XML 55 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition and divestiture (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Acquired Identifiable Assets and Liabilities Assumed

The consideration paid for Hudson City’s common equity and the amounts of identifiable assets acquired 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, reflected 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

 

 

Pro Forma

 

 

 

December 31,

 

 

Year Ended December 31

 

 

 

2015

 

 

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 years ended December 31, 2016 and 2015 follows:

 

 

 

2016

 

 

2015

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

5,334

 

 

$

51,287

 

Equipment and net occupancy

 

 

1,278

 

 

 

3

 

Outside data processing and software

 

 

1,067

 

 

 

785

 

Advertising and marketing

 

 

10,522

 

 

 

79

 

Printing, postage and supplies

 

 

1,482

 

 

 

504

 

Other cost of operations

 

 

16,072

 

 

 

23,318

 

Other expense

 

 

35,755

 

 

 

75,976

 

Provision for credit losses

 

 

 

 

 

21,000

 

Total

 

$

35,755

 

 

$

96,976