Annual Statements Open main menu

FIRST CITIZENS BANCSHARES INC /DE/ - Quarter Report: 2015 March (Form 10-Q)

Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________________________________________
FORM 10-Q
____________________________________________________
x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2015
or
 
¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-16715
____________________________________________________
First Citizens BancShares, Inc.
(Exact name of Registrant as specified in its charter)
____________________________________________________
Delaware
56-1528994
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification Number)
 
 
4300 Six Forks Road, Raleigh, North Carolina
27609
(Address of principle executive offices)
(Zip code)
(919) 716-7000
(Registrant’s telephone number, including area code)
____________________________________________________
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past ninety days.    Yes  x   No  ¨
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the Registrant was required to submit and post such files)    Yes  x    No  ¨
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of ‘accelerated filer’ and ‘large accelerated filer’ in Rule 12b-2 of the Exchange Act:
 
Large accelerated filer
x
 
Accelerated filer
¨
Non-accelerated filer
¨
 
Smaller reporting company
¨
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x
Class A Common Stock—$1 Par Value—11,005,220 shares
Class B Common Stock—$1 Par Value—1,005,185 shares
(Number of shares outstanding, by class, as of May 6, 2015)


Table of Contents

INDEX
 
 
 
Page No.
 
 
 
PART I.
FINANCIAL INFORMATION
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
PART II.
OTHER INFORMATION
 
 
 
 
Item 1.
 
 
 
Item 1A.
 
 
 
Item 2.
 
 
 
Item 6.

2

Table of Contents

PART I
 
Item 1.
Financial Statements


First Citizens BancShares, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands, unaudited)
March 31, 2015
 
December 31, 2014
Assets
 
 
 
Cash and due from banks
$
495,901

 
$
604,182

Overnight investments
2,458,923

 
1,724,919

Investment securities available for sale
7,045,109

 
7,171,917

Investment securities held to maturity
441

 
518

Loans held for sale
66,508

 
63,696

Loans and leases
19,091,757

 
18,769,465

Less allowance for loan and lease losses
(205,553
)
 
(204,466
)
Net loans and leases
18,886,204

 
18,564,999

Premises and equipment
1,116,293

 
1,125,081

Other real estate owned:
 
 
 
Covered under loss share agreements
17,302

 
22,982

Not covered under loss share agreements
72,690

 
70,454

Income earned not collected
63,165

 
57,254

FDIC loss share receivable
21,340

 
28,701

Goodwill
139,773

 
139,773

Other intangible assets
101,904

 
106,610

Other assets
368,096

 
394,027

Total assets
$
30,853,649

 
$
30,075,113

Liabilities
 
 
 
Deposits:
 
 
 
Noninterest-bearing
$
8,484,192

 
$
8,086,784

Interest-bearing
17,816,638

 
17,591,793

Total deposits
26,300,830

 
25,678,577

Short-term borrowings
941,850

 
987,184

Long-term obligations
468,180

 
351,320

FDIC loss share payable
118,645

 
116,535

Other liabilities
258,767

 
253,903

Total liabilities
28,088,272

 
27,387,519

Shareholders’ equity
 
 
 
Common stock:
 
 
 
Class A - $1 par value (16,000,000 shares authorized; 11,005,220 shares issued and outstanding at March 31, 2015 and December 31, 2014)
11,005

 
11,005

Class B - $1 par value (2,000,000 shares authorized; 1,005,185 shares issued and outstanding at March 31, 2015 and December 31, 2014)
1,005

 
1,005

Surplus
658,918

 
658,918

Retained earnings
2,129,860

 
2,069,647

Accumulated other comprehensive loss
(35,411
)
 
(52,981
)
Total shareholders’ equity
2,765,377

 
2,687,594

Total liabilities and shareholders’ equity
$
30,853,649

 
$
30,075,113


See accompanying Notes to Consolidated Financial Statements.

3

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Income
 
 
Three months ended March 31
(Dollars in thousands, except per share data, unaudited)
2015
 
2014
Interest income
 
 
 
Loans and leases
$
210,862

 
$
161,034

Investment securities interest and dividend income
19,310

 
11,748

Overnight investments
1,338

 
612

Total interest income
231,510

 
173,394

Interest expense
 
 
 
Deposits
5,629

 
6,825

Short-term borrowings
1,934

 
585

Long-term obligations
3,782

 
5,053

Total interest expense
11,345

 
12,463

Net interest income
220,165

 
160,931

Provision (credit) for loan and lease losses
5,792

 
(1,903
)
Net interest income after provision (credit) for loan and lease losses
214,373

 
162,834

Noninterest income
 
 
 
Gain on acquisition
37,555

 

Cardholder services
18,401

 
11,832

Merchant services
18,880

 
13,521

Service charges on deposit accounts
22,058

 
14,440

Wealth management services
20,880

 
14,880

Fees from processing services
50

 
4,861

Securities gains
5,126

 

Other service charges and fees
5,455

 
3,944

Mortgage income
4,549

 
955

Insurance commissions
3,297

 
3,287

ATM income
1,664

 
1,202

Adjustments to FDIC loss share receivable
(1,047
)
 
(12,349
)
Other(1)
8,510

 
5,741

Total noninterest income
145,378

 
62,314

Noninterest expense
 
 
 
Salaries and wages
106,543

 
79,353

Employee benefits
30,146

 
20,100

Occupancy expense
25,620

 
20,410

Equipment expense
23,541

 
18,773

FDIC insurance expense
4,271

 
2,636

Foreclosure-related expenses
2,557

 
5,410

Merger-related expenses
2,997

 
2,453

Other
62,585

 
41,895

Total noninterest expense
258,260

 
191,030

Income before income taxes
101,491

 
34,118

Income taxes(1)
37,675

 
11,639

Net income(1)
$
63,816

 
$
22,479

Average shares outstanding
12,010,405

 
9,618,941

Net income per share(1)
$
5.31

 
$
2.34

(1) Amounts for 2014 period have been updated to reflect the fourth quarter 2014 adoption of Accounting Standard Update (ASU) 2014-01 related to investments in qualified affordable housing projects.

See accompanying Notes to Consolidated Financial Statements.

4

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income


 
Three months ended March 31
(Dollars in thousands, unaudited)
2015
 
2014
Net income(1)
$
63,816

 
$
22,479

Other comprehensive income:
 
 
 
Unrealized gains on securities:
 
 
 
Change in unrealized securities gains arising during period
30,415

 
11,899

Tax effect
(11,813
)
 
(4,643
)
Reclassification adjustment for gains included in income before income taxes
(5,126
)
 

Tax effect
1,977

 

Total change in unrealized gains on securities, net of tax
15,453

 
7,256

Change in fair value of cash flow hedges:
 
 
 
Change in unrecognized loss on cash flow hedges
576

 
719

Tax effect
(222
)
 
(278
)
Total change in unrecognized loss on cash flow hedges, net of tax
354

 
441

Change in pension obligation:
 
 
 
Reclassification adjustment for losses included in income before income taxes
2,886

 
1,599

Tax effect
(1,123
)
 
(622
)
Total change in pension obligation, net of tax
1,763

 
977

Other comprehensive income
17,570

 
8,674

Total comprehensive income(1)
$
81,386

 
$
31,153

(1) Amounts for 2014 period have been updated to reflect the fourth quarter 2014 adoption of ASU 2014-01 related to investments in qualified affordable housing projects.

See accompanying Notes to Consolidated Financial Statements.


5

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity

 
(Dollars in thousands, unaudited)
Class A
Common Stock
 
Class B
Common Stock
 
Surplus
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
(Loss) Income
 
Total
Shareholders’
Equity
Balance at December 31, 2013
$
8,586

 
$
1,033

 
$
143,766

 
$
1,943,345

 
$
(25,268
)
 
$
2,071,462

Net income(1)

 

 

 
22,479

 

 
22,479

Other comprehensive income, net of tax

 

 

 

 
8,674

 
8,674

Cash dividends ($0.30 per share)

 

 

 
(2,885
)
 

 
(2,885
)
Balance at March 31, 2014
$
8,586

 
$
1,033

 
$
143,766

 
$
1,962,939

 
$
(16,594
)
 
$
2,099,730

 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2014
$
11,005

 
$
1,005

 
$
658,918

 
$
2,069,647

 
$
(52,981
)
 
$
2,687,594

Net income

 

 

 
63,816

 

 
63,816

Other comprehensive income, net of tax

 

 

 

 
17,570

 
17,570

Cash dividends ($0.30 per share)

 

 

 
(3,603
)
 

 
(3,603
)
Balance at March 31, 2015
$
11,005

 
$
1,005

 
$
658,918

 
$
2,129,860

 
$
(35,411
)
 
$
2,765,377

(1) Amount for the 2014 period has been updated to reflect the fourth quarter 2014 adoption of ASU 2014-01 related to investments in qualified affordable housing projects.
See accompanying Notes to Consolidated Financial Statements.

6

Table of Contents


First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows 
 
Three months ended March 31
(Dollars in thousands, unaudited)
2015
 
2014
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
Net income(1)
$
63,816

 
$
22,479

Adjustments to reconcile net income to cash provided by operating activities:
 
 
 
Provision (credit) for loan and lease losses
5,792

 
(1,903
)
Deferred tax benefit(1)
(10,203
)
 
(4,960
)
Net change in current taxes
13,310

 
40,710

Depreciation
21,965

 
17,684

Increase (decrease) in accrued interest payable
176

 
(1,062
)
Net increase in income earned not collected
(5,911
)
 
(1,278
)
Gain on acquisition
(37,555
)
 

Securities gains
(5,126
)
 

Origination of loans held for sale
(126,547
)
 
(67,862
)
Proceeds from sale of loans held for sale
127,203

 
64,009

Gain on sale of loans
(3,468
)
 
(1,054
)
Net writedowns/losses on other real estate
1,978

 
3,441

Net amortization of premiums and discounts(1)
(17,150
)
 
(5,413
)
Amortization of intangible assets
5,206

 
637

FDIC receivable for loss share agreements
8,092

 
4,359

FDIC payable for loss share agreements
2,110

 
1,961

Net change in other assets(1)
19,380

 
(8,891
)
Net change in other liabilities
(336
)
 
225

Net cash provided by operating activities
62,732

 
63,082

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
Net increase in loans outstanding
(168,341
)
 
(4,788
)
Purchases of investment securities available for sale
(626,268
)
 
(911,409
)
Proceeds from maturities/calls of investment securities held to maturity
77

 
125

Proceeds from maturities/calls of investment securities available for sale
330,500

 
866,803

Proceeds from sales of investment securities available for sale
481,708

 

Net increase in overnight investments
(734,004
)
 
(302,145
)
Cash paid to the FDIC for loss share agreements
(5,762
)
 
(3,490
)
Proceeds from sales of other real estate
22,794

 
10,602

Additions to premises and equipment
(13,177
)
 
(17,326
)
Business acquisition, net of cash acquired
123,137

 
18,194

Net cash used by investing activities
(589,336
)
 
(343,434
)
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
Net decrease in time deposits
(189,906
)
 
(51,268
)
Net increase in demand and other interest-bearing deposits
545,807

 
308,876

Net change in short-term borrowings
(50,835
)
 
35,970

Repayment of long-term obligations
(3,140
)
 
(469
)
Origination of long-term obligations
120,000

 

Cash dividends paid
(3,603
)
 
(2,885
)
Net cash provided by financing activities
418,323

 
290,224

Change in cash and due from banks
(108,281
)
 
9,872

Cash and due from banks at beginning of period
604,182

 
533,599

Cash and due from banks at end of period
$
495,901

 
$
543,471

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
 
 
 
Transfers of loans to other real estate
$
21,300

 
$
4,832

Dividends declared but not paid
3,603

 
2,885

(1) Amounts for 2014 period have been updated to reflect the fourth quarter 2014 adoption of ASU 2014-01 related to investments in qualified affordable housing projects.
See accompanying Notes to Consolidated Financial Statements.

7

Table of Contents

First Citizens BancShares, Inc. and Subsidiaries
Notes to Unaudited Consolidated Financial Statements


NOTE A - ACCOUNTING POLICIES AND BASIS OF PRESENTATION

First Citizens BancShares, Inc. ("BancShares") is a financial holding company organized under the laws of Delaware and conducts operations through its banking subsidiary, First-Citizens Bank & Trust Company ("FCB"), which is headquartered in Raleigh, North Carolina.

General
These consolidated financial statements and notes thereto are presented in accordance with instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations and cash flow activity required in accordance with accounting principles generally accepted in the United States of America ("GAAP"). In the opinion of management, all normal recurring adjustments necessary for a fair presentation of the consolidated financial position and consolidated results of operations have been made. The unaudited interim consolidated financial statements included in this Form 10-Q should be read in conjunction with the consolidated financial statements and footnotes included in BancShares' Annual Report on Form 10-K for the year ended December 31, 2014.

Reclassifications
Prior period financial statements reflect the retrospective application of Accounting Standards Update ("ASU") 2014-01, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments Qualified Affordable Housing Projects which was adopted effective in the fourth quarter of 2014 and did not have a material impact on our consolidated financial condition or results of operations. In certain instances other than the retrospective adoption of ASU 2014-01, amounts reported in prior years' consolidated financial statements have been reclassified to conform to the current financial statement presentation. Such reclassifications had no effect on previously reported shareholders' equity or net income.

Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates, and different assumptions in the application of these policies could result in material changes in BancShares' consolidated financial position, the consolidated results of its operations or related disclosures. Material estimates that are particularly susceptible to significant change include:
Allowance for loan and lease losses
Fair value of financial instruments, including acquired assets and assumed liabilities
Pension plan assumptions
Cash flow estimates on purchased credit-impaired loans
Receivable from and payable to the FDIC for loss share agreements
Income tax assets, liabilities and expense
Recently Adopted Accounting Pronouncements
Financial Accounting Standards Board (FASB) ASU 2014-14, Receivables - Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure
This ASU requires a reporting entity to derecognize a mortgage loan and recognize a separate other receivable upon foreclosure if the following conditions are met: the loan has a government guarantee that is not separable from the loan before foreclosure; at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim and at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance expected to be recovered from the guarantor.

8

Table of Contents

The amendments in this ASU were effective for public entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. We adopted this guidance effective in the first quarter of 2015. The initial adoption did not have any effect on our consolidated financial position or consolidated results of operations.
FASB ASU 2014-11, Transfers and Servicing (Topic 860)
This ASU aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as a repurchase financing with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The ASU requires a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The ASU also requires expanded disclosures about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings.
The accounting changes in this ASU were effective for fiscal years beginning after December 15, 2014. In addition, the disclosure for certain transactions accounted for as a sale was effective for the fiscal period beginning after December 15, 2014, the disclosures for transactions accounted for as secured borrowings were required to be presented for fiscal periods beginning after December 15, 2014, and interim periods beginning after March 15, 2015. We adopted the guidance effective in the first quarter of 2015. The initial adoption did not have any effect on our consolidated financial position or consolidated results of operations. The new disclosures required by this ASU are included in Note I.
FASB ASU 2014-04, Receivables-Troubled Debt Restructurings by Creditors (Subtopic 310-40)
This ASU clarifies that an in-substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction.

The amendments in this ASU were effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. We adopted the guidance effective in the first quarter of 2015. The initial adoption did not have any effect on our consolidated financial position or consolidated results of operations. The new disclosures required by this ASU are included in Note F.
FASB ASU 2014-01, Investments - Equity Method and Joint Ventures (Topic 323) - Accounting for Investments in Qualified Affordable Housing Projects
This ASU permits an accounting policy election to account for investments in qualified affordable housing projects (LIHTC) using the proportional amortization method if certain conditions are met. Under the proportional amortization method, the initial cost of the investment is amortized in proportion to the tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense (benefit).
For those investments in qualified affordable housing projects not accounted for using the proportional amortization method, the investment should be accounted for as an equity method investment or a cost method investment in accordance with ASC 970-323.
The decision to apply the proportional amortization method of accounting will be applied consistently to all qualifying affordable housing project investments rather than a decision to be applied to individual investments.
BancShares early adopted the guidance effective in the fourth quarter of 2014. Previously, LIHTC investments were accounted for under the cost or equity method, and the amortization was recorded as a reduction to other noninterest income, with the tax credits and other benefits received recorded as a component of the provision for income taxes. BancShares believes the proportional amortization method better represents the economics of LIHTC investments and provides users with a better understanding of the returns from such investments than the cost or equity method. LIHTC investments were $65.3 million and $57.1 million at March 31, 2015 and December 31, 2014, respectively, included in "other assets" on the Consolidated Balance Sheets.
The cumulative effect of the retrospective application of the change in amortization method was a $2.4 million decrease to both "other assets" and "retained earnings" on the Consolidated Balance Sheets as of January 1, 2012. Under the new amortization

9

Table of Contents

method of accounting, amortization expense is recognized in income tax expense in the Consolidated Statements of Income and is offset by the tax effect of tax losses and tax credits received from the investments. This change resulted in a reclassification of expense previously recorded as a reduction in other noninterest income to income tax expense along with additional amortization recognized under the new method of accounting in the Consolidated Statements of Income. An additional change resulting from the new amortization method of accounting was that a deferred tax asset or liability no longer exists as a result of these investments, thus in the retrospective application of the new method, the removal of the deferred tax asset previously reported as well as the additional amortization of the investments, both recorded in other assets, reflected in the Consolidated Balance Sheets were removed. We do not believe the impact of this change in accounting principle is material.
Recently Issued Accounting Pronouncements
FASB ASU 2015-03, Interest–Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs
This ASU simplifies the presentation of debt issuance costs by requiring that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of debt liability, consistent with debt discounts or premiums. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this update.
This ASU is effective for interim and annual periods beginning after December 15, 2015 for public companies, and is to be applied retrospectively. Early adoption is permitted. We will adopt the guidance effective in the first quarter of 2016.
FASB ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis
This ASU improves targeted areas of consolidation guidance for reporting organizations that are required to evaluate whether they should consolidate certain legal entities. In addition to reducing the number of consolidation models from four to two, the new standard places more emphasis on risk of loss when determining a controlling financial interest, reducing the frequency of the application of related-party guidance when determining a controlling financial interest in a variable interest entity ("VIE"), and changing consolidation conclusions for public and private companies in several industries that typically make use of limited partnerships or VIEs.
The amendments in this ASU are effective for periods beginning after December 15, 2015 for public companies. Early adoption is permitted. We will adopt the guidance effective in the first quarter of 2016 and do not anticipate any significant impact on our consolidated financial position or consolidated results of operations as a result of adoption.
FASB ASU 2014-09, Revenue from Contracts with Customers (Topic 606)
In May 2014, the FASB issued a standard on the recognition of revenue from contracts with customers with the core principle being for companies to recognize revenue to depict the transfer of goods or services to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services. The new standard also results in enhanced disclosures about revenue, provides guidance for transactions that were not previously addressed comprehensively and improves guidance for multiple-element arrangements.
The guidance in this ASU is effective for fiscal periods beginning after December 15, 2016, including interim reporting periods within that reporting period. Early adoption is not permitted. We are currently evaluating the impact of the new standard and we will adopt during the first quarter of 2017 using one of two retrospective application methods.
NOTE B - BUSINESS COMBINATIONS
Capitol City Bank & Trust Company
On February 13, 2015, FCB entered into an agreement with the Federal Deposit Insurance Corporation ("FDIC"), as Receiver, to purchase certain assets and assume certain liabilities of Capitol City Bank & Trust Company ("CCBT") of Atlanta, Georgia. The acquisition expanded FCB's presence in Georgia as Capitol City Bank & Trust Company operated eight branch locations in Atlanta, Stone Mountain, Albany, Augusta and Savannah, Georgia.

The fair value of the assets acquired recorded was $206.6 million, including $149.3 million in loans and $500 thousand of identifiable intangible assets. Liabilities assumed were $272.5 million of which $266.4 million were deposits. As a result of the transaction, FCB recorded a gain on the acquisition of $37.6 million which is included in noninterest income on the Consolidated Statements of Income.

The CCBT transaction was accounted for under the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed were recorded at their estimated fair values on the acquisition date. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding closing date fair values becomes available.

10

Table of Contents

The following table provides the identifiable assets acquired and liabilities assumed at their estimated fair values as of the acquisition date.
(Dollars in thousands)
 
As recorded by FCB
Assets
 
 
Cash and cash equivalents
 
$
19,622

Investment securities
 
35,413

Loans
 
149,294

Intangible assets
 
500

Other assets
 
1,731

Total assets acquired
 
206,560

Liabilities
 
 
Deposits
 
266,352

Short-term borrowings
 
5,501

Other liabilities
 
667

Total liabilities assumed
 
272,520

Fair value of net liabilities assumed
 
(65,960
)
Cash received from FDIC
 
103,515

Gain on acquisition of CCBT
 
$
37,555

Merger-related expenses of $213 thousand were recorded in the Consolidated Statement of Income for the first quarter of 2015. Loan-related interest income generated from the CCBT was approximately $1.3 million since the acquisition date.
All loans resulting from the CCBT transaction were recognized upon acquisition date with a discount attributable, at least in part, to credit quality, and are therefore accounted for as purchased credit-impaired (PCI) loans under ASC 310-30.

First Citizens Bancorporation, Inc. and First Citizens Bank and Trust Company, Inc.
On October 1, 2014, BancShares completed the merger of First Citizens Bancorporation, Inc. ("Bancorporation") with and into BancShares pursuant to an Agreement and Plan of Merger dated June 10, 2014, as amended on July 29, 2014. First Citizens Bank and Trust Company, Inc. merged with and into FCB on January 1, 2015.
Under the terms of the Merger Agreement, each share of Bancorporation common stock was converted into the right to receive 4.00 shares of BancShares' Class A common stock and $50.00 cash, unless the holder elected for each share to be converted into the right to receive 3.58 shares of BancShares' Class A common stock and 0.42 shares of BancShares' Class B common stock. BancShares issued 2,586,762 Class A common shares at a fair value of $560.4 million and 18,202 Class B common shares at a fair value of $3.9 million to Bancorporation shareholders. Also, cash paid to Bancorporation shareholders was $30.4 million. At the time of the merger, Bancorporation owned 32,042 shares of common stock in Bancorporation with an approximate fair value of $29.6 million. The fair value of common stock owned by BancShares in Bancorporation was considered part of the purchase price, and the shares ceased to exist after completion of the merger.
The Bancorporation transaction was accounted for under the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed were recorded at their estimated fair values on the acquisition date. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition. Assets acquired, excluding goodwill, totaled $8.28 billion, including $4.49 billion in loans and leases, $2.01 billion of investment securities available for sale, $1.28 billion in cash and overnight investments, and $109.4 million of identifiable intangible assets. Liabilities assumed were $7.66 billion, including $7.17 billion of deposits. Goodwill of $4.2 million was recorded as result of the excess purchase price over the estimated fair value of the net assets acquired.
The following unaudited pro forma financial information reflects the consolidated results of operations of BancShares. These results combine the historical results of Bancorporation in the BancShares' Consolidated Statements of Income and, while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place at the beginning of the period presented. The unaudited pro forma information has been presented for illustrative purposes only and is not necessarily indicative of the consolidated results of operations that would have been achieved or the future results of operations of BancShares.
 
Three months ended March 31
(Dollars in thousands)
2014
Total revenue (interest income plus noninterest income)
$
323,524

Net income
$
37,230


11

Table of Contents

NOTE C - INVESTMENTS
The amortized cost and fair value of investment securities classified as available for sale and held to maturity at March 31, 2015 and December 31, 2014, are as follows:
 
March 31, 2015
(Dollars in thousands)
Cost
 
Gross
unrealized
gains
 
Gross unrealized
losses
 
Fair
value
Investment securities available for sale
 
 
 
 
 
 
 
U.S. Treasury
$
2,237,002

 
$
9,966

 
$
2

 
$
2,246,966

Government agency
988,563

 
2,382

 
51

 
990,894

Mortgage-backed securities
3,785,912

 
27,006

 
5,669

 
3,807,249

Total investment securities available for sale
$
7,011,477

 
$
39,354

 
$
5,722

 
$
7,045,109

 
 
 
 
 
 
 
 
 
December 31, 2014
 
Cost
 
Gross
unrealized
gains
 
Gross unrealized
losses
 
Fair
value
U.S. Treasury
$
2,626,900

 
$
2,922

 
$
152

 
$
2,629,670

Government agency
908,362

 
702

 
247

 
908,817

Mortgage-backed securities
3,628,187

 
16,964

 
11,847

 
3,633,304

Municipal securities
125

 
1

 

 
126

Total investment securities available for sale
$
7,163,574

 
$
20,589

 
$
12,246

 
$
7,171,917

 
 
 
 
 
 
 
 
 
March 31, 2015
 
Cost
 
Gross
unrealized
gains
 
Gross unrealized
losses
 
Fair
value
Investment securities held to maturity
 
 
 
 
 
 
 
Mortgage-backed securities
$
441

 
$
18

 
$

 
$
459

 
 
 
 
 
 
 
 
 
December 31, 2014
 
Cost
 
Gross
unrealized
gains
 
Gross unrealized
losses
 
Fair
value
Mortgage-backed securities
$
518

 
$
26

 
$

 
$
544


Investments in mortgage-backed securities primarily represent securities issued by the Government National Mortgage Association, Federal National Mortgage Association and Federal Home Loan Mortgage Corporation.The following table provides the amortized cost and fair value by contractual maturity. Expected maturities will differ from contractual maturities on certain securities because borrowers and issuers may have the right to call or prepay obligations with or without prepayment penalties. Repayments of mortgage-backed securities are dependent on the repayments of the underlying loan balances.
 
March 31, 2015
 
December 31, 2014
(Dollars in thousands)
Cost
 
Fair
value
 
Cost
 
Fair
value
Investment securities available for sale
 
 
 
 
 
 
 
Non-amortizing securities maturing in:
 
 
 
 
 
 
 
One year or less
$
504,826

 
$
505,182

 
$
447,866

 
$
447,992

One through five years
2,720,739

 
2,732,678

 
3,087,521

 
3,090,621

Mortgage-backed securities
3,785,912

 
3,807,249

 
3,628,187

 
3,633,304

Total investment securities available for sale
$
7,011,477

 
$
7,045,109

 
$
7,163,574

 
$
7,171,917

Investment securities held to maturity
 
 
 
 
 
 
 
Mortgage-backed securities held to maturity
$
441

 
$
459

 
$
518

 
$
544


12

Table of Contents

For each period presented, securities gains (losses) included the following:
 
Three months ended March 31
(Dollars in thousands)
2015
 
2014
Gross gains on sales of investment securities available for sale
$
5,135

 
$

Gross losses on sales of investment securities available for sale
(9
)
 

Total securities gains
$
5,126

 
$


The following table provides information regarding securities with unrealized losses as of March 31, 2015 and December 31, 2014.
 
March 31, 2015
 
Less than 12 months
 
12 months or more
 
Total
(Dollars in thousands)
Fair
value
 
Unrealized
losses
 
Fair
value
 
Unrealized
losses
 
Fair
value
 
Unrealized
losses
Investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury
$
13,024

 
$
2

 
$

 
$

 
$
13,024

 
$
2

Government agency
69,660

 
51

 

 

 
69,660

 
51

Mortgage-backed securities
562,616

 
1,645

 
317,685

 
4,024

 
880,301

 
5,669

Total
$
645,300

 
$
1,698

 
$
317,685

 
$
4,024

 
$
962,985

 
$
5,722

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
Less than 12 months
 
12 months or more
 
Total
 
Fair
value
 
Unrealized
losses
 
Fair
value
 
Unrealized
losses
 
Fair
value
 
Unrealized
losses
Investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury
$
338,612

 
$
151

 
$
1,015

 
$
1

 
$
339,627

 
$
152

Government agency
261,288

 
247

 

 

 
261,288

 
247

Mortgage-backed securities
573,374

 
1,805

 
831,405

 
10,042

 
1,404,779

 
11,847

Total
$
1,173,274

 
$
2,203

 
$
832,420

 
$
10,043

 
$
2,005,694

 
$
12,246

Investment securities with an aggregate fair value of $317.7 million and $832.4 million had continuous unrealized losses for more than 12 months as of March 31, 2015 and December 31, 2014, with an aggregate unrealized loss of $4.0 million and $10.0 million, respectively. As of March 31, 2015, all 38 of these investments are government sponsored enterprise-issued mortgage-backed securities. None of the unrealized losses identified as of March 31, 2015 or December 31, 2014 relate to the marketability of the securities or the issuer’s ability to honor redemption obligations. For all periods presented, BancShares had the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses. Therefore, none of the securities were deemed to be other than temporarily impaired.
Investment securities having an aggregate carrying value of $4.45 billion at March 31, 2015 and $4.37 billion at December 31, 2014 were pledged as collateral to secure public funds on deposit and certain short-term borrowings, and for other purposes as required by law.


13

Table of Contents

NOTE D - LOANS AND LEASES
Loans and leases are evaluated at acquisition and where a discount is required at least in part due to credit quality, the nonrevolving loans are accounted for under the guidance in ASC Topic 310-30, Loans and Debt Securities Acquired with
Deteriorated Credit Quality. Loans for which it is probable at acquisition that all required payments will not be collected in accordance with contractual terms are considered PCI loans. PCI loans and leases are recorded at fair value at the date of acquisition. No allowance for loan and lease losses is recorded on the acquisition date as the fair value of the acquired assets
incorporates assumptions regarding credit risk. An allowance is recorded if there is additional credit deterioration after the acquisition date. Conversely, Non-PCI loans include originated commercial, originated noncommercial, purchased revolving,
and purchased non-impaired loans, or loans that do not have a discount, due at least in part, to credit quality at the time of
acquisition. All loans acquired in the CCBT acquisition are accounted for as PCI loans.
BancShares reports PCI and non-PCI loan portfolios separately, and each portfolio is further divided into commercial and non-commercial based on the type of borrower, purpose, collateral, and/or our underlying credit management processes. Additionally, loans are assigned to loan classes, which further disaggregate loans based upon common risk characteristics.
Commercial Commercial loans include construction and land development, mortgage, other commercial real estate, commercial and industrial, lease financing and other.

Construction and land development – Construction and land development consists of loans to finance land for development, investment, and use in a commercial business enterprise; multifamily apartments; and other commercial buildings that may be owner-occupied or income generating investments for the owner.
Commercial mortgage – Commercial mortgage consists of loans to purchase or refinance owner-occupied nonresidential and investment properties. Investment properties include office buildings and other facilities that are rented or leased to unrelated parties.
Other commercial real estate – Other commercial real estate consists of loans secured by farmland (including residential farms and other improvements) and multifamily (5 or more) residential properties.
Commercial and industrial – Commercial and industrial consists of loans or lines of credit to finance corporate credit cards, accounts receivable, inventory and other general business purposes.
Lease financing – Lease financing consists solely of lease financing agreements.
Other – Other consists of all other commercial loans not classified in one of the preceding classes. These typically include loans to non-profit organizations such as churches, hospitals, educational and charitable organizations.

NoncommercialNoncommercial consist of residential and revolving mortgage, construction and land development, and consumer loans.

Residential mortgage – Residential real estate consists of loans to purchase, construct or refinance the borrower's primary dwelling, second residence or vacation home.
Revolving mortgage – Revolving mortgage consists of home equity lines of credit that are secured by first or second liens on the borrower's primary residence.
Construction and land development – Construction and land development consists of loans to construct the borrower's primary or secondary residence or vacant land upon which the owner intends to construct a dwelling at a future date.
Consumer – Consumer loans consist of installment loans to finance purchases of vehicles, unsecured home improvements and revolving lines of credit that can be secured or unsecured, including personal credit cards.



14

Table of Contents

Loans and leases outstanding include the following at March 31, 2015 and December 31, 2014:
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
Non-PCI loans and leases:
 
 
 
Commercial:
 
 
 
Construction and land development
$
608,556

 
$
550,568

Commercial mortgage
7,591,745

 
7,552,948

Other commercial real estate
262,293

 
244,875

Commercial and industrial
2,072,414

 
1,988,934

Lease financing
603,737

 
571,916

Other
354,713

 
353,833

Total commercial loans
11,493,458

 
11,263,074

Noncommercial:
 
 
 
Residential mortgage
2,524,549

 
2,520,542

Revolving mortgage
2,528,257

 
2,561,800

Construction and land development
170,208

 
120,097

Consumer
1,127,942

 
1,117,454

Total noncommercial loans
6,350,956

 
6,319,893

Total non-PCI loans and leases
17,844,414

 
17,582,967

PCI loans:
 
 
 
Commercial:
 
 
 
Construction and land development
70,049

 
78,079

Commercial mortgage
653,846

 
577,518

Other commercial real estate
40,841

 
40,193

Commercial and industrial
24,134

 
27,254

Other
2,886

 
3,079

Total commercial loans
791,756

 
726,123

Noncommercial:
 
 
 
Residential mortgage
380,490

 
382,340

Revolving mortgage
70,363

 
74,109

Construction and land development
874

 
912

Consumer
3,860

 
3,014

Total noncommercial loans
455,587

 
460,375

Total PCI loans
1,247,343

 
1,186,498

Total loans and leases
$
19,091,757

 
$
18,769,465

At March 31, 2015, $3.25 billion in noncovered loans with a lendable collateral value of $2.30 billion are used to secure $290.3 million in Federal Home Loan Bank ("FHLB") of Atlanta advances, resulting in additional borrowing capacity of $2.01 billion. At December 31, 2014, $3.16 billion in noncovered loans with a lendable collateral value of $2.20 billion used to secure $240.3 million in FHLB of Atlanta advances, resulting additional borrowing capacity of $1.96 billion.
At March 31, 2015, $443.1 million of total loans and leases were covered under loss share agreements, compared to $485.3 million at December 31, 2014. At the beginning of the second quarter of 2015, the loss share protection will expire for non-single family residential loans acquired from Sun American Bank ("SAB") and all loans acquired from First Regional Bank ("FRB"). Loan balances at March 31, 2015 for the expiring agreements from SAB and FRB were $43.2 million and $53.9 million, respectively. The loss share protection for Williamsburg First National Bank non-single family residential loans with a balance of $8.4 million at March 31, 2015 will expire at the beginning of the fourth quarter of 2015.

The unamortized discount related to the non-PCI loans and leases acquired in the Bancorporation merger totaled $55.7 million and $61.2 million at March 31, 2015 and December 31, 2014, respectively.



15

Table of Contents

Credit quality indicators

Loans and leases are monitored for credit quality on a recurring basis. The credit quality indicators used are dependent on the portfolio segment to which the loan relates. Commercial and noncommercial loans and leases have different credit quality indicators as a result of the unique characteristics of the loan segment being evaluated. The credit quality indicators for non-PCI and PCI commercial loans and leases are developed through a review of individual borrowers on an ongoing basis. Each commercial loan is evaluated annually with more frequent evaluation of more severely criticized loans or leases. The credit quality indicators for non-PCI and PCI noncommercial loans are based on the delinquency status of the borrower. As the borrower becomes more delinquent, the likelihood of loss increases. The indicators represent the rating for loans or leases as of the date presented based on the most recent assessment performed. These credit quality indicators are defined as follows:

Pass – A pass rated asset is not adversely classified because it does not display any of the characteristics for adverse classification.

Special mention – A special mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention assets are not adversely classified and do not warrant adverse classification.

Substandard – A substandard asset is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Assets classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These assets are characterized by the distinct possibility of loss if the deficiencies are not corrected.

Doubtful – An asset classified as doubtful has all the weaknesses inherent in an asset classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently existing facts, conditions and values.

Loss – Assets classified as loss are considered uncollectible and of such little value that it is inappropriate to be carried as an asset. This classification is not necessarily equivalent to no potential for recovery or salvage value, but rather that it is not appropriate to defer a full charge-off even though partial recovery may be effected in the future.

Ungraded – Ungraded loans represent loans that are not included in the individual credit grading process due to their relatively small balances or borrower type. The majority of ungraded loans at March 31, 2015 and December 31, 2014 relate to business credit cards. Business credit card loans are subject to automatic charge-off when they become 120 days past due in the same manner as unsecured consumer lines of credit. The remaining balance is comprised of a small amount of commercial mortgage and other commercial real estate loans.


16

Table of Contents

Non-PCI loans and leases outstanding at March 31, 2015 and December 31, 2014 by credit quality indicator are provided below:
 
 
March 31, 2015
(Dollars in thousands)
Non-PCI commercial loans and leases
Grade:
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
590,298

 
$
7,341,243

 
$
260,592

 
$
1,931,078

 
$
597,464

 
$
350,060

 
$
11,070,735

Special mention
15,679

 
115,411

 
501

 
21,771

 
2,609

 
1,913

 
157,884

Substandard
2,291

 
131,672

 
1,049

 
8,806

 
3,284

 
2,690

 
149,792

Doubtful

 
2,039

 

 
4,402

 
329

 

 
6,770

Ungraded
288

 
1,380

 
151

 
106,357

 
51

 
50

 
108,277

Total
$
608,556

 
$
7,591,745

 
$
262,293

 
$
2,072,414

 
$
603,737

 
$
354,713

 
$
11,493,458

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
Non-PCI commercial loans and leases
 
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
525,711

 
$
7,284,714

 
$
242,053

 
$
1,859,415

 
$
564,319

 
$
349,111

 
$
10,825,323

Special mention
20,025

 
129,247

 
909

 
27,683

 
3,205

 
1,384

 
182,453

Substandard
4,720

 
134,677

 
1,765

 
8,878

 
3,955

 
3,338

 
157,333

Doubtful

 
2,366

 

 
164

 
365

 

 
2,895

Ungraded
112

 
1,944

 
148

 
92,794

 
72

 

 
95,070

Total
$
550,568

 
$
7,552,948

 
$
244,875

 
$
1,988,934

 
$
571,916

 
$
353,833

 
$
11,263,074


 
March 31, 2015
 
Non-PCI noncommercial loans and leases
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
2,490,453

 
$
2,510,879

 
$
168,199

 
$
1,121,123

 
$
6,290,654

30-59 days past due
21,844

 
10,288

 
2,009

 
4,236

 
38,377

60-89 days past due
2,896

 
2,794

 

 
1,555

 
7,245

90 days or greater past due
9,356

 
4,296

 

 
1,028

 
14,680

Total
$
2,524,549

 
$
2,528,257

 
$
170,208

 
$
1,127,942

 
$
6,350,956

 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
Non-PCI noncommercial loans and leases
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
2,482,281

 
$
2,542,807

 
$
119,094

 
$
1,110,153

 
$
6,254,335

30-59 days past due
23,288

 
11,097

 
370

 
4,577

 
39,332

60-89 days past due
6,018

 
2,433

 
486

 
1,619

 
10,556

90 days or greater past due
8,955

 
5,463

 
147

 
1,105

 
15,670

Total
$
2,520,542

 
$
2,561,800

 
$
120,097

 
$
1,117,454

 
$
6,319,893




17

Table of Contents

 
PCI loans and leases outstanding at March 31, 2015 and December 31, 2014 by credit quality indicator are provided below:
 
March 31, 2015
(Dollars in thousands)
PCI commercial loans
Grade:
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
13,832

 
$
333,368

 
$
9,727

 
$
13,525

 
$
683

 
$
371,135

Special mention
4,287

 
118,209

 
16,425

 
2,963

 

 
141,884

Substandard
44,663

 
193,435

 
12,948

 
6,739

 
2,132

 
259,917

Doubtful
4,656

 
8,456

 
1,741

 
513

 
71

 
15,437

Ungraded
2,611

 
378

 

 
394

 

 
3,383

Total
$
70,049

 
$
653,846

 
$
40,841

 
$
24,134

 
$
2,886

 
$
791,756

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
PCI commercial loans
 
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
13,514

 
$
300,187

 
$
11,033

 
$
16,637

 
$
801

 
$
342,172

Special mention
6,063

 
98,724

 
16,271

 
4,137

 

 
125,195

Substandard
53,739

 
171,920

 
12,889

 
6,312

 
2,278

 
247,138

Doubtful
2,809

 
6,302

 

 
130

 

 
9,241

Ungraded
1,954

 
385

 

 
38

 

 
2,377

Total
$
78,079

 
$
577,518

 
$
40,193

 
$
27,254

 
$
3,079

 
$
726,123


 
March 31, 2015
 
PCI noncommercial loans
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total PCI noncommercial
loans
Current
$
320,607

 
$
63,579

 
$
592

 
$
3,571

 
$
388,349

30-59 days past due
18,742

 
2,800

 

 
130

 
21,672

60-89 days past due
6,804

 
1,019

 

 
13

 
7,836

90 days or greater past due
34,337

 
2,965

 
282

 
146

 
37,730

Total
$
380,490

 
$
70,363

 
$
874

 
$
3,860

 
$
455,587

 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
PCI noncommercial loans
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total PCI noncommercial
loans
Current
$
326,589

 
$
68,548

 
$
506

 
$
2,582

 
$
398,225

30-59 days past due
11,432

 
1,405

 

 
147

 
12,984

60-89 days past due
10,073

 
345

 

 
25

 
10,443

90 days or greater past due
34,246

 
3,811

 
406

 
260

 
38,723

Total
$
382,340

 
$
74,109

 
$
912

 
$
3,014

 
$
460,375





18

Table of Contents

The aging of the outstanding non-PCI loans and leases, by class, at March 31, 2015 and December 31, 2014 is provided in the table below.
The calculation of days past due begins on the day after payment is due and includes all days through which all required interest or principal has not been paid. Loans and leases 30 days or less past due are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.
 
March 31, 2015
(Dollars in thousands)
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
2,709

 
$
712

 
$
1,044

 
$
4,465

 
$
604,091

 
$
608,556

Commercial mortgage
22,635

 
5,920

 
8,445

 
37,000

 
7,554,745

 
7,591,745

Other commercial real estate
583

 
58

 
196

 
837

 
261,456

 
262,293

Commercial and industrial
6,290

 
1,724

 
570

 
8,584

 
2,063,830

 
2,072,414

Lease financing
476

 
11

 

 
487

 
603,250

 
603,737

Residential mortgage
21,844

 
2,896

 
9,356

 
34,096

 
2,490,453

 
2,524,549

Revolving mortgage
10,288

 
2,794

 
4,296

 
17,378

 
2,510,879

 
2,528,257

Construction and land development - noncommercial
2,009

 

 

 
2,009

 
168,199

 
170,208

Consumer
4,236

 
1,555

 
1,028

 
6,819

 
1,121,123

 
1,127,942

Other
380

 
65

 
133

 
578

 
354,135

 
354,713

Total non-PCI loans and leases
$
71,450

 
$
15,735

 
$
25,068

 
$
112,253

 
$
17,732,161

 
$
17,844,414

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,796

 
$
621

 
$
385

 
$
2,802

 
$
547,766

 
$
550,568

Commercial mortgage
11,367

 
4,782

 
8,061

 
24,210

 
7,528,738

 
7,552,948

Other commercial real estate
206

 
70

 
102

 
378

 
244,497

 
244,875

Commercial and industrial
2,843

 
1,545

 
378

 
4,766

 
1,984,168

 
1,988,934

Lease financing
1,631

 
8

 
2

 
1,641

 
570,275

 
571,916

Residential mortgage
23,288

 
6,018

 
8,955

 
38,261

 
2,482,281

 
2,520,542

Revolving mortgage
11,097

 
2,433

 
5,463

 
18,993

 
2,542,807

 
2,561,800

Construction and land development - noncommercial
370

 
486

 
147

 
1,003

 
119,094

 
120,097

Consumer
4,577

 
1,619

 
1,105

 
7,301

 
1,110,153

 
1,117,454

Other
146

 
1,966

 

 
2,112

 
351,721

 
353,833

Total non-PCI loans and leases
$
57,321

 
$
19,548

 
$
24,598

 
$
101,467

 
$
17,481,500

 
$
17,582,967



19

Table of Contents

The recorded investment, by class, in loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at March 31, 2015 and December 31, 2014 for non-PCI loans, were as follows:
 
March 31, 2015
 
December 31, 2014
(Dollars in thousands)
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
 
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
Non-PCI loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,497

 
$
202

 
$
343

 
$
111

Commercial mortgage
26,058

 
764

 
24,720

 
1,003

Other commercial real estate
650

 

 
619

 
35

Commercial and industrial
5,691

 
294

 
1,741

 
239

Lease financing
346

 

 
374

 
2

Residential mortgage
19,238

 
1,153

 
14,242

 
3,191

Revolving mortgage
9,837

 
19

 

 
5,463

Construction and land development - noncommercial

 

 

 
147

Consumer
677

 
626

 

 
1,059

Other
2,052

 
31

 
1,966

 

Total non-PCI loans and leases
$
66,046

 
$
3,089

 
$
44,005

 
$
11,250

Purchased credit-impaired loans (PCI) loans
The following table relates to PCI loans acquired in the CCBT acquisition and summarizes the contractually required payments, which include principal and interest, expected cash flows to be collected, and the fair value of PCI loans and leases at the acquisition date.
(Dollars in thousands)
 
Contractually required payments
$
251,800

Cash flows expected to be collected
$
204,480

Fair value of loans at acquisition
$
149,294

The recorded fair values of PCI loans acquired in the CCBT acquisition as of the acquisition date are as follows:
(Dollars in thousands)
 
Commercial:
 
Construction and land development
$
4,221

Commercial mortgage
125,202

Other commercial real estate
3,132

Commercial and industrial
3,049

Total commercial loans
135,604

Noncommercial:
 
Residential mortgage
12,050

Consumer
1,640

Total noncommercial loans
13,690

Total PCI loans and leases
$
149,294

The following table provides changes in the carrying value of all purchased credit-impaired loans during the three months ended March 31, 2015 and March 31, 2014:
(Dollars in thousands)
2015
 
2014
Balance at January 1
$
1,186,498

 
$
1,029,426

Fair value of acquired loans
149,294

 
316,327

Accretion
25,067

 
30,200

Payments received and other changes, net
(113,516
)
 
(105,135
)
Balance at March 31
$
1,247,343

 
$
1,270,818

Unpaid principal balance at March 31
$
2,092,936

 
$
1,727,492

The carrying value of loans on the cost recovery method was $13.0 million at March 31, 2015 and $33.4 million at December 31, 2014. The cost recovery method is applied to loans when the timing of future cash flows is not reasonably estimable due to borrower nonperformance or uncertainty in the ultimate disposition of the asset.

20

Table of Contents

For PCI loans, improved cash flow estimates and receipt of unscheduled loan payments result in the reclassification of nonaccretable difference to accretable yield. Accretable yield resulting from the improved ability to estimate future cash flows generally does not represent amounts previously identified as nonaccretable difference.

The following table documents changes to the amount of accretable yield for the first three months of 2015 and 2014.
(Dollars in thousands)
2015
 
2014
Balance at January 1
$
418,160

 
$
439,990

Additions from acquisitions
55,186

 
84,295

Accretion
(25,067
)
 
(30,200
)
Reclassifications from nonaccretable difference
1,294

 
6,048

Changes in expected cash flows that do not affect nonaccretable difference
(27,287
)
 
(9,888
)
Balance at March 31
$
422,286

 
$
490,245


NOTE E - ALLOWANCE FOR LOAN AND LEASE LOSSES ("ALLL")

The following tables present the activity in the ALLL for non-PCI loan and lease losses by loan class for the three months ended March 31, 2015 and March 31, 2014:
 
Three months ended March 31, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1
$
11,961

 
$
85,189

 
$
732

 
$
30,727

 
$
4,286

 
$
3,184

 
$
10,661

 
$
18,650

 
$
892

 
$
16,555

 
$
182,837

Provision
1,103

 
(3,679
)
 
458

 
7,546

 
11

 
(218
)
 
813

 
(462
)
 
118

 
2,966

 
8,656

Charge-offs
(18
)
 
(233
)
 
(169
)
 
(1,713
)
 
(15
)
 

 
(284
)
 
(793
)
 
(22
)
 
(2,783
)
 
(6,030
)
Recoveries
62

 
761

 
10

 
394

 
11

 
15

 
138

 
134

 
68

 
878

 
2,471

Balance at March 31
$
13,108

 
$
82,038

 
$
1,031

 
$
36,954

 
$
4,293

 
$
2,981

 
$
11,328

 
$
17,529

 
$
1,056

 
$
17,616

 
$
187,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014
 
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at January 1
$
10,335

 
$
100,257

 
$
1,009

 
$
22,362

 
$
4,749

 
$
190

 
$
10,511

 
$
16,239

 
$
681

 
$
13,541

 
$
179,874

Provision
1,885

 
(6,979
)
 
(74
)
 
1,976

 
(524
)
 
272

 
609

 
1,353

 
577

 
1,275

 
370

Charge-offs

 
(168
)
 

 
(496
)
 
(58
)
 
(8
)
 
(184
)
 
(1,260
)
 
(71
)
 
(2,177
)
 
(4,422
)
Recoveries
26

 
1,107

 
10

 
179

 
16

 

 
8

 
76

 
62

 
643

 
2,127

Balance at March 31
$
12,246

 
$
94,217

 
$
945

 
$
24,021

 
$
4,183

 
$
454

 
$
10,944

 
$
16,408

 
$
1,249

 
$
13,282

 
$
177,949

The commercial mortgage loan class had a net provision credit of $3.7 million for the three months ended March 31, 2015, compared to a net provision credit of $7.0 million for the same period of 2014. The decrease in the net provision credit was primarily due to loan growth in the first quarter of 2015 compared to a decline in loans in the first quarter of 2014. This loan class continues to experience credit quality improvement, which drives the credit in provision.
The provision expense for commercial and industrial loans totaled $7.5 million for the three months ended March 31, 2015, compared to $2.0 million for the same period of 2014. Loan growth of $83.5 million since December 31, 2014 was the primary reason for the increase in provision expense.
The revolving mortgage loan class had a net provision credit of $0.5 million for the three months ended March 31, 2015, compared to provision expense of $1.4 million for the three months ended March 31, 2014. The decrease was due to lower charge-offs and lower credit default trends within the loan class.
The provision for consumer loans totaled $3.0 million and $1.3 million for the three months ended March 31, 2015 and March 31, 2014, respectively. The increase in provision expense was primarily due to loan growth in the first quarter of 2015 compared to a decline in loans in the first quarter of 2014.

21

Table of Contents

The following tables present the allowance for non-PCI loan losses and the recorded investment in loans, by loan class, based on impairment method as of March 31, 2015 and December 31, 2014:
 
March 31, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
182

 
$
7,494

 
$
104

 
$
2,809

 
$
236

 
$
1,955

 
$
1,177

 
$
108

 
$
90

 
$
531

 
$
14,686

ALLL for loans and leases collectively evaluated for impairment
12,926

 
74,544

 
927

 
34,145

 
4,057

 
1,026

 
10,151

 
17,421

 
966

 
17,085

 
173,248

Total allowance for loan and lease losses
$
13,108

 
$
82,038

 
$
1,031

 
$
36,954

 
$
4,293

 
$
2,981

 
$
11,328

 
$
17,529

 
$
1,056

 
$
17,616

 
$
187,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
2,972

 
$
77,291

 
$
543

 
$
13,969

 
$
1,492

 
$
1,977

 
$
15,195

 
$
2,922

 
$
733

 
$
984

 
$
118,078

Loans and leases collectively evaluated for impairment
605,584

 
7,514,454

 
261,750

 
2,058,445

 
602,245

 
352,736

 
2,509,354

 
2,525,335

 
169,475

 
1,126,958

 
17,726,336

Total loan and leases
$
608,556

 
$
7,591,745

 
$
262,293

 
$
2,072,414

 
$
603,737

 
$
354,713

 
$
2,524,549

 
$
2,528,257

 
$
170,208

 
$
1,127,942

 
$
17,844,414

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
92

 
$
8,610

 
$
112

 
$
1,743

 
$
150

 
$
1,972

 
$
1,360

 
$
1,052

 
$
71

 
$
555

 
$
15,717

ALLL for loans and leases collectively evaluated for impairment
11,869

 
76,579

 
620

 
28,984

 
4,136

 
1,212

 
9,301

 
17,598

 
821

 
16,000

 
167,120

Total allowance for loan and lease losses
$
11,961

 
$
85,189

 
$
732

 
$
30,727

 
$
4,286

 
$
3,184

 
$
10,661

 
$
18,650

 
$
892

 
$
16,555

 
$
182,837

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
1,620

 
$
82,803

 
$
584

 
$
11,040

 
$
623

 
$
2,000

 
$
14,913

 
$
3,675

 
$
1,340

 
$
995

 
$
119,593

Loans and leases collectively evaluated for impairment
548,948

 
7,470,145

 
244,291

 
1,977,894

 
571,293

 
351,833

 
2,505,629

 
2,558,125

 
118,757

 
1,116,459

 
17,463,374

Total loan and leases
$
550,568

 
$
7,552,948

 
$
244,875

 
$
1,988,934

 
$
571,916

 
$
353,833

 
$
2,520,542

 
$
2,561,800

 
$
120,097

 
$
1,117,454

 
$
17,582,967



22

Table of Contents

The following tables show the activity in the allowance for PCI loan and lease losses by loan class for the three months ended March 31, 2015 and March 31, 2014.
 
Three months ended March 31, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1
$
150

 
$
10,135

 
$
75

 
$
1,240

 
$
5,820

 
$
3,999

 
$
183

 
$
27

 
$
21,629

Provision
191

 
(925
)
 
119

 
(1,031
)
 
(863
)
 
(655
)
 
(152
)
 
452

 
(2,864
)
Charge-offs

 
(334
)
 

 
(198
)
 
(85
)
 
(73
)
 

 
(456
)
 
(1,146
)
Recoveries

 

 

 

 

 

 

 

 

Balance at March 31
$
341

 
$
8,876

 
$
194

 
$
11

 
$
4,872

 
$
3,271

 
$
31

 
$
23

 
$
17,619

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at January 1
$
1,320

 
$
29,906

 
$
1,354

 
$
5,275

 
$
11,802

 
$
2,959

 
$
682

 
$
222

 
$
53,520

Provision
3,355

 
(3,386
)
 
(150
)
 
(336
)
 
(2,300
)
 
634

 
(99
)
 
9

 
(2,273
)
Charge-offs
(199
)
 
(3,517
)
 

 
(2,683
)
 
262

 
(100
)
 

 
(17
)
 
(6,254
)
Recoveries

 

 

 

 

 

 

 

 

Balance at March 31
$
4,476

 
$
23,003

 
$
1,204

 
$
2,256

 
$
9,764

 
$
3,493

 
$
583

 
$
214

 
$
44,993


The following tables show the ending balances of PCI loans and leases and related allowance by class of loans as of March 31, 2015 and December 31, 2014:
 
March 31, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
341

 
$
8,876

 
$
194

 
$
11

 
$
4,872

 
$
3,271

 
$
31

 
$
23

 
$
17,619

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
70,049

 
653,846

 
40,841

 
24,134

 
380,490

 
70,363

 
874

 
6,746

 
1,247,343

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
150

 
$
10,135

 
$
75

 
$
1,240

 
$
5,820

 
$
3,999

 
$
183

 
$
27

 
$
21,629

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
78,079

 
577,518

 
40,193

 
27,254

 
382,339

 
74,109

 
912

 
6,094

 
1,186,498


As of March 31, 2015, and December 31, 2014, $438.2 million and $285.6 million, respectively, in PCI loans experienced an adverse change in expected cash flows since the date of acquisition. The corresponding valuation reserve was $17.6 million and $21.6 million, respectively.

23

Table of Contents

The following tables provide information on non-PCI impaired loans and leases, exclusive of loans and leases evaluated collectively as a homogenous group, as of March 31, 2015 and December 31, 2014 including interest income recognized in the period during which the loans and leases were considered impaired.
 
March 31, 2015
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
2,114

 
$
858

 
$
2,972

 
$
4,228

 
$
182

Commercial mortgage
53,220

 
24,071

 
77,291

 
81,826

 
7,494

Other commercial real estate
104

 
439

 
543

 
847

 
104

Commercial and industrial
13,123

 
846

 
13,969

 
14,939

 
2,809

Lease financing
1,221

 
271

 
1,492

 
1,492

 
236

Other
1,977

 

 
1,977

 
1,977

 
1,955

Residential mortgage
8,662

 
6,533

 
15,195

 
15,852

 
1,177

Revolving mortgage
1,439

 
1,483

 
2,922

 
3,925

 
108

Construction and land development - noncommercial
733

 

 
733

 
733

 
90

Consumer
904

 
80

 
984

 
1,004

 
531

Total non-PCI impaired loans and leases
$
83,497

 
$
34,581

 
$
118,078

 
$
126,823

 
$
14,686

 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
996

 
$
624

 
$
1,620

 
$
6,945

 
$
92

Commercial mortgage
57,324

 
25,479

 
82,803

 
87,702

 
8,610

Other commercial real estate
112

 
472

 
584

 
913

 
112

Commercial and industrial
10,319

 
721

 
11,040

 
12,197

 
1,743

Lease financing
319

 
304

 
623

 
623

 
150

Other
2,000

 

 
2,000

 
2,000

 
1,972

Residential mortgage
10,198

 
4,715

 
14,913

 
15,746

 
1,360

Revolving mortgage
3,675

 

 
3,675

 
4,933

 
1,052

Construction and land development - noncommercial
1,077

 
263

 
1,340

 
1,340

 
71

Consumer
987

 
8

 
995

 
1,067

 
555

Total non-PCI impaired loans and leases
$
87,007

 
$
32,586

 
$
119,593

 
$
133,466

 
$
15,717


The following tables show the average non-PCI impaired loan balance and the interest income recognized by loan class for the three months ended March 31, 2015 and March 31, 2014:
 
Three months ended March 31, 2015
 
Three months ended March 31, 2014
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
3,052

 
$
35

 
$
1,031

 
$
15

Commercial mortgage
80,553

 
769

 
94,547

 
1,120

Other commercial real estate
551

 
1

 
1,796

 
21

Commercial and industrial
14,229

 
103

 
10,234

 
118

Lease financing
1,590

 
18

 
284

 
4

Other
1,990

 

 

 

Residential mortgage
15,364

 
125

 
16,482

 
174

Revolving mortgage
2,986

 
16

 
3,892

 
27

Construction and land development - noncommercial
658

 
7

 
2,322

 
29

Consumer
1,022

 
19

 
1,059

 
5

Total non-PCI impaired loans and leases
$
121,995

 
$
1,093

 
$
131,647

 
$
1,513



24

Table of Contents

Troubled Debt Restructurings

BancShares accounts for certain loan modifications or restructurings as troubled debt restructurings ("TDRs"). In general, the modification or restructuring of a loan is considered a TDR if, for economic reasons or legal reasons related to a borrower's financial difficulties, a concession is granted to the borrower that creditors would not otherwise grant. Concessions may relate to the contractual interest rate, maturity date, payment structure or other actions. In accordance with GAAP, loans acquired under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, excluding pooled loans, are not initially considered to be TDRs, but can be classified as such if a modification is made subsequent to acquisition. Subsequent modifications of a PCI loan accounted for in a pool that would otherwise meet the definition of a TDR is not reported, or accounted for, as a TDR since pooled PCI loans are excluded from the scope of TDR accounting.

The following table provides a summary of total TDRs by accrual status.
 
March 31, 2015
 
December 31, 2014
(Dollars in thousands)
Accruing
 
 Nonaccruing
 
 Total
 
 Accruing
 
 Nonaccruing
 
 Total
Commercial loans
 
 
 
 
 
 
 
 
 
 
 
Construction and land development -
commercial
$
3,425

 
$
490

 
$
3,915

 
$
2,591

 
$
446

 
$
3,037

Commercial mortgage
88,889

 
11,326

 
100,215

 
92,184

 
8,937

 
101,121

Other commercial real estate
2,123

 
423

 
2,546

 
2,374

 
449

 
2,823

Commercial and industrial
9,248

 
4,768

 
14,016

 
9,864

 
664

 
10,528

Lease
1,163

 
329

 
1,492

 
258

 
365

 
623

Other

 

 

 
34

 

 
34

Total commercial TDRs
104,848

 
17,336

 
122,184

 
107,305

 
10,861

 
118,166

Noncommercial
 
 
 
 
 
 
 
 
 
 
 
Residential
23,060

 
5,097

 
28,157

 
22,597

 
4,655

 
27,252

Revolving mortgage
1,871

 
1,112

 
2,983

 
3,675

 

 
3,675

Construction and land development -
noncommercial
733

 

 
733

 
1,391

 

 
1,391

Consumer and other
954

 
1,980

 
2,934

 
995

 

 
995

Total noncommercial TDRs
26,618

 
8,189

 
34,807

 
28,658

 
4,655

 
33,313

Total TDRs
$
131,466

 
$
25,525

 
$
156,991

 
$
135,963

 
$
15,516

 
$
151,479


The majority of TDRs are included in the special mention, substandard or doubtful grading categories, which results in more elevated loss expectations when determining the expected cash flows that are used to determine the allowance for loan losses associated with these loans. When a restructured loan subsequently defaults, it is evaluated and downgraded if appropriate. The more severely graded the loan, the lower the estimated expected cash flows and the greater the allowance recorded. Further, TDRs over $500,000 and graded substandard or lower are evaluated individually for impairment through a review of collateral values.

The following table shows the accrual status of non-PCI and PCI TDRs.
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
Accruing TDRs:
 
 
 
PCI
$
44,582

 
$
44,647

Non-PCI
86,884

 
91,316

Total accruing TDRs
131,466

 
135,963

Nonaccruing TDRs:
 
 
 
PCI
1,999

 
2,225

Non-PCI
23,526

 
13,291

Total nonaccruing TDRs
25,525

 
15,516

All TDRs:
 
 
 
PCI
46,581

 
46,872

Non-PCI
110,410

 
104,607

Total TDRs
$
156,991

 
$
151,479




25

Table of Contents

The following tables provide the types of TDRs made during the three months ended March 31, 2015 and March 31, 2014, as well as a summary of loans that were modified as a TDR during the twelve months ended March 31, 2015 and March 31, 2014 that subsequently defaulted during the three months ended March 31, 2015 and March 31, 2014. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.
 
Three months ended March 31, 2015
 
Three months ended March 31, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
Non-PCI loans and leases
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage

$

 

$

 
4

$
1,911

 
2

$
410

Commercial and industrial
1

3,796

 
1

3,796

 
1

196

 


Lease financing


 


 
2

146

 


Total interest only
1

3,796

 
1

3,796

 
7

2,253

 
2

410

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

220

 
1

220

 


 


Commercial mortgage
3

535

 


 
5

2,620

 


Lease financing


 


 
2

234

 


Revolving mortgage
1

10

 


 


 


Residential mortgage


 


 
5

338

 


Consumer
1

5

 


 


 
1

41

Total loan term extension
6

770

 
1

220

 
12

3,192

 
1

41

 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
2

47

 


 
1

82

 


Commercial mortgage
9

3,541

 
2

733

 
12

4,677

 
1

449

Commercial and industrial
3

172

 


 
2

110

 


Residential mortgage
23

708

 
2

45

 
8

451

 
3

127

Revolving mortgage
2

18

 


 
5

278

 


Construction and land development - noncommercial
2

396

 


 


 


Consumer
3

34

 


 


 


Other
1

1,950

 


 


 


Total below market interest rate
45

6,866

 
4

778

 
28

5,598

 
4

576

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage


 


 
1

1,003

 


Residential mortgage
2

68

 


 
7

708

 
2

288

Revolving mortgage
5

218

 
2

147

 
4

229

 


Construction and land development-noncommercial


 


 
1

62

 


Consumer


 


 
1

18

 


Total discharged from bankruptcy
7

286

 
2

147

 
14

2,020

 
2

288

Total non-PCI restructurings
59

$
11,718

 
8

$
4,941

 
61

$
13,063

 
9

$
1,315

 
 
 
 
 
 
 
 
 
 
 
 




26

Table of Contents

 
Three months ended March 31, 2015
 
Three months ended March 31, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
PCI loans
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage

$

 

$

 
2

$
15,906

 
2

$
15,906

Total interest only


 


 
2

15,906

 
2

15,906

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
1

281

 


Total loan term extension


 


 
1

281

 


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
1

37

 


Commercial mortgage


 


 
4

5,439

 
1

47

Commercial and industrial


 
1

65

 


 


Residential mortgage
7

470

 


 
1

102

 
1

436

Total below market interest rate
7

470

 
1

65

 
6

5,578

 
2

31,812

Total PCI restructurings
7

$
470

 
1

$
65

 
9

$
21,765

 
4

$
47,718

 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended March 31, 2015 and March 31, 2014, the recorded investment in TDRs subsequent to modification was not materially impacted by the modification since forgiveness of principal is not a restructuring option frequently used by BancShares.

NOTE F - OTHER REAL ESTATE OWNED (OREO)

The following table explains changes in other real estate owned during the three months ended March 31, 2015 and March 31, 2014.
(Dollars in thousands)
Covered
 
Noncovered
 
Total
Balance at December 31, 2013
$
47,081

 
$
36,898

 
$
83,979

Additions
1,514

 
3,318

 
4,832

Additions acquired in the 1st Financial merger

 
11,591

 
11,591

Sales
(4,512
)
 
(5,854
)
 
(10,366
)
Writedowns
(2,228
)
 
(1,449
)
 
(3,677
)
Balance at March 31, 2014
$
41,855

 
$
44,504

 
$
86,359

 
 
 
 
 
 
Balance at December 31, 2014
$
22,982

 
$
70,454

 
$
93,436

Additions
4,244

 
17,084

 
21,328

Sales
(8,970
)
 
(13,573
)
 
(22,543
)
Writedowns
(954
)
 
(1,275
)
 
(2,229
)
Balance at March 31, 2015
$
17,302

 
$
72,690

 
$
89,992

At March 31, 2015 and December 31, 2014, BancShares had $23.2 million and $29.0 million, respectively, of foreclosed residential real estate property in OREO and $20.1 million and $24.8 million, respectively, in recorded investment in consumer mortgage loans collateralized by residential real estate property in the process of foreclosure.


27

Table of Contents

NOTE G - FDIC LOSS SHARE RECEIVABLE

The following table provides changes in the receivable from the FDIC for the three-month periods ended March 31, 2015 and March 31, 2014.
 
Three months ended March 31
(Dollars in thousands)
2015
 
2014
Beginning balance
$
28,701

 
$
93,397

Amortization
(5,031
)
 
(17,744
)
Cash payments to FDIC
5,762

 
3,490

Post-acquisition adjustments
(8,092
)
 
(4,359
)
Ending balance
$
21,340

 
$
74,784


The receivable from the FDIC for loss share agreements is measured separately from the related covered assets and is recorded at fair value at the acquisition date using projected cash flows based on the expected reimbursements for losses and the applicable loss share percentages. See Note L for information related to FCB's recorded payable to the FDIC for loss share agreements.

Amortization reflects changes in the FDIC loss share receivable due to improvements in expected cash flows that are being recognized over the remaining term of the loss share agreement. Cash payments to FDIC represent the net impact of loss share loan recoveries, charge-offs and related expenses as calculated and reported in FDIC loss share certificates. Post-acquisition adjustments represent the net change in loss estimates related to acquired loans and covered OREO as a result of changes in expected cash flows and the ALLL related to those covered loans. For loans covered by loss share agreements, subsequent decreases in the amount expected to be collected from the borrower or collateral liquidation result in a provision for loan and lease losses, an increase in the ALLL and a proportional adjustment to the receivable from the FDIC for the estimated amount to be reimbursed. Subsequent increases in the amount expected to be collected from the borrower or collateral liquidation result in the reversal of some or all previously recorded provision for loan and lease losses, a decrease in the related ALLL and a proportional adjustment to the receivable from the FDIC, or prospective adjustment to the accretable yield and the related receivable from the FDIC if no provision for loan and lease losses had been recorded previously. The loss share agreements for FRB and non-single family residential loans acquired from SAB will expire at the beginning of the second quarter of 2015. The loss share agreements for non-single family residential loans for Williamsburg First National Bank will expire at the beginning of the fourth quarter of 2015.

NOTE H - MORTGAGE SERVICING RIGHTS

The activity of the servicing asset for first quarter 2015 and 2014 is presented in the following table:
 
Three months ended March 31
(Dollars in thousands)
2015
 
2014
Balance at January 1
$
16,688

 
$
16

Servicing rights originated
662

 

Amortization
(852
)
 
(164
)
Servicing rights acquired in the 1st Financial merger

 
148

Valuation allowance provision
$
(62
)
 
$

Balance at March 31
$
16,436

 
$


The following table presents the activity in the servicing asset valuation allowance for first quarter 2015 and 2014:
 
Three months ended March 31
(Dollars in thousands)
2015
 
2014
Balance at January 1
$
850

 
$

Valuation allowance provision
62

 

Balance at March 31
$
912

 
$

As of March 31, 2015, the carrying value of BancShares' mortgage servicing rights was $16.4 million. Contractually specified mortgage servicing fees, late fees, and ancillary fees earned for the three months ended March 31, 2015 were $1.1 million and is included in mortgage income in the Consolidated Statements of Income. There were no mortgage servicing fees, late fees or ancillary fees earned for the three months ended March 31, 2014.

28

Table of Contents

The amortization expense related to mortgage servicing rights, included as a reduction of mortgage income in the Consolidated Statements of Income, was $852 thousand and $164 thousand for the three months ended March 31, 2015 and March 31, 2014, respectively. Amortization expense included impairment of $62 thousand for the three months ended March 31, 2015. There was no impairment recorded for the three months ended March 31, 2014.
Valuation of mortgage servicing rights is performed using a pooling methodology. Similar loans are pooled together and evaluated on a discounted earnings basis to determine the present value of future earnings. Key economic assumptions used to value mortgage servicing rights as of March 31, 2015 and December 31, 2014 were as follows:
 
March 31, 2015
 
December 31, 2014
Discount rate - conventional fixed loans
6.95
%
 
7.20
%
Discount rate - all loans excluding conventional fixed loans
8.95
%
 
9.20
%
Weighted average constant prepayment rate
16.07
%
 
14.25
%
Weighted average cost to service loans
$
56.02

 
$
56.02


NOTE I - REPURCHASE AGREEMENTS
We utilize securities sold under agreements to repurchase to facilitate the needs of our customers and secure long-term funding needs. Repurchase agreements are transactions whereby we offer to sell to a counterparty an undivided interest in an eligible security at an agreed upon purchase price, and which obligates BancShares to repurchase the security on an agreed upon date at an agreed upon repurchase price plus interest at an agreed upon rate. Securities sold under agreements to repurchase are recorded at the amount of cash received in connection with the transaction and are reflected as short-term borrowings on the Consolidated Balance Sheets.
We monitor collateral levels on a continuous basis and maintain records of each transaction specifically describing the applicable security and the counterparty’s fractional interest in that security, and we segregate the security from its general assets in accordance with regulations governing custodial holdings of securities. The primary risk with our repurchase agreements is market risk associated with the securities securing the transactions, as we may be required to provide additional collateral based on fair value changes of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents. The carrying value of investment securities available for sale pledged as collateral under repurchase agreements totaled $386.8 million and $418.3 million at March 31, 2015 and December 31, 2014.
The remaining contractual maturity of the securities sold under agreements to repurchase by class of collateral pledged included in short-term borrowings in the Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014 is presented in the following tables.
 
March 31, 2015
 
Remaining Contractual Maturity of the Agreements
(Dollars in thousands)
Overnight and continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Repurchase agreements
 
 
 
 
 
 
 
 
 
U.S. Treasury
$
335,283

 
$

 
$

 
$
23,091

 
$
358,374

Government agency

 

 

 
6,909

 
6,909

Total borrowings
$
335,283

 
$

 
$

 
$
30,000

 
$
365,283

Gross amount of recognized liabilities for repurchase agreements
 
$
365,283

 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
Remaining Contractual Maturity of the Agreements
 
Overnight and continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Repurchase agreements
 
 
 
 
 
 
 
 
 
U.S. Treasury
$
162,924

 
$

 
$

 
$
23,086

 
$
186,010

Government agency

 

 

 
6,914

 
6,914

Mortgage-backed securities
131,501

 

 

 

 
131,501

Total borrowings
$
294,425

 
$

 
$

 
$
30,000

 
$
324,425

Gross amount of recognized liabilities for repurchase agreements
 
$
324,425


29

Table of Contents

NOTE J - ESTIMATED FAIR VALUES

Fair value estimates are intended to represent the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. Where there is no active market for a financial instrument, BancShares has made estimates using discounted cash flows or other valuation techniques. Inputs to these valuation methods are subjective in nature, involve uncertainties and require significant judgment and therefore cannot be determined with precision. Accordingly, the derived fair value estimates presented below are not necessarily indicative of the amounts BancShares could realize in a current market exchange.

ASC 820, Fair Value Measurements and Disclosures, indicates that assets and liabilities are recorded at fair value according to a fair value hierarchy comprised of three levels. The levels are based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The level within the fair value hierarchy for an asset or liability is based on the highest level of input that is significant to the fair value measurement (with level 1 considered highest and level 3 considered lowest). A brief description of each level follows:

Level 1 values are based on quoted prices for identical instruments in active markets.
Level 2 values are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 values are generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates that market participants would use in pricing the asset or liability. Valuation techniques include the use of discounted cash flow models and similar techniques.

Valuation adjustments, such as those pertaining to counterparty and BancShares' own credit quality and liquidity, may be necessary to ensure that assets and liabilities are recorded at fair value. Credit valuation adjustments are made when market pricing does not accurately reflect the counterparty's credit quality. As determined by BancShares management, liquidity valuation adjustments may be made to the fair value of certain assets to reflect the uncertainty in the pricing and trading of the instruments when we are unable to observe recent market transactions for identical or similar instruments.

BancShares management reviews any changes to its valuation methodologies to ensure they are appropriate and justified, and refines valuation methodologies as more market-based data becomes available. Transfers between levels of the fair value hierarchy are recognized at the end of the reporting period.

The methodologies used to estimate the fair value of financial assets and financial liabilities are discussed below:
Investment securities available for sale. U.S.Treasury, government agency, mortgage-backed securities, municipal securities and trust preferred securities are generally measured at fair value using a third party pricing service or recent comparable market transactions in similar or identical securities and are classified as level 2 instruments.

Loans held for sale. Certain residential real estate loans are originated to be sold to investors, which are carried at fair value as BancShares elected the fair value option on loans held for sale in 2014. The fair value is based on quoted market prices for similar types of loans. Accordingly, the inputs used to calculate fair value of residential real estate loans held for sale are classified as level 2 inputs.

Net loans and leases (PCI and Non-PCI). Fair value is estimated based on discounted future cash flows using the current interest rates at which loans with similar terms would be made to borrowers of similar credit quality. An additional valuation adjustment is made for liquidity. The inputs used in the fair value measurements for loans and leases are considered level 3 inputs.

Receivable from the FDIC for loss share agreements. Fair value is estimated based on discounted future cash flows using current discount rates. Due to post-acquisition improvements in expected losses, significant portions of the FDIC receivable will be recovered through amortization of the receivable over the remaining life of the loss share agreement rather than by cash flows from the FDIC. The estimated amounts to be amortized in future periods have no fair value. The inputs used in the fair value measurement for the FDIC receivable are considered level 3 inputs. The FDIC loss share agreements are not transferable and, accordingly, there is no market for this receivable.


30

Table of Contents

FHLB stock. The carrying amount of FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are evaluated for impairment based on the ultimate recoverability of the par value. BancShares considers positive and negative evidence, including the profitability and asset quality of the issuer, dividend payment history and recent redemption experience, when determining the ultimate recoverability of the par value. BancShares believes its investment in FHLB stock is ultimately recoverable at par. The inputs used in the fair value measurement for the FHLB stock are considered level 2 inputs.

Preferred stock issued under the TARP program and other acquired financial assets. Preferred securities issued under the Troubled Asset Recovery Program are recorded at cost and are evaluated quarterly for impairment based on the ultimate recoverability of the purchase price. The fair value of these securities is derived from a third-party proprietary model that is considered to be a level 3 input. Other acquired financial assets represent acquired investments in various entities for Community Reinvestment Act and correspondent banking purposes. These investments were recorded at fair value at acquisition date based on level 2 inputs.

Mortgage servicing rights. Mortgage servicing rights are carried at the lower of amortized cost or market and are, therefore, carried at fair value only when fair value is less than the asset cost. The fair value of mortgage servicing rights is performed using a pooling methodology. Similar loans are pooled together and a model that relies on discount rates, estimates of prepayment rates and the weighted average cost to service the loans is used to determine the fair value. The inputs used in the fair value measurement for mortgage servicing rights are considered level 3 inputs.

Deposits. For non-time deposits, carrying value is a reasonable estimate of fair value. The fair value of time deposits is estimated by discounting future cash flows using the interest rates currently offered for deposits of similar remaining maturities. The inputs used in the fair value measurement for deposits are considered level 2 inputs.    

Long-term obligations. For fixed rate trust preferred securities, the fair values are determined based on recent trades of the actual security if available. For other long-term obligations, fair values are estimated by discounting future cash flows using current interest rates for similar financial instruments. The inputs used in the fair value measurement for long-term obligations are considered level 2 inputs.

Payable to the FDIC for loss share agreements. The fair value of the payable to the FDIC for loss share agreements is determined by the projected cash flows based on expected payments to the FDIC in accordance with the loss share agreements. Cash flows are discounted using current discount rates to reflect the timing of the estimated amounts due to the FDIC. The inputs used in the fair value measurement for the payable to the FDIC are considered level 3 inputs.

Interest rate swap. Under the terms of the existing cash flow hedge, BancShares pays a fixed payment to the counterparty in exchange for receipt of a variable payment that is determined based on the three-month LIBOR rate. The fair value of the cash flow hedge is, therefore, based on projected LIBOR rates for the duration of the hedge, values that, while observable in the market, are subject to adjustment due to pricing considerations for the specific instrument. The inputs used in the fair value measurement of the interest rate swap are considered level 2 inputs.

Off-balance-sheet commitments and contingencies. Carrying amounts are reasonable estimates of the fair values for such financial instruments. Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to BancShares' financial position.
 
For all other financial assets and financial liabilities, the carrying value is a reasonable estimate of the fair value as of March 31, 2015 and December 31, 2014. The carrying value and fair value for these assets and liabilities are equivalent because they are relatively short term in nature and there is no interest rate or credit risk that would cause the fair value to differ from the carrying value.

31

Table of Contents

(Dollars in thousands)
March 31, 2015
 
December 31, 2014
Carrying value
 
Fair value
 
Carrying value
 
Fair value
Cash and due from banks
$
495,901

 
$
495,901

 
$
604,182

 
$
604,182

Overnight investments
2,458,923

 
2,458,923

 
1,724,919

 
1,724,919

Investment securities available for sale
7,045,109

 
7,045,109

 
7,171,917

 
7,171,917

Investment securities held to maturity
441

 
459

 
518

 
544

Loans held for sale
66,508

 
66,508

 
63,696

 
63,696

Net loans and leases
18,886,204

 
18,359,306

 
18,564,999

 
18,046,497

Receivable from the FDIC for loss share agreements (1)
21,340

 
14,407

 
28,701

 
18,218

Income earned not collected
63,165

 
63,165

 
57,254

 
57,254

Federal Home Loan Bank stock
30,291

 
30,291

 
39,113

 
39,113

Preferred stock and other acquired financial assets
13,689

 
14,688

 
13,689

 
14,708

Mortgage servicing rights
16,436

 
16,719

 
16,688

 
16,736

Deposits
26,300,830

 
25,718,225

 
25,678,577

 
25,164,683

Short-term borrowings
941,850

 
941,850

 
987,184

 
987,184

Long-term obligations
468,180

 
486,960

 
351,320

 
367,732

Payable to the FDIC for loss share agreements
118,645

 
126,113

 
116,535

 
122,168

Accrued interest payable
8,370

 
8,370

 
8,194

 
8,194

Interest rate swap
3,761

 
3,761

 
4,337

 
4,337

(1) The fair value of the FDIC receivable excludes receivable related to accretable yield to be amortized in prospective periods.

Among BancShares’ assets and liabilities, investment securities available for sale, loans held for sale and interest rate swaps accounted for as cash flow hedges are reported at their fair values on a recurring basis. Certain other assets are adjusted to their fair value on a nonrecurring basis, including impaired loans, OREO, goodwill, which is periodically tested for impairment and mortgage servicing rights, which are carried at the lower of amortized cost or market. Non-impaired loans held for investment, deposits, short-term borrowings and long-term obligations are not reported at fair value.

For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of March 31, 2015 and December 31, 2014.
 
March 31, 2015
 
 
 
Fair value measurements using:
(Dollars in thousands)
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Assets measured at fair value
 
 
 
 
 
 
 
Investment securities available for sale
 
 
 
 
 
 
 
U.S. Treasury
$
2,246,966

 
$

 
$
2,246,966

 
$

Government agency
990,894

 

 
990,894

 

Mortgage-backed securities
3,807,249

 

 
3,807,249

 

Total investment securities available for sale
7,045,109

 

 
7,045,109

 

Loans held for sale
66,508

 

 
66,508

 

Liabilities measured at fair value
 
 
 
 
 
 
 
Interest rate swaps accounted for as cash flow hedges
$
3,761

 
$

 
$
3,761

 
$

 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
Fair value measurements using:
 
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Assets measured at fair value
 
 
 
 
 
 
 
Investment securities available for sale
 
 
 
 
 
 
 
U.S. Treasury
$
2,629,670

 
$

 
$
2,629,670

 
$

Government agency
908,817

 

 
908,817

 

Mortgage-backed securities
3,633,304

 

 
3,633,304

 

Municipal securities
126

 

 
126

 

Total investment securities available for sale
7,171,917

 

 
7,171,917

 

Loans held for sale
63,696

 

 
63,696

 

Liabilities measured at fair value
 
 
 
 
 
 
 
Interest rate swaps accounted for as cash flow hedges
$
4,337

 
$

 
$
4,337

 
$


There were no transfers between levels during the three months ended March 31, 2015.


32

Table of Contents

Fair Value Option
Beginning in the fourth quarter of 2014, BancShares elected the fair value option for residential real estate loans held for sale. This election reduces certain timing differences in the Consolidated Statement of Income and better aligns with the management of the portfolio from a business perspective.

The following table summarizes the difference between the aggregate fair value and the aggregate unpaid principal balance for residential real estate loans held for sale measured at fair value as of March 31, 2015 and December 31, 2014.
 
March 31, 2015
(Dollars in thousands)
Fair Value
 
Aggregate Unpaid Principal Balance
 
Difference
Loans held for sale
$
66,508

 
$
65,378

 
$
1,130

 
 
 
 
 
 
 
December 31, 2014
 
Fair Value
 
Aggregate Unpaid Principal Balance
 
Difference
Loans held for sale
$
63,696

 
$
62,996

 
$
700

No loans held for sale were 90 or more days past due or on nonaccrual status as of March 31, 2015 or December 31, 2014.
The changes in fair value for residential real estate loans held for sale for which we elected the fair value option are included in the table below for the three months ended March 31, 2015.
 
Three months ended March 31, 2015
(Dollars in thousands)
Gains(Losses) From Fair Value Changes
Loans held for sale
$
430

The changes in fair value in the table above are recorded as a component of mortgage income on the Consolidated Income Statement.

Certain other assets are adjusted to their fair value on a nonrecurring basis, including impaired loans, OREO, goodwill, which is periodically tested for impairment, and mortgage servicing rights, which are carried at the lower of amortized cost or market. Non-impaired loans held for investment, deposits, short-term borrowings and long-term obligations are not reported at fair value.

Impaired loans are deemed to be at fair value if an associated allowance or current period charge-off has been recorded. The value of impaired loans is determined by either collateral valuations or discounted present value of the expected cash flow calculations. Collateral values are determined using appraisals or other third-party value estimates of the subject property with discounts generally between 10 and 14 percent applied for estimated holding and selling costs and other external factors that may impact the marketability of the property. Impaired loans are assigned to an asset manager and monitored monthly for significant changes since the last valuation. If significant changes are noted, the asset manager orders a new valuation or adjusts the valuation accordingly. Expected cash flows are determined using expected payment information at the individual loan level, discounted using the effective interest rate. The effective interest rates generally range between 2 and 16 percent.

OREO is measured and reported at fair value using collateral valuations. Collateral values are determined using appraisals or other third-party value estimates of the subject property with discounts generally between 10 and 14 percent applied for estimated holding and selling costs and other external factors that may impact the marketability of the property. Changes to the value of the assets between scheduled valuation dates are monitored through continued communication with brokers and monthly reviews by the asset manager assigned to each asset. The asset manager uses the information gathered from brokers and other market sources to identify any significant changes in the market or the subject property as they occur. Valuations are then adjusted or new appraisals are ordered to ensure the reported values reflect the most current information. OREO that has been acquired or written down in the current year is deemed to be at fair value and included in the table below.

Mortgage servicing rights are carried at the lower of cost or market and are, therefore, carried at fair value only when fair value is less than the amortized asset cost. The fair value of mortgage servicing rights is performed using a pooling methodology. Similar loans are pooled together and a discounted cash flow model, which takes into consideration discount rates, prepayment rates, and the weighted average cost to service the loans, are used to determine the fair value. See Note H for further information on the discount rates, prepayment rates and the weighted average cost to service the loans.


33

Table of Contents

For financial assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of March 31, 2015 and December 31, 2014.
 
March 31, 2015
 
 
 
Fair value measurements using:
(Dollars in thousands)
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Impaired loans
$
69,749

 
$

 
$

 
$
69,749

Other real estate not covered under loss share agreements remeasured during current year
17,034

 

 

 
17,034

Other real estate covered under loss share agreements remeasured during current year
3,714

 

 

 
3,714

Mortgage servicing rights
14,225

 

 

 
14,225

 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
Fair value measurements using:
 
Fair value
 
Level 1 inputs
 
Level 2 inputs
 
Level 3 inputs
Impaired loans
$
73,170

 
$

 
$

 
$
73,170

Other real estate not covered under loss share agreements remeasured during current year
40,714

 

 

 
40,714

Other real estate covered under loss share agreements remeasured during current year
17,664

 

 

 
17,664

Mortgage servicing rights
13,562

 

 

 
13,562


No financial liabilities were carried at fair value on a nonrecurring basis as of March 31, 2015 and December 31, 2014.

NOTE K - EMPLOYEE BENEFIT PLANS
BancShares sponsors noncontributory defined benefit pension plans for its qualifying employees (BancShares Plan) and legacy Bancorporation employees (Bancorporation Plan). Net periodic benefit cost is a component of employee benefits expense.
BancShares Plan
For the three months ended March 31, 2015 and 2014, the components of net periodic benefit cost are as follows:
 
Three months ended March 31
(Dollars in thousands)
2015
 
2014
Service cost
$
3,600

 
$
3,381

Interest cost
6,748

 
6,556

Expected return on assets
(8,295
)
 
(7,812
)
Amortization of prior service cost
53

 
53

Amortization of net actuarial loss
2,833

 
1,546

Net periodic benefit cost
$
4,939

 
$
3,724

Bancorporation Plan
For the three months ended March 31, 2015, the components of net periodic benefit cost are as follows:
 
Three months ended March 31
(Dollars in thousands)
2015
Service cost
$
933

Interest cost
1,628

Expected return on assets
(2,869
)
Amortization of prior service cost

Amortization of net actuarial loss

Net periodic benefit cost
$
(308
)
No contributions were made during the three months ended March 31, 2015 to the BancShares or Bancorporation pension plans. BancShares does not expect to make any contributions to either of the defined benefit pension plans during the remainder of 2015.


34

Table of Contents

NOTE L - COMMITMENTS AND CONTINGENCIES

To meet the financing needs of its customers, BancShares and its subsidiaries have financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit, standby letters of credit and recourse obligations on mortgage loans sold. These instruments involve elements of credit, interest rate or liquidity risk.

Commitments to extend credit are legally binding agreements to lend to customers. Commitments generally have fixed expiration dates or other termination clauses and may require payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. Established credit standards control the credit risk exposure associated with these commitments. In some cases, BancShares requires that collateral be pledged to secure the commitment, including cash deposits, securities and other assets. At March 31, 2015, BancShares had unused commitments totaling $7.57 billion, compared to $7.19 billion at December 31, 2014. Total unfunded commitments relating to investments in affordable housing projects totaled $22.6 million and $16.8 million at March 31, 2015 and December 31, 2014, respectively, and are included in other liabilities on BancShares' Consolidated Balance Sheets.

Standby letters of credit are commitments guaranteeing performance of a customer to a third party. Those commitments are primarily issued to support public and private borrowing arrangements. To mitigate its risk, BancShares’ follows its credit policies in the issuance of standby letters of credit. At March 31, 2015 and December 31, 2014, BancShares had standby letters of credit amounting to $75.0 million and $77.4 million, respectively. The credit risk related to the issuance of these letters of credit is essentially the same as that involved in extending loans to clients and, therefore, these letters of credit are collateralized when necessary.

Pursuant to standard representations and warranties relating to residential mortgage loan sales, contingent obligations exist for various events that may occur following the loan sale. If underwriting or documentation deficiencies are discovered at any point in the life of the loan or if the loan becomes nonperforming within 120 days of its sale, the investor may require BancShares to repurchase the loan or to repay a portion of the sale proceeds. Other liabilities included reserves of $3.1 million and $3.2 million as of March 31, 2015 and December 31, 2014, respectively, for estimated losses arising from these standard representation and warranty provisions.

BancShares has recorded a receivable from the FDIC totaling $21.3 million and $28.7 million as of March 31, 2015 and December 31, 2014, respectively, for the expected reimbursement of losses on assets covered under the various loss share agreements. These loss share agreements impose certain obligations on us that, in the event of noncompliance, could result in the delay or disallowance of some or all of our rights under those agreements. Requests for reimbursement are subject to FDIC review and may be delayed or disallowed for noncompliance. The loss share agreements are subject to interpretation by both the FDIC and BancShares, and disagreements may arise regarding coverage of losses, expenses and contingencies.

The loss share agreements for five FDIC-assisted transactions include provisions related to contingent payments that may be owed to the FDIC at the termination of the agreements (clawback liability).The clawback liability represents a payment by BancShares to the FDIC if actual cumulative losses on acquired covered assets are lower than the cumulative losses originally estimated by the FDIC at the time of acquisition. The clawback liability is estimated by discounting estimated future payments and is recorded in the Consolidated Balance Sheets as a payable to the FDIC under the relevant loss share agreements. As of March 31, 2015 and December 31, 2014, the estimated clawback liability was $118.6 million and $116.5 million, respectively.

BancShares and various subsidiaries have been named as defendants in legal actions arising from their normal business activities in which damages in various amounts are claimed. BancShares is also exposed to litigation risk relating to the prior business activities of banks from which assets were acquired and liabilities assumed in the various FDIC-assisted transactions. Although the amount of any ultimate liability with respect to such matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.


35

Table of Contents

NOTE M - DERIVATIVES

At March 31, 2015, BancShares had an interest rate swap entered into during 2011 that qualifies as a cash flow hedge under GAAP. For all periods presented, the fair value of the outstanding derivative is included in other liabilities in the consolidated balance sheets, and the net change in fair value is included in the consolidated statements of cash flows under the caption net change in other liabilities.

The following table provides the notional amount of the interest rate swap and the fair value of the liability as of March 31, 2015 and December 31, 2014.
 
March 31, 2015
 
December 31, 2014
(Dollars in thousands)
Notional  amount
 
Estimated fair value of liability
 
Notional  amount
 
Estimated fair value of liability
2011 interest rate swap hedging variable rate exposure on trust preferred securities 2011-2016
$
93,500

 
$
3,761

 
$
93,500

 
$
4,337

The interest rate swap is used for interest rate risk management purposes and converts variable-rate exposure on outstanding debt to a fixed rate. The interest rate swap has a notional amount of $93.5 million, representing the amount of variable rate trust preferred capital securities issued during 2006 and still outstanding at the swap inception date. The interest rate swap hedges interest payments through June 2016 and requires fixed-rate payments by BancShares at 5.50 percent in exchange for variable-rate payments of 175 basis points above the three-month LIBOR, which is equal to the interest paid to the holders of the trust preferred capital securities. Settlement of the swap occurs quarterly. As of March 31, 2015 and December 31, 2014, collateral with a fair value of $7.0 million was pledged to secure the existing obligation under the interest rate swap.

For cash flow hedges, the effective portion of the gain or loss due to changes in the fair value of the derivative hedging instrument is included in other comprehensive income, while the ineffective portion, representing the excess of the cumulative change in the fair value of the derivative over the cumulative change in expected future discounted cash flows on the hedged transaction, is recorded in the consolidated income statement. BancShares’ interest rate swap has been fully effective since inception. Therefore, changes in the fair value of the interest rate swap have had no impact on net income. For the three months ended March 31, 2015 and 2014, BancShares recognized interest expense of $0.8 million during both periods, resulting from incremental interest paid to the interest rate swap counterparty, none of which related to ineffectiveness.

BancShares monitors the credit risk of the interest rate swap counterparty.

NOTE N - ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
Accumulated other comprehensive income (loss) included the following as of March 31, 2015 and December 31, 2014:
 
 
March 31, 2015
 
December 31, 2014
(Dollars in thousands)
Accumulated
other
comprehensive
income (loss)
 
Deferred
tax expense
(benefit)
 
Accumulated
other
comprehensive
income (loss),
net of tax
 
Accumulated
other
comprehensive
gain (loss)
 
Deferred
tax expense
(benefit)
 
Accumulated
other
comprehensive
gain (loss),
net of tax
Unrealized gains on investment securities available for sale, net
$
33,632

 
$
13,081

 
$
20,551

 
$
8,343

 
$
3,245

 
$
5,098

Unrealized loss on cash flow hedge
(3,761
)
 
(1,451
)
 
(2,310
)
 
(4,337
)
 
(1,673
)
 
(2,664
)
Funded status of defined benefit plan
(87,810
)
 
(34,158
)
 
(53,652
)
 
(90,696
)
 
(35,281
)
 
(55,415
)
Total
$
(57,939
)
 
$
(22,528
)
 
$
(35,411
)
 
$
(86,690
)
 
$
(33,709
)
 
$
(52,981
)


36

Table of Contents

The following table highlights changes in accumulated other comprehensive income (loss) by component for the three months ended March 31, 2015 and March 31, 2014:
 
Three months ended March 31, 2015
(Dollars in thousands)
Unrealized gains on available for sale securities1
 
Gains (losses) on cash flow hedges1
 
Defined benefit pension items1
 
Total
Beginning balance
$
5,098

 
$
(2,664
)
 
$
(55,415
)
 
$
(52,981
)
Other comprehensive income before reclassifications
18,602

 
354

 

 
18,956

Amounts reclassified from accumulated other comprehensive (loss) income
(3,149
)
 

 
1,763

 
(1,386
)
Net current period other comprehensive income
15,453

 
354

 
1,763

 
17,570

Ending balance
$
20,551

 
$
(2,310
)
 
$
(53,652
)
 
$
(35,411
)
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014
 
Unrealized gains (losses) on available for sale securities1
 
Gains (losses) on cash flow hedges1
 
Defined benefit pension items1
 
Total
Beginning balance
$
(10,091
)
 
$
(4,434
)
 
$
(10,743
)
 
$
(25,268
)
Other comprehensive income before reclassifications
7,256

 
441

 

 
7,697

Amounts reclassified from accumulated other comprehensive (loss) income

 

 
977

 
977

Net current period other comprehensive income
7,256

 
441

 
977

 
8,674

Ending balance
$
(2,835
)
 
$
(3,993
)
 
$
(9,766
)
 
$
(16,594
)
 
 
 
 
 
 
 
 
1 All amounts are net of tax. Amounts in parentheses indicate debits.

The following table presents the amounts reclassified from accumulated other comprehensive (loss) income and the line item affected in the statement where net income is presented for the three months ended March 31, 2015 and March 31, 2014:
(Dollars in thousands)
 
Three months ended March 31, 2015
Details about accumulated other comprehensive loss
 
Amount reclassified from accumulated other comprehensive (loss) income1
 
Affected line item in the statement where net income is presented
Unrealized gains and losses on available for sale securities
 
 
 
 
 
 
$
5,126

 
Securities gains
 
 
(1,977
)
 
Income taxes
 
 
$
3,149

 
Net income
 
 
 
 
 
Amortization of defined benefit pension items
 
 
 
 
     Prior service costs
 
$
(53
)
 
Employee benefits
     Actuarial losses
 
(2,833
)
 
Employee benefits
 
 
(2,886
)
 
Income before income taxes
 
 
1,123

 
Provision for income taxes
 
 
$
(1,763
)
 
Net income
Total reclassifications for the period
 
$
1,386

 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014
Details about accumulated other comprehensive loss
 
Amount reclassified from accumulated other comprehensive (loss) income1
 
Affected line item in the statement where net income is presented
Amortization of defined benefit pension items
 
 
 
 
     Prior service costs
 
$
(53
)
 
Employee benefits
     Actuarial losses
 
(1,546
)
 
Employee benefits
 
 
(1,599
)
 
Income before income taxes
 
 
622

 
Provision for income taxes
 
 
$
(977
)
 
Net income
Total reclassifications for the period
 
$
(977
)
 
 
1 Amounts in parentheses indicate debits to profit/loss.


37

Table of Contents


Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION
Management’s discussion and analysis ("MD&A") of earnings and related financial data are presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. and Subsidiaries (BancShares). This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and related notes presented within this report along with our financial statements and related MD&A of financial condition and results of operations included in our 2014 Annual Report on Form 10-K. In the MD&A, asset yields and net interest margin are presented on a fully taxable equivalent ("FTE") basis. Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2015, the reclassifications have no material effect on shareholders’ equity or net income as previously reported. Unless otherwise noted, the terms "we," "us" and "BancShares" refer to the consolidated financial position and consolidated results of operations for BancShares.

BancShares is a financial holding company headquartered in Raleigh, North Carolina, that offers full-service banking through its wholly-owned banking subsidiary, First-Citizens Bank & Trust Company ("FCB"). FCB is a state-chartered bank organized under the laws of the state of North Carolina. As of May 7, 2015, FCB operated 573 branches in North Carolina, South Carolina, Virginia, West Virginia, Maryland, Tennessee, Washington, California, Florida, Georgia, Texas, Arizona, New Mexico, Oregon, Colorado, Oklahoma, Kansas, Missouri, and Washington, DC.

BancShares’ earnings and cash flows are primarily derived from its commercial banking activities. We gather deposits from retail and commercial customers and also secure funding through various non-deposit sources. We invest the liquidity generated from these funding sources in interest-earning assets, including loans and leases, investment securities and overnight investments. We also invest in bank premises, hardware, software, furniture and equipment used to conduct our commercial banking business. We provide treasury services products, cardholder and merchant services, wealth management services and various other products and services typically offered by commercial banks.

EXECUTIVE OVERVIEW

Recent Economic and Industry Developments
Various external factors influence the focus of our business efforts, and the results of our operations can change significantly based on those external factors. Based on the latest real gross domestic product ("GDP") information available, the Bureau of Economic Analysis’ advance estimate of first quarter 2015 GDP indicated growth of 0.2 percent, down from the 2.2 percent growth during the fourth quarter of 2014. The growth in real GDP during the first quarter is primarily due to consumer spending and inventory investments, offset by negative contributions from exports, nonresidential fixed investments and government spending. Many economists agree that the stronger dollar's effect on exports, disruptions at West Coast ports, cheaper oil and harsh winter conditions had a negative impact on economic growth during the quarter.
First quarter 2015 results indicate slowing job growth although the labor market continues to remain resilient with the unemployment rate holding steady at 5.5 percent in March 2015, the lowest rate since June 2008. According to the U.S. Department of Labor, the monthly average for job growth in the first quarter of 2015 was 226,000 new jobs per month, well above the average of 160,000 new jobs per month in the first quarter of 2014. Housing activity continues to improve as a result of increased demand fueled by historically low mortgage rates and solid job growth. Purchases of homes increased to a seasonally adjusted annual rate of 481,000 homes in March 2015, in comparison to an estimated 435,000 homes purchased in 2014.
The Federal Reserve’s Federal Open Market Committee ("FOMC") indicated in the first quarter that "economic growth has moderated somewhat," with household spending rising moderately and business fixed investment advancing. The FOMC stated it will maintain its target range for the federal funds rate and reiterated it would assess progress, both realized and expected, towards its objectives of maximum employment and 2.0 percent inflation. The FOMC anticipates that, even after employment and inflation are near its target objectives, economic conditions may warrant keeping the target federal funds rate below levels the FOMC views as normal in the longer run.
The trends in the banking industry are similar to those of the broader economy as shown in the latest national banking results from the fourth quarter of 2014. Strengthening loan growth helped increase revenues at most banks, but higher litigation expenses at a few large FDIC-insured institutions and lower noninterest income from sales and servicing of residential mortgage loans caused the industry to report an overall 7.3 percent decrease in aggregate net income compared to the fourth quarter of 2013. Growth in interest-earning assets contributed to an increase in net interest income compared to a year earlier; however, lower income from reduced mortgage activity contributed to a year-over-year decline in noninterest income. Average net interest margin decreased to 3.12 percent, the lowest in nearly twenty-five years, as declining asset yields at

38

Table of Contents

larger institutions surpass the decline in the cost of funds. Nonetheless, 61.0 percent of banks reported year-over-year growth in quarterly earnings. Credit improvement remains key to earnings growth. Net charge-offs and delinquent loans and lease balances continue to decline, with the largest declines in 1-4 family residential mortgage loans.
Other industry trends noted based on review of fourth quarter 2014 data, in comparison to the same quarter in 2013, unless otherwise specified, include the following:
Loan loss provisions increased 12.0 percent compared to the fourth quarter 2013, while the quarterly net charge-offs posted a year-over-year decline for the 18th consecutive quarter. The largest improvement in net charge-offs was in retail loan categories, including residential mortgage loans, home equity lines of credit, and credit cards.
The amount of noncurrent loan and lease balances (90 days or more past due or in nonaccrual status) fell for the 19th quarter in a row. The percentage of loans and leases that were noncurrent at the end of the fourth quarter was 1.96 percent, the lowest level since the middle of 2008.
Loan-loss reserves fell for the 19th consecutive quarter. Despite the decline in reserves, the average coverage ratio of reserves to noncurrent loans improved to the highest since the third quarter 2008.
This is the 15th consecutive quarter that the number and total assets of problem institutions have declined with the fewest problem institutions since the first quarter of 2009.
Financial Performance Highlights for First Quarter 2015
Improved economic stability and operational execution have contributed to organic loan growth as well as improved credit quality in comparison to the fourth quarter of 2014 and first quarter of 2014. However, low interest rates, competitive loan pricing, and the decrease in the PCI loan portfolio continue to impact net interest margin and earnings. Earnings for the first quarter of 2015 included an acquisition gain of $37.6 million recognized in connection with an FDIC-assisted transaction involving certain assets and liabilities of Capitol City Bank & Trust Company ("CCBT") of Atlanta, Georgia, which was acquired on February 13, 2015. For up to one year following the closing date of the CCBT acquisition, fair values are subject to refinement, which could positively or negatively affect the acquisition gain. The balances from the CCBT acquisition at March 31, 2015 consisted of $147.0 million of loans and leases and $171.6 million of deposits.
On October 1, 2014, BancShares completed its acquisition of First Citizens Bancorporation, Inc. ("Bancorporation") into BancShares. The acquisition added $2.01 billion of investment securities, $4.49 billion of loans and leases, and $7.17 billion of deposits as of the acquisition date. When comparing net income for the first quarter of 2015 to the same period of 2014, the $41.3 million increase was primarily driven by the CCBT acquisition gain of $37.6 million referenced above and the impact of the Bancorporation merger. The impact of the acquisitions are reflected in BancShares' financial results from the respective acquisition dates.
BancShares’ consolidated net income during the first quarter of 2015 equaled $63.8 million, or $5.31 per share, compared to $62.9 million, or $5.24 per share in the fourth quarter of 2014 and compared to $22.5 million, or $2.34 per share in the first quarter of 2014. The annualized returns on average assets and equity amounted to 0.85 percent and 9.50 percent, respectively, during the first quarter of 2015, compared to 0.82 percent and 9.20 percent during the fourth quarter of 2014, and 0.42 percent and 4.36 percent during the first quarter of 2014. Net interest margin for the first quarter of 2015 was 3.18 percent, compared to 3.09 percent for the fourth quarter of 2014 and 3.26 percent for the first quarter of the prior year.
Key drivers of financial performance for the first quarter of 2015 include:
BancShares recorded an acquisition gain of $37.6 million recognized in connection with an FDIC-assisted transaction involving certain assets and liabilities of Capitol City Bank & Trust Company ("CCBT") of Atlanta, Georgia.
Loan growth continued during the first quarter of 2015, as total loans increased $322.3 million from December 31, 2014, reflecting $147.0 million of loans added from the CCBT acquisition and originated portfolio growth of $261.4 million.
Excluding the CCBT contribution, total purchased-credit impaired ("PCI") loans continue to decline, down $86.1 million, due to payoffs and resolution of problem assets.
The yield on the investment portfolio continues to improve, while deposit funding costs remain at historical lows.
BancShares implemented Basel III guidelines effective January 1, 2015. BancShares remained well capitalized with a leverage capital ratio of 8.89 percent, Tier 1 risk-based capital ratio of 12.91 percent, common equity Tier 1 ratio of 12.76 and total risk-based capital ratio of 14.40 percent at March 31, 2015 under Basel III.

39

Table of Contents

Table 1
Selected Quarterly Data
 
2015
 
2014
 
 
First
 
Fourth
 
Third
 
Second
 
First
 
(Dollars in thousands, except share data)
Quarter
 
Quarter
 
 Quarter
 
Quarter
 
 Quarter
 
SUMMARY OF OPERATIONS
 
 
 
 
 
 
 
 
 
 
Interest income
$
231,510

 
$
232,122

 
$
177,621

 
$
177,311

 
$
173,394

 
Interest expense
11,345

 
14,876

 
11,399

 
11,613

 
12,463

 
Net interest income
220,165

 
217,246

 
166,222

 
165,698

 
160,931

 
Provision (credit) for loan and lease losses
5,792

 
8,305

 
1,537

 
(7,299
)
 
(1,903
)
 
Net interest income after provision (credit) for loan and lease losses
214,373

 
208,941

 
164,685

 
172,997

 
162,834

 
Gains on acquisitions
37,555

 

 

 

 

 
Noninterest income(1)
107,823

 
132,924

 
78,599

 
66,589

 
62,314

 
Noninterest expense
258,260

 
254,429

 
201,810

 
199,020

 
191,030

 
Income before income taxes(1)
101,491

 
87,436

 
41,474

 
40,566

 
34,118

 
Income taxes(1)
37,675

 
24,540

 
14,973

 
13,880

 
11,639

 
Net income(1)
$
63,816

 
$
62,896

 
$
26,501

 
$
26,686

 
$
22,479

 
Net interest income, taxable equivalent
$
221,452

 
$
218,436

 
$
167,150

 
$
166,570

 
$
161,694

 
PER SHARE DATA
 
 
 
 
 
 
 
 
 
 
 Net income(1)
$
5.31

 
$
5.24

 
$
2.76

 
$
2.77

 
$
2.34

 
 Cash dividends
0.30

 
0.30

 
0.30

 
0.30

 
0.30

 
 Market price at period end (Class A)
259.69

 
252.79

 
216.63

 
245.00

 
240.75

 
 Book value at period end(1)
230.25

 
223.77

 
224.75

 
222.91

 
218.29

 
SELECTED PERIOD AVERAGE BALANCES
 
 
 
 
 
 
 
 
 
 Total assets(1)
$
30,411,074

 
$
30,376,207

 
$
22,092,940

 
$
22,017,501

 
$
21,867,243

 
 Investment securities
6,889,752

 
7,110,799

 
5,616,730

 
5,629,467

 
5,606,723

 
 Loans and leases (PCI and non-PCI)
18,920,236

 
18,538,553

 
13,670,217

 
13,566,612

 
13,459,945

 
 Interest-earning assets
28,230,131

 
28,064,279

 
20,351,369

 
20,304,777

 
20,139,131

 
 Deposits
25,833,068

 
25,851,672

 
18,506,778

 
18,561,927

 
18,492,310

 
 Long-term obligations
460,713

 
404,363

 
313,695

 
398,615

 
500,805

 
 Interest-bearing liabilities
19,171,958

 
19,011,554

 
13,836,025

 
14,020,480

 
14,189,227

 
 Shareholders' equity(1)
$
2,723,884

 
$
2,712,905

 
$
2,150,119

 
$
2,120,275

 
$
2,089,457

 
 Shares outstanding
12,010,405

 
12,010,405

 
9,618,941

 
9,618,941

 
9,618,941

 
SELECTED PERIOD-END BALANCES
 
 
 
 
 
 
 
 
 
 Total assets(1)
$
30,853,649

 
$
30,075,113

 
$
21,937,665

 
$
22,057,876

 
$
22,149,897

 
 Investment securities
7,045,550

 
7,172,435

 
5,648,701

 
5,538,859

 
5,677,019

 
 Loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
1,247,343

 
1,186,498

 
996,280

 
1,109,933

 
1,270,818

 
Non-PCI
17,844,414

 
17,582,967

 
12,806,511

 
12,415,023

 
12,200,226

 
 Deposits
26,300,830

 
25,678,577

 
18,406,941

 
18,556,758

 
18,763,545

 
 Long-term obligations
468,180

 
351,320

 
313,768

 
314,529

 
440,300

 
 Shareholders' equity(1)
$
2,765,377

 
$
2,687,594

 
$
2,161,881

 
$
2,144,181

 
$
2,099,730

 
 Shares outstanding
12,010,405

 
12,010,405

 
9,618,941

 
9,618,941

 
9,618,941

 
SELECTED RATIOS AND OTHER DATA
 
 
 
 
 
 
 
 
 
Rate of return on average assets (annualized)(1)
0.85

%
0.82

%
0.48

%
0.49

%
0.42

%
Rate of return on average shareholders' equity (annualized)(1)
9.50

 
9.20

 
4.89

 
5.05

 
4.36

 
Net yield on interest-earning assets (taxable equivalent)
3.18

 
3.09

 
3.26

 
3.29

 
3.26

 
Allowance for loan and lease losses to total loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
1.41

 
1.82

 
2.59

 
2.64

 
3.54

 
Non-PCI
1.05

 
1.04

 
1.37

 
1.43

 
1.46

 
Nonperforming assets to total loans and leases and other real estate at period end:
 
 
 
 
 
 
 
 
 
Covered
8.42

 
9.84

 
7.96

 
8.93

 
7.91

 
Noncovered
0.77

 
0.66

 
0.58

 
0.58

 
0.66

 
Total
0.95

 
0.91

 
1.13

 
1.29

 
1.37

 
Tier 1 risk-based capital ratio(1)
12.91

 
13.61

 
14.23

 
14.58

 
14.53

 
Tier 1 common equity ratio
12.76

 
N/A

 
N/A

 
N/A

 
N/A

 
Total risk-based capital ratio(1)
14.40

 
14.69

 
15.57

 
15.93

 
16.02

 
Leverage capital ratio(1)
8.89

 
8.91

 
9.77

 
9.69

 
9.63

 
Dividend payout ratio(1)
5.65

 
5.73

 
10.87

 
10.83

 
12.82

 
Average loans and leases to average deposits
73.24

 
71.71

 
73.87

 
73.09

 
72.79

 
(1) Amounts for 2014 periods have been updated to reflect the fourth quarter 2014 adoption of Accounting Standard Update (ASU) 2014-01 related to investments in qualified affordable housing projects.



40

Table of Contents

BUSINESS COMBINATIONS
Capitol City Bank & Trust Company
In February 2015, FCB entered into an agreement with the FDIC to purchase certain assets and assume certain liabilities of Capitol City Bank & Trust Company of Atlanta, Georgia ("CCBT"). The transaction allowed FCB to expand its presence in Georgia as CCBT operated eight branches in Atlanta, Stone Mountain, Albany, Augusta and Savannah. This is an FDIC-assisted transaction, however, it has no loss share agreements.
The CCBT transaction was accounted for under the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed were recorded at their estimated fair values on the acquisition date. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding closing date fair values becomes available.
The following table provides the identifiable assets acquired and liabilities assumed at their estimated fair values as of the acquisition date.
Table 2
Capitol City Bank & Trust Company
(Dollars in thousands)
As recorded by FCB
Assets
 
Cash and cash equivalents
$
19,622

Investment securities
35,413

Loans
149,294

Intangible assets
500

Other assets
1,731

Total assets acquired
206,560

Liabilities
 
Deposits
266,352

Short-term borrowings
5,501

Other liabilities
667

Total liabilities assumed
272,520

Fair value of net liabilities assumed
(65,960
)
Cash received from FDIC
103,515

Gain on acquisition of CCBT
$
37,555

Merger-related expenses of $213 thousand were recorded in the Consolidated Statement of Income for the first quarter of 2015. Loan related interest income generated from the CCBT was approximately $1.3 million since the acquisition date.
All loans resulting from the CCBT transaction were recognized upon acquisition date with a discount attributable, at least in part, to credit quality, and are therefore accounted for as PCI loans.
First Citizens Bancorporation, Inc and First Citizens Bank and Trust Company, Inc.
On October 1, 2014, BancShares completed the merger of Bancorporation with and into BancShares pursuant to an Agreement and Plan of Merger dated June 10, 2014, as amended on July 29, 2014. First Citizens Bank and Trust Company, Inc. merged with and into FCB on January 1, 2015.
The Bancorporation transaction was accounted for under the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed were recorded at estimated fair value on the acquisition date. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition. Assets acquired, excluding goodwill, totaled $8.28 billion, including $4.49 billion in loans and leases, $2.01 billion of investment securities available for sale, $1.28 billion in cash and overnight investments, and $109.4 million of identifiable intangible assets. Liabilities assumed were $7.66 billion, including $7.17 billion of deposits. Goodwill of $4.2 million was recorded as result of the excess purchase price over the estimated fair value of the net assets acquired.
BancShares incurred merger-related expenses of $2.8 million and $210 thousand for the three months ended March 31, 2015 and 2014, respectively. Total merger-related costs for the Bancorporation transaction are estimated to be between $28.0 million and $32.0 million.
 
 

41

Table of Contents

FDIC-Assisted Transactions with Loss Share Agreements
We participated in six FDIC-assisted transactions that included loss share agreements between 2009 and 2011 that provided significant growth opportunities and continue to provide significant contributions to our results of operations. These transactions allowed us to increase our presence in existing markets and to expand our banking presence to adjacent markets. Also, as a result of the merger with Bancorporation, BancShares assumed three additional FDIC loss share agreements. The loss share agreements protect us from a substantial portion of the credit and asset quality risk we would otherwise incur.

Generally, losses on single family residential loans are covered for ten years. All other loans are generally covered for five years. The loss share protection expired for non-single family residential loans acquired from Temecula Valley Bank, Venture Bank and Georgian Bank in 2014. At the beginning of the second quarter of 2015, the loss share protection will expire for non-single family residential loans acquired from Sun American Bank (SAB) and all loans acquired from First Regional Bank (FRB). The loan balances at March 31, 2015 for the expiring agreements from SAB and FRB were $43.2 million and $53.9 million, respectively. The loss share protection for non-single family residential loans, with a balance of $8.4 million at March 31, 2015, will expire at the beginning of the fourth quarter of 2015 for Williamsburg First National Bank. Protection for all other covered assets extends beyond December 31, 2015. We will process all necessary filings in accordance with the agreements before expiration to collect the earned loss share receivables. Going forward, we will continue to manage these loans and loan relationships in accordance with our standard credit administration policies and procedures.
 
 
 
 
 
 
 
 
 

42

Table of Contents

Table 3
Consolidated Average Taxable-Equivalent Balance Sheets
 
For the three months ended
 
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
 
 
 
 
Interest
 
 
 
 
 
Interest
 
 
 
 
 
Interest
 
 
 
 
Average
 
Income/
 
 Yield/
 
Average
 
Income/
 
 Yield/
 
Average
 
Income/
 
Yield/
 
(Dollars in thousands)
Balance
 
Expense
 
 Rate
 
Balance
 
Expense
 
 Rate
 
Balance
 
Expense
 
Rate
 
Assets
 
Loans and leases
$
18,920,236

 
$
211,885

 
4.54

%
$
18,538,553

 
$
212,058

 
4.54

%
$
13,459,945

 
$
161,636

 
4.87

%
Investment securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U. S. Treasury
2,355,234

 
4,593

 
0.79

 
2,683,820

 
5,405

 
0.80

 
778,145

 
1,085

 
0.57

 
Government agency
938,356

 
1,708

 
0.73

 
1,012,044

 
901

 
0.36

 
2,279,973

 
2,962

 
0.52

 
Mortgage-backed securities
3,592,499

 
13,220

 
1.47

 
3,411,011

 
13,122

 
1.54

 
2,525,288

 
7,763

 
1.23

 
State, county and municipal
3,663

 
53

 
5.77

 
621

 
12

 
7.73

 
186

 
3

 
6.45

 
Other

 

 

 
3,303

 
126

 
15.13

 
23,131

 
96

 
1.68

 
Total investment securities
6,889,752

 
19,574

 
1.14

 
7,110,799

 
19,566

 
1.10

 
5,606,723

 
11,909

 
0.85

 
Overnight investments
2,420,143

 
1,338

 
0.22

 
2,414,927

 
1,689

 
0.28

 
1,072,463

 
612

 
0.23

 
Total interest-earning assets
28,230,131

 
$
232,797

 
3.34

%
28,064,279

 
$
233,313

 
3.30

%
20,139,131

 
$
174,157

 
3.50

%
Cash and due from banks
463,784

 
 
 
 
 
562,240

 
 
 
 
 
478,044

 
 
 
 
 
Premises and equipment
1,123,323

 
 
 
 
 
1,129,128

 
 
 
 
 
877,414

 
 
 
 
 
FDIC loss share receivable
28,430

 
 
 
 
 
45,980

 
 
 
 
 
87,550

 
 
 
 
 
Allowance for loan and lease losses
(203,389
)
 
 
 
 
 
(198,915
)
 
 
 
 
 
(225,139
)
 
 
 
 
 
Other real estate owned
91,729

 
 
 
 
 
104,095

 
 
 
 
 
90,900

 
 
 
 
 
Other assets (1)
677,066

 
 
 
 
 
669,400

 
 
 
 
 
419,343

 
 
 
 
 
 Total assets (1)
$
30,411,074

 
 
 
 
 
$
30,376,207

 
 
 
 
 
$
21,867,243

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Checking with interest
$
4,608,049

 
$
415

 
0.04

%
$
4,332,424

 
$
379

 
0.03

%
$
2,494,679

 
$
153

 
0.02

%
Savings
1,765,540

 
92

 
0.02

 
1,206,860

 
91

 
0.03

 
1,180,244

 
291

 
0.10

 
Money market accounts
7,821,438

 
1,641

 
0.09

 
8,332,418

 
1,721

 
0.08

 
6,355,681

 
1,888

 
0.12

 
Time deposits
3,515,525

 
3,481

 
0.40

 
3,649,803

 
4,062

 
0.44

 
3,113,965

 
4,493

 
0.59

 
Total interest-bearing deposits
17,710,552

 
5,629

 
0.13

 
17,521,505

 
6,253

 
0.14

 
13,144,569

 
6,825

 
0.21

 
Repurchase agreements
305,918

 
121

 
0.16

 
328,470

 
139

 
0.17

 
97,514

 
75

 
0.31

 
Other short-term borrowings
694,775

 
1,813

 
1.05

 
757,216

 
4,209

 
2.18

 
446,339

 
510

 
0.46

 
Long-term obligations
460,713

 
3,782

 
3.28

 
404,363

 
4,276

 
4.23

 
500,805

 
5,053

 
4.04

 
Total interest-bearing liabilities
19,171,958

 
$
11,345

 
0.24

%
19,011,554

 
$
14,877

 
0.31

%
14,189,227

 
$
12,463

 
0.35

%
Demand deposits
8,122,516

 
 
 
 
 
8,330,167

 
 
 
 
 
5,347,741

 
 
 
 
 
Other liabilities
392,716

 
 
 
 
 
321,581

 
 
 
 
 
240,818

 
 
 
 
 
Shareholders' equity (1)
2,723,884

 
 
 
 
 
2,712,905

 
 
 
 
 
2,089,457

 
 
 
 
 
 Total liabilities and shareholders'
 equity (1)
$
30,411,074

 
 
 
 
 
$
30,376,207

 
 
 
 
 
$
21,867,243

 
 
 
 
 
Interest rate spread
 
 
 
 
3.10

%
 
 
 
 
2.99

%
 
 
 
 
3.15

%
Net interest income and net yield
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
on interest-earning assets
 
 
$
221,452

 
3.18

%
 
 
$
218,436

 
3.09

%
 
 
$
161,694

 
3.26

%
(1) Amounts for the first quarter 2014 have been updated to reflect the fourth quarter 2014 adoption of Accounting Standard Update (ASU) 2014-01 related to investments in qualified affordable housing projects.
Loans and leases include PCI loans, non-PCI loans, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 35.0 percent for each period and state income tax rates of 6.0 percent, 6.2 percent and 6.2 percent for the three months ended March 31, 2015, December 31, 2014 and March 31, 2014, respectively. The taxable-equivalent adjustment was $1,287, $1,190 and $763 for the three months ended March 31, 2015, December 31, 2014 and March 31, 2014, respectively. The rate/volume variance is allocated equally between the changes in volume and rate.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

43

Table of Contents

Table 4
Changes in Consolidated Taxable Equivalent Net Interest Income
 
Three months ended March 31, 2015 and 2014
 
Change due to:
(Dollars in thousands)
Volume
 
Yield/Rate
 
Total Change
Assets
 
 
 
 
 
Loans and leases
$
63,385

 
$
(13,136
)
 
$
50,249

Investment securities:
 
 
 
 
 
U. S. Treasury
2,651

 
857

 
3,508

Government agency
(2,098
)
 
844

 
(1,254
)
Mortgage-backed securities
3,612

 
1,845

 
5,457

State, county and municipal
53

 
(3
)
 
50

Other
(96
)
 

 
(96
)
Total investment securities
4,122

 
3,543

 
7,665

Overnight investments
758

 
(32
)
 
726

Total interest-earning assets
$
68,265

 
$
(9,625
)
 
$
58,640

Liabilities
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
Checking with interest
$
122

 
$
140

 
$
262

Savings
89

 
(288
)
 
(199
)
Money market accounts
328

 
(575
)
 
(247
)
Time deposits
516

 
(1,528
)
 
(1,012
)
Total interest-bearing deposits
1,055

 
(2,251
)
 
(1,196
)
Repurchase agreements
121

 
(75
)
 
46

Other short-term borrowings
468

 
835

 
1,303

Long-term obligations
(362
)
 
(909
)
 
(1,271
)
Total interest-bearing liabilities
1,282

 
(2,400
)
 
(1,118
)
Change in net interest income
$
66,983

 
$
(7,225
)
 
$
59,758

Loans and leases include PCI loans, non-PCI loans, nonaccrual loans and loans held for sale.

RESULTS OF OPERATIONS

Net Interest Income and Margins
First Quarter 2015
The first quarter results were relatively consistent with the fourth quarter of 2014, but show notable differences compared to the same quarter of 2014. The most significant impact on net interest income, net interest margin, and average asset yields from the prior quarters resulted from the October 1, 2014 acquisition of Bancorporation, adding $2.01 billion of investment securities, $4.49 billion of loans and leases, and $7.17 billion of deposits as of the acquisition date. Other significant drivers for quarterly changes are specifically noted below.
Net interest income increased $2.9 million, or by 1.34 percent, to $220.2 million for the first quarter of 2015, compared to the fourth quarter of 2014. The increase was primarily due to a $3.5 million decrease in interest expense as a result of lower borrowing costs, a reduction in deposit funding costs and the redemption of a trust preferred borrowing on December 31, 2014. Interest income decreased $0.6 million due to less days in the current quarter than the sequential quarter, offset by recent growth in the loan portfolio. Net interest income increased $59.2 million, or by 36.8 percent, during the first quarter of 2015, compared to the same quarter of 2014, primarily as a result of the Bancorporation merger.
PCI loan accretion income, which is included in interest income, may be accelerated in the event of unscheduled repayments and various other post-acquisition events. During the three months ended March 31, 2015, accretion income on PCI loans equaled $25.1 million compared to $30.2 million during the first quarter of 2014. The decline was primarily due to the continued runoff of the PCI loan portfolio.
The taxable-equivalent net interest margin for the first quarter of 2015 was 3.18 percent, an increase of 9 basis points from 3.09 percent recorded in the fourth quarter of 2014, and a 8 basis point decrease from 3.26 percent recorded in the same quarter of 2014. The margin improvement compared to the sequential quarter was primarily due to improvement in investment yields, recent loan growth, and lower borrowing and deposit funding costs. Conversely, the margin decline compared to the first quarter of 2014 was primarily due to loan yield compression as a result of the continued PCI loan portfolio runoff, offset by

44

Table of Contents

organic loan growth and a 29 basis point improvement in the investment securities yield. The improvement in the yield on investment securities was due to higher recent investment rates. Although the PCI loan portfolio performance and runoff continue to create margin volatility, the overall impact related to prior acquisitions should continue to be less significant as that portfolio continues to decrease.
Average quarter-to-date interest earning assets increased $165.9 million, compared to the fourth quarter of 2014, which was primarily driven by the $381.7 million increase in average outstanding loans, offset by a $221.0 million decrease in average investment securities. The increase in average outstanding loans from the fourth quarter of 2014 was driven by the $147.0 million of loans at March 31, 2015 acquired through the CCBT acquisition and organic loan growth. Investment securities purchase activity slowed as a result of lower interest rates during the first half of the quarter, causing average investment securities to decline from the fourth quarter of 2014 as sales, maturities and paydowns exceeded purchases during the quarter. Average quarter-to-date interest earning assets increased by $8.09 billion, compared to the same quarter in the prior year, primarily as a result of the Bancorporation merger.
The taxable-equivalent yield on interest-earning assets improved 4 basis points to 3.34 percent for the first quarter of 2015, compared to 3.30 percent for the fourth quarter of 2014 as a result of improvement in the investment yield and growth in loans. The taxable-equivalent yield on interest-earning assets declined 16 basis points from 3.50 percent for the same period of 2014 as the PCI portfolio yield was replaced with higher quality, lower yielding loans offset by improvement in the investment yield.
Average interest-bearing liabilities increased $160.4 million during the first quarter of 2015 when compared to the sequential quarter, primarily due to a new FHLB borrowing of $120.0 million, and increased $4.98 billion from the same quarter in the prior year, primarily reflecting the impact of the Bancorporation merger. The rate on interest-bearing liabilities of 0.24 percent decreased from 0.31 percent in the fourth quarter of 2014 and 0.35 percent in first quarter of 2014 primarily due to lower borrowing costs and a reduction in deposit funding costs.
Noninterest Income

Noninterest income is an essential component of our total revenue and is critical to our ability to sustain adequate profitability levels. The primary sources of noninterest income have traditionally consisted of cardholder services income, merchant services income, service charges on deposit accounts and revenues derived from wealth management services. Recoveries on PCI loans that have been previously charged-off are additional sources of noninterest income. BancShares records these recoveries as noninterest income rather than as an adjustment to the allowance for loan and lease losses since charge-offs on PCI loans are primarily recorded through the nonaccretable difference.

Table 5
Noninterest Income
 
Three months ended
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Gain on acquisitions
$
37,555

 
$

 
$

Cardholder services
18,401

 
18,483

 
11,832

Merchant services
18,880

 
19,963

 
13,521

Service charges on deposit accounts
22,058

 
23,906

 
14,440

Wealth management services
20,880

 
19,763

 
14,880

Fees from processing services
50

 
143

 
4,861

Securities gains (losses)
5,126

 
29,096

 

Other service charges and fees
5,455

 
5,565

 
3,944

Mortgage income
4,549

 
2,499

 
955

Insurance commissions
3,297

 
3,167

 
3,287

ATM income
1,664

 
1,727

 
1,202

Adjustments to FDIC receivable for loss share agreements
(1,047
)
 
(121
)
 
(12,349
)
Recoveries of acquired loans previously charged off
4,336

 
3,636

 
3,469

Other (1)
4,174

 
5,097

 
2,272

Total noninterest income (1)
$
145,378

 
$
132,924

 
$
62,314

(1) Amounts for 2014 period have been updated to reflect the fourth quarter 2014 adoption of ASU 2014-01 related to investments in qualified affordable housing projects.

45

Table of Contents

Noninterest income for the first quarter of 2015 equaled $145.4 million, compared to $62.3 million in the same period of 2014. The $83.1 million increase during 2015 was primarily driven by the impact of the Bancorporation merger, the $37.6 million acquisition gain recognized as a result of the CCBT acquisition, $5.1 million in gains on investment securities and a favorable $11.3 million reduction in adjustments to the FDIC receivable resulting from lower amortization expense as three loss share agreements expired. These improvements were offset by a $4.8 million decline in fees from processing services, as substantially all fees recorded in 2014 relate to payments received from Bancorporation.
Noninterest income increased by $12.5 million during the first quarter of 2015, compared to the fourth quarter of 2014. The increase from the fourth quarter of 2014 was primarily driven by the $37.6 million acquisition gain, partially offset by a $24.0 million decrease in securities gains. The decline in investment securities gains was due to a $29.1 million gain on Bancorporation shares of stock owned by BancShares recognized in the fourth quarter of 2014, offset by investment securities gains of $5.1 million recognized in the first quarter of 2015.
Noninterest Expense

The primary components of noninterest expense are salaries and related employee benefits, occupancy costs, facilities and equipment expense and software costs.

Table 6
Noninterest Expense
 
Three months ended
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Salaries and wages
$
106,543

 
106,262

 
$
79,353

Employee benefits
30,146

 
20,260

 
20,100

Occupancy expense
25,620

 
25,800

 
20,410

Equipment expense
23,541

 
21,963

 
18,773

FDIC insurance expense
4,271

 
4,788

 
2,636

Foreclosure-related expenses
2,557

 
3,581

 
5,410

Merger-related expenses
2,997

 
5,712

 
2,453

Merchant processing
13,856

 
10,754

 
8,481

Processing fees paid to third parties
5,395

 
4,245

 
3,806

Card processing
3,813

 
3,396

 
2,597

Consultant
2,128

 
5,312

 
2,136

Collection
2,300

 
2,554

 
1,835

Advertising
1,913

 
4,316

 
1,096

Other
33,180

 
35,486

 
21,944

Total noninterest expense
$
258,260

 
$
254,429

 
$
191,030

Noninterest expense increased $67.2 million in the first quarter of 2015 to $258.3 million, compared to $191.0 million in the first quarter of 2014, primarily driven by the impact of the Bancorporation merger. The first quarter 2015 increase was a result of higher salaries and wages of $27.2 million and higher employee benefits expense of $10.0 million due to increases in employee head count, merit increases, higher incentive costs, and increases in pension and healthcare costs. Noninterest expense in the first quarter of 2015 also increased due to higher occupancy expenses of $5.2 million, increases in equipment expense of $4.8 million, higher merchant and card processing expenses of $6.6 million, which are correlated with higher merchant and cardholder services income, and higher other noninterest expenses of $11.2 million, primarily due to a $4.3 million increase in core deposit amortization related to intangible assets recorded as a result of the Bancorporation merger. These increases were offset by lower foreclosure-related expenses of $2.9 million due to managing fewer nonperforming assets.
Noninterest expense increased $3.8 million in the first quarter of 2015, compared to $254.4 million in the sequential quarter. The increase was primarily due to a $9.9 million increase in employee benefits as a result of higher payroll taxes, pension and healthcare costs, partially offset by a $2.7 million decrease in merger-related expenses, a $2.4 million decline in advertising costs and a $1.0 million reduction in foreclosure-related expenses.

Income Taxes
Income tax expense totaled $37.7 million, $24.5 million and $11.6 million for the first quarter of 2015, fourth quarter of 2014 and first quarter of 2014, respectively, representing effective tax rates of 37.1 percent, 28.1 percent and 34.1 percent during the respective periods. The increased effective tax rate in 2015 is primarily the result of the impact of permanent differences on

46

Table of Contents

higher pre-tax earnings. The fourth quarter 2014 effective tax rate primarily reflects the impact of the tax benefit of the Bancorporation shares of stock owned by BancShares at the date of the acquisition.
We monitor and evaluate the potential impact of current events on the estimates used to establish income tax expenses and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law, positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors.

BALANCE SHEET ANALYSIS

BancShares focuses on maintaining high asset quality, which results in a loan and lease portfolio subjected to strenuous underwriting and monitoring procedures, and corresponding tighter margins. We avoid high-risk industry concentrations, but we do maintain a concentration of owner-occupied real estate loans to borrowers in medical and medical-related fields. The credit department actively monitors all loan concentrations to ensure potential risks are identified timely and managed accordingly. Our focus on asset quality also influences the composition of our investment securities portfolio. At March 31, 2015, mortgage-backed securities represented 54.0 percent of investment securities available for sale, compared to U.S. Treasury and government agency securities, which represented 31.9 percent and 14.1 percent, respectively, of the portfolio. Investments in mortgage-backed securities primarily represent securities issued by government or government-sponsored entities. The balance of the available-for-sale portfolio includes municipal securities. Overnight investments include interest-bearing deposits at the Federal Reserve Bank and other financial institutions, and federal funds sold.

Investment Securities

Investment securities available for sale equaled $7.0 billion at March 31, 2015, compared to $7.2 billion and $5.7 billion at December 31, 2014 and March 31, 2014, respectively. Available for sale securities are reported at their aggregate fair value, and unrealized gains and losses are included as a component of other comprehensive income, net of deferred taxes. As of March 31, 2015, investment securities available for sale had a net unrealized gain of $33.6 million, compared to a net unrealized gain of $8.3 million as of December 31, 2014 and a net unrealized loss of $4.7 million as of March 31, 2014. In determining whether we had any other than temporary impairment for securities with unrealized losses we consider the amount and duration of the impairment, whether the impairment is industry-wide or specific to the financial condition of the issuer, our ability to hold the investment for recovery, adverse actions by rating agencies and deferred interest payments on debt securities. Management concluded that no other than temporary impairment existed as of March 31, 2015.

Changes in the amount of our investment securities portfolio result from balance sheet trends including loans and leases, deposits and short-term borrowings. When inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds in the securities portfolio. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow overnight investments to decline and use proceeds from maturing securities to fund loan demand.

Table 7
Investment Securities
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
(Dollars in thousands)
 Cost
 
 Fair value
 
 Cost
 
Fair value
 
Cost
 
Fair Value
Investment securities available for sale:
 
 
 
 
 
U.S. Treasury
$
2,237,002

 
$
2,246,966

 
$
2,626,900

 
$
2,629,670

 
$
1,274,716

 
$
1,273,221

Government agency
988,563

 
990,894

 
908,362

 
908,817

 
1,811,889

 
1,812,774

Mortgage-backed securities
3,785,912

 
3,807,249

 
3,628,187

 
3,633,304

 
2,592,766

 
2,566,666

Equity securities

 

 

 

 
543

 
22,560

Municipal securities

 

 
125

 
126

 
186

 
186

Other

 

 

 

 
870

 
830

Total investment securities available for sale
7,011,477

 
7,045,109

 
7,163,574

 
7,171,917

 
5,680,970

 
5,676,237

Investment securities held to maturity:
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
441

 
459

 
518

 
544

 
782

 
835

Total investment securities
$
7,011,918

 
$
7,045,568

 
$
7,164,092

 
$
7,172,461

 
$
5,681,752

 
$
5,677,072




47

Table of Contents

Loans and Leases
Loans and leases are evaluated at acquisition and where a discount is required at least in part due to credit quality, the nonrevolving loans are accounted for under the guidance in ASC Topic 310-30, Loans and Debt Securities Acquired with
Deteriorated Credit Quality. Loans for which it is probable at acquisition that all required payments will not be collected in accordance with contractual terms are considered PCI loans. PCI loans and leases are recorded at fair value at the date of acquisition. No allowance for loan and lease losses is recorded on the acquisition date as the fair value of the acquired assets
incorporates assumptions regarding credit risk. An allowance is recorded if there is additional credit deterioration after the acquisition date. Conversely, Non-PCI loans include originated commercial, originated noncommercial, purchased revolving,
and purchased non-impaired loans, or loans that do not have a discount, due at least in part, to credit quality at the time of
acquisition. All loans acquired in the CCBT acquisition are accounted for as PCI loans.
We report our PCI and non-PCI loan portfolios separately, and each portfolio is further divided into commercial and non-commercial based on the type of borrower, purpose, collateral, and/or our underlying credit management processes. Additionally, loans are assigned to loan classes, which further disaggregate loans based upon common risk characteristics, such as commercial and industrial or residential mortgage. See Note D to the Consolidated Financial Statements, "Loans and Leases," for definitions of each loan class.
Table 8
Loans and Leases
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Non-PCI loans and leases:
 
 
 
 
 
Commercial:
 
 
 
 
 
Construction and land development
$
608,556

 
$
550,568

 
$
335,271

Commercial mortgage
7,591,745

 
7,552,948

 
6,330,843

Other commercial real estate
262,293

 
244,875

 
177,082

Commercial and industrial
2,072,414

 
1,988,934

 
1,175,543

Lease financing
603,737

 
571,916

 
394,268

Other
354,713

 
353,833

 
179,725

Total commercial loans
11,493,458

 
11,263,074

 
8,592,732

Noncommercial:
 
 
 
 
 
Residential mortgage
2,524,549

 
2,520,542

 
1,030,032

Revolving mortgage
2,528,257

 
2,561,800

 
2,091,000

Construction and land development
170,208

 
120,097

 
119,049

Consumer
1,127,942

 
1,117,454

 
367,413

Total noncommercial loans
6,350,956

 
6,319,893

 
3,607,494

Total non-PCI loans and leases
17,844,414

 
17,582,967

 
12,200,226

PCI loans:
 
 
 
 
 
Commercial:
 
 
 
 
 
Construction and land development
$
70,049

 
$
78,079

 
$
106,670

Commercial mortgage
653,846

 
577,518

 
728,872

Other commercial real estate
40,841

 
40,193

 
47,826

Commercial and industrial
24,134

 
27,254

 
38,838

Other
2,886

 
3,079

 
870

Total commercial loans
791,756

 
726,123

 
923,076

Noncommercial:
 
 
 
 
 
Residential mortgage
380,490

 
382,340

 
291,254

Revolving mortgage
70,363

 
74,109

 
25,776

Construction and land development
874

 
912

 
28,151

Consumer
3,860

 
3,014

 
2,561

Total noncommercial loans
455,587

 
460,375

 
347,742

Total PCI loans
1,247,343

 
1,186,498

 
1,270,818

Total loans and leases
$
19,091,757

 
$
18,769,465

 
$
13,471,044


Loans for the first quarter of 2015 totaled $19.1 billion, an increase of $322.3 million, or 1.7 percent, compared to the fourth quarter of 2014. Non-PCI loans increased by $261.4 million, or 1.5 percent, compared to the fourth quarter of 2014, as a result of commercial loan growth. PCI loans increased by $60.8 million, or 5.1 percent, compared to the fourth quarter of 2014 due to

48

Table of Contents

loans of $147.0 million resulting from the CCBT acquisition, offset by the continuing reduction in the PCI loan portfolio due to payoffs and resolution of problem assets.
Non-PCI loans increased by $5.64 billion, compared to the first quarter of 2014, primarily reflecting originated loan growth and the Bancorporation contribution of $4.49 billion in loans at fair value as of the acquisition date. PCI loans decreased by $23.5 million from the first quarter of 2014, due to the continued reduction in the PCI loan portfolio as aligned with original forecasts, offset by additional PCI loans acquired through the Bancorporation and CCBT acquisitions.

While the current economic conditions continue to suppress loan demand, we believe the 2015 growth to date points to general improvement in consumer and business confidence, and we expect originated loan growth to continue for the remainder of 2015.
Allowance for Loan and Lease Losses ("ALLL")

The ALLL totaled $205.6 million at March 31, 2015, representing an increase of $1.1 million since December 31, 2014 and a decrease of $17.4 million since March 31, 2014. The ALLL as a percentage of total loans at March 31, 2015 was 1.08 percent, compared to 1.09 percent and 1.65 percent at December 31, 2014 and March 31, 2014, respectively. At March 31, 2015, the ALLL allocated to non-PCI loans totaled $187.9 million, or 1.05 percent of non-PCI loans and leases, compared to $182.8 million, or 1.04 percent, and $177.9 million, or 1.46 percent, at December 31, 2014 and March 31, 2014, respectively. An additional ALLL of $17.6 million relates to PCI loans at March 31, 2015, compared to $21.6 million at December 31, 2014 and $45.0 million at March 31, 2014.

Management considers the ALLL adequate to absorb estimated inherent losses that relate to loans and leases outstanding at March 31, 2015, although future adjustments may be necessary based on changes in economic conditions and other factors. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the ALLL. Such agencies may require adjustments to the ALLL based on information available to them at the time of their examination.

BancShares recorded a $5.8 million net provision expense for loan and lease losses during the first quarter of 2015, compared to a net provision expense of $8.3 million and net provision credit of $1.9 million in the fourth quarter of 2014 and first quarter of 2014, respectively. PCI loan net provision credit totaled $2.9 million during the first quarter of 2015, compared to a net credit of $2.6 million and $2.3 million for the fourth quarter of 2014 and first quarter of 2014, respectively. The change from both periods was primarily the result of reversals of prior impairment due to accelerated payments and credit quality improvement. Non-PCI loan provision expense totaled $8.7 million during the first quarter of 2015, compared to $370 thousand during the same period of 2014, primarily the result of commercial loan growth. Non-PCI loan provision expense decreased $2.3 million from $10.9 million in the fourth quarter of 2014, reflecting continued credit quality improvement during the first quarter of 2015.

Net charge-offs for non-PCI loans totaled $3.6 million during the first quarter of 2015, compared to $2.3 million during the same period of 2014 and $3.2 million during the fourth quarter of 2014. On an annualized basis, net charge-offs as a percentage of average non-PCI loans and leases during the first quarter of 2015 remained consistent at 0.08 percent when compared to the same period of 2014, and increased from 0.07 percent during the fourth quarter of 2014. Net charge-offs on PCI loans declined $5.1 million to $1.1 million in the first quarter of 2015 when compared to the first quarter of 2014, primarily as a result of significant balance reductions noted in the commercial mortgage and commercial and industrial loan classes as a result of pay-downs and problem loan resolutions. Net charge-offs on PCI loans declined $403 thousand when compared to the fourth quarter of 2014.

49

Table of Contents

Table 9
Allowance for Loan and Lease Losses
 
2015
 
2014
 
 
First
 
Fourth
 
Third
 
Second
 
First
 
(Dollars in thousands)
Quarter
 
Quarter
 
 Quarter
 
Quarter
 
 Quarter
 
ALLL at beginning of period
$
204,466

 
$
200,905

 
$
206,246

 
$
222,942

 
$
233,394

 
Provision (credit) for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
PCI loans
(2,864
)
 
(2,622
)
 
(197
)
 
(9,529
)
 
(2,273
)
 
Non-PCI loans
8,656

 
10,927

 
1,734

 
2,230

 
370

 
Net charge-offs of loans and leases:
 
 
 
 
 
 
 
 
 
 
Charge-offs
(7,176
)
 
(7,469
)
 
(8,721
)
 
(10,904
)
 
(10,676
)
 
Recoveries
2,471

 
2,725

 
1,843

 
1,507

 
2,127

 
Net charge-offs of loans and leases
(4,705
)
 
(4,744
)
 
(6,878
)
 
(9,397
)
 
(8,549
)
 
ALLL at end of period
$
205,553

 
$
204,466

 
$
200,905

 
$
206,246

 
$
222,942

 
ALLL at end of period allocated to loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
$
17,619

 
$
21,629

 
$
25,800

 
$
29,331

 
$
44,993

 
Non-PCI
187,934

 
182,837

 
175,105

 
176,915

 
177,949

 
ALLL at end of period
$
205,553

 
$
204,466

 
$
200,905

 
$
206,246

 
$
222,942

 
Net charge-offs of loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
$
1,146

 
$
1,549

 
$
3,334

 
$
6,133

 
$
6,254

 
Non-PCI
3,559

 
3,195

 
3,544

 
3,264

 
2,295

 
Total net charge-offs
$
4,705

 
$
4,744

 
$
6,878

 
$
9,397

 
$
8,549

 
Reserve for unfunded commitments
$
404

 
$
333

 
$
328

 
$
380

 
$
324

 
Average loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
$
1,198,692

 
$
1,244,910

 
$
1,005,045

 
$
1,183,464

 
$
1,282,816

 
Non-PCI
17,721,544

 
17,293,643

 
12,665,172

 
12,383,148

 
12,177,129

 
Loans and leases at period-end:
 
 
 
 
 
 
 
 
 
 
PCI
1,247,343

 
1,186,498

 
996,280

 
1,109,933

 
1,270,818

 
Non-PCI
17,844,414

 
17,582,967

 
12,806,511

 
12,415,023

 
12,200,226

 
Ratios
 
 
 
 
 
 
 
 
 
 
Net charge-offs (annualized) to average loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
0.39
%
 
0.49
%
 
1.32
%
 
2.08
%
 
1.98
%
 
Non-PCI
0.08

 
0.07

 
0.11

 
0.11

 
0.08

 
Total
0.10

 
0.10

 
0.20

 
0.28

 
0.26

 
ALLL to total loans and leases:
 
 
 
 
 
 
 
 
 
 
PCI
1.41

 
1.82

 
2.59

 
2.64

 
3.54

 
Non-PCI
1.05

 
1.04

 
1.37

 
1.43

 
1.46

 
Total
1.08

 
1.09

 
1.46

 
1.52

 
1.65

 
Asset Quality
Asset quality continues to be strong due to prudent underwriting standards and management of nonperforming assets. Nonperforming assets include nonaccrual loans and leases and OREO resulting from both PCI and non-PCI loans.
As of March 31, 2015, BancShares’ nonperforming assets amounted to $183.0 million, an increase of $12.1 million from $170.9 million at December 31, 2014, primarily related to a $3.8 million loan acquired in the Bancorporation merger and certain residential and revolving mortgage loans moving to nonaccrual status from past due as a result of recent system enhancements. Compared to the same quarter a year ago, nonperforming assets are down $2.5 million from $185.4 million at March 31, 2014. Nonperforming assets as a percentage of total loans and leases plus OREO amounted to 0.95 percent, compared to 0.91 percent and 1.37 percent at December 31, 2014 and March 31, 2014, respectively. Of the $183.0 million in nonperforming assets at March 31, 2015, $38.7 million related to loans and OREO covered by loss share agreements and $144.2 million relates to noncovered loans and OREO. Covered nonperforming assets at March 31, 2015 decreased $55.2 million, or 58.77 percent, when compared to March 31, 2014. Covered nonperforming assets represent 8.42 percent of covered loans and OREO, compared to 9.84 percent and 9.34 percent as of December 31, 2014 and March 31, 2014, respectively. Noncovered nonperforming assets represented 0.77 percent of covered loans and leases plus OREO as of March 31, 2015, in comparison to 0.66 percent and 0.73 percent as of December 31, 2014 and March 31, 2014, respectively.


50

Table of Contents

Table 10
Nonperforming Assets
 
2015
 
2014
 
First
 
Fourth
 
Third
 
Second
 
First
(Dollars in thousands)
Quarter
 
Quarter
 
 Quarter
 
Quarter
 
 Quarter
Risk Elements
 
 
 
 
 
 
 
 
 
Nonaccrual loans and leases:
 
 
 
 
 
 
 
 
 
Covered under loss share agreements
$
21,440

 
$
27,020

 
$
30,415

 
$
54,036

 
$
52,108

Not covered under loss share agreements
71,536

 
50,407

 
54,203

 
46,485

 
46,952

Other real estate:
 
 
 
 
 
 
 
 
 
Covered
17,302

 
22,982

 
29,272

 
40,136

 
41,855

Noncovered
72,690

 
70,454

 
43,186

 
35,151

 
44,504

Total nonperforming assets
$
182,968

 
$
170,863

 
$
157,076

 
$
175,808

 
$
185,419

Nonperforming assets:
 
 
 
 
 
 
 
 
 
Covered
$
38,742

 
$
50,002

 
$
59,687

 
$
94,172

 
$
93,963

Noncovered
144,226

 
120,861

 
97,389

 
81,636

 
91,456

Total nonperforming assets
$
182,968

 
$
170,863

 
$
157,076

 
$
175,808

 
$
185,419

Loans and leases:
 
 
 
 
 
 
 
 
 
Covered
$
443,055

 
$
485,308

 
$
469,038

 
$
818,235

 
$
964,272

Noncovered
18,648,702

 
18,284,157

 
13,333,753

 
12,706,721

 
12,506,772

 
 
 
 
 
 
 
 
 
 
Accruing loans and leases 90 days or more past due
99,130

 
115,680

 
75,227

 
79,532

 
146,573

Ratio of nonperforming assets to total loans, leases and other real estate owned:
 
 
 
 
 
 
 
 
 
Covered
8.42
%
 
9.84
%
 
11.98
%
 
10.97
%
 
9.34
%
Noncovered
0.77

 
0.66

 
0.73

 
0.64

 
0.73

Total
0.95

 
0.91

 
1.13

 
1.29

 
1.37

Troubled Debt Restructurings
Troubled debt restructurings ("TDRs") are selectively made to provide relief to customers experiencing liquidity challenges or other circumstances that could affect their ability to meet their debt obligations. Typical modifications include short-term deferral of interest or modification of payment terms. Nonperforming TDRs are not accruing interest and are included as nonperforming assets within nonaccrual loans and leases. TDRs which are accruing at the time of restructure and continue to perform based on the restructured terms are considered performing.
At March 31, 2015, total accruing TDRs totaled $131.5 million, a decrease of $4.5 million and $67.2 million, from $136.0 million and $198.7 million at December 31, 2014 and March 31, 2014, respectively. At March 31, 2015, total nonaccruing TDRs totaled $25.5 million, an increase of $10.0 million from December 31, 2014 and a decrease of $6.8 million from March 31, 2014. The increase in nonaccruing TDRs from December 31, 2014 is primarily related to a $3.8 million loan acquired in the Bancorporation merger and certain residential and revolving mortgage loans moving to nonaccrual status as previously disclosed.
Table 11
Troubled Debt Restructurings
(Dollars in thousands)
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Accruing TDRs:
 
 
 
 
 
PCI
$
44,582

 
$
44,647

 
$
105,642

Non-PCI
86,884

 
91,316

 
93,016

Total accruing TDRs
131,466

 
135,963

 
198,658

Nonaccruing TDRs:
 
 
 
 
 
PCI
1,999

 
2,225

 
11,626

Non-PCI
23,526

 
13,291

 
20,717

Total nonaccruing TDRs
25,525

 
15,516

 
32,343

All TDRs:
 
 
 
 
 
PCI
46,581

 
46,872

 
117,268

Non-PCI
110,410

 
104,607

 
113,733

Total TDRs
$
156,991

 
$
151,479

 
$
231,001


51

Table of Contents

Interest-Bearing Liabilities
Interest-bearing liabilities include interest-bearing deposits, short-term borrowings and long-term obligations. Interest-bearing liabilities totaled $19.2 billion and $14.2 billion at March 31, 2015 and March 31, 2014, respectively, and totaled $18.9 billion at December 31, 2014. The $296.4 million increase from December 31, 2014 was primarily due to $171.6 million of interest-bearing deposits as of March 31, 2015 acquired in the CCBT acquisition and a $116.9 million increase in long-term obligations as a result of a new Federal Home Loan Bank ("FHLB") borrowings in 2015. These increases were offset by a decrease in short-term borrowings of $45.3 million due to maturities of FHLB borrowings during the quarter. The increase of $5.03 billion from March 31, 2014 was primarily due to the Bancorporation merger.
Deposits
At March 31, 2015, total deposits equaled $26.3 billion, an increase of $622.3 million, or 2.4 percent, when compared to the fourth quarter of 2014. The increase in the current quarter was due to $171.6 million of deposits acquired in the CCBT acquisition, organic growth and seasonal deposit fluctuations. Deposits increased $7.54 billion, or by 40.2 percent, when compared to March 31, 2014, primarily as a result of the Bancorporation merger coupled with recurring deposit balance fluctuations.
Due to our focus on maintaining a strong liquidity position, core deposit retention remains a key business objective. We believe that traditional bank deposit products remain an attractive option for many customers, but as economic conditions improve, we recognize that our liquidity position could be adversely affected as bank deposits are withdrawn and invested elsewhere. Our ability to fund future loan growth is dependent on our success at retaining existing deposits and generating new deposits at a reasonable cost.
Short-Term Borrowings
At March 31, 2015, short-term borrowings totaled $941.9 million compared to $617.8 million and $987.2 million at March 31, 2014 and December 31, 2014, respectively. The $324.1 million increase from March 31, 2014 was due to $295.7 million in short-term borrowings added as a result of the October 1, 2014 Bancorporation merger and subordinated debt and FHLB borrowings with maturities less than one year being reclassified from long-term obligations. The $45.3 million decline from December 31, 2014 was due to maturities of FHLB borrowings during the first quarter of 2015.
Long-Term Obligations
Long-term obligations equaled $468.2 million at March 31, 2015, up $27.9 million and $116.9 million from March 31, 2014 and December 31, 2014, respectively. The increase from March 31, 2014 was primarily the result of $124.9 million in long-term obligations added as a result of the October 1, 2014 Bancorporation merger offset by subordinated debt and FHLB borrowings with maturities less than one year being reclassified from long-term obligations. Long-term obligations increased from December 31, 2014 as a result of a new $120.0 million FHLB borrowing in the first quarter of 2015.

At March 31, 2015 and December 31, 2014, long-term obligations included $132.5 million and $132.9 million, respectively, in junior subordinated debentures representing obligations to FCB/NC Capital Trust III, FCB/SC Capital Trust II, and SCB Capital Trust I, special purpose entities and grantor trusts for $128.5 million of trust preferred securities. At March 31, 2014 long-term obligations included $96.4 million in junior subordinated debentures representing obligations to FCB/NC Capital Trust III, a special purpose entity and grantor trust for $93.5 million of trust preferred securities. FCB/NC Capital Trust III, FCB/SC Capital Trust II, and SCB Capital Trust I's ("the Trusts") trust preferred securities mature in 2036, 2034, and 2034, respectively, and may be redeemed at par in whole or in part at any time. FCB/SC Capital Trust II, and SCB Capital Trust I were former capital trust subsidiaries of Bancorporation. BancShares has guaranteed all obligations of the Trusts.

Shareholders' Equity and Capital Adequacy

BancShares and FCB are required to meet minimum requirements imposed by regulatory authorities. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our consolidated financial statements.

In accordance with accounting principles generally accepted in the United States of America (GAAP), unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in accumulated other comprehensive income (AOCI)within shareholder's equity. These amounts are excluded from shareholders' equity in the calculation of our capital ratios. In the aggregate, these items represented a net decrease in shareholders' equity of $35.4 million at March 31, 2015, compared to net reductions of $53.0 million and $16.6 million at December 31, 2014 and March 31, 2014, respectively. The $17.6 million increase in AOCI from December 31, 2014 reflects an increase in unrealized gains on investment securities available for sale.

52

Table of Contents

The $18.8 million reduction in AOCI from March 31, 2014, reflects the change in the funded status of the defined benefit plan, net of an increase in unrealized gains on investment securities available for sale.

Table 12
Analysis of Capital Adequacy
 
March 31, 2015 (1)
 
December 31, 2014
 
March 31, 2014
 
Regulatory
minimum
(2)
 
Well-capitalized requirement (2)
BancShares
 
 
 
 
 
 
 
 
 
Risk-based capital ratios(3)
 
 
 
 
 
 
 
 
 
Tier 1 capital
12.91
%
 
13.61
%
 
14.53
%
 
6.00
%
 
8.00
%
Tier 1 common equity(4)
12.76

 
N/A

 
N/A

 
4.50

 
6.50

Total capital
14.40

 
14.69

 
16.02

 
8.00

 
10.00

Tier 1 leverage ratio(3)
8.89

 
8.91

 
9.63

 
4.00

 
5.00

 
 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
 
Risk-based capital ratios(3)
 
 
 
 
 
 
 
 
 
Tier 1 capital
12.87
%
 
13.12
%
 
14.22
%
 
6.00
%
 
8.00
%
Tier 1 common equity(4)
12.87

 
N/A

 
N/A

 
4.50

 
6.50

Total capital
13.91

 
14.37

 
15.66

 
8.00

 
10.00

Tier 1 leverage ratio(3)
8.88

 
9.30

 
9.36

 
4.00

 
5.00

(1) March 31, 2015 calculated under Basel III guidelines, which became effective January 1, 2015.
(2) Regulatory minimum and well-capitalized requirements are based on 2015 Basel III regulatory capital guidelines.
(3) Amounts for March 2014 period have been updated to reflect the fourth quarter 2014 adoption of Accounting Standard Update (ASU) 2014-01 related to investments for qualified affordable housing projects.
(4) Tier 1 common equity ratio requirements were established under Basel III guidelines; therefore, this ratio is not applicable for periods prior to January 1, 2015.
Bank regulatory agencies approved regulatory capital guidelines ("Basel III") aimed at strengthening existing capital requirements for banking organizations. Under the final rules, minimum requirements increase for both the quantity and quality of capital held by BancShares. The rules include a new common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.50 percent, raise the minimum ratio of Tier 1 capital to risk-weighted assets from 4.00 percent to 6.00 percent, require a minimum ratio of total capital to risk-weighted assets of 8.00 percent, and require a minimum Tier 1 leverage ratio of 4.00 percent. A new capital conservation buffer, comprised of common equity Tier 1 capital, was also established above the regulatory minimum capital requirements. This capital conservation buffer will be phased in beginning January 1, 2016 at 0.625 percent of risk-weighted assets and increase each subsequent year by an additional 0.625 percent until reaching its final level of 2.50 percent on January 1, 2019. Strict eligibility criteria for regulatory capital instruments were also implemented under the final rules. The final rules also revise the definition and calculation of Tier 1 capital, total capital, and risk-weighted assets.
The phase-in period for the final rules became effective for BancShares on January 1, 2015, with full compliance of all the final rules' requirements phased in over a multi-year schedule, to be fully phased-in by January 1, 2019. As of March 31, 2015, BancShares continues to exceed minimum capital standards and FCB remains well-capitalized under the new rules.
The implementation of Basel III increased risk-weighted assets in comparison to December 31, 2014, resulting in a decrease in our Tier 1 capital ratio and total capital ratio at March 31, 2015 due to the phasing out of trust preferred capital securities from Tier 1 to Tier 2 capital. As aligned with expectations and incorporated in our capital planning process, BancShares remained well capitalized with a leverage capital ratio of 8.89 percent, Tier 1 risk-based capital ratio of 12.91 percent, common equity Tier 1 ratio of 12.76 and total risk-based capital ratio of 14.40 percent under Basel III guidelines at March 31, 2015.
BancShares had $32.1 million of trust preferred capital securities included in Tier 1 capital at March 31, 2015, compared to $128.5 million at December 31, 2014. The decrease during 2015 was due to the implementation of Basel III. Effective January 1, 2015, 75 percent of our trust preferred capital securities were excluded from Tier 1 capital, with the remaining 25 percent phased out on January 1, 2016.
 
 
 
 
 
 
 
 


53

Table of Contents

RISK MANAGEMENT

Effective risk management is critical to our success. The board of directors has established a Risk Committee that provides oversight of enterprise-wide risk management. The Risk Committee is responsible for establishing risk appetite and supporting tolerances for credit, market and operational risk and ensuring that risk is managed within those tolerances, monitoring compliance with laws and regulations, reviewing the investment securities portfolio to ensure that portfolio returns are managed within market risk tolerance and monitoring our legal activity and associated risk. With guidance from and oversight by the Risk Committee, management continually refines and enhances its risk management policies and procedures to maintain effective risk management programs and processes.

Mortgage reform rules mandated by the Dodd-Frank Act became effective in January 2014, requiring lenders to make a reasonable, good faith determination of a borrower's ability to repay any consumer credit transaction secured by a dwelling and to limit prepayment penalties. Increased risks of legal challenge, private right of action and regulatory enforcement are presented by these rules. BancShares implemented the required system, process, procedural and product changes prior to the effective date of the new rules. We have also modified our underwriting standards to ensure compliance with the ability to repay requirements and have determined that we will continue to offer both qualified and non-qualified mortgage products. Historical performance and conservative underwriting of impacted loan portfolios mitigates the risks of non-compliance.

Credit risk management. Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and investment securities. Loans and leases, other than acquired loans, were underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans were recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both acquired and originated loans to ensure compliance with credit policies and to monitor asset quality trends. The risk reviews include portfolio analysis by geographic location, industry, collateral type and product. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain an adequate ALLL that accounts for losses inherent in the loan and lease portfolio.

Interest rate risk management. Interest rate risk (IRR) results principally from assets and liabilities maturing or repricing at different points in time, from assets and liabilities repricing at the same point in time but in different amounts and from short-term and long-term interest rates changing in different magnitudes.

We assess our short term IRR by forecasting net interest income under various interest rate scenarios and comparing those results to forecast net interest income assuming stable rates. Rate shock scenarios represent an instantaneous and parallel shift in rates, up or down, from a base yield curve. Due to the existence of contractual floors on certain loans, competitive pressures that constrain our ability to reduce deposit interest rates and the current extraordinarily low level of interest rates, it is unlikely that the rates on most interest-earning assets and interest-bearing liabilities can decline materially from current levels. Our shock projections incorporate assumptions of likely customer migration of low rate deposit instruments to intermediate term fixed rate instruments, such as certificates of deposit, as rates rise. Various other IRR scenarios are modeled to supplement shock scenarios. This may include interest rate ramps, changes in the shape of the yield curve and changes in the relationships of FCB rates to market rates.

Table 13
Net Interest Income Sensitivity Simulation Analysis

This table provides the annual impact on net interest income resulting from various interest rate shock scenarios as of March 31, 2015 and December 31, 2014.
 
Estimated increase in net interest income
Change in interest rate (basis point)
March 31, 2015
 
December 31, 2014
+100
2.33
 %
 
2.90
%
+200
1.93

 
4.10

+300
(1.99
)
 
2.40



54

Table of Contents

Table 14
Economic Value of Equity Modeling Analysis

Long-term interest rate risk exposure is measured using the economic value of equity ("EVE") sensitivity analysis to study the impact of long-term cash flows on earnings and capital. EVE represents the difference between the sum of the present value of all asset cash flows and the sum of the present value of the liability cash flows. EVE sensitivity analysis involves discounting cash flows of balance sheet items under different interest rate scenarios. Cash flows will vary by interest rate scenario, resulting in variations in EVE. The base-case measurement and its sensitivity to shifts in the yield curve allow management to measure longer-term repricing and option risk in the balance sheet. This table presents the EVE profile as of March 31, 2015 and December 31, 2014.
 
Estimated increase (decrease) in EVE
Change in interest rate (basis point)
March 31, 2015
 
December 31, 2014
+100
3.98
 %
 
2.80
 %
+200
2.86

 
2.20

+300
(1.84
)
 
(0.90
)

We do not typically utilize interest rate swaps, floors, collars or other derivative financial instruments to attempt to hedge our overall balance sheet rate sensitivity and interest rate risk. However, we have entered into an interest rate swap to synthetically convert the variable rate on $93.5 million of junior subordinated debentures to a fixed rate of 5.50 percent through June 2016. The interest rate swap qualifies as a hedge under GAAP. See Note M to the Consolidated Financial Statements, "Derivatives," for additional discussion of this interest rate swap.

Liquidity risk management. Liquidity risk is the risk that an institution will be unable to generate or obtain sufficient cash or its equivalents on a cost-effective basis to meet commitments as they fall due. The most common sources of liquidity risk arise from mismatches in the timing and value of on-balance sheet and off-balance sheet cash inflows and outflows. In general, on-balance sheet mismatches generate liquidity risk when the effective maturity of assets exceeds the effective maturity of liabilities. A commonly cited example of a balance sheet liquidity mismatch is when long-term loans (assets) are funded with short-term deposits (liabilities). Other forms of liquidity risk include market constraints on the ability to convert assets into cash at expected levels, an inability to access funding sources at sufficient levels at a reasonable cost, and changes in economic conditions or exposure to credit, market, operation, legal and reputation risks that can affect an institution’s liquidity risk profile.

We utilize various limit-based measures to monitor, measure and control liquidity risk across three different types of liquidity:
Tactical liquidity measures the risk of a negative cash flow position whereby cash outflows exceed cash inflows over a short-term horizon out to nine weeks;
Structural liquidity measures the amount by which illiquid assets are supported by long-term funding; and
Contingent liquidity utilizes cash flow stress testing across three crisis scenarios to determine the adequacy of our liquidity.

We aim to maintain a diverse mix of liquidity sources to support the liquidity management function, while aiming to avoid funding concentrations by diversifying our external funding with respect to maturities, counterparties and nature. At its core is a reliance on the retail deposit book, due to the generally stable balances and low cost it offers. Other primary sources of liquidity include interest-bearing deposit accounts at the Federal Reserve Bank and various other corresponding bank accounts as well as unencumbered securities. This free liquidity totaled $4.81 billion at March 31, 2015 compared to $4.29 billion at December 31, 2014. Another principle source of available liquidity is advances from the FHLB of Atlanta. Outstanding FHLB advances equaled $300.3 million as of March 31, 2015, and we had sufficient collateral pledged to secure $2.01 billion of additional borrowings. Additionally, we maintain Federal Funds lines and other borrowing facilities that totaled $715.0 million at March 31, 2015.

CRITICAL ACCOUNTING POLICIES

There have been no significant changes in our Critical Accounting Policies as described in our 2014 Annual Report on Form 10-K.


55

Table of Contents

FORWARD-LOOKING STATEMENTS
Statements in this Report and exhibits relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments, expectations or beliefs about future events or results and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.

Forward-looking statements may be identified by terms such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “forecasts,” “projects,” “potential” or “continue,” or similar terms or the negative of these terms, or other statements concerning opinions or judgments of BancShares’ management about future events.

Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors which include, but are not limited to, factors discussed in our Annual Report on Form 10-K and in other documents filed by us from time to time with the Securities and Exchange Commission.

Factors that could influence the accuracy of those forward-looking statements include, but are not limited to, the financial success or changing strategies of our customers, customer acceptance of our services, products and fee structure, the competitive nature of the financial services industry, our ability to compete effectively against other financial institutions in our banking markets, actions of government regulators, the level of market interest rates and our ability to manage our interest rate risk, changes in general economic conditions that affect our loan and lease portfolio, the abilities of our borrowers to repay their loans and leases, the values of real estate and other collateral, the impact of the FDIC-assisted transactions and other developments or changes in our business that we do not expect.
Actual results may differ materially from those expressed in or implied by any forward-looking statements. Except to the extent required by applicable law or regulation, BancShares undertakes no obligation to revise or update publicly any forward-looking statements for any reason.
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
Market risk is the potential economic loss resulting from changes in market prices and interest rates. This risk can either result in diminished current fair values of financial instruments or reduced net interest income in future periods. As of March 31, 2015, BancShares’ market risk profile has not changed significantly from December 31, 2014, as discussed in the Form 10-K. Changes in fair value that result from movement in market rates cannot be predicted with any degree of certainty. Therefore, the impact that future changes in market rates will have on the fair values of financial instruments is uncertain.
Item 4.
Controls and Procedures
BancShares' management, with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of BancShares' disclosure controls and procedures as of the end of the period covered by this Quarterly Report, in accordance with Rule 13a-15 of the Securities Exchange Act of 1934 (Exchange Act). Based upon that evaluation, as of the end of the period covered by this report, the Chief Executive Officer and the Chief Financial Officer concluded that BancShares' disclosure controls and procedures were effective to provide reasonable assurance that it is able to record, process, summarize and report in a timely manner the information required to be disclosed in the reports it files under the Exchange Act.

No change in BancShares' internal control over financial reporting occurred during the first quarter of 2015 that had materially affected or is reasonably likely to materially affect, BancShares' internal control over financial reporting.

56

Table of Contents

PART II

Item 1. Legal Proceedings

BancShares and various subsidiaries have been named as defendants in various legal actions arising from our normal business activities in which damages in various amounts are claimed. Although the amount of any ultimate liability with respect to those other matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

Additional information relating to legal proceedings is set forth in Note L of BancShares' Notes to Unaudited Consolidated Financial Statements.
 
Item 1A.
Risk Factors

Except as discussed below, there have been no material changes from the risk factors previously disclosed in our Form 10-K for the year ended December 31, 2014.

Additional risks and uncertainties that are not currently known or that management does not currently deem to be material could also have a material adverse impact on our financial condition, the results of our operations or our business. If such risks and uncertainties were to become reality or the likelihood of those risks was to increase, the market price of our common stock could decline significantly.

Certain risks continue to receive attention from regulators and financial statement users and therefore have been included in the 10-Q.

Combining BancShares with Bancorporation may be more difficult, costly, or time-consuming than expected, and the anticipated benefits and cost savings of the merger may not be realized.

BancShares merged with Bancorporation on October 1, 2014. The success of the merger will depend, in part, on our ability to realize the anticipated benefits and cost savings from combining and integrating the businesses, and to do so in a manner that permits growth opportunities and cost savings to be realized without materially disrupting existing customer relationships or decreasing revenues due to loss of customers. The integration process in the merger could result in the loss of key employees, the disruption of ongoing business, and inconsistencies in standards, controls, procedures and policies that affect adversely the our ability to maintain relationships with customers and employees or achieve the anticipated benefits and cost savings of the merger. The loss of key employees or delays or other problems in implementing planned system conversions could adversely affect our ability to successfully conduct its business, which could have an adverse effect on our financial results and the value of its common stock. If we experience difficulties with the integration processes, the anticipated benefits of the merger may not be realized fully or at all, or may take longer to realize than expected. As with any merger of financial institutions, there also may be business disruptions that cause us to lose customers or cause customers to remove their accounts from FCB and move their business to competing financial institutions. These integration matters could have an adverse effect on us. If we are not able to achieve our business objectives in the merger, the anticipated benefits and cost savings of the merger may not be realized fully or at all or may take longer to realize than expected.

Breaches of our and our vendor's information security systems could expose us to hacking and the loss of customer information, which could damage our business reputation and expose us to significant liability

We maintain and transmit large amounts of sensitive information electronically, including personal and financial information of our customers. In addition to our own systems, we also rely on external vendors to provide certain services and are, therefore,
exposed to their information security risk. While we seek to mitigate internal and external information security risks, the volume of business conducted through electronic devices continues to grow, and our computer systems and network infrastructure, as well as the systems of external vendors and customers, present security risks including susceptibility to hacking and/or identity theft.

We are also subject to risks arising from a broad range of attacks by doing business on the Internet, which arise from both domestic and international sources and seek to obtain customer information for fraudulent purposes or, in some cases, to disrupt business activities. Information security risks could result in reputational damage and lead to a material adverse impact on our business, financial condition and financial results of operations.



57

Table of Contents

We continue to encounter technological change for which we expect to incur significant expense
 
The technological complexity necessary for a competitive array of financial products and services to customers continues to increase. Our future success requires that we maintain technology and associated facilities that will support our ability to meet the banking and other financial needs of our customers. In 2013, we undertook projects to modernize our systems and associated facilities, strengthen our business continuity and disaster recovery efforts, and reduce operational risk. As these projects have evolved over time, we have identified other areas that require improvements to infrastructure, and have accordingly expanded the projects’ scope. In 2014, we increased the total projected spend to approximately $130 million. A significant portion of those costs have been incurred and will be capitalized in 2015. As the projects are completed over the next several quarters, we expect expenses to increase as the related projects are amortized over their expected useful lives. If the projects’ objectives are not achieved or if the cost of the projects materially exceeds the estimate, our business, financial condition and financial results could be adversely impacted.

We rely on external vendors

Third party vendors provide key components of our business infrastructure, including certain data processing and information services. A number of our vendors are large national entities with dominant market presence in their respective fields, and their services could be difficult to quickly replace in the event of failure or other interruption in service. Failures of certain vendors to provide services could adversely affect our ability to deliver products and services to our customers. External vendors also present information security risks. We monitor vendor risks, including the financial stability of critical vendors. The failure of a critical external vendor could disrupt our business and cause us to incur significant expense.

We face significant operational risks in our businesses 
Safely conducting and growing our business requires that we create and maintain an appropriate operational and organizational control infrastructure. Operational risk can arise in numerous ways, including employee fraud, customer fraud, and control lapses in bank operations and information technology. Our dependence on our employees, and internal and third party automated systems, to record and process transactions may further increase the risk that technical failures or system-tampering will result in losses that are difficult to detect. We may be subject to disruptions of our operating systems arising from events that are wholly or partially beyond our control. Failure to maintain appropriate operational infrastructure and oversight can lead to loss of service to customers, legal actions and noncompliance with various laws and regulations. We have implemented internal controls to safeguard and maintain our operational and organizational infrastructure and information.

Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.

Item 6.
Exhibits
31.1
Certification of Chief Executive Officer (filed herewith)
 
 
31.2
Certification of Chief Financial Officer (filed herewith)
 
 
32.1
Certification of Chief Executive Officer (filed herewith)
 
 
32.2
Certification of Chief Financial Officer (filed herewith)
 
 
101.INS
XBRL Instance Document
 
 
101.SCH
XBRL Taxonomy Extension Schema
 
 
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
 
 
101.DEF
XBRL Taxonomy Extension Definition Linkbase
 
 
101.LAB
XBRL Taxonomy Extension Label Linkbase
 
 
101.PRE
XBRL Taxonomy Extension Presentation Linkbase


58

Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
Date:
May 7, 2015
 
 
FIRST CITIZENS BANCSHARES, INC.
 
 
 
 
(Registrant)
 
 
 
 
 
By:
 
/s/ CRAIG L. NIX
 
 
 
 
Craig L. Nix
 
 
 
 
Chief Financial Officer

59