XML 52 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition and divestiture (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Schedule of Acquired Assets and Liabilities

The consideration paid for Hudson City’s common equity and the amounts of acquired identifiable assets and liabilities assumed as of the acquisition date were as follows:

 

     (In thousands)  

Identifiable assets:

  

Cash and due from banks

   $ 131,688   

Interest-bearing deposits at banks

     7,568,934   

Investment securities

     7,929,014   

Loans

     19,015,013   

Goodwill

     1,079,787   

Core deposit intangible

     131,665   

Other assets

     843,219   
  

 

 

 

Total identifiable assets

     36,699,320   
  

 

 

 

Liabilities:

  

Deposits

     17,879,589   

Borrowings

     13,211,598   

Other liabilities

     405,025   
  

 

 

 

Total liabilities

     31,496,212   
  

 

 

 

Total consideration

   $ 5,203,108   
  

 

 

 

Cash paid

   $ 2,064,284   

Common stock issued (25,953,950 shares)

     3,110,581   

Common stock awards converted

     28,243   
  

 

 

 

Total consideration

   $ 5,203,108   
  

 

 

 

Summary of Acquired Impaired Loans

The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition, as shown in the following table, reflects the impact of estimated credit losses and other factors, such as prepayments

 

     November 1,
2015
 
     (In thousands)  

Contractually required principal and interest at acquisition

   $ 1,304,366   

Contractual cash flows not expected to be collected

     (498,919
  

 

 

 

Expected cash flows at acquisition

     805,447   

Interest component of expected cash flows

     (117,251
  

 

 

 

Estimated fair value

   $ 688,196   
  

 

 

 

Pro Forma Information

Additionally, the Company expects to achieve further operating cost savings and other business synergies as a result of the acquisition which are not reflected in the pro forma amounts that follow.

 

     Actual Since
Acquisition Through

December 31, 2015
     Pro Forma
Year Ended December 31
 
        2015      2014  
     (In thousands)  

Total revenues(a)

   $ 111,168       $ 5,132,662       $ 5,406,291   

Net income (loss)

     (21,175      1,011,463         1,445,779   

 

 

(a) Represents net interest income plus other income.
Summary of Merger-Related Expenses

A summary of merger-related expenses included in the consolidated statement of income for the year ended December 31, 2015 and 2013 follows:

 

     2015      2013  
     (In thousands)  

Salaries and employee benefits

   $ 51,287       $ 836   

Equipment and net occupancy

     3         690   

Printing, postage and supplies

     504         1,825   

Other cost of operations

     24,182         9,013   
  

 

 

    

 

 

 

Other expense

     75,976         12,364   

Provision for credit losses

     21,000         —     
  

 

 

    

 

 

 

Total

   $ 96,976       $ 12,364