ý | Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
¨ | Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
Delaware | 75-2679109 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
2000 McKinney Avenue, Suite 700, Dallas, Texas, U.S.A. | 75201 | |
(Address of principal executive officers) | (Zip Code) |
Large Accelerated Filer | ý | Accelerated Filer | ¨ | |||
Non-Accelerated Filer | ¨ | Smaller Reporting Company | ¨ |
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 6. | ||
June 30, 2016 | December 31, 2015 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and due from banks | $ | 98,807 | $ | 109,496 | |||
Interest-bearing deposits | 2,594,170 | 1,626,374 | |||||
Federal funds sold and securities purchased under resale agreements | 30,000 | 55,000 | |||||
Securities, available-for-sale | 27,372 | 29,992 | |||||
Loans held for sale, at fair value | 221,347 | 86,075 | |||||
Loans held for investment, mortgage finance | 5,260,027 | 4,966,276 | |||||
Loans held for investment (net of unearned income) | 12,502,513 | 11,745,674 | |||||
Less: Allowance for loan losses | 167,397 | 141,111 | |||||
Loans held for investment, net | 17,595,143 | 16,570,839 | |||||
Mortgage servicing rights, net | 8,543 | 423 | |||||
Premises and equipment, net | 21,766 | 23,561 | |||||
Accrued interest receivable and other assets | 464,098 | 382,101 | |||||
Goodwill and intangible assets, net | 19,748 | 19,960 | |||||
Total assets | $ | 21,080,994 | $ | 18,903,821 | |||
Liabilities and Stockholders’ Equity | |||||||
Liabilities: | |||||||
Deposits: | |||||||
Non-interest-bearing | $ | 7,984,208 | $ | 6,386,911 | |||
Interest-bearing | 8,719,357 | 8,697,708 | |||||
Total deposits | 16,703,565 | 15,084,619 | |||||
Accrued interest payable | 5,339 | 5,097 | |||||
Other liabilities | 177,641 | 153,433 | |||||
Federal funds purchased and repurchase agreements | 95,982 | 143,051 | |||||
Other borrowings | 2,019,463 | 1,500,000 | |||||
Subordinated notes | 280,863 | 280,682 | |||||
Trust preferred subordinated debentures | 113,406 | 113,406 | |||||
Total liabilities | 19,396,259 | 17,280,288 | |||||
Stockholders’ equity: | |||||||
Preferred stock, $.01 par value, $1,000 liquidation value: | |||||||
Authorized shares – 10,000,000 | |||||||
Issued shares – 6,000,000 shares issued at June 30, 2016 and December 31, 2015 | 150,000 | 150,000 | |||||
Common stock, $.01 par value: | |||||||
Authorized shares – 100,000,000 | |||||||
Issued shares – 45,953,328 and 45,874,224 at June 30, 2016 and December 31, 2015, respectively | 460 | 459 | |||||
Additional paid-in capital | 716,652 | 714,546 | |||||
Retained earnings | 816,951 | 757,818 | |||||
Treasury stock (shares at cost: 417 at June 30, 2016 and December 31, 2015) | (8 | ) | (8 | ) | |||
Accumulated other comprehensive income, net of taxes | 680 | 718 | |||||
Total stockholders’ equity | 1,684,735 | 1,623,533 | |||||
Total liabilities and stockholders’ equity | $ | 21,080,994 | $ | 18,903,821 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest income | |||||||||||||||
Interest and fees on loans | $ | 168,064 | $ | 151,606 | $ | 323,949 | $ | 290,780 | |||||||
Securities | 246 | 323 | 507 | 681 | |||||||||||
Federal funds sold and securities purchased under resale agreements | 382 | 118 | 754 | 234 | |||||||||||
Deposits in other banks | 3,750 | 1,327 | 7,035 | 2,587 | |||||||||||
Total interest income | 172,442 | 153,374 | 332,245 | 294,282 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 8,971 | 5,642 | 17,793 | 11,270 | |||||||||||
Federal funds purchased | 110 | 93 | 236 | 161 | |||||||||||
Repurchase agreements | 2 | 4 | 5 | 8 | |||||||||||
Other borrowings | 1,365 | 528 | 2,527 | 918 | |||||||||||
Subordinated notes | 4,191 | 4,191 | 8,382 | 8,382 | |||||||||||
Trust preferred subordinated debentures | 734 | 631 | 1,450 | 1,249 | |||||||||||
Total interest expense | 15,373 | 11,089 | 30,393 | 21,988 | |||||||||||
Net interest income | 157,069 | 142,285 | 301,852 | 272,294 | |||||||||||
Provision for credit losses | 16,000 | 14,500 | 46,000 | 25,500 | |||||||||||
Net interest income after provision for credit losses | 141,069 | 127,785 | 255,852 | 246,794 | |||||||||||
Non-interest income | |||||||||||||||
Service charges on deposit accounts | 2,411 | 2,149 | 4,521 | 4,243 | |||||||||||
Trust fee income | 1,098 | 1,287 | 1,911 | 2,487 | |||||||||||
Bank owned life insurance (BOLI) income | 536 | 476 | 1,072 | 960 | |||||||||||
Brokered loan fees | 5,864 | 5,277 | 10,509 | 9,509 | |||||||||||
Swap fees | 1,105 | 1,035 | 1,412 | 3,021 | |||||||||||
Other | 2,918 | 2,547 | 5,804 | 4,818 | |||||||||||
Total non-interest income | 13,932 | 12,771 | 25,229 | 25,038 | |||||||||||
Non-interest expense | |||||||||||||||
Salaries and employee benefits | 54,810 | 48,200 | 106,182 | 94,028 | |||||||||||
Net occupancy expense | 5,838 | 5,808 | 11,650 | 11,499 | |||||||||||
Marketing | 4,486 | 3,925 | 8,394 | 8,143 | |||||||||||
Legal and professional | 6,226 | 5,618 | 11,550 | 9,666 | |||||||||||
Communications and technology | 6,391 | 5,647 | 12,608 | 10,725 | |||||||||||
FDIC insurance assessment | 6,043 | 4,211 | 11,512 | 8,001 | |||||||||||
Allowance and other carrying costs for OREO | 260 | 6 | 496 | 15 | |||||||||||
Other | 10,201 | 7,861 | 18,683 | 15,716 | |||||||||||
Total non-interest expense | 94,255 | 81,276 | 181,075 | 157,793 | |||||||||||
Income before income taxes | 60,746 | 59,280 | 100,006 | 114,039 | |||||||||||
Income tax expense | 21,866 | 21,343 | 35,998 | 41,052 | |||||||||||
Net income | 38,880 | 37,937 | 64,008 | 72,987 | |||||||||||
Preferred stock dividends | 2,437 | 2,437 | 4,875 | 4,875 | |||||||||||
Net income available to common stockholders | $ | 36,443 | $ | 35,500 | $ | 59,133 | $ | 68,112 | |||||||
Other comprehensive income (loss) | |||||||||||||||
Change in net unrealized gain on available-for-sale securities arising during period, before-tax | $ | (22 | ) | $ | (321 | ) | $ | (58 | ) | $ | (397 | ) | |||
Income tax benefit related to net unrealized gain on available-for-sale securities | (8 | ) | (112 | ) | (20 | ) | (139 | ) | |||||||
Other comprehensive loss, net of tax | (14 | ) | (209 | ) | (38 | ) | (258 | ) | |||||||
Comprehensive income | $ | 38,866 | $ | 37,728 | $ | 63,970 | $ | 72,729 | |||||||
Basic earnings per common share | $ | 0.79 | $ | 0.78 | $ | 1.29 | $ | 1.49 | |||||||
Diluted earnings per common share | $ | 0.78 | $ | 0.76 | $ | 1.27 | $ | 1.47 |
Preferred Stock | Common Stock | Treasury Stock | ||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Retained Earnings | Shares | Amount | Accumulated Other Comprehensive Income (Loss), Net of Taxes | Total | |||||||||||||||||||||||||||
Balance at December 31, 2014 | 6,000,000 | $ | 150,000 | 45,735,424 | $ | 457 | $ | 709,738 | $ | 622,714 | (417 | ) | $ | (8 | ) | $ | 1,289 | $ | 1,484,190 | |||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 72,987 | — | — | — | 72,987 | ||||||||||||||||||||||||||
Change in unrealized gain on available-for-sale securities, net of taxes of $139 | — | — | — | — | — | — | — | — | (258 | ) | (258 | ) | ||||||||||||||||||||||||
Total comprehensive income | 72,729 | |||||||||||||||||||||||||||||||||||
Tax benefit related to exercise of stock-based awards | — | — | — | — | 736 | — | — | — | — | 736 | ||||||||||||||||||||||||||
Stock-based compensation expense recognized in earnings | — | — | — | — | 2,103 | — | — | — | — | 2,103 | ||||||||||||||||||||||||||
Issuance of preferred stock | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Preferred stock dividend | — | — | — | — | — | (4,875 | ) | — | — | — | (4,875 | ) | ||||||||||||||||||||||||
Issuance of stock related to stock-based awards | — | — | 77,964 | 1 | (355 | ) | — | — | — | — | (354 | ) | ||||||||||||||||||||||||
Balance at June 30, 2015 | 6,000,000 | $ | 150,000 | 45,813,388 | $ | 458 | $ | 712,222 | $ | 690,826 | (417 | ) | $ | (8 | ) | $ | 1,031 | $ | 1,554,529 | |||||||||||||||||
Balance at December 31, 2015 | 6,000,000 | $ | 150,000 | 45,874,224 | $ | 459 | $ | 714,546 | $ | 757,818 | (417 | ) | $ | (8 | ) | $ | 718 | $ | 1,623,533 | |||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 64,008 | — | — | — | 64,008 | ||||||||||||||||||||||||||
Change in unrealized gain on available-for-sale securities, net of taxes of $20 | — | — | — | — | — | — | — | — | (38 | ) | (38 | ) | ||||||||||||||||||||||||
Total comprehensive income | 63,970 | |||||||||||||||||||||||||||||||||||
Tax benefit related to exercise of stock-based awards | — | — | — | — | 450 | — | — | — | — | 450 | ||||||||||||||||||||||||||
Stock-based compensation expense recognized in earnings | — | — | — | — | 2,243 | — | — | — | — | 2,243 | ||||||||||||||||||||||||||
Preferred stock dividend | — | — | — | — | — | (4,875 | ) | — | — | — | (4,875 | ) | ||||||||||||||||||||||||
Issuance of stock related to stock-based awards | — | — | 79,104 | 1 | (587 | ) | — | — | — | — | (586 | ) | ||||||||||||||||||||||||
Balance at June 30, 2016 | 6,000,000 | $ | 150,000 | 45,953,328 | $ | 460 | $ | 716,652 | $ | 816,951 | (417 | ) | $ | (8 | ) | $ | 680 | $ | 1,684,735 |
Six months ended June 30, | |||||||
2016 | 2015 | ||||||
Operating activities | |||||||
Net income | $ | 64,008 | $ | 72,987 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Provision for credit losses | 46,000 | 25,500 | |||||
Depreciation and amortization | 10,446 | 8,289 | |||||
Addition to valuation allowance on mortgage servicing rights | 414 | — | |||||
Bank owned life insurance (BOLI) income | (1,072 | ) | (960 | ) | |||
Stock-based compensation expense | 3,725 | 6,641 | |||||
Excess tax benefits from stock-based compensation arrangements | (553 | ) | (779 | ) | |||
Purchases of loans held for sale | (876,516 | ) | |||||
Proceeds from sales and repayments of loans held for sale | 743,769 | ||||||
Capitalization of mortgage servicing rights | (8,805 | ) | |||||
Loss on sale of assets | 12 | 24 | |||||
Changes in operating assets and liabilities: | |||||||
Accrued interest receivable and other assets | (71,805 | ) | (50,485 | ) | |||
Accrued interest payable and other liabilities | 23,094 | 12,090 | |||||
Net cash provided by (used in) operating activities | (67,283 | ) | 73,307 | ||||
Investing activities | |||||||
Purchases of available-for-sale securities | (783 | ) | — | ||||
Maturities and calls of available-for-sale securities | 265 | 1,950 | |||||
Principal payments received on available-for-sale securities | 3,080 | 4,011 | |||||
Originations of mortgage finance loans | (45,811,787 | ) | (45,359,254 | ) | |||
Proceeds from pay-offs of mortgage finance loans | 45,518,036 | 44,554,964 | |||||
Net increase in loans held for investment, excluding mortgage finance loans | (794,749 | ) | (976,122 | ) | |||
Purchase of premises and equipment, net | (1,166 | ) | (2,635 | ) | |||
Proceeds from sale of foreclosed assets | 62 | 1,164 | |||||
Net cash used in investing activities | (1,087,042 | ) | (1,775,922 | ) | |||
Financing activities | |||||||
Net increase in deposits | 1,618,946 | 1,514,976 | |||||
Costs from issuance of stock related to stock-based awards and warrants | (586 | ) | (354 | ) | |||
Preferred dividends paid | (4,875 | ) | (4,875 | ) | |||
Net increase in other borrowings | 519,463 | 299,995 | |||||
Excess tax benefits from stock-based compensation arrangements | 553 | 779 | |||||
Net increase (decrease) in Federal funds purchased and repurchase agreements | (47,069 | ) | 16,331 | ||||
Net cash provided by financing activities | 2,086,432 | 1,826,852 | |||||
Net increase in cash and cash equivalents | 932,107 | 124,237 | |||||
Cash and cash equivalents at beginning of period | 1,790,870 | 1,330,514 | |||||
Cash and cash equivalents at end of period | $ | 2,722,977 | $ | 1,454,751 | |||
Supplemental disclosures of cash flow information: | |||||||
Cash paid during the period for interest | $ | 30,151 | $ | 21,830 | |||
Cash paid during the period for income taxes | 43,309 | 42,934 | |||||
Transfers from loans/leases to OREO and other repossessed assets | 18,540 | 1,177 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Numerator: | |||||||||||||||
Net income | $ | 38,880 | $ | 37,937 | $ | 64,008 | $ | 72,987 | |||||||
Preferred stock dividends | 2,437 | 2,437 | 4,875 | 4,875 | |||||||||||
Net income available to common stockholders | 36,443 | 35,500 | $ | 59,133 | 68,112 | ||||||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per share— weighted average shares | 45,924,281 | 45,790,093 | 45,906,508 | 45,774,461 | |||||||||||
Effect of employee stock-based awards(1) | 124,974 | 229,378 | 121,524 | 219,448 | |||||||||||
Effect of warrants to purchase common stock | 388,877 | 423,942 | 368,574 | 411,281 | |||||||||||
Denominator for dilutive earnings per share—adjusted weighted average shares and assumed conversions | 46,438,132 | 46,443,413 | 46,396,606 | 46,405,190 | |||||||||||
Basic earnings per common share | $ | 0.79 | $ | 0.78 | $ | 1.29 | $ | 1.49 | |||||||
Diluted earnings per common share | $ | 0.78 | $ | 0.76 | $ | 1.27 | $ | 1.47 |
(1) | Stock options, SARs and RSUs outstanding of 252,754 at June 30, 2016 and 173,382 at June 30, 2015 have not been included in diluted earnings per share because to do so would have been anti-dilutive for the periods presented. |
June 30, 2016 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Available-for-sale securities: | |||||||||||||||
Residential mortgage-backed securities | $ | 17,456 | $ | 1,177 | $ | — | $ | 18,633 | |||||||
Municipals | 564 | 2 | — | 566 | |||||||||||
Equity securities(1) | 8,304 | 60 | (191 | ) | 8,173 | ||||||||||
$ | 26,324 | $ | 1,239 | $ | (191 | ) | $ | 27,372 | |||||||
December 31, 2015 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Available-for-sale securities: | |||||||||||||||
Residential mortgage-backed securities | $ | 20,536 | $ | 1,365 | $ | — | $ | 21,901 | |||||||
Municipals | 828 | 3 | — | 831 | |||||||||||
Equity securities(1) | 7,522 | 11 | (273 | ) | 7,260 | ||||||||||
$ | 28,886 | $ | 1,379 | $ | (273 | ) | $ | 29,992 |
(1) | Equity securities consist of Community Reinvestment Act funds and investments related to our non-qualified deferred compensation plan. |
June 30, 2016 | |||||||||||||||||||
Less Than One Year | After One Through Five Years | After Five Through Ten Years | After Ten Years | Total | |||||||||||||||
Available-for-sale: | |||||||||||||||||||
Residential mortgage-backed securities:(1) | |||||||||||||||||||
Amortized cost | $ | 132 | $ | 3,196 | $ | 3,696 | $ | 10,432 | $ | 17,456 | |||||||||
Estimated fair value | 133 | 3,303 | 4,147 | 11,050 | 18,633 | ||||||||||||||
Weighted average yield(3) | 5.54 | % | 4.70 | % | 5.54 | % | 2.69 | % | 3.68 | % | |||||||||
Municipals:(2) | |||||||||||||||||||
Amortized cost | 275 | 289 | — | — | 564 | ||||||||||||||
Estimated fair value | 275 | 291 | — | — | 566 | ||||||||||||||
Weighted average yield(3) | 5.61 | % | 5.76 | % | — | — | 5.69 | % | |||||||||||
Equity securities:(4) | |||||||||||||||||||
Amortized cost | 8,304 | — | — | — | 8,304 | ||||||||||||||
Estimated fair value | 8,173 | — | — | — | 8,173 | ||||||||||||||
Total available-for-sale securities: | |||||||||||||||||||
Amortized cost | $ | 26,324 | |||||||||||||||||
Estimated fair value | $ | 27,372 |
December 31, 2015 | |||||||||||||||||||
Less Than One Year | After One Through Five Years | After Five Through Ten Years | After Ten Years | Total | |||||||||||||||
Available-for-sale: | |||||||||||||||||||
Residential mortgage-backed securities:(1) | |||||||||||||||||||
Amortized cost | $ | 214 | $ | 4,655 | $ | 4,265 | $ | 11,402 | $ | 20,536 | |||||||||
Estimated fair value | 217 | 4,837 | 4,747 | 12,100 | 21,901 | ||||||||||||||
Weighted average yield(3) | 5.62 | % | 4.71 | % | 5.54 | % | 2.53 | % | 3.68 | % | |||||||||
Municipals:(2) | |||||||||||||||||||
Amortized cost | 265 | 563 | — | — | 828 | ||||||||||||||
Estimated fair value | 265 | 566 | — | — | 831 | ||||||||||||||
Weighted average yield(3) | 5.46 | % | 5.69 | % | — | % | — | % | 5.62 | % | |||||||||
Equity securities:(4) | |||||||||||||||||||
Amortized cost | 7,522 | — | — | — | 7,522 | ||||||||||||||
Estimated fair value | 7,260 | — | — | — | 7,260 | ||||||||||||||
Total available-for-sale securities: | |||||||||||||||||||
Amortized cost | $ | 28,886 | |||||||||||||||||
Estimated fair value | $ | 29,992 |
(1) | Actual maturities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without prepayment penalties. |
(2) | Yields have been adjusted to a tax equivalent basis assuming a 35% federal tax rate. |
(3) | Yields are calculated based on amortized cost. |
(4) | These equity securities do not have a stated maturity. |
June 30, 2016 | Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Equity securities | $ | — | $ | — | $ | 6,309 | $ | (191 | ) | $ | 6,309 | $ | (191 | ) | |||||||||
December 31, 2015 | Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Equity securities | $ | — | $ | — | $ | 6,227 | $ | (273 | ) | $ | 6,227 | $ | (273 | ) |
June 30, 2016 | December 31, 2015 | ||||||
Commercial | $ | 7,178,364 | $ | 6,672,631 | |||
Mortgage finance | 5,260,027 | 4,966,276 | |||||
Construction | 2,023,725 | 1,851,717 | |||||
Real estate | 3,228,853 | 3,139,197 | |||||
Consumer | 26,283 | 25,323 | |||||
Leases | 103,565 | 113,996 | |||||
Gross loans held for investment | 17,820,817 | 16,769,140 | |||||
Deferred income (net of direct origination costs) | (58,277 | ) | (57,190 | ) | |||
Allowance for loan losses | (167,397 | ) | (141,111 | ) | |||
Total loans held for investment | $ | 17,595,143 | $ | 16,570,839 |
June 30, 2016 | |||||||||||||||||||||||||||
Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Total | |||||||||||||||||||||
Grade: | |||||||||||||||||||||||||||
Pass | $ | 6,775,659 | $ | 5,260,027 | $ | 2,010,421 | $ | 3,182,419 | $ | 26,018 | $ | 99,169 | $ | 17,353,713 | |||||||||||||
Special mention | 87,456 | — | 1,525 | 35,056 | — | — | 124,037 | ||||||||||||||||||||
Substandard-accruing | 152,624 | — | 11,779 | 8,574 | 265 | 4,396 | 177,638 | ||||||||||||||||||||
Non-accrual | 162,625 | — | — | 2,804 | — | — | 165,429 | ||||||||||||||||||||
Total loans held for investment | $ | 7,178,364 | $ | 5,260,027 | $ | 2,023,725 | $ | 3,228,853 | $ | 26,283 | $ | 103,565 | $ | 17,820,817 | |||||||||||||
December 31, 2015 | |||||||||||||||||||||||||||
Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Total | |||||||||||||||||||||
Grade: | |||||||||||||||||||||||||||
Pass | $ | 6,375,332 | $ | 4,966,276 | $ | 1,821,678 | $ | 3,085,463 | $ | 25,093 | $ | 103,560 | $ | 16,377,402 | |||||||||||||
Special mention | 111,911 | — | 13,090 | 30,585 | 3 | 334 | 155,923 | ||||||||||||||||||||
Substandard-accruing | 46,731 | — | 281 | 3,837 | 227 | 4,951 | 56,027 | ||||||||||||||||||||
Non-accrual | 138,657 | — | 16,668 | 19,312 | — | 5,151 | 179,788 | ||||||||||||||||||||
Total loans held for investment | $ | 6,672,631 | $ | 4,966,276 | $ | 1,851,717 | $ | 3,139,197 | $ | 25,323 | $ | 113,996 | $ | 16,769,140 |
June 30, 2016 | |||||||||||||||||||||||||||||||
(in thousands) | Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Additional Qualitative Reserve | Total | |||||||||||||||||||||||
Beginning balance | $ | 112,446 | $ | — | $ | 6,836 | $ | 13,381 | $ | 338 | $ | 3,931 | $ | 4,179 | $ | 141,111 | |||||||||||||||
Provision for loan losses | 44,324 | — | 758 | 1,423 | (28 | ) | (2,531 | ) | 1,710 | 45,656 | |||||||||||||||||||||
Charge-offs | 24,287 | — | — | 528 | — | — | — | 24,815 | |||||||||||||||||||||||
Recoveries | 5,334 | — | 34 | 21 | 11 | 45 | — | 5,445 | |||||||||||||||||||||||
Net charge-offs (recoveries) | 18,953 | — | (34 | ) | 507 | (11 | ) | (45 | ) | — | 19,370 | ||||||||||||||||||||
Ending balance | $ | 137,817 | $ | — | $ | 7,628 | $ | 14,297 | $ | 321 | $ | 1,445 | $ | 5,889 | $ | 167,397 | |||||||||||||||
Period end amount allocated to: | |||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 30,775 | $ | — | $ | — | $ | 196 | $ | — | $ | — | $ | — | $ | 30,971 | |||||||||||||||
Loans collectively evaluated for impairment | 107,042 | — | 7,628 | 14,101 | 321 | 1,445 | 5,889 | 136,426 | |||||||||||||||||||||||
Ending balance | $ | 137,817 | $ | — | $ | 7,628 | $ | 14,297 | $ | 321 | $ | 1,445 | $ | 5,889 | $ | 167,397 | |||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in thousands) | Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Additional Qualitative Reserve | Total | |||||||||||||||||||||||
Beginning balance | $ | 70,654 | $ | — | $ | 7,935 | $ | 15,582 | $ | 240 | $ | 1,141 | $ | 5,402 | $ | 100,954 | |||||||||||||||
Provision for loan losses | 37,666 | — | (4,066 | ) | (6,509 | ) | 144 | (831 | ) | (1,778 | ) | 24,626 | |||||||||||||||||||
Charge-offs | 8,520 | — | — | 346 | 62 | — | — | 8,928 | |||||||||||||||||||||||
Recoveries | 1,710 | — | 355 | 20 | 10 | 23 | — | 2,118 | |||||||||||||||||||||||
Net charge-offs (recoveries) | 6,810 | — | (355 | ) | 326 | 52 | (23 | ) | — | 6,810 | |||||||||||||||||||||
Ending balance | $ | 101,510 | $ | — | $ | 4,224 | $ | 8,747 | $ | 332 | $ | 333 | $ | 3,624 | $ | 118,770 | |||||||||||||||
Period end amount allocated to: | |||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 13,717 | $ | — | $ | — | $ | 337 | $ | — | $ | 1 | $ | — | $ | 14,055 | |||||||||||||||
Loans collectively evaluated for impairment | 87,793 | — | 4,224 | 8,410 | 332 | 332 | 3,624 | 104,715 | |||||||||||||||||||||||
Ending balance | $ | 101,510 | $ | — | $ | 4,224 | $ | 8,747 | $ | 332 | $ | 333 | $ | 3,624 | $ | 118,770 |
June 30, 2016 | |||||||||||||||||||||||||||
Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Total | |||||||||||||||||||||
Loans individually evaluated for impairment | $ | 164,339 | $ | — | $ | — | $ | 4,210 | $ | — | $ | — | $ | 168,549 | |||||||||||||
Loans collectively evaluated for impairment | 7,014,025 | 5,260,027 | 2,023,725 | 3,224,643 | 26,283 | 103,565 | 17,652,268 | ||||||||||||||||||||
Total | $ | 7,178,364 | $ | 5,260,027 | $ | 2,023,725 | $ | 3,228,853 | $ | 26,283 | $ | 103,565 | $ | 17,820,817 | |||||||||||||
December 31, 2015 | |||||||||||||||||||||||||||
Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Total | |||||||||||||||||||||
Loans individually evaluated for impairment | $ | 140,479 | $ | — | $ | 16,668 | $ | 21,042 | $ | — | $ | 5,151 | $ | 183,340 | |||||||||||||
Loans collectively evaluated for impairment | 6,532,152 | 4,966,276 | 1,835,049 | 3,118,155 | 25,323 | 108,845 | 16,585,800 | ||||||||||||||||||||
Total | $ | 6,672,631 | $ | 4,966,276 | $ | 1,851,717 | $ | 3,139,197 | $ | 25,323 | $ | 113,996 | $ | 16,769,140 | |||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||
Commercial | Mortgage Finance | Construction | Real Estate | Consumer | Leases | Total | |||||||||||||||||||||
Loans individually evaluated for impairment | $ | 93,944 | $ | — | $ | 16,749 | $ | 10,565 | $ | — | $ | 6,437 | $ | 127,695 | |||||||||||||
Loans collectively evaluated for impairment | 6,294,763 | 4,906,415 | 1,820,783 | 2,823,440 | 23,789 | 90,588 | 15,959,778 | ||||||||||||||||||||
Total | $ | 6,388,707 | $ | 4,906,415 | $ | 1,837,532 | $ | 2,834,005 | $ | 23,789 | $ | 97,025 | $ | 16,087,473 |
June 30, 2016 | |||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
With no related allowance recorded: | |||||||||||||||||||
Commercial | |||||||||||||||||||
Business loans | $ | 11,979 | $ | 14,228 | $ | — | $ | 8,943 | $ | — | |||||||||
Energy | 72,834 | 81,014 | — | 45,410 | — | ||||||||||||||
Construction | |||||||||||||||||||
Market risk | — | — | — | 5,556 | — | ||||||||||||||
Real estate | |||||||||||||||||||
Market risk | — | — | — | — | — | ||||||||||||||
Commercial | 2,091 | 2,091 | — | 6,879 | 18 | ||||||||||||||
Secured by 1-4 family | — | — | — | — | — | ||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||
Leases | — | — | — | 806 | — | ||||||||||||||
Total impaired loans with no allowance recorded | $ | 86,904 | $ | 97,333 | $ | — | $ | 67,594 | $ | 18 | |||||||||
With an allowance recorded: | |||||||||||||||||||
Commercial |