XML 39 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2016
Fair Value Disclosures [Abstract]  
Fair Value, Assets Measured on Recurring Basis
The following tables present information on the assets measured and recorded at fair value on a recurring basis as of the dates indicated:
 
Fair Value Measurements as of
 
March 31, 2016
Measured on a Recurring Basis:
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Securities available‑for‑sale:
 
 
 
 
 
 
 
Government agency and government‑sponsored enterprise
 
 
 
 
 
 
 
pass-through securities
$
653,865

 
$

 
$
653,865

 
$

Government agency and government‑sponsored enterprise
 
 
 
 
 
 
 
collateralized mortgage obligations
443,732

 

 
443,732

 

Covered private label CMOs
27,863

 

 

 
27,863

Other private label CMOs
107,382

 

 
60,030

 
47,352

Municipal securities
1,517,592

 

 
1,517,592

 

Corporate debt securities
45,483

 

 
45,483

 

Collateralized loan obligations
139,572

 

 
139,572

 

SBA securities
202,674

 

 
202,674

 

Asset-backed and other securities
102,423

 
2,551

 
83,156

 
16,716

Total securities available-for-sale
3,240,586

 
2,551

 
3,146,104

 
91,931

Derivative assets
6,654

 

 
6,654

 

Equity warrants
5,033

 

 

 
5,033

Total recurring assets
$
3,252,273

 
$
2,551

 
$
3,152,758

 
$
96,964

Derivative liabilities
$
2,079

 
$

 
$
2,079

 
$

 
Fair Value Measurements as of
 
December 31, 2015
Measured on a Recurring Basis:
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Securities available‑for‑sale:
 
 
 
 
 
 
 
Government agency and government‑sponsored enterprise
 
 
 
 
 
 
 
pass-through securities
$
767,797

 
$

 
$
767,797

 
$

Government agency and government‑sponsored enterprise
 
 
 
 
 
 
 
collateralized mortgage obligations
486,239

 

 
486,239

 

Covered private label CMOs
29,782

 

 

 
29,782

Other private label CMOs
115,014

 

 
63,555

 
51,459

Municipal securities
1,547,331

 

 
1,547,331

 

US Treasury securities
69,380

 
69,380

 

 

Corporate debt securities
48,424

 

 
48,424

 

Collateralized loan obligations
132,189

 

 
132,189

 

SBA securities
211,157

 

 
211,157

 

Government‑sponsored enterprise debt securities
36,913

 

 
36,913

 

Asset-backed and other securities
115,211

 
2,562

 
94,449

 
18,200

Total securities available-for-sale
3,559,437

 
71,942

 
3,388,054

 
99,441

Derivative assets
11,919

 

 
11,919

 

Equity warrants
4,914

 

 

 
4,914

Total recurring assets
$
3,576,270

 
$
71,942

 
$
3,399,973

 
$
104,355

Derivative liabilities
$
1,397

 
$

 
$
1,397

 
$

Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques
The following table presents information about quantitative inputs and assumptions used to determine the fair values provided by our third party pricing service for our Level 3 private label CMOs and asset-backed securities available-for-sale measured at fair value on a recurring basis as of March 31, 2016:
 
Private Label CMOs
 
Asset-Backed Securities
 
 
 
Weighted
 
 
 
Weighted
 
Range
 
Average
 
Range
 
Average
Unobservable Inputs:
of Inputs
 
Input
 
of Inputs
 
Input
Voluntary annual prepayment speeds
1.5% - 22.4%
 
10.5%
 
5% - 40%
 
14.2%
Annual default rates
0.3% - 13.7%
 
2.4%
 
1% - 8%
 
3.7%
Loss severity rates
0% - 96.9%
 
32.6%
 
10% - 91%
 
51.8%
Discount rates
0.8% - 57.3%
 
3.8%
 
1.8% - 5.2%
 
3.4%
Fair Value, Assets Measured on Recurring Basis, Significant Unobservable Inputs (Level 3) Reconciliation
The following table summarizes activity for our Level 3 private label CMOs and asset-backed securities available-for-sale measured at fair value on a recurring basis for the period indicated:
 
Private
 
Asset-Backed
 
Label CMOs
 
Securities
 
(In thousands)
Balance, December 31, 2015
$
81,241

 
$
18,200

Total included in earnings
353

 
15

Total included in other comprehensive income
(1,251
)
 
(12
)
Net settlements
(5,128
)
 
(1,487
)
Balance, March 31, 2016
$
75,215

 
$
16,716

Assets carried at fair value on a nonrecurring basis
The following tables present assets measured at fair value on a non‑recurring basis as of the dates indicated:
 
Fair Value Measurement as of
 
March 31, 2016
Measured on a Non‑Recurring Basis:
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Impaired Non‑PCI loans
$
95,310

 
$

 
$
2,121

 
$
93,189

 
Fair Value Measurement as of
 
December 31, 2015
Measured on a Non‑Recurring Basis:
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Impaired Non‑PCI loans
$
40,817

 
$

 
$
9,367

 
$
31,450

Other real estate owned
14,101

 

 
14,101

 

Investments carried at cost
107

 

 

 
107

Total non-recurring
$
55,025

 
$

 
$
23,468

 
$
31,557

Net Losses (Gains) on Nonrecurring Assets
The following table presents losses recognized on assets measured on a nonrecurring basis for the periods indicated:
 
Three Months Ended
 
March 31,
Losses on Assets Measured on a Non‑Recurring Basis:
2016
 
2015
 
(In thousands)
Impaired Non‑PCI loans
$
(12,909
)
 
$
(9,192
)
Other real estate owned

 
(124
)
Total loss
$
(12,909
)
 
$
(9,316
)
Fair Value Inputs, Assets, Quantitative Information
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis as of March 31, 2016:
 
 
 
 
Valuation
 
Unobservable
 
 
 
Weighted
Asset:
 
Fair Value
 
Technique
 
Inputs
 
Range
 
Average
 
 
(In thousands)
 
 
 
 
 
 
 
 
Impaired Non-PCI loans
 
$
52,516

 
Discounted cash flows
 
Discount rates
 
0% - 9.04%
 
6.33%
Impaired Non-PCI loans
 
38,910

 
Third party appraisals
 
Discounts
 
10.00% - 28.44%
 
25.25%
Impaired Non-PCI loans
 
1,763

 
Third party appraisals
 
No discounts
 
 
 
 
Total non-recurring Level 3
 
$
93,189

 
 
 
 
 
 
 
 
Fair Value, by Balance Sheet Grouping
The following tables present a summary of the carrying values and estimated fair values of certain financial instruments as of the dates indicated:
 
March 31, 2016
 
Carrying or
Contract
 
Estimated Fair Value
 
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
161,977

 
$
161,977

 
$
161,977

 
$

 
$

Interest‑earning deposits in financial institutions
357,541

 
357,541

 
357,541

 

 

Securities available‑for‑sale
3,240,586

 
3,240,586

 
2,551

 
3,146,104

 
91,931

Investment in FHLB stock
17,250

 
17,250

 

 
17,250

 

Investments carried at cost
1,990

 
4,950

 

 

 
4,950

Loans and leases, net
14,353,156

 
14,337,455

 

 
2,121

 
14,335,334

Derivative assets
6,654

 
6,654

 

 
6,654

 

Equity warrants
5,033

 
5,033

 

 

 
5,033

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Demand, money market, interest checking, and savings deposits
11,956,102

 
11,956,102

 

 
11,956,102

 

Time deposits
3,485,273

 
3,484,782

 

 
3,484,782

 

Borrowings
551,401

 
551,401

 
550,000

 
1,401

 

Subordinated debentures
438,723

 
421,669

 

 
421,669

 

Derivative liabilities
2,079

 
2,079

 

 
2,079

 

 
December 31, 2015
 
Carrying or
Contract
 
Estimated Fair Value
 
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
161,020

 
$
161,020

 
$
161,020

 
$

 
$

Interest‑earning deposits in financial institutions
235,466

 
235,466

 
235,466

 

 

Securities available‑for‑sale
3,559,437

 
3,559,437

 
71,942

 
3,388,054

 
99,441

Investment in FHLB stock
19,710

 
19,710

 

 
19,710

 

Investments carried at cost
2,267

 
6,789

 

 

 
6,789

Loans and leases, net
14,363,143

 
14,393,558

 

 
9,367

 
14,384,191

Derivative assets
11,919

 
11,919

 

 
11,919

 

Equity warrants
4,914

 
4,914

 

 

 
4,914

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Demand, money market, interest checking, and savings deposits
11,513,826

 
11,513,826

 

 
11,513,826

 

Time deposits
4,152,356

 
4,152,920

 

 
4,152,920

 

Borrowings
621,914

 
622,438

 
618,000

 
4,438

 

Subordinated debentures
436,000

 
419,762

 

 
419,762

 

Derivative liabilities
1,397

 
1,397

 

 
1,397