XML 87 R10.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements
6 Months Ended
Jun. 30, 2015
Fair Value Measurements  
Fair Value Measurements

Note 2. Fair Value Measurements

 

The following tables summarize assets and liabilities measured at fair value as of June 30, 2015 and December 31, 2014 by level in the fair value hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
June 30,
2015

 

Quoted Prices
in Active
Markets
Level 1

 

Significant Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs
Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

148,308 

 

$

148,308 

 

$

 

$

 

Federal agency - Debt

 

899,934 

 

 

899,934 

 

 

Federal agency - MBS

 

96,878 

 

 

96,878 

 

 

CMOs - Federal agency

 

3,286,076 

 

 

3,286,076 

 

 

CMOs - Non-agency

 

21,731 

 

 

21,731 

 

 

State and municipal

 

400,055 

 

 

396,509 

 

3,546 

 

Other debt securities

 

87,395 

 

 

87,395 

 

 

Equity securities and mutual funds

 

466 

 

466 

 

 

 

Trading securities

 

110,136 

 

103,999 

 

6,137 

 

 

Derivative assets (1)

 

51,671 

 

6,597 

 

43,201 

 

1,873 

 

Contingent consideration asset (1)

 

2,605 

 

 

 

2,605 

 

 

 

 

 

 

 

 

 

 

 

Total assets at fair value

 

$

5,105,255 

 

$

259,370 

 

$

4,837,861 

 

$

8,024 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

49,587 

 

$

6,235 

 

$

43,352 

 

$

 

Contingent consideration liability

 

36,573 

 

 

 

36,573 

 

FDIC clawback liability

 

16,289 

 

 

 

16,289 

 

Other liabilities

 

850 

 

 

850 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities at fair value (2)

 

$

103,299 

 

$

6,235 

 

$

44,202 

 

$

52,862 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

37,755 

 

$

 

$

 

$

37,755 

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

5,577 

 

$

 

$

635 

 

$

4,942 

 

Private equity and alternative investments

 

4,434 

 

 

 

4,434 

 

 

 

 

 

 

 

 

 

 

 

Total assets at fair value

 

$

10,011 

 

$

 

$

635 

 

$

9,376 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Reported in Other assets in the consolidated balance sheets.

(2) Reported in Other liabilities in the consolidated balance sheets.

(3) Includes covered OREO.

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

(in thousands)

 

Balance as of
December 31,
2014

 

Quoted Prices
in Active
Markets
Level 1

 

Significant Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs
Level 3

 

Measured on a Recurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

116,926 

 

$

116,926 

 

$

 

$

 

Federal agency - Debt

 

1,398,581 

 

 

1,398,581 

 

 

Federal agency - MBS

 

104,526 

 

 

104,526 

 

 

CMOs - Federal agency

 

3,580,590 

 

 

3,580,590 

 

 

CMOs - Non-agency

 

24,014 

 

 

24,014 

 

 

State and municipal

 

479,031 

 

 

475,484 

 

3,547 

 

Other debt securities

 

176,169 

 

 

176,169 

 

 

Equity securities and mutual funds

 

3,146 

 

3,146 

 

 

 

Trading securities

 

173,188 

 

171,778 

 

1,410 

 

 

Derivative assets (1)

 

51,586 

 

6,106 

 

44,598 

 

882 

 

Contingent consideration asset (1)

 

2,930 

 

 

 

2,930 

 

 

 

 

 

 

 

 

 

 

 

Total assets at fair value

 

$

6,110,687 

 

$

297,956 

 

$

5,805,372 

 

$

7,359 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

51,309 

 

$

6,623 

 

$

44,686 

 

$

 

Contingent consideration liability

 

34,983 

 

 

 

34,983 

 

FDIC clawback liability

 

15,106 

 

 

 

15,106 

 

Other liabilities

 

946 

 

 

946 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities at fair value (2)

 

$

102,344 

 

$

6,623 

 

$

45,632 

 

$

50,089 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

$

39,978 

 

$

 

$

 

$

39,978 

 

 

 

 

 

 

 

 

 

 

 

Measured on a Nonrecurring Basis

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Other real estate owned (3)

 

$

5,644 

 

$

 

$

 

$

5,644 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets at fair value

 

$

5,644 

 

$

 

$

 

$

5,644 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Reported in Other assets in the consolidated balance sheets.

(2) Reported in Other liabilities in the consolidated balance sheets.

(3) Includes covered OREO.

 

At June 30, 2015, $5.11 billion, or approximately 15 percent, of the Company’s total assets were recorded at fair value on a recurring basis, compared with $6.11 billion, or 19 percent, at December 31, 2014. The majority of these financial assets were valued using Level 1 or Level 2 inputs. Less than one percent of total assets were measured using Level 3 inputs. At June 30, 2015, $103.3 million of the Company’s total liabilities were recorded at fair value using mostly Level 2 or Level 3 inputs, compared with $102.3 million at December 31, 2014. There were no transfers between Level 1 and Level 2 of the fair value hierarchy for assets or liabilities measured on a recurring basis during the six months ended June 30, 2015. At June 30, 2015, $10.0 million of the Company’s total assets were recorded at fair value on a nonrecurring basis, compared with $5.6 million at December 31, 2014. These assets represent less than one percent of total assets and were measured using Level 2 or Level 3 inputs.

 

Recurring Fair Value Measurements

 

Assets and liabilities for which fair value measurement is based on significant unobservable inputs are classified as Level 3 in the fair value hierarchy. The following table provides a reconciliation of the beginning and ending balances for Level 3 assets and liabilities measured at fair value on a recurring basis for the six months ended June 30, 2015 and 2014.

 

Level 3 Assets and Liabilities Measured on a Recurring Basis

 

 

 

For the six months ended
June 30, 2015

 

(in thousands)

 

Securities
Available-for-
Sale

 

Equity
Warrants

 

Contingent
Consideration
Asset

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

Balance, beginning of period

 

$

3,547

 

$

882

 

$

2,930

 

$

(34,983

)

$

(15,106

)

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

103

 

(325

)

(754

)

(1,183

)

Included in other comprehensive income

 

(1

)

 

 

 

 

Additions

 

 

888

 

 

 

 

Other (1)

 

 

 

 

(836

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, end of period

 

$

3,546

 

$

1,873

 

$

2,605

 

$

(36,573

)

$

(16,289

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended
June 30, 2014

 

 

 

(in thousands)

 

Securities
Available-for-
Sale

 

Equity
Warrants

 

Contingent
Consideration
Liability

 

FDIC
Clawback
Liability

 

 

 

Balance, beginning of period

 

$

3,633

 

$

 

$

(49,900

)

$

(11,967

)

 

 

Total realized/unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

78

 

 

(2,112

)

 

 

Included in other comprehensive income

 

(16

)

 

 

 

 

 

Additions

 

 

489

 

 

 

 

 

Settlements

 

 

(2

)

16,250

 

 

 

 

Other (1)

 

 

 

(813

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, end of period

 

$

3,617

 

$

565

 

$

(34,463

)

$

(14,079

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Other rollforward activity consists of accretion of discount related to the contingent consideration liability.

 

Redeemable noncontrolling interest is classified as Level 3 in the fair value hierarchy and measured on a recurring basis. Redeemable noncontrolling interest is valued based on a combination of factors, including but not limited to, observable valuation of firms similar to the affiliates, multiples of revenue or profit, unique investment products or performance track records, strength in the marketplace, projected discounted cash flow scenarios, strategic value of affiliates to other entities, as well as unique sources of value specific to an individual firm. The methodology used to fair value these interests is consistent with the industry practice of valuing similar types of instruments. Refer to Note 17, Noncontrolling Interest, for a rollforward of activity for the six months ended June 30, 2015 and 2014.

 

Level 3 assets measured at fair value on a recurring basis include municipal auction rate securities that are classified in securities available-for-sale, a contingent consideration asset and equity warrants classified as derivative assets. Municipal auction rate securities were valued using an average yield on California variable rate notes that were comparable in credit rating and maturity to the securities held, plus a liquidity premium. The contingent consideration asset represents the fair value of future payments to be received on the sale of the Company’s retirement services recordkeeping business. The fair value of contingent consideration was determined by discounting the expected future cash flows using a bond rate for an investment grade finance company. Equity warrants in private companies obtained in association with certain loan transactions are measured at fair value on a recurring basis using the Black-Scholes option pricing model. Key inputs to the valuation model include current share estimated fair value, strike price, volatility, expected life, risk-free interest rate, and market and liquidity discounts. Several of the inputs to the valuation model incorporate assumptions by management that are not observable in the market; consequently, the valuation of warrants is classified in Level 3 of the fair value hierarchy. Refer to Note 11, Derivative Instruments, for additional discussion of equity warrants.

 

Level 3 liabilities measured at fair value on a recurring basis consist of contingent consideration and an FDIC clawback liability that are included in other liabilities. As part of its acquisition of Rochdale Investment Management, LLC and associated entities (collectively, “Rochdale”), the Company entered into a contingent consideration arrangement that requires the Company to pay additional cash consideration to Rochdale’s former shareholders at certain points in time over the six years after the date of acquisition if certain criteria, such as revenue growth and pre-tax margin, are met. In 2014, the Company made total contingent consideration payments to Rochdale’s former shareholders of approximately $17.4 million. The fair value of the remaining contingent consideration was estimated using a probability-weighted discounted cash flow model. Although the acquisition agreement does not set a limit on the total payment, the Company estimates that the remaining consideration payment could be in the range of $16 million to $47 million, but will ultimately be determined based on actual future results. The contingent consideration liability is remeasured to fair value at each reporting date until its settlement.

 

The FDIC clawback liability was valued using the discounted cash flow method based on the terms specified in loss-sharing agreements with the FDIC, the actual FDIC payments collected, and the following unobservable inputs: (1) risk-adjusted discount rate reflecting the Bank’s credit risk, plus a liquidity premium, and (2) loan performance assumptions such as prepayments and losses.

 

There were no transfers into or out of Level 3 assets or liabilities measured on a recurring basis during the six months ended June 30, 2015 and 2014.

 

Nonrecurring Fair Value Measurements

 

Assets measured at fair value on a nonrecurring basis using significant unobservable inputs include certain collateral dependent impaired loans, OREO for which fair value is not solely based on market observable inputs, and certain private equity and alternative investments. Private equity and alternative investments do not have readily determinable fair values. These investments are carried at cost and evaluated for impairment on a quarterly basis. Due to the lack of readily determinable fair values for these investments, the impairment assessment is based primarily on a review of investment performance and whether the Company expects to recover the cost of an investment.

 

The table below provides information about valuation method, inputs and assumptions for nonrecurring Level 3 fair value measurements. The weight assigned to each input is based on the facts and circumstances that exist at the date of measurement.

 

Information About Nonrecurring Level 3 Fair Value Measurements

 

(in thousands)

 

Fair Value at
June 30,
2015

 

Valuation
Method

 

Unobservable Inputs

 

Other real estate owned

 

$

4,942 

 

Third-party appraisal

 

- Fair values are primarily based on unadjusted appraised values.

- One property is valued using comparable sales values resulting in discount to appraised value of 12%.

 

 

 

 

 

 

 

 

 

Private equity and alternative investments

 

$

4,434 

 

See note (1)

 

- See note (1)

- Fair values reflect discounts to investment carrying amounts ranging from 14% to 50%.

 

 

 

 

(1)

Fair values are based on management’s assumptions regarding recoverability of an investment based on a range of factors including, but not limited to, nature and age of the investment, actual and forecasted investment performance, fund operating results, recent and planned transactions, general and industry specific market conditions, performance of comparable companies and investment exit strategies.

 

For assets measured at fair value on a nonrecurring basis, the following table presents the total net gains and losses, which include charge-offs, recoveries, specific reserves, OREO valuation write-downs and write-ups, gains and losses on sales of OREO, and impairment write-downs on private equity investments, recognized in the three and six months ended June 30, 2015 and 2014:

 

 

 

For the three months ended
June 30,

 

For the six months ended
June 30,

 

(in thousands)

 

2015

 

2014

 

2015

 

2014

 

Collateral dependent impaired loans:

 

 

 

 

 

 

 

 

 

Commercial real estate mortgages

 

$

 

$

 

$

 

$

(5

)

Residential mortgages

 

 

74

 

 

74

 

Other real estate owned (1)

 

318

 

1,006

 

(1,319

)

1,067

 

Private equity and alternative investments

 

(1,230

)

 

(1,630

)

 

 

 

 

 

 

 

 

 

 

 

Total net (losses) gains recognized

 

$

(912

)

$

1,080

 

$

(2,949

)

$

1,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Net gains and losses on OREO include amounts related to covered OREO, a significant portion of which is payable to or reimbursable by the FDIC.

 

Fair Value of Financial Instruments

 

A financial instrument is broadly defined as cash, evidence of an ownership interest in another entity, or a contract that imposes a contractual obligation on one entity and conveys a corresponding right to a second entity to require delivery or exchange of financial assets or liabilities. Refer to Note 1, Summary of Significant Accounting Policies, in the Company’s 2014 Form 10-K for additional information on fair value measurements.

 

The disclosure does not include estimated fair value amounts for assets and liabilities which are not defined as financial instruments but which have significant value. These assets and liabilities include the value of customer-relationship intangibles, goodwill, affordable housing investments carried at cost, other assets, deferred taxes and other liabilities. Accordingly, the total of the fair values presented does not represent the underlying value of the Company.

 

The following tables summarize the carrying amounts and estimated fair values of those financial instruments that are reported at amortized cost in the Company’s consolidated balance sheets. The tables also provide information on the level in the fair value hierarchy for inputs used in determining the fair value of those financial instruments. Most financial assets and financial liabilities for which carrying amount equals fair value are considered by the Company to be Level 1 measurements in the fair value hierarchy.

 

 

 

June 30, 2015

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

433.6 

 

$

433.6 

 

$

433.6 

 

$

 

$

 

Due from banks - interest-bearing

 

704.3 

 

704.3 

 

704.3 

 

 

 

Securities purchased under resale agreements

 

200.0 

 

201.3 

 

 

201.3 

 

 

Securities held-to-maturity

 

3,422.2 

 

3,460.9 

 

 

3,460.9 

 

 

Loans and leases, net of allowance

 

21,612.4 

 

22,102.9 

 

 

 

22,102.9 

 

Covered loans, net of allowance

 

426.0 

 

471.0 

 

 

 

471.0 

 

FDIC indemnification asset

 

34.8 

 

27.8 

 

 

 

27.8 

 

Investment in FHLB and FRB stock

 

50.6 

 

50.6 

 

 

50.6 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

29,481.2 

 

$

29,482.2 

 

$

 

$

28,917.8 

 

$

564.4 

 

Short-term borrowings

 

6.3 

 

6.3 

 

 

 

6.3 

 

Long-term debt

 

640.6 

 

708.0 

 

 

606.8 

 

101.2 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

Carrying

 

Total

 

Fair Value Measurements Using

 

(in millions)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

336.5 

 

$

336.5 

 

$

336.5 

 

$

 

$

 

Due from banks - interest-bearing

 

120.0 

 

120.0 

 

120.0 

 

 

 

Securities purchased under resale agreements

 

200.0 

 

201.1 

 

 

201.1 

 

 

Securities held-to-maturity

 

3,427.0 

 

3,484.6 

 

 

3,484.6 

 

 

Loans and leases, net of allowance

 

20,027.1 

 

20,576.9 

 

 

 

20,576.9 

 

Covered loans, net of allowance

 

502.4 

 

549.1 

 

 

 

549.1 

 

FDIC indemnification asset

 

50.5 

 

40.2 

 

 

 

40.2 

 

Investment in FHLB and FRB stock

 

58.4 

 

58.4 

 

 

58.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

28,108.1 

 

$

28,109.6 

 

$

 

$

27,435.1 

 

$

674.5 

 

Short-term borrowings

 

322.9 

 

322.9 

 

320.0 

 

 

2.9 

 

Long-term debt

 

638.6 

 

704.3 

 

 

605.3 

 

99.0 

 

 

Following is a description of the methods and assumptions used in estimating the fair values of these financial instruments:

 

Cash and due from banks and Due from banks—interest-bearing  — For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

 

Securities purchased under resale agreements  — The fair value of securities purchased under term resale agreements is determined using a combination of quoted market prices and observable market inputs such as interest rates and credit spreads.

 

Securities held-to-maturity For securities held-to-maturity, the fair value is generally determined by quoted market prices, where available, or based on observable market inputs appropriate for the type of security.

 

Loans and leases —  Loans and leases, excluding covered loans, are not recorded at fair value on a recurring basis.  Nonrecurring fair value adjustments are periodically recorded on impaired loans that are measured for impairment based on the fair value of collateral. Due to the lack of activity in the secondary market for the types of loans in the Company’s portfolio, a model-based approach is used for determining the fair value of loans for purposes of the disclosures in the previous tables. The fair value of loans is estimated by discounting future cash flows using discount rates that incorporate the Company’s assumptions for current market yields, credit risk and liquidity premiums. Loan cash flow projections are based on contractual loan terms adjusted for the impact of current interest rate levels on borrower behavior, including prepayments. Loan prepayment assumptions are based on industry standards for the type of loans being valued. Projected cash flows are discounted using yield curves based on current market conditions. Yield curves are constructed by product type using the Company’s loan pricing model for like-quality credits. The discount rates used in the model represent the rates the Company would offer to current borrowers for like-quality credits. These rates could be different from what other financial institutions could offer for these loans.

 

Covered loans The fair value of covered loans is based on estimates of future loan cash flows and appropriate discount rates, which incorporate the Company’s assumptions about market funding cost and liquidity premium. The future loan cash flows are estimated using the Company’s assumptions concerning the amount and timing of principal and interest payments, prepayments and credit losses.

 

FDIC indemnification asset The fair value of the FDIC indemnification asset is estimated by discounting expected cash flows with appropriate market discount rates.

 

Investment in FHLB and FRB stock Investments in Federal Home Loan Bank of San Francisco (“FHLB”) and Federal Reserve Bank (“FRB”) stock are recorded at cost. Ownership of these securities is restricted to member banks and the securities do not have a readily determinable market value. Purchases and sales of these securities are at par value with the issuer. The fair value of investments in FHLB and FRB stock is equal to the carrying amount.

 

Deposits The fair value of demand and interest checking deposits, savings deposits, and certain money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit (“CD”) is determined by discounting expected future cash flows using the rates offered by the Company for deposits of similar type and remaining maturity at the measurement date. This value is compared to the termination value of each CD given the Company’s standard early withdrawal penalties. The fair value reported is the higher of the discounted present value of each CD and the termination value after the recovery of prepayment penalties. The Company reviews pricing for its CD products weekly. This review gives consideration to market pricing for products of similar type and maturity offered by other financial institutions.

 

Short-term borrowings  — The fair value of nonrecourse debt is determined by discounting expected cash flows with appropriate market discount rates. The carrying amount of the remaining short-term borrowings is a reasonable estimate of fair value.

 

Long-term debt The fair value of long-term debt, excluding nonrecourse debt, is obtained through third-party pricing sources.  The fair value of nonrecourse debt is determined by discounting expected cash flows with appropriate market discount rates.

 

Off-balance sheet commitments, which include commitments to extend credit, are excluded from the tables. A reasonable estimate of fair value for these instruments is the carrying amount of deferred fees and the reserve for any credit losses related to these off-balance sheet instruments. This estimate is not material to the Company’s financial position.