Q | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2014. |
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from to |
Delaware | 001-35533 | 52-2024090 | ||
(State of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
501 Riverside Ave., Jacksonville, FL | 32202 | |||
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer Q | Accelerated filer o | ||
Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Part I - Financial Information | ||
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Part II - Other Information | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. |
March 31, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Cash and due from banks | $ | 60,587 | $ | 46,175 | |||
Interest-bearing deposits in banks | 439,242 | 801,603 | |||||
Total cash and cash equivalents | 499,829 | 847,778 | |||||
Investment securities: | |||||||
Available for sale, at fair value | 1,118,646 | 1,115,627 | |||||
Held to maturity (fair value of $117,910 and $107,921 as of March 31, 2014 and December 31, 2013, respectively) | 116,984 | 107,312 | |||||
Other investments | 122,918 | 128,063 | |||||
Total investment securities | 1,358,548 | 1,351,002 | |||||
Loans held for sale (includes $552,681 and $672,371 carried at fair value as of March 31, 2014 and December 31, 2013, respectively) | 596,729 | 791,382 | |||||
Loans and leases held for investment: | |||||||
Loans and leases held for investment, net of unearned income | 13,864,109 | 13,252,724 | |||||
Allowance for loan and lease losses | (62,969 | ) | (63,690 | ) | |||
Total loans and leases held for investment, net | 13,801,140 | 13,189,034 | |||||
Equipment under operating leases, net | 24,170 | 28,126 | |||||
Mortgage servicing rights (MSR), net | 446,493 | 506,680 | |||||
Deferred income taxes, net | 42,140 | 51,375 | |||||
Premises and equipment, net | 60,654 | 60,733 | |||||
Other assets | 801,245 | 814,874 | |||||
Total Assets | $ | 17,630,948 | $ | 17,640,984 | |||
Liabilities | |||||||
Deposits: | |||||||
Noninterest-bearing | $ | 1,054,796 | $ | 1,076,631 | |||
Interest-bearing | 12,233,615 | 12,184,709 | |||||
Total deposits | 13,288,411 | 13,261,340 | |||||
Other borrowings | 2,377,000 | 2,377,000 | |||||
Trust preferred securities | 103,750 | 103,750 | |||||
Accounts payable and accrued liabilities | 214,148 | 277,881 | |||||
Total Liabilities | 15,983,309 | 16,019,971 | |||||
Commitments and Contingencies (Note 13) | |||||||
Shareholders’ Equity | |||||||
Series A 6.75% Non-Cumulative Perpetual Preferred Stock, $0.01 par value (liquidation preference of $25,000 per share;10,000,000 shares authorized; 6,000 issued and outstanding at March 31, 2014 and December 31, 2013) | 150,000 | 150,000 | |||||
Common Stock, $0.01 par value (500,000,000 shares authorized; 122,703,958 and 122,626,315 issued and outstanding at March 31, 2014 and December 31, 2013, respectively) | 1,227 | 1,226 | |||||
Additional paid-in capital | 834,460 | 832,351 | |||||
Retained earnings | 715,599 | 690,051 | |||||
Accumulated other comprehensive income (loss) (AOCI) | (53,647 | ) | (52,615 | ) | |||
Total Shareholders’ Equity | 1,647,639 | 1,621,013 | |||||
Total Liabilities and Shareholders’ Equity | $ | 17,630,948 | $ | 17,640,984 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Interest Income | |||||||
Interest and fees on loans and leases | $ | 158,470 | $ | 173,786 | |||
Interest and dividends on investment securities | 9,831 | 16,250 | |||||
Other interest income | 162 | 298 | |||||
Total Interest Income | 168,463 | 190,334 | |||||
Interest Expense | |||||||
Deposits | 22,607 | 26,823 | |||||
Other borrowings | 15,012 | 19,695 | |||||
Total Interest Expense | 37,619 | 46,518 | |||||
Net Interest Income | 130,844 | 143,816 | |||||
Provision for Loan and Lease Losses | 3,071 | 1,919 | |||||
Net Interest Income after Provision for Loan and Lease Losses | 127,773 | 141,897 | |||||
Noninterest Income | |||||||
Loan servicing fee income | 46,617 | 42,163 | |||||
Amortization of mortgage servicing rights | (20,572 | ) | (35,078 | ) | |||
Recovery (impairment) of mortgage servicing rights | 4,941 | 12,555 | |||||
Net loan servicing income | 30,986 | 19,640 | |||||
Gain on sale of loans | 33,851 | 82,311 | |||||
Loan production revenue | 4,579 | 9,489 | |||||
Deposit fee income | 3,335 | 5,925 | |||||
Other lease income | 4,905 | 6,411 | |||||
Other | 6,928 | 9,533 | |||||
Total Noninterest Income | 84,584 | 133,309 | |||||
Noninterest Expense | |||||||
Salaries, commissions and other employee benefits expense | 97,694 | 110,479 | |||||
Equipment expense | 18,648 | 19,852 | |||||
Occupancy expense | 8,072 | 7,384 | |||||
General and administrative expense | 36,798 | 74,101 | |||||
Total Noninterest Expense | 161,212 | 211,816 | |||||
Income before Provision for Income Taxes | 51,145 | 63,390 | |||||
Provision for Income Taxes | 19,385 | 24,244 | |||||
Net Income | $ | 31,760 | $ | 39,146 | |||
Less: Net Income Allocated to Preferred Stock | (2,531 | ) | (2,531 | ) | |||
Net Income Allocated to Common Shareholders | $ | 29,229 | $ | 36,615 | |||
Basic Earnings Per Common Share | $ | 0.24 | $ | 0.30 | |||
Diluted Earnings Per Common Share | $ | 0.23 | $ | 0.30 | |||
Dividends Declared Per Common Share | $ | 0.03 | $ | 0.02 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Net Income | $ | 31,760 | $ | 39,146 | |||
Unrealized Gains (Losses) on Debt Securities | |||||||
Unrealized gains (losses) due to changes in fair value | (90 | ) | 704 | ||||
Tax effect | 34 | (264 | ) | ||||
Change in unrealized gains (losses) on debt securities | (56 | ) | 440 | ||||
Interest Rate Swaps | |||||||
Net unrealized gains (losses) due to changes in fair value | (5,624 | ) | 4,383 | ||||
Reclassification of net unrealized losses to interest expense | 4,050 | 5,357 | |||||
Tax effect | 598 | (3,720 | ) | ||||
Change in interest rate swaps | (976 | ) | 6,020 | ||||
Other Comprehensive Income (Loss) | (1,032 | ) | 6,460 | ||||
Comprehensive Income (Loss) | $ | 30,728 | $ | 45,606 |
Shareholders’ Equity | |||||||||||||||||||||||
Preferred Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss), Net of Tax | Total Equity | ||||||||||||||||||
Balance, January 1, 2014 | $ | 150,000 | $ | 1,226 | $ | 832,351 | $ | 690,051 | $ | (52,615 | ) | $ | 1,621,013 | ||||||||||
Net income | — | — | — | 31,760 | — | 31,760 | |||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (1,032 | ) | (1,032 | ) | |||||||||||||||
Issuance of common stock | — | 1 | 209 | — | — | 210 | |||||||||||||||||
Share-based grants (including income tax benefits) | — | — | 1,900 | — | — | 1,900 | |||||||||||||||||
Cash dividends on common stock | — | — | — | (3,681 | ) | — | (3,681 | ) | |||||||||||||||
Cash dividends on preferred stock | — | — | — | (2,531 | ) | — | (2,531 | ) | |||||||||||||||
Balance, March 31, 2014 | $ | 150,000 | $ | 1,227 | $ | 834,460 | $ | 715,599 | $ | (53,647 | ) | $ | 1,647,639 | ||||||||||
Balance, January 1, 2013 | $ | 150,000 | $ | 1,210 | $ | 811,085 | $ | 575,665 | $ | (86,784 | ) | $ | 1,451,176 | ||||||||||
Net income | — | — | — | 39,146 | — | 39,146 | |||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 6,460 | 6,460 | |||||||||||||||||
Issuance of common stock, net of issue costs | — | 11 | 8,540 | — | — | 8,551 | |||||||||||||||||
Share-based grants (including income tax benefits) | — | — | 4,071 | — | — | 4,071 | |||||||||||||||||
Cash dividends on common stock | — | — | — | (2,431 | ) | — | (2,431 | ) | |||||||||||||||
Cash dividends on preferred stock | — | — | — | (2,531 | ) | — | (2,531 | ) | |||||||||||||||
Balance, March 31, 2013 | $ | 150,000 | $ | 1,221 | $ | 823,696 | $ | 609,849 | $ | (80,324 | ) | $ | 1,504,442 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Operating Activities: | |||||||
Net income | $ | 31,760 | $ | 39,146 | |||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
Amortization of premiums and deferred origination costs | 8,423 | 10,385 | |||||
Depreciation and amortization of tangible and intangible assets | 8,753 | 9,901 | |||||
Reclassification of net loss on settlement of interest rate swaps | 4,050 | 5,357 | |||||
Amortization and impairment of mortgage servicing rights, net of recoveries | 15,631 | 22,523 | |||||
Deferred income taxes (benefit) | 9,853 | 2,839 | |||||
Provision for loan and lease losses | 3,071 | 1,919 | |||||
Loss on other real estate owned (OREO) | 892 | 1,923 | |||||
Share-based compensation expense | 1,719 | 1,779 | |||||
Payments for settlement of forward interest rate swaps | (11,161 | ) | (14,416 | ) | |||
Other operating activities | (896 | ) | 299 | ||||
Changes in operating assets and liabilities: | |||||||
Loans held for sale, including proceeds from sales and repayments | 199,591 | (376,076 | ) | ||||
Other assets | 71,148 | 95,214 | |||||
Accounts payable and accrued liabilities | (40,241 | ) | (44,338 | ) | |||
Net cash provided by (used in) operating activities | 302,593 | (243,545 | ) | ||||
Investing Activities: | |||||||
Investment securities available for sale: | |||||||
Purchases | (77,994 | ) | — | ||||
Proceeds from prepayments and maturities | 76,687 | 122,874 | |||||
Investment securities held to maturity: | |||||||
Purchases | (14,162 | ) | (8,900 | ) | |||
Proceeds from prepayments and maturities | 4,332 | 27,365 | |||||
Purchases of other investments | (72,902 | ) | (40,175 | ) | |||
Proceeds from sales of other investments | 78,048 | 54,277 | |||||
Net change in loans and leases held for investment | (753,139 | ) | 98,476 | ||||
Purchases of premises and equipment, including equipment under operating leases | (5,092 | ) | (3,852 | ) | |||
Purchases of mortgage servicing assets | (1,320 | ) | — | ||||
Proceeds related to sale or settlement of other real estate owned | 8,837 | 5,540 | |||||
Proceeds from insured foreclosure claims | 59,616 | 59,817 | |||||
Proceeds from sale of mortgage servicing rights | 37,738 | 289 | |||||
Other investing activities | 1,075 | (2,443 | ) | ||||
Net cash provided by (used in) investing activities | (658,276 | ) | 313,268 | ||||
Financing Activities: | |||||||
Net increase (decrease) in nonmaturity deposits | (148,422 | ) | 524,999 | ||||
Net increase (decrease) in time deposits | 161,977 | 11,827 | |||||
Net change in repurchase agreements | — | (142,322 | ) | ||||
Net change in short-term Federal Home Loan Bank (FHLB) advances | (25,000 | ) | (400,000 | ) | |||
Proceeds from long-term FHLB advances | 75,000 | 150,000 | |||||
Repayments of long-term FHLB advances, including early extinguishment | (50,000 | ) | (73,158 | ) | |||
Proceeds from issuance of common stock | 210 | 8,551 | |||||
Other financing activities | (6,031 | ) | (138 | ) | |||
Net cash provided by (used in) financing activities | 7,734 | 79,759 | |||||
Net change in cash and cash equivalents | (347,949 | ) | 149,482 | ||||
Cash and cash equivalents at beginning of period | 847,778 | 443,914 | |||||
Cash and cash equivalents at end of period | $ | 499,829 | $ | 593,396 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Supplemental Schedules of Noncash Activities: | |||||||
Loans transferred to foreclosure claims | $ | 119,353 | $ | 142,289 | |||
Loans transferred from held for investment to held for sale | 110,209 | 101,984 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Carrying Amount | |||||||||||||||
March 31, 2014 | |||||||||||||||||||
Available for sale: | |||||||||||||||||||
Residential collateralized mortgage obligations (CMO) securities - nonagency | $ | 1,101,296 | $ | 13,445 | $ | 3,264 | $ | 1,111,477 | $ | 1,111,477 | |||||||||
Asset-backed securities (ABS) | 3,260 | — | 640 | 2,620 | 2,620 | ||||||||||||||
Other | 2,924 | 1,625 | — | 4,549 | 4,549 | ||||||||||||||
Total available for sale securities | $ | 1,107,480 | $ | 15,070 | $ | 3,904 | $ | 1,118,646 | $ | 1,118,646 | |||||||||
Held to maturity: | |||||||||||||||||||
Residential CMO securities - agency | $ | 38,289 | $ | 1,116 | $ | 2 | $ | 39,403 | $ | 38,289 | |||||||||
Residential mortgage-backed securities (MBS) - agency | 78,695 | 856 | 1,044 | 78,507 | 78,695 | ||||||||||||||
Total held to maturity securities | $ | 116,984 | $ | 1,972 | $ | 1,046 | $ | 117,910 | $ | 116,984 | |||||||||
December 31, 2013 | |||||||||||||||||||
Available for sale: | |||||||||||||||||||
Residential CMO securities - nonagency | $ | 1,097,293 | $ | 15,253 | $ | 3,275 | $ | 1,109,271 | $ | 1,109,271 | |||||||||
Asset-backed securities | 4,144 | — | 1,058 | 3,086 | 3,086 | ||||||||||||||
Other | 2,933 | 337 | — | 3,270 | 3,270 | ||||||||||||||
Total available for sale securities | $ | 1,104,370 | $ | 15,590 | $ | 4,333 | $ | 1,115,627 | $ | 1,115,627 | |||||||||
Held to maturity: | |||||||||||||||||||
Residential CMO securities - agency | $ | 41,347 | $ | 1,408 | $ | 5 | $ | 42,750 | $ | 41,347 | |||||||||
Residential MBS - agency | 65,965 | 754 | 1,548 | 65,171 | 65,965 | ||||||||||||||
Total held to maturity securities | $ | 107,312 | $ | 2,162 | $ | 1,553 | $ | 107,921 | $ | 107,312 |
Less Than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
March 31, 2014 | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Residential CMO securities - nonagency | $ | 263,146 | $ | 3,039 | $ | 10,262 | $ | 225 | $ | 273,408 | $ | 3,264 | |||||||||||
Residential CMO securities - agency | 633 | 2 | — | — | 633 | 2 | |||||||||||||||||
Residential MBS - agency | 51,957 | 917 | 2,237 | 127 | 54,194 | 1,044 | |||||||||||||||||
Asset-backed securities | — | — | 2,620 | 640 | 2,620 | 640 | |||||||||||||||||
Total debt securities | $ | 315,736 | $ | 3,958 | $ | 15,119 | $ | 992 | $ | 330,855 | $ | 4,950 | |||||||||||
December 31, 2013 | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Residential CMO securities - nonagency | $ | 169,829 | $ | 3,012 | $ | 10,932 | $ | 263 | $ | 180,761 | $ | 3,275 | |||||||||||
Residential CMO securities - agency | 887 | 5 | — | — | 887 | 5 | |||||||||||||||||
Residential MBS - agency | 54,355 | 1,548 | — | — | 54,355 | 1,548 | |||||||||||||||||
Asset-backed securities | — | — | 3,086 | 1,058 | 3,086 | 1,058 | |||||||||||||||||
Total debt securities | $ | 225,071 | $ | 4,565 | $ | 14,018 | $ | 1,321 | $ | 239,089 | $ | 5,886 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Interest income on available for sale securities | $ | 8,805 | $ | 14,865 | |||
Interest income on held to maturity securities | 781 | 624 | |||||
Other interest and dividend income | 245 | 761 | |||||
$ | 9,831 | $ | 16,250 |
March 31, 2014 | December 31, 2013 | ||||||
Mortgage warehouse (carried at fair value) | $ | 488,976 | $ | 613,459 | |||
Other residential (carried at fair value) | 63,705 | 58,912 | |||||
Total loans held for sale carried at fair value | 552,681 | 672,371 | |||||
Government insured pool buyouts | 26,570 | 53,823 | |||||
Other residential | 7,699 | 8,939 | |||||
Commercial and commercial real estate | 9,779 | 56,249 | |||||
Total loans held for sale carried at lower of cost or market | 44,048 | 119,011 | |||||
Total loans held for sale | $ | 596,729 | $ | 791,382 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Proceeds received from agency securitizations | $ | 1,187,074 | $ | 2,404,610 | |||
Proceeds received from nonagency sales - residential | 76,387 | 341,882 | |||||
Proceeds received from nonagency sales - commercial and commercial real estate | 38,811 | — | |||||
Proceeds received from nonagency sales | $ | 115,198 | $ | 341,882 | |||
Repurchased loans from agency securitizations | $ | 301 | $ | 1,092 | |||
Repurchased loans from nonagency sales | 1,152 | 5,277 |
March 31, 2014 | December 31, 2013 | ||||||
Residential mortgages | $ | 7,599,826 | $ | 7,044,743 | |||
Commercial and commercial real estate | 4,819,020 | 4,812,970 | |||||
Lease financing receivables | 1,292,750 | 1,237,941 | |||||
Home equity lines | 147,086 | 151,916 | |||||
Consumer and credit card | 5,427 | 5,154 | |||||
Total loans and leases held for investment, net of discounts | 13,864,109 | 13,252,724 | |||||
Allowance for loan and lease losses | (62,969 | ) | (63,690 | ) | |||
Total loans and leases held for investment, net | $ | 13,801,140 | $ | 13,189,034 |
March 31, 2014 | December 31, 2013 | ||||||
Net purchased loan and lease discounts | $ | 79,905 | $ | 102,416 | |||
Net deferred loan and lease origination costs | 64,688 | 54,107 |
March 31, 2014 | March 31, 2013 | ||||||
Contractual payments receivable for acquired loans and leases at acquisition | $ | 308,426 | $ | 78,496 | |||
Expected cash flows for acquired loans and leases at acquisition | 207,240 | 45,914 | |||||
Basis in acquired loans and leases at acquisition | 193,177 | 41,944 |
Residential | Commercial and Commercial Real Estate | Total | |||||||||
March 31, 2014 | |||||||||||
Carrying value, net of allowance | $ | 757,833 | $ | 307,806 | $ | 1,065,639 | |||||
Outstanding unpaid principal balance (UPB) | 793,839 | 313,712 | 1,107,551 | ||||||||
Allowance for loan and lease losses, beginning of period | 4,925 | 9,834 | 14,759 | ||||||||
Allowance for loan and lease losses, end of period | 4,638 | 10,659 | 15,297 | ||||||||
December 31, 2013 | |||||||||||
Carrying value, net of allowance | $ | 646,470 | $ | 331,771 | $ | 978,241 | |||||
Outstanding unpaid principal balance | 696,222 | 339,179 | 1,035,401 | ||||||||
Allowance for loan and lease losses, beginning of year | 5,175 | 16,789 | 21,964 | ||||||||
Allowance for loan and lease losses, end of year | 4,925 | 9,834 | 14,759 |
Residential | Commercial and Commercial Real Estate | Total | |||||||||
March 31, 2014 | |||||||||||
Balance, beginning of period | $ | 101,183 | $ | 59,663 | $ | 160,846 | |||||
Additions | 14,063 | — | 14,063 | ||||||||
Accretion | (13,034 | ) | (5,563 | ) | (18,597 | ) | |||||
Reclassifications to accretable yield | 2,056 | 17,916 | 19,972 | ||||||||
Balance, end of period | $ | 104,268 | $ | 72,016 | $ | 176,284 | |||||
March 31, 2013 | |||||||||||
Balance, beginning of period | 111,868 | 108,540 | 220,408 | ||||||||
Additions | 3,970 | — | 3,970 | ||||||||
Accretion | (10,132 | ) | (9,854 | ) | (19,986 | ) | |||||
Reclassifications (from) to accretable yield | 2,034 | 10,551 | 12,585 | ||||||||
Balance, end of period | $ | 107,740 | $ | 109,237 | $ | 216,977 |
Three Months Ended March 31, 2014 | Residential Mortgages | Commercial and Commercial Real Estate | Lease Financing Receivables | Home Equity Lines | Consumer and Credit Card | Total | |||||||||||||||||
Balance, beginning of period | $ | 26,497 | $ | 29,987 | $ | 4,273 | $ | 2,812 | $ | 121 | $ | 63,690 | |||||||||||
Provision for loan and lease losses | 1,503 | 284 | 1,038 | 283 | (37 | ) | 3,071 | ||||||||||||||||
Charge-offs | (3,165 | ) | (5 | ) | (1,189 | ) | (316 | ) | (15 | ) | (4,690 | ) | |||||||||||
Recoveries | 566 | 1 | 190 | 141 | — | 898 | |||||||||||||||||
Balance, end of period | $ | 25,401 | $ | 30,267 | $ | 4,312 | $ | 2,920 | $ | 69 | $ | 62,969 | |||||||||||
Three Months Ended March 31, 2013 | |||||||||||||||||||||||
Balance, beginning of period | $ | 33,631 | $ | 39,863 | $ | 3,181 | $ | 5,265 | $ | 162 | $ | 82,102 | |||||||||||
Provision for loan and lease losses | 1,512 | (324 | ) | 1,038 | (323 | ) | 16 | 1,919 | |||||||||||||||
Charge-offs | (5,069 | ) | (1,447 | ) | (708 | ) | (489 | ) | (20 | ) | (7,733 | ) | |||||||||||
Recoveries | 111 | 443 | 79 | 129 | 17 | 779 | |||||||||||||||||
Balance, end of period | $ | 30,185 | $ | 38,535 | $ | 3,590 | $ | 4,582 | $ | 175 | $ | 77,067 |
March 31, 2014 | Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | |||||||||||
Allowance for Loan and Lease Losses | |||||||||||||||
Residential mortgages | $ | 8,630 | $ | 12,133 | $ | 4,638 | $ | 25,401 | |||||||
Commercial and commercial real estate | 928 | 18,680 | 10,659 | 30,267 | |||||||||||
Lease financing receivables | — | 4,312 | — | 4,312 | |||||||||||
Home equity lines | — | 2,920 | — | 2,920 | |||||||||||
Consumer and credit card | — | 69 | — | 69 | |||||||||||
Total allowance for loan and lease losses | $ | 9,558 | $ | 38,114 | $ | 15,297 | $ | 62,969 | |||||||
Loans and Leases Held for Investment at Recorded Investment | |||||||||||||||
Residential mortgages | $ | 83,240 | $ | 6,754,115 | $ | 762,471 | $ | 7,599,826 | |||||||
Commercial and commercial real estate | 30,128 | 4,470,427 | 318,465 | 4,819,020 | |||||||||||
Lease financing receivables | — | 1,292,750 | — | 1,292,750 | |||||||||||
Home equity lines | — | 147,086 | — | 147,086 | |||||||||||
Consumer and credit card | — | 5,427 | — | 5,427 | |||||||||||
Total loans and leases held for investment | $ | 113,368 | $ | 12,669,805 | $ | 1,080,936 | $ | 13,864,109 | |||||||
December 31, 2013 | Individually Evaluated for Impairment | Collectively Evaluated for Impairment | ACI Loans | Total | |||||||||||
Allowance for Loan and Lease Losses | |||||||||||||||
Residential mortgages | $ | 9,134 | $ | 12,438 | $ | 4,925 | $ | 26,497 | |||||||
Commercial and commercial real estate | 248 | 19,905 | 9,834 | 29,987 | |||||||||||
Lease financing receivables | — | 4,273 | — | 4,273 | |||||||||||
Home equity lines | — | 2,812 | — | 2,812 | |||||||||||
Consumer and credit card | — | 121 | — | 121 | |||||||||||
Total allowance for loan and lease losses | $ | 9,382 | $ | 39,549 | $ | 14,759 | $ | 63,690 | |||||||
Loans and Leases Held for Investment at Recorded Investment | |||||||||||||||
Residential mortgages | $ | 90,472 | $ | 6,302,876 | $ | 651,395 | $ | 7,044,743 | |||||||
Commercial and commercial real estate | 22,747 | 4,448,618 | 341,605 | 4,812,970 | |||||||||||
Lease financing receivables | — | 1,237,941 | — | 1,237,941 | |||||||||||
Home equity lines | — | 151,916 | — | 151,916 | |||||||||||
Consumer and credit card | — | 5,154 | — | 5,154 | |||||||||||
Total loans and leases held for investment | $ | 113,219 | $ | 12,146,505 | $ | 993,000 | $ | 13,252,724 |
Non-performing | |||||||||||||||||||
Performing | Accrual | Nonaccrual | Total | ||||||||||||||||
March 31, 2014 | |||||||||||||||||||
Residential mortgages: | |||||||||||||||||||
Residential (1) | $ | 5,643,662 | $ | — | $ | 44,391 | $ | 5,688,053 | |||||||||||
Government insured pool buyouts (2) (3) | 1,321,449 | 590,324 | — | 1,911,773 | |||||||||||||||
Lease financing receivables | 1,287,304 | — | 5,446 | 1,292,750 | |||||||||||||||
Home equity lines | 143,624 | — | 3,462 | 147,086 | |||||||||||||||
Consumer and credit card | 5,393 | — | 34 | 5,427 | |||||||||||||||
Total | $ | 8,401,432 | $ | 590,324 | $ | 53,333 | $ | 9,045,089 | |||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
March 31, 2014 | |||||||||||||||||||
Commercial and commercial real estate: | |||||||||||||||||||
Commercial | $ | 1,664,499 | $ | — | $ | 1,187 | $ | — | $ | 1,665,686 | |||||||||
Commercial real estate | 2,960,278 | 29,724 | 163,332 | — | 3,153,334 | ||||||||||||||
Total commercial and commercial real estate | $ | 4,624,777 | $ | 29,724 | $ | 164,519 | $ | — | $ | 4,819,020 | |||||||||
Non-performing | |||||||||||||||||||
Performing | Accrual | Nonaccrual | Total | ||||||||||||||||
December 31, 2013 | |||||||||||||||||||
Residential mortgages: | |||||||||||||||||||
Residential (1) | $ | 5,096,589 | $ | — | $ | 56,517 | $ | 5,153,106 | |||||||||||
Government insured pool buyouts (2) (3) | 1,219,719 | 671,918 | — | 1,891,637 | |||||||||||||||
Lease financing receivables | 1,233,414 | — | 4,527 | 1,237,941 | |||||||||||||||
Home equity lines | 148,646 | — | 3,270 | 151,916 | |||||||||||||||
Consumer and credit card | 5,117 | — | 37 | 5,154 | |||||||||||||||
Total | $ | 7,703,485 | $ | 671,918 | $ | 64,351 | $ | 8,439,754 |
Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
December 31, 2013 | |||||||||||||||||||
Commercial and commercial real estate: | |||||||||||||||||||
Commercial | $ | 1,621,479 | $ | 135 | $ | 1,106 | $ | — | $ | 1,622,720 | |||||||||
Commercial real estate | 2,989,493 | 34,012 | 166,745 | — | 3,190,250 | ||||||||||||||
Total commercial and commercial real estate | $ | 4,610,972 | $ | 34,147 | $ | 167,851 | $ | — | $ | 4,812,970 |
(1) | For the periods ended March 31, 2014 and December 31, 2013, performing residential mortgages included $7,164 and $7,879, respectively, of ACI loans greater than 90 days past due and still accruing. |
(2) | For the periods ended March 31, 2014 and December 31, 2013, performing government insured pool buyouts included $430,147 and $350,312, respectively, of ACI loans greater than 90 days past due and still accruing. |
(3) | Non-performing government insured pool buyouts represent loans that are 90 days or greater past due but remain on accrual status as the interest earned is insured and thus collectible from the insuring governmental agency. |
30-59 Days Past Due | 60-89 Days Past Due | 90 Days and Greater Past Due | Total Past Due | Current | Total Loans Held for Investment Excluding ACI | ||||||||||||||||||
March 31, 2014 | |||||||||||||||||||||||
Residential mortgages: | |||||||||||||||||||||||
Residential | $ | 10,860 | $ | 8,060 | $ | 44,391 | $ | 63,311 | $ | 5,557,545 | $ | 5,620,856 | |||||||||||
Government insured pool buyouts (1) | 69,281 | 36,971 | 590,324 | 696,576 | 519,923 | 1,216,499 | |||||||||||||||||
Commercial and commercial real estate: | |||||||||||||||||||||||
Commercial | 5 | — | 57 | 62 | 1,658,398 | 1,658,460 | |||||||||||||||||
Commercial real estate | — | 1,076 | — | 1,076 | 2,841,019 | 2,842,095 | |||||||||||||||||
Lease financing receivables | 9,107 | 2,711 | 2,260 | 14,078 | 1,278,672 | 1,292,750 | |||||||||||||||||
Home equity lines | 458 | 629 | 3,462 | 4,549 | 142,537 | 147,086 | |||||||||||||||||
Consumer and credit card | 12 | 10 | 34 | 56 | 5,371 | 5,427 | |||||||||||||||||
Total loans and leases held for investment | $ | 89,723 | $ | 49,457 | $ | 640,528 | $ | 779,708 | $ | 12,003,465 | $ | 12,783,173 | |||||||||||
December 31, 2013 | |||||||||||||||||||||||
Residential mortgages: | |||||||||||||||||||||||
Residential | $ | 10,145 | $ | 4,683 | $ | 56,517 | $ | 71,345 | $ | 5,011,257 | $ | 5,082,602 | |||||||||||
Government insured pool buyouts (1) | 90,795 | 55,666 | 671,918 | 818,379 | 492,367 | 1,310,746 | |||||||||||||||||
Commercial and commercial real estate: | |||||||||||||||||||||||
Commercial | — | 2 | 1,005 | 1,007 | 1,613,899 | 1,614,906 | |||||||||||||||||
Commercial real estate | 2,909 | — | — | 2,909 | 2,853,550 | 2,856,459 | |||||||||||||||||
Lease financing receivables | 7,277 | 3,098 | 1,024 | 11,399 | 1,226,542 | 1,237,941 | |||||||||||||||||
Home equity lines | 2,614 | 396 | 3,270 | 6,280 | 145,636 | 151,916 | |||||||||||||||||
Consumer and credit card | 23 | 12 | 37 | 72 | 5,082 | 5,154 | |||||||||||||||||
Total loans and leases held for investment | $ | 113,763 | $ | 63,857 | $ | 733,771 | $ | 911,391 | $ | 11,348,333 | $ | 12,259,724 |
(1) | Government insured pool buyouts remain on accrual status after 90 days as the interest earned is collectible from the insuring governmental agency. |
March 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
Unpaid Principal Balance | Recorded Investment (1) | Related Allowance | Unpaid Principal Balance | Recorded Investment (1) | Related Allowance | ||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Residential mortgages: | |||||||||||||||||||||||
Residential | $ | 64,466 | $ | 61,072 | $ | 8,630 | $ | 67,663 | $ | 64,079 | $ | 9,134 | |||||||||||
Commercial and commercial real estate: | |||||||||||||||||||||||
Commercial real estate | 7,514 | 7,499 | 928 | 1,161 | 1,172 | 248 | |||||||||||||||||
Total impaired loans with an allowance recorded | $ | 71,980 | $ | 68,571 | $ | 9,558 | $ | 68,824 | $ | 65,251 | $ | 9,382 | |||||||||||
Without a related allowance recorded: | |||||||||||||||||||||||
Residential mortgages: | |||||||||||||||||||||||
Residential | $ | 28,500 | $ | 22,168 | $ | 34,898 | $ | 26,393 | |||||||||||||||
Commercial and commercial real estate: | |||||||||||||||||||||||
Commercial | 1 | 1 | — | — | |||||||||||||||||||
Commercial real estate | 23,258 | 22,628 | 23,281 | 21,575 | |||||||||||||||||||
Total impaired loans without an allowance recorded | $ | 51,759 | $ | 44,797 | $ | 58,179 | $ | 47,968 |
(1) | The primary difference between the unpaid principal balance and recorded investment represents charge offs previously taken. |
Three Months Ended March 31, | |||||||||||||||
2014 | 2013 | ||||||||||||||
Average Investment | Interest Income Recognized | Average Investment | Interest Income Recognized | ||||||||||||
With and without a related allowance recorded: | |||||||||||||||
Residential mortgages: | |||||||||||||||
Residential | $ | 86,856 | $ | 617 | $ | 95,534 | $ | 770 | |||||||
Commercial and commercial real estate: | |||||||||||||||
Commercial | 1 | — | 6,351 | 2 | |||||||||||
Commercial real estate | 26,437 | 166 | 79,940 | 214 | |||||||||||
Total impaired loans | $ | 113,294 | $ | 783 | $ | 181,825 | $ | 986 |
March 31, 2014 | December 31, 2013 | ||||||||||||||
Nonaccrual Status | Greater than 90 Days Past Due and Accruing |