|
|
234
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
5
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
This table provides a summary of the amount of gain or loss recognized in AOCI in the Consolidated Statements
of Comprehensive Income related to the Companys derivative asset and liability as of December 31, 2016 and December 31, 2015
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
Amount of Loss Recognized in Other
Comprehensive Income on
Derivatives (Effective Portion)
|
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
2016
|
|
|
2015
|
|
Interest rate products
|
|
|
|
|
|
|
|
|
Derivatives designed as cash flow hedging instruments
|
|
$
|
(516
|
)
|
|
$
|
(10
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
(516
|
)
|
|
$
|
(10
|
)
|
|
|
|
|
|
|
|
|
|
Credit-risk-related Contingent Features
The Company has agreements with certain of its derivative counterparties that contain a provision where if the Company defaults on any of its
indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.
As of December 31, 2016, the termination value of derivatives in a net liability position, which includes accrued interest, related to
these agreements was $9.0 million. The Company has minimum collateral posting thresholds with certain of its derivative counterparties and has not yet reached its minimum collateral posting threshold under these agreements. If the Company had
breached any of these provisions at December 31, 2016, it could have been required to settle its obligations under the agreements at the termination value.
18.
DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
The following table presents information about the Companys assets measured at fair value on a recurring basis as of December 31,
2016, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value.
Fair
values determined by Level 1 inputs utilize quoted prices in active markets for identical assets and liabilities that the Company has the ability to access. Fair values determined by Level 2 inputs utilize inputs other than quoted prices
included in Level 1 that are observable for the asset or liability, either directly or indirectly.
107
Level 2 inputs include quoted prices for similar assets or liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest
rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In
certain cases, the inputs used to measure fair value may fall into different levels of the hierarchy. In such cases, the fair value is determined based on the lowest level input that is significant to the fair value measurement in its entirety.
Assets and liabilities measured at fair value on a recurring basis as of December 31, 2016 and 2015
(in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
|
Description
|
|
December 31,
2016
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
U.S. Agencies
|
|
|
1,306
|
|
|
|
|
|
|
|
1,306
|
|
|
|
|
|
Mortgage-backed
|
|
|
313
|
|
|
|
|
|
|
|
313
|
|
|
|
|
|
State and political subdivisions
|
|
|
9,295
|
|
|
|
|
|
|
|
9,295
|
|
|
|
|
|
Trading - other
|
|
|
28,622
|
|
|
|
28,495
|
|
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities
|
|
|
39,536
|
|
|
|
28,495
|
|
|
|
11,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
|
93,826
|
|
|
|
93,826
|
|
|
|
|
|
|
|
|
|
U.S. Agencies
|
|
|
198,177
|
|
|
|
|
|
|
|
198,177
|
|
|
|
|
|
Mortgage-backed
|
|
|
3,711,699
|
|
|
|
|
|
|
|
3,711,699
|
|
|
|
|
|
State and political subdivisions
|
|
|
2,395,757
|
|
|
|
|
|
|
|
2,395,757
|
|
|
|
|
|
Corporates
|
|
|
66,875
|
|
|
|
66,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities
|
|
|
6,466,334
|
|
|
|
160,701
|
|
|
|
6,305,633
|
|
|
|
|
|
Company-owned life insurance
|
|
|
41,333
|
|
|
|
|
|
|
|
41,333
|
|
|
|
|
|
Bank-owned life insurance
|
|
|
209,686
|
|
|
|
|
|
|
|
209,686
|
|
|
|
|
|
Derivatives
|
|
|
10,873
|
|
|
|
|
|
|
|
10,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,767,762
|
|
|
$
|
189,196
|
|
|
$
|
6,578,566
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation
|
|
$
|
42,797
|
|
|
$
|
42,797
|
|
|
$
|
|
|
|
$
|
|
|
Derivatives
|
|
|
11,329
|
|
|
|
|
|
|
|
11,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
54,126
|
|
|
$
|
42,797
|
|
|
$
|
11,329
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
|
Description
|
|
December 31,
2015
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
400
|
|
|
$
|
400
|
|
|
$
|
|
|
|
$
|
|
|
U.S. Agencies
|
|
|
1,309
|
|
|
|
|
|
|
|
1,309
|
|
|
|
|
|
Mortgage-backed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions
|
|
|
10,200
|
|
|
|
|
|
|
|
10,200
|
|
|
|
|
|
Trading - other
|
|
|
17,708
|
|
|
|
17,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities
|
|
|
29,617
|
|
|
|
18,108
|
|
|
|
11,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
|
349,779
|
|
|
|
349,779
|
|
|
|
|
|
|
|
|
|
U.S. Agencies
|
|
|
666,389
|
|
|
|
|
|
|
|
666,389
|
|
|
|
|
|
Mortgage-backed
|
|
|
3,572,446
|
|
|
|
|
|
|
|
3,572,446
|
|
|
|
|
|
State and political subdivisions
|
|
|
2,138,413
|
|
|
|
|
|
|
|
2,138,413
|
|
|
|
|
|
Corporates
|
|
|
79,922
|
|
|
|
79,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities
|
|
|
6,806,949
|
|
|
|
429,701
|
|
|
|
6,377,248
|
|
|
|
|
|
Company-owned life insurance
|
|
|
31,205
|
|
|
|
|
|
|
|
31,205
|
|
|
|
|
|
Bank-owned life insurance
|
|
|
202,991
|
|
|
|
|
|
|
|
202,991
|
|
|
|
|
|
Derivatives
|
|
|
12,303
|
|
|
|
|
|
|
|
12,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,083,065
|
|
|
$
|
447,809
|
|
|
$
|
6,635,256
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation
|
|
$
|
32,937
|
|
|
$
|
32,937
|
|
|
$
|
|
|
|
$
|
|
|
Contingent consideration liability
|
|
|
17,718
|
|
|
|
|
|
|
|
|
|
|
|
17,718
|
|
Derivatives
|
|
|
12,258
|
|
|
|
|
|
|
|
12,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
62,913
|
|
|
$
|
32,937
|
|
|
$
|
12,258
|
|
|
$
|
17,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles the beginning and ending fair value of balances of the contingent
consideration liability (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Beginning balance
|
|
$
|
17,718
|
|
|
$
|
53,411
|
|
Payment of contingent consideration on acquisitions
|
|
|
(17,784
|
)
|
|
|
(32,685
|
)
|
Income from fair value adjustments
|
|
|
|
|
|
|
(3,008
|
)
|
Expense from fair value adjustments
|
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
|
|
|
$
|
17,718
|
|
|
|
|
|
|
|
|
|
|
Valuation methods for instruments measured at fair value on a recurring basis
The following methods and assumptions were used to estimate the fair value of each class of financial instruments measured on a recurring
basis:
Trading Securities
Fair values for trading securities (including financial futures), are based on quoted market prices
where available. If quoted market prices are not available, fair value is estimated using quoted market prices for similar securities.
Securities Available for Sale
Fair values are based on quoted market prices or dealer quotes, if available. If a quoted market price is
not available, fair value is estimated using quoted market prices for similar securities.
109
Prices are provided by third-party pricing services and are based on observable market inputs. On an annual basis, the Company compares a sample of these prices to other independent sources for
the same securities. Additionally, throughout the year if securities are sold, comparisons are made between the pricing services prices and the market prices at which the securities were sold. Variances are analyzed, and, if appropriate,
additional research is conducted with the third-party pricing services. Based on this research, the pricing services may affirm or revise their quoted price. No significant adjustments have been made to the prices provided by the pricing services.
The pricing services also provide documentation on an ongoing basis that includes reference data, inputs and methodology by asset class, which is reviewed to ensure that security placement within the fair value hierarchy is appropriate.
Company-owned Life Insurance
Fair value is equal to the cash surrender value of the life insurance policies.
Bank-owned Life Insurance
Fair value is equal to the cash surrender value of the life insurance policies.
Derivatives
Fair values are determined using valuation techniques including discounted cash flow analysis on the expected cash flows of
each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The
Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterpartys nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative
contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
Deferred Compensation
Fair values are based on quoted market prices or dealer quotes.
Contingent Consideration
The fair value of contingent consideration liabilities are derived from a discounted cash flow model of future
contingent payments. The valuation of these liabilities are estimated by a collaborative effort of the Companys mergers and acquisitions group, business unit management, and the corporate accounting group. These future contingent payments are
calculated based on probability-weighted estimates of future cash flows from each acquisition over the term of the contingent consideration arrangement. In order to determine the fair value estimate for contingent consideration, the present value of
probability-weighted cash flow is calculated using the applicable discount rate. Potential valuation adjustments are made as future income and expense projections for each acquisition are made which affect the calculation of the related contingent
consideration payment. These adjustments are recorded through noninterest expense.
110
Assets measured at fair value on a
non-recurring
basis
as of December 31, 2016 and 2015
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at December 31, 2016
Using
|
|
|
|
|
Description
|
|
December 31, 2016
|
|
|
Quoted
Prices in
Active
Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Total
(Losses)
Recognized
During the
Twelve
Months
Ended
December 31
|
|
Impaired loans
|
|
$
|
23,757
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
23,757
|
|
|
$
|
(2,070
|
)
|
Other real estate owned
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
23,846
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
23,846
|
|
|
$
|
(2,070
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at December 31, 2015
Using
|
|
|
|
|
Description
|
|
December 31, 2015
|
|
|
Quoted
Prices in
Active
Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Total
Gains
Recognized
During the
Twelve
Months
Ended
December 31
|
|
Impaired loans
|
|
$
|
22,885
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
22,885
|
|
|
$
|
(3,957
|
)
|
Other real estate owned
|
|
|
3,269
|
|
|
|
|
|
|
|
|
|
|
|
3,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
26,154
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
26,154
|
|
|
$
|
(3,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation methods for instruments measured at fair value on a nonrecurring basis
The following methods and assumptions were used to estimate the fair value of each class of financial instruments measured on a
non-recurring
basis:
Impaired loans
While the overall loan portfolio is not carried at fair
value, adjustments are recorded on certain loans to reflect write-downs that are based on the external appraisal value of the underlying collateral. The external appraisals are generally based on recent sales of comparable properties which are then
adjusted for the unique characteristics of the property being valued. In the case of
non-real
estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgments
based on the experience and expertise of internal specialists within the Companys property management group and the Companys credit department. The valuation of the impaired loans is reviewed on a quarterly basis. Because many of these
inputs are not observable, the measurements are classified as Level 3.
Other real estate owned
Other real estate owned
consists of loan collateral which has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other
non-real
estate property, including auto,
recreational and marine vehicles. Other real estate owned is recorded as held for sale initially at the lower of the loan balance or fair value of the collateral. The initial valuation of the foreclosed property is obtained through an appraisal
process similar to the process described in the impaired loans paragraph above. Subsequent to foreclosure, valuations are reviewed quarterly and updated periodically, and the assets may be marked down further, reflecting a new cost basis. Fair value
measurements may be based upon appraisals, third-party price opinions, or internally developed pricing methods and those measurements are classified as Level 3.
Goodwill
Valuation of goodwill to determine impairment is performed annually, or more frequently if there is an event or circumstance
that would indicate impairment may have occurred. The process involves calculations
111
to determine the fair value of each reporting unit on a stand-alone basis. A combination of formulas using current market multiples, based on recent sales of financial institutions within the
Companys geographic marketplace, is used to estimate the fair value of each reporting unit. That fair value is compared to the carrying amount of the reporting unit, including its recorded goodwill. Impairment is considered to have occurred if
the fair value of the reporting unit is lower than the carrying amount of the reporting unit. The fair value of the Companys common stock relative to its computed book value per share is also considered as part of the overall evaluation. These
measurements are classified as Level 3.
Fair value disclosures require disclosure of the fair value of financial assets and
financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or
non-recurring
basis. The estimated fair value of the
Companys financial instruments at December, 31, 2016 and 2015 are as follows
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at December 31, 2016 Using
|
|
|
|
Carrying
Amount
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Total
Estimated
Fair Value
|
|
FINANCIAL ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
1,462,267
|
|
|
$
|
1,138,850
|
|
|
$
|
323,417
|
|
|
$
|
|
|
|
$
|
1,462,267
|
|
Securities available for sale
|
|
|
6,466,334
|
|
|
|
160,701
|
|
|
|
6,305,633
|
|
|
|
|
|
|
|
6,466,334
|
|
Securities held to maturity
|
|
|
1,115,932
|
|
|
|
|
|
|
|
1,106,068
|
|
|
|
|
|
|
|
1,106,068
|
|
Trading securities
|
|
|
39,536
|
|
|
|
28,495
|
|
|
|
11,041
|
|
|
|
|
|
|
|
39,536
|
|
Other securities
|
|
|
68,306
|
|
|
|
|
|
|
|
68,306
|
|
|
|
|
|
|
|
68,306
|
|
Loans (exclusive of allowance for loan loss)
|
|
|
10,545,662
|
|
|
|
|
|
|
|
10,572,292
|
|
|
|
|
|
|
|
10,572,292
|
|
Derivatives
|
|
|
10,873
|
|
|
|
|
|
|
|
10,873
|
|
|
|
|
|
|
|
10,873
|
|
FINANCIAL LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand and savings deposits
|
|
|
15,434,893
|
|
|
|
15,434,893
|
|
|
|
|
|
|
|
|
|
|
|
15,434,893
|
|
Time deposits
|
|
|
1,135,721
|
|
|
|
|
|
|
|
1,135,721
|
|
|
|
|
|
|
|
1,135,721
|
|
Other borrowings
|
|
|
1,856,937
|
|
|
|
419,843
|
|
|
|
1,437,094
|
|
|
|
|
|
|
|
1,856,937
|
|
Long-term debt
|
|
|
76,772
|
|
|
|
|
|
|
|
77,025
|
|
|
|
|
|
|
|
77,025
|
|
Derivatives
|
|
|
11,329
|
|
|
|
|
|
|
|
11,329
|
|
|
|
|
|
|
|
11,329
|
|
OFF-BALANCE
SHEET ARRANGEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit for loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,603,807
|
|
Commercial letters of credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
142,383
|
|
Standby letters of credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,526,859
|
|
112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement at December 31, 2015 Using
|
|
|
|
Carrying
Amount
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Total
Estimated
Fair Value
|
|
FINANCIAL ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
1,154,721
|
|
|
$
|
997,031
|
|
|
$
|
157,690
|
|
|
$
|
|
|
|
$
|
1,154,721
|
|
Securities available for sale
|
|
|
6,806,949
|
|
|
|
429,701
|
|
|
|
6,377,248
|
|
|
|
|
|
|
|
6,806,949
|
|
Securities held to maturity
|
|
|
667,106
|
|
|
|
|
|
|
|
691,379
|
|
|
|
|
|
|
|
691,379
|
|
Trading securities
|
|
|
29,617
|
|
|
|
18,108
|
|
|
|
11,509
|
|
|
|
|
|
|
|
29,617
|
|
Other securities
|
|
|
65,198
|
|
|
|
|
|
|
|
65,198
|
|
|
|
|
|
|
|
65,198
|
|
Loans (exclusive of allowance for loan loss)
|
|
|
9,431,350
|
|
|
|
|
|
|
|
9,452,121
|
|
|
|
|
|
|
|
9,452,121
|
|
Derivatives
|
|
|
12,303
|
|
|
|
|
|
|
|
12,303
|
|
|
|
|
|
|
|
12,303
|
|
FINANCIAL LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand and savings deposits
|
|
|
13,836,867
|
|
|
|
13,836,867
|
|
|
|
|
|
|
|
|
|
|
|
13,836,867
|
|
Time deposits
|
|
|
1,255,885
|
|
|
|
|
|
|
|
1,255,885
|
|
|
|
|
|
|
|
1,255,885
|
|
Other borrowings
|
|
|
1,823,071
|
|
|
|
66,855
|
|
|
|
1,756,216
|
|
|
|
|
|
|
|
1,823,071
|
|
Long-term debt
|
|
|
86,070
|
|
|
|
|
|
|
|
86,379
|
|
|
|
|
|
|
|
86,379
|
|
Derivatives
|
|
|
12,258
|
|
|
|
|
|
|
|
12,258
|
|
|
|
|
|
|
|
12,258
|
|
OFF-BALANCE
SHEET ARRANGEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit for loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,925,820
|
|
Commercial letters of credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,550
|
|
Standby letters of credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,550,928
|
|
Cash and short-term investments
The carrying amounts of cash and due from banks, federal funds sold and
resell agreements are reasonable estimates of their fair values.
Securities held to maturity
Fair value of
held-to-maturity
securities are estimated by discounting the future cash flows using current market rates.
Other securities
Amount consists of FRB and FHLB stock held by the Company, PCM equity-method investments, and other miscellaneous
investments. The fair value of FRB and FHLB stock is considered to be the carrying value as no readily determinable market exists for these investments because they can only be redeemed with the FRB or FHLB. The fair value of PCM marketable
equity-method investments are based on quoted market prices used to estimate the value of the underlying investment. For
non-marketable
equity-method investments, the Companys proportionate share of the
income or loss is recognized on a
one-quarter
lag based on the valuation of the underlying investments.
Loans
Fair values are estimated for portfolios with similar financial characteristics. Loans are segregated by type, such as
commercial, real estate, consumer, and credit card. Each loan category is further segmented into fixed and variable interest rate categories. The fair value of loans is estimated by discounting the future cash flows using the current rates at which
similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Demand and savings
deposits
The fair value of demand deposits and savings accounts is the amount payable on demand at December 31, 2016 and 2015.
Time deposits
The fair value of fixed-maturity certificates of deposit is estimated by discounting the future cash flows using the
rates that are currently offered for deposits of similar remaining maturities.
113
Other borrowings
The carrying amounts of federal funds purchased, repurchase agreements
and other short-term debt are reasonable estimates of their fair value because of the short-term nature of their maturities.
Long-term
debt
Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate fair value of existing debt.
Other off-balance sheet instruments
The fair value of loan commitments and letters of credit are determined based on the fees currently
charged to enter into similar agreements, taking into account the remaining terms of the agreement and the present creditworthiness of the counterparties. Neither the fees earned during the year on these instruments nor their fair value at year-end
are significant to the Companys consolidated financial position.
19.
PARENT COMPANY FINANCIAL INFORMATION
UMB FINANCIAL CORPORATION
BALANCE
SHEETS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Investment in subsidiaries:
|
|
|
|
|
|
|
|
|
Banks
|
|
$
|
1,662,326
|
|
|
$
|
1,596,292
|
|
Non-banks
|
|
|
214,633
|
|
|
|
214,181
|
|
|
|
|
|
|
|
|
|
|
Total investment in subsidiaries
|
|
|
1,876,959
|
|
|
|
1,810,473
|
|
Goodwill on purchased affiliates
|
|
|
5,011
|
|
|
|
5,011
|
|
Cash
|
|
|
65,254
|
|
|
|
74,432
|
|
Securities available for sale and other
|
|
|
90,759
|
|
|
|
79,635
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,037,983
|
|
|
$
|
1,969,551
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
$
|
67,256
|
|
|
$
|
66,158
|
|
Accrued expenses and other
|
|
|
8,343
|
|
|
|
9,699
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
75,599
|
|
|
|
75,857
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
1,962,384
|
|
|
|
1,893,694
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$
|
2,037,983
|
|
|
$
|
1,969,551
|
|
|
|
|
|
|
|
|
|
|
114
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends and income received from subsidiaries
|
|
$
|
54,000
|
|
|
$
|
27,913
|
|
|
$
|
31,000
|
|
Service fees from subsidiaries
|
|
|
43,150
|
|
|
|
44,350
|
|
|
|
35,206
|
|
Other
|
|
|
4,207
|
|
|
|
891
|
|
|
|
2,504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income
|
|
|
101,357
|
|
|
|
73,154
|
|
|
|
68,710
|
|
EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
38,198
|
|
|
|
41,019
|
|
|
|
33,556
|
|
Other
|
|
|
20,436
|
|
|
|
22,051
|
|
|
|
17,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expense
|
|
|
58,634
|
|
|
|
63,070
|
|
|
|
50,593
|
|
Income before income taxes and equity in undistributed earnings of subsidiaries
|
|
|
42,723
|
|
|
|
10,084
|
|
|
|
18,117
|
|
Income tax benefit
|
|
|
(6,085
|
)
|
|
|
(5,301
|
)
|
|
|
(5,227
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in undistributed earnings of subsidiaries
|
|
|
48,808
|
|
|
|
15,385
|
|
|
|
23,344
|
|
Equity in undistributed earnings of subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
Banks
|
|
|
119,551
|
|
|
|
95,942
|
|
|
|
94,833
|
|
Non-Banks
|
|
|
(9,558
|
)
|
|
|
4,746
|
|
|
|
2,478
|
|
Net income
|
|
$
|
158,801
|
|
|
$
|
116,073
|
|
|
$
|
120,655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss) income
|
|
|
(53,824
|
)
|
|
|
(14,724
|
)
|
|
|
43,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
$
|
104,977
|
|
|
$
|
101,349
|
|
|
$
|
164,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
158,801
|
|
|
$
|
116,073
|
|
|
$
|
120,655
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of subsidiaries
|
|
|
(163,993
|
)
|
|
|
(128,601
|
)
|
|
|
(128,311
|
)
|
Dividends received from subsidiaries
|
|
|
54,000
|
|
|
|
27,913
|
|
|
|
31,000
|
|
Depreciation and amortization
|
|
|
457
|
|
|
|
332
|
|
|
|
154
|
|
Equity based compensation
|
|
|
11,735
|
|
|
|
10,751
|
|
|
|
9,661
|
|
Net tax benefit related to equity compensation plans
|
|
|
1,073
|
|
|
|
944
|
|
|
|
1,880
|
|
Changes in other assets and liabilities, net
|
|
|
(11,717
|
)
|
|
|
220
|
|
|
|
(9,071
|
)
|
Net cash provided by operating activities
|
|
|
50,356
|
|
|
|
27,632
|
|
|
|
25,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net capital investment in subsidiaries
|
|
|
(10,006
|
)
|
|
|
(16,513
|
)
|
|
|
(24,200
|
)
|
Net cash activity from acquisition
|
|
|
|
|
|
|
24,962
|
|
|
|
|
|
Net (increase) decrease in securities available for sale
|
|
|
(1,034
|
)
|
|
|
211
|
|
|
|
6,397
|
|
Net cash (used in) provided by investing activities
|
|
|
(11,040
|
)
|
|
|
8,660
|
|
|
|
(17,803
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends paid
|
|
|
(49,038
|
)
|
|
|
(45,967
|
)
|
|
|
(41,364
|
)
|
Proceeds from exercise of stock options and sales of treasury stock
|
|
|
16,911
|
|
|
|
11,606
|
|
|
|
8,966
|
|
Purchases of treasury stock
|
|
|
(16,367
|
)
|
|
|
(8,457
|
)
|
|
|
(5,741
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(48,494
|
)
|
|
|
(42,818
|
)
|
|
|
(38,139
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash
|
|
|
(9,178
|
)
|
|
|
(6,526
|
)
|
|
|
(29,974
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
74,432
|
|
|
|
80,958
|
|
|
|
110,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
65,254
|
|
|
$
|
74,432
|
|
|
$
|
80,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115
20.
SUMMARY OF OPERATING RESULTS BY QUARTER (unaudited) (in thousands except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
2016
|
|
March 31
(1)
|
|
|
June 30
(1)
|
|
|
Sept 30
|
|
|
Dec 31
|
|
Interest income
|
|
$
|
124,086
|
|
|
|
127,897
|
|
|
|
132,038
|
|
|
|
139,010
|
|
Interest expense
|
|
|
6,194
|
|
|
|
6,687
|
|
|
|
7,273
|
|
|
|
7,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
117,892
|
|
|
|
121,210
|
|
|
|
124,765
|
|
|
|
131,456
|
|
Provision for loan losses
|
|
|
5,000
|
|
|
|
7,000
|
|
|
|
13,000
|
|
|
|
7,500
|
|
Noninterest income
|
|
|
116,350
|
|
|
|
121,447
|
|
|
|
121,948
|
|
|
|
116,330
|
|
Noninterest expense
|
|
|
180,444
|
|
|
|
185,343
|
|
|
|
179,783
|
|
|
|
186,324
|
|
Income tax expense
|
|
|
12,395
|
|
|
|
12,796
|
|
|
|
11,984
|
|
|
|
11,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
36,403
|
|
|
|
37,518
|
|
|
|
41,946
|
|
|
|
42,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
March 31
|
|
|
June 30
|
|
|
Sept 30
|
|
|
Dec 31
|
|
Interest income
|
|
$
|
93,953
|
|
|
$
|
101,884
|
|
|
$
|
115,229
|
|
|
$
|
119,615
|
|
Interest expense
|
|
|
3,595
|
|
|
|
4,524
|
|
|
|
5,334
|
|
|
|
5,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
90,358
|
|
|
|
97,360
|
|
|
|
109,895
|
|
|
|
114,454
|
|
Provision for loan losses
|
|
|
3,000
|
|
|
|
5,000
|
|
|
|
2,500
|
|
|
|
5,000
|
|
Noninterest income
|
|
|
125,207
|
|
|
|
119,550
|
|
|
|
109,098
|
|
|
|
112,599
|
|
Noninterest expense
|
|
|
164,413
|
|
|
|
171,964
|
|
|
|
185,279
|
|
|
|
182,080
|
|
Income tax expense
|
|
|
14,387
|
|
|
|
9,732
|
|
|
|
8,763
|
|
|
|
10,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
33,765
|
|
|
$
|
30,214
|
|
|
$
|
22,451
|
|
|
$
|
29,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share
|
|
Three Months Ended
|
|
2016
|
|
March 31
(1)
|
|
|
June 30
(1)
|
|
|
Sept 30
|
|
|
Dec 31
|
|
Net income - basic
|
|
$
|
0.75
|
|
|
|
0.77
|
|
|
|
0.86
|
|
|
|
0.88
|
|
Net income - diluted
|
|
|
0.75
|
|
|
|
0.77
|
|
|
|
0.85
|
|
|
|
0.87
|
|
Dividend
|
|
|
0.245
|
|
|
|
0.245
|
|
|
|
0.245
|
|
|
|
0.255
|
|
Book value
|
|
|
39.38
|
|
|
|
40.44
|
|
|
|
40.86
|
|
|
|
39.51
|
|
|
|
|
|
|
Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
March 31
|
|
|
June 30
|
|
|
Sept 30
|
|
|
Dec 31
|
|
Net income - basic
|
|
$
|
0.75
|
|
|
$
|
0.65
|
|
|
$
|
0.46
|
|
|
$
|
0.61
|
|
Net income - diluted
|
|
|
0.74
|
|
|
|
0.65
|
|
|
|
0.46
|
|
|
|
0.60
|
|
Dividend
|
|
|
0.235
|
|
|
|
0.235
|
|
|
|
0.235
|
|
|
|
0.245
|
|
Book value
|
|
|
36.76
|
|
|
|
37.68
|
|
|
|
38.56
|
|
|
|
38.34
|
|
(1)
|
During the third quarter of 2016, the Company early adopted ASU
No. 2016-09
with an effective date of January 1, 2016. As part of the adoption of this standard, the
Company made an accounting policy election to account for stock compensation forfeitures on an actual basis and discontinue the use of an estimated forfeiture approach. This change required a modified retrospective adoption, via a cumulative effect
adjustment and recasting of first quarter and second quarter 2016 operating results. The impact of this adoption was an increase to net income of $158 thousand and $220 thousand for the first and second quarters, respectively.
Additionally, basic and diluted net income per share increased $0.01 for both periods.
|
116