Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2017 | Apr. 25, 2017 | |
Document and Entity Information | ||
Entity Registrant Name | Hilltop Holdings Inc. | |
Entity Central Index Key | 1,265,131 | |
Trading Symbol | hth | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2017 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 98,529,976 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Assets | ||
Cash and due from banks | $ 545,928 | $ 669,357 |
Federal funds sold | 24,404 | 21,407 |
Securities purchased under agreements to resell | 113,228 | 89,430 |
Assets segregated for regulatory purposes | 166,395 | 180,993 |
Securities: | ||
Trading, at fair value | 373,300 | 265,534 |
Available for sale, at fair value (amortized cost of $755,290 and $598,198, respectively) | 755,546 | 598,007 |
Held to maturity, at amortized cost (fair value of $331,387 and $345,088, respectively) | 337,357 | 351,831 |
Total securities | 1,466,203 | 1,215,372 |
Loans held for sale | 1,329,493 | 1,795,463 |
Non-covered loans, net of unearned income | 5,783,853 | 5,843,499 |
Allowance for non-covered loan losses | (55,157) | (54,186) |
Non-covered loans, net | 5,728,696 | 5,789,313 |
Covered loans, net of allowance of $753 and $413, respectively | 234,681 | 255,714 |
Broker-dealer and clearing organization receivables | 1,574,031 | 1,497,741 |
Premises and equipment, net | 184,091 | 190,361 |
FDIC indemnification asset | 47,940 | 71,313 |
Covered other real estate owned | 45,374 | 51,642 |
Other assets | 583,554 | 613,453 |
Goodwill | 251,808 | 251,808 |
Other intangible assets, net | 42,601 | 44,695 |
Total assets | 12,338,427 | 12,738,062 |
Deposits: | ||
Noninterest-bearing | 2,272,905 | 2,199,483 |
Interest-bearing | 5,056,957 | 4,864,328 |
Total deposits | 7,329,862 | 7,063,811 |
Broker-dealer and clearing organization payables | 1,437,548 | 1,347,128 |
Short-term borrowings | 753,777 | 1,417,289 |
Securities sold, not yet purchased, at fair value | 144,193 | 153,889 |
Notes payable | 324,701 | 317,912 |
Junior subordinated debentures | 67,012 | 67,012 |
Other liabilities | 392,025 | 496,501 |
Total liabilities | 10,449,118 | 10,863,542 |
Commitments and contingencies (see Notes 12 and 13) | ||
Hilltop stockholders' equity: | ||
Common stock, $0.01 par value, 125,000,000 shares authorized; 98,407,385 and 98,543,774 shares issued and outstanding, respectively | 984 | 985 |
Additional paid-in capital | 1,570,329 | 1,572,877 |
Accumulated other comprehensive income | 897 | 485 |
Retained earnings | 313,197 | 295,568 |
Deferred compensation employee stock trust, net | 893 | 903 |
Employee stock trust (15,057 and 15,492 shares, at cost, respectively) | (300) | (309) |
Total Hilltop stockholders' equity | 1,886,000 | 1,870,509 |
Noncontrolling interests | 3,309 | 4,011 |
Total stockholders' equity | 1,889,309 | 1,874,520 |
Total liabilities and stockholders' equity | $ 12,338,427 | $ 12,738,062 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
CONSOLIDATED BALANCE SHEETS | ||
Available for sale, amortized cost | $ 755,290 | $ 598,198 |
Held to maturity, fair value | 331,387 | 345,088 |
Covered loans, allowance | $ 753 | $ 413 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 125,000,000 | 125,000,000 |
Common stock, shares issued | 98,407,385 | 98,543,774 |
Common stock, shares outstanding | 98,407,385 | 98,543,774 |
Employee stock trust, shares | 15,057 | 15,492 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Interest income: | ||
Loans, including fees | $ 89,991 | $ 91,533 |
Securities borrowed | 8,053 | 7,589 |
Securities: | ||
Taxable | 7,027 | 6,367 |
Tax-exempt | 1,244 | 1,637 |
Other | 1,926 | 1,028 |
Total interest income | 108,241 | 108,154 |
Interest expense: | ||
Deposits | 4,690 | 3,839 |
Securities loaned | 6,340 | 5,987 |
Short-term borrowings | 1,418 | 1,085 |
Notes payable | 2,814 | 2,582 |
Junior subordinated debentures | 711 | 645 |
Other | 168 | 176 |
Total interest expense | 16,141 | 14,314 |
Net interest income | 92,100 | 93,840 |
Provision for loan losses | 1,705 | 3,407 |
Net interest income after provision for loan losses | 90,395 | 90,433 |
Noninterest income: | ||
Net realized gains on securities | 46 | |
Net gains from sale of loans and other mortgage production income | 124,150 | 127,297 |
Mortgage loan origination fees | 19,556 | 18,813 |
Securities commissions and fees | 39,057 | 38,317 |
Investment and securities advisory fees and commissions | 22,202 | 23,819 |
Net insurance premiums earned | 36,140 | 39,733 |
Other | 30,334 | 29,350 |
Total noninterest income | 271,439 | 277,375 |
Noninterest expense: | ||
Employees' compensation and benefits | 186,559 | 182,761 |
Occupancy and equipment, net | 27,293 | 27,833 |
Loss and loss adjustment expenses | 21,700 | 21,959 |
Policy acquisition and other underwriting expenses | 11,229 | 11,252 |
Other | 73,711 | 81,384 |
Total noninterest expense | 320,492 | 325,189 |
Income before income taxes | 41,342 | 42,619 |
Income tax expense | 15,035 | 14,423 |
Net income | 26,307 | 28,196 |
Less: Net income (loss) attributable to noncontrolling interest | (127) | 629 |
Income attributable to Hilltop | $ 26,434 | $ 27,567 |
Earnings per common share: | ||
Basic (in dollars per share) | $ 0.27 | $ 0.28 |
Diluted (in dollars per share) | 0.27 | $ 0.28 |
Cash dividends declared per common share | $ 0.06 | |
Weighted average share information: | ||
Basic (in shares) | 98,441 | 98,153 |
Diluted (in shares) | 98,757 | 98,669 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||
Net income | $ 26,307 | $ 28,196 |
Other comprehensive income: | ||
Net unrealized gains on securities available for sale, net of tax of $231 and $2,761, respectively | 412 | 4,279 |
Reclassification adjustment for gains included in net income, net of tax of $0 and $(16), respectively | (30) | |
Comprehensive income | 26,719 | 32,445 |
Less: comprehensive income (loss) attributable to noncontrolling interest | (127) | 629 |
Comprehensive income applicable to Hilltop | $ 26,846 | $ 31,816 |
CONSOLIDATED STATEMENTS OF COM6
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||
Net unrealized gains on securities available for sale and other, tax | $ 231 | $ 2,390 |
Other comprehensive income reclassification adjustment, tax | $ 0 | $ (16) |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($) $ in Thousands | Hilltop | Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings (Accumulated Deficit) | Deferred Compensation Employee Stock Trust, Net | Employee Stock Trust | Noncontrolling Interest | Total |
Balance at Dec. 31, 2015 | $ 1,736,954 | $ 989 | $ 1,577,270 | $ 2,629 | $ 155,475 | $ 1,034 | $ (443) | $ 1,171 | $ 1,738,125 |
Balance (in shares) at Dec. 31, 2015 | 98,896,000 | 22,000 | |||||||
Increase (Decrease) in Stockholders' Equity | |||||||||
Net income | 27,567 | 27,567 | 629 | 28,196 | |||||
Other comprehensive income | 4,249 | 4,249 | 4,249 | ||||||
Issuance of common stock | 3,850 | $ 5 | 3,845 | 3,850 | |||||
Issuance of common stock (in shares) | 500,000 | ||||||||
Stock-based compensation expense | 2,228 | 2,228 | 2,228 | ||||||
Common stock issued to board members | 108 | 108 | 108 | ||||||
Common stock issued to board members (in shares) | 6,000 | ||||||||
Issuance of common stock related to share-based awards, net | (33) | (33) | (33) | ||||||
Issuance of common stock related to share-based awards, net (in shares) | (1,000) | ||||||||
Retirement of common stock | (16,276) | $ (8) | (16,268) | (16,276) | |||||
Retirement of common stock ( in shares) | (816,000) | ||||||||
Deferred compensation plan | 1 | (14) | $ 15 | 1 | |||||
Deferred compensation plan (in shares) | (1,000) | ||||||||
Net cash distributed to noncontrolling interest | (437) | (437) | |||||||
Balance at Mar. 31, 2016 | 1,758,648 | $ 986 | 1,567,150 | 6,878 | 183,042 | 1,020 | $ (428) | 1,363 | 1,760,011 |
Balance (in shares) at Mar. 31, 2016 | 98,585,000 | 21,000 | |||||||
Balance at Dec. 31, 2016 | 1,870,509 | $ 985 | 1,572,877 | 485 | 295,568 | 903 | $ (309) | 4,011 | 1,874,520 |
Balance (in shares) at Dec. 31, 2016 | 98,544,000 | 15,000 | |||||||
Increase (Decrease) in Stockholders' Equity | |||||||||
Net income | 26,434 | 26,434 | (127) | 26,307 | |||||
Other comprehensive income | 412 | 412 | 412 | ||||||
Stock-based compensation expense | 2,577 | 2,577 | 2,577 | ||||||
Common stock issued to board members | 105 | 105 | 105 | ||||||
Common stock issued to board members (in shares) | 3,000 | ||||||||
Issuance of common stock related to share-based awards, net | (1,029) | $ 2 | (1,031) | (1,029) | |||||
Issuance of common stock related to share-based awards, net (in shares) | 122,000 | ||||||||
Repurchase of common stock | (7,205) | $ (3) | (4,199) | (3,003) | $ (7,205) | ||||
Repurchase of common stock (in shares) | (262,000) | (261,608) | |||||||
Dividends on common stock | (5,802) | (5,802) | $ (5,802) | ||||||
Deferred compensation plan | (1) | (10) | $ 9 | (1) | |||||
Net cash distributed to noncontrolling interest | (575) | (575) | |||||||
Balance at Mar. 31, 2017 | $ 1,886,000 | $ 984 | $ 1,570,329 | $ 897 | $ 313,197 | $ 893 | $ (300) | $ 3,309 | $ 1,889,309 |
Balance (in shares) at Mar. 31, 2017 | 98,407,000 | 15,000 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Operating Activities | ||
Net income | $ 26,307 | $ 28,196 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Provision for loan losses | 1,705 | 3,407 |
Depreciation, amortization and accretion, net | (1,031) | (11,830) |
Net realized gains on securities | (46) | |
Deferred income taxes | 1,531 | 494 |
Other, net | 1,990 | 8,320 |
Net change in securities purchased under agreements to resell | (23,798) | 9,014 |
Net change in assets segregated for regulatory purposes | 14,598 | 37,899 |
Net change in trading securities | (107,766) | (154,279) |
Net change in broker-dealer and clearing organization receivables | (39,422) | 130,858 |
Net change in FDIC indemnification asset | 19,424 | 11,214 |
Net change in other assets | (8,702) | (50,550) |
Net change in broker-dealer and clearing organization payables | 110,694 | (162,722) |
Net change in other liabilities | (104,858) | (48,283) |
Net change in securities sold, not yet purchased | (9,696) | 35,660 |
Proceeds from sale of mortgage servicing rights asset | 17,499 | |
Net gains from sales of loans | (124,150) | (127,297) |
Loans originated for sale | (2,939,349) | (3,052,579) |
Proceeds from loans sold | 3,514,340 | 3,352,409 |
Net cash provided by operating activities | 349,316 | 9,885 |
Investing Activities | ||
Proceeds from maturities and principal reductions of securities held to maturity | 15,152 | 21,398 |
Proceeds from sales, maturities and principal reductions of securities available for sale | 83,048 | 64,918 |
Purchases of securities held to maturity | (831) | |
Purchases of securities available for sale | (240,757) | (51,531) |
Net change in loans | 57,902 | (233,309) |
Purchases of premises and equipment and other assets | (4,951) | (9,948) |
Proceeds from sales of premises and equipment and other real estate owned | 11,438 | 22,068 |
Net cash paid for Federal Home Loan Bank and Federal Reserve Bank stock | 34,953 | 12,311 |
Net cash used in investing activities | (44,046) | (174,093) |
Financing Activities | ||
Net change in deposits | 245,777 | 139,925 |
Net change in short-term borrowings | (663,512) | (114,452) |
Proceeds from notes payable | 72,382 | 5,553 |
Payments on notes payable | (65,573) | (12,028) |
Proceeds from issuance of common stock | 3,850 | |
Payments to repurchase common stock | (7,205) | |
Dividends paid on common stock | (5,802) | |
Net cash distributed to noncontrolling interest | (575) | (437) |
Taxes paid on employee stock awards netting activity | (838) | (33) |
Other, net | (356) | (106) |
Net cash provided by (used in) financing activities | (425,702) | 22,272 |
Net change in cash and cash equivalents | (120,432) | (141,936) |
Cash and cash equivalents, beginning of period | 690,764 | 669,445 |
Cash and cash equivalents, end of period | 570,332 | 527,509 |
Supplemental Disclosures of Cash Flow Information | ||
Cash paid for interest | 14,407 | 16,377 |
Cash paid for income taxes, net of refunds | 1,262 | 831 |
Supplemental Schedule of Non-Cash Activities | ||
Conversion of loans to other real estate owned | 1,945 | 4,726 |
Additions to mortgage servicing rights | $ 1,224 | $ 1,639 |
Summary of Significant Accounti
Summary of Significant Accounting and Reporting Policies | 3 Months Ended |
Mar. 31, 2017 | |
Summary of Significant Accounting and Reporting Policies | |
Summary of Significant Accounting and Reporting Policies | 1. Summary of Significant Accounting and Reporting Policies Nature of Operations Hilltop Holdings Inc. (“Hilltop” and, collectively with its subsidiaries, the “Company”) is a financial holding company registered under the Bank Holding Company Act of 1956. The Company’s primary line of business is to provide business and consumer banking services from offices located throughout Texas through PlainsCapital Bank (the “Bank”). In addition, the Company provides an array of financial products and services through its broker-dealer, mortgage origination and insurance subsidiaries. The Company provides its products and services through three primary business units, PlainsCapital Corporation (“PCC”), Hilltop Securities Holdings LLC (“Securities Holdings”) and National Lloyds Corporation (“NLC”). PCC is a financial holding company, headquartered in Dallas, Texas, that provides, through its subsidiaries, traditional banking, wealth and investment management and treasury management services primarily in Texas and residential mortgage lending throughout the United States. Securities Holdings is a holding company, headquartered in Dallas, Texas, that provides, through its subsidiaries, investment banking and other related financial services, including municipal advisory, sales, trading and underwriting of taxable and tax-exempt fixed income securities, equity trading, clearing, securities lending, structured finance and retail brokerage services throughout the United States. NLC is a property and casualty insurance holding company, headquartered in Waco, Texas, that provides, through its subsidiaries, fire and homeowners insurance to low value dwellings and manufactured homes primarily in Texas and other areas of the southern United States. Basis of Presentation The accompanying unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States (“GAAP”), and in conformity with the rules and regulations of the Securities and Exchange Commission (the “SEC”). In the opinion of management, these financial statements contain all adjustments necessary for a fair statement of the results of the interim periods presented. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 (“2016 Form 10-K”). Results for interim periods are not necessarily indicative of results to be expected for a full year or any future period. 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, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimates regarding the allowance for loan losses, the fair values of financial instruments, the amounts receivable from the Federal Deposit Insurance Corporation (the “FDIC”) under loss-share agreements (the “FDIC Indemnification Asset”), reserves for losses and loss adjustment expenses (“LAE”), the mortgage loan indemnification liability, and the potential impairment of assets are particularly subject to change. The Company has applied its critical accounting policies and estimation methods consistently in all periods presented in these consolidated financial statements. Hilltop owns 100% of the outstanding stock of PCC. PCC owns 100% of the outstanding stock of the Bank and 100% of the membership interest in PlainsCapital Equity, LLC. The Bank owns 100% of the outstanding stock of PrimeLending, a PlainsCapital Company (“PrimeLending”). PrimeLending owns a 100% membership interest in PrimeLending Ventures Management, LLC (“Ventures Management”). Ventures Management is the managing member and owns 51% of the membership interest in both PrimeLending Ventures, LLC (“Ventures”) and Mutual of Omaha Mortgage, LLC. PCC also owns 100% of the outstanding common securities of PCC Statutory Trusts I, II, III and IV (the “Trusts”), which are not included in the consolidated financial statements under the requirements of the Variable Interest Entities Subsections of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”), because the primary beneficiaries of the Trusts are not within the consolidated group. Hilltop has a 100% membership interest in Securities Holdings, which operates through its wholly-owned subsidiaries, Hilltop Securities Inc. (“Hilltop Securities”), Hilltop Securities Independent Network Inc. (“HTS Independent Network”) (collectively, the “Hilltop Broker-Dealers”) and First Southwest Asset Management, LLC. Hilltop Securities is a broker-dealer registered with the Securities and Exchange Commission (the “SEC”) and Financial Industry Regulatory Authority (“FINRA”) and a member of the New York Stock Exchange (“NYSE”), HTS Independent Network is an introducing broker-dealer that is also registered with the SEC and FINRA, and First Southwest Asset Management, LLC is a registered investment adviser under the Investment Advisers Act of 1940. Hilltop also owns 100% of NLC, which operates through its wholly owned subsidiaries, National Lloyds Insurance Company (“NLIC”) and American Summit Insurance Company (“ASIC”). The consolidated financial statements include the accounts of the above-named entities. Intercompany transactions and balances have been eliminated. Noncontrolling interests have been recorded for minority ownership in entities that are not wholly owned and are presented in compliance with the provisions of Noncontrolling Interest in Subsidiary Subsections of the ASC. Certain reclassifications have been made to the prior period consolidated financial statements to conform with the current period presentation. In preparing these consolidated financial statements, subsequent events were evaluated through the time the financial statements were issued. Financial statements are considered issued when they are widely distributed to all stockholders and other financial statement users, or filed with the SEC. |
Recently Issued Accounting Stan
Recently Issued Accounting Standards | 3 Months Ended |
Mar. 31, 2017 | |
Recently Issued Accounting Standards | |
Recently Issued Accounting Standards | 2. Recently Issued Accounting Standards In April 2017, FASB issued ASU 2017-08 which shortens the amortization period for the premium on certain purchased callable debt securities to the earliest call date. The amendment is effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2018, using the using the modified retrospective transaction method. As permitted within the amendment, the Company elected to early adopt and apply the provisions of this amendment as of January 1, 2017. This adoption had no effect on the Company’s consolidated financial statements. In January 2017, FASB issued ASU 2017-01 which provides guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The amendment is effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017, using the prospective method. Early adoption is permitted. Adoption of the amendment is not expected to have a significant effect on the Company’s consolidated financial statements. In October 2016, FASB issued ASU No. 2016-16 which addresses improvement in accounting for income tax consequences of intra-equity transfers of assets other than inventory. The amendment requires that an entity recognize the income tax consequences of the intra-equity transfer of an asset other than inventory when the transfer occurs. The amendments are effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017, using the modified retrospective transaction method. Early adoption is permitted. The Company does not intend to adopt the provisions of the amendment early and does not expect such provisions to have a significant effect on the Company’s consolidated financial statements. In August 2016, FASB issued ASU 2016-15 to add or clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows and to eliminate the diversity in practice related to such classifications. The amendments are effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017 using a retrospective transition method. Early adoption is permitted. The Company does not intend to adopt the provisions of the amendment early and does not expect such provisions to have a significant effect on the Company’s consolidated financial statements. In June 2016, FASB issued ASU 2016-13 which sets forth a “current expected credit loss” (CECL) model which requires entities to measure all credit losses expected over the life of an exposure (or pool of exposures) for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. The amendment also requires enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. The amendments are effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2019 with a cumulative-effect adjustment to retained earnings as of the beginning of the reporting period of adoption. Although the Company does not intend to adopt the provisions of the amendment early. A cross-functional team is evaluating the provisions of the amendment and the impact on its future consolidated financial statements through the identification of data requirements and determination of necessary modifications to its existing credit loss model and processes. The extent of the change in allowance for loan losses will be impacted by the portfolio composition and quality at the adoption date as well as economic conditions and forecasts at that time. In February 2016, FASB issued ASU 2016-02 related to leases. The new standard is intended to increase transparency and comparability among organizations and require lessees to record a right-to-use asset and liability representing the obligation to make lease payments for long-term leases. Accounting by lessors will remain largely unchanged. The amendments are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early adoption is permitted. Adoption will require a modified retrospective transition where the lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented. The Company does not intend to adopt the provisions of the amendment early. The Company is currently evaluating the provisions of the amendment on its consolidated financial statements, but upon adoption, expects to report higher assets and liabilities as a result of including additional leases on the consolidated balance sheets. In January 2016, FASB issued ASU 2016-01 related to financial instruments. This amendment requires that most equity investments be measured at fair value, with subsequent changes in fair value recognized in net income. The amendment also impacts financial liabilities under the Fair Value Option and the presentation and disclosure requirements for financial instruments. The amendment is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Adoption of the amendment is not expected to have a significant effect on the Company’s consolidated financial statements. In July 2015, the FASB issued ASU 2015-14, which deferred the effective date of ASU 2014-09 by one year, to clarify the principles for recognizing revenue from contracts with customers. The amendment outlines a single comprehensive model for entities to depict the transfer of goods or services to customers in amounts that reflect the payment to which a company expects to be entitled in exchange for those goods or services. The amendment also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. The amendment is effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017 and may be adopted using either a full retrospective transition method or a modified, cumulative-effect approach wherein the guidance is applied only to existing contracts as of the date of initial application and to new contracts entered into thereafter. The Company does not intend to adopt the provisions of the amendment early and expects to adopt using the cumulative-effect approach. The Company is currently in the process of gathering an inventory of contracts with customers and performing an in-depth assessment. The preliminary assessment suggests that the revenue recognition policies within the Company’s broker-dealer and banking segments are most likely to be effected when adopted. However, there are many aspects of this new accounting guidance that are still being interpreted to clarify and address certain implementation issues. The Company will continue to evaluate the impact on its future consolidated financial statements of both current and newly issued guidance associated with the amendment. |
Fair Value Measurements
Fair Value Measurements | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value Measurements | |
Fair Value Measurements | 3. Fair Value Measurements Fair Value Measurements and Disclosures The Company determines fair values in compliance with The Fair Value Measurements and Disclosures Topic of the ASC (the “Fair Value Topic”). The Fair Value Topic defines fair value, establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. The Fair Value Topic defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The Fair Value Topic assumes that transactions upon which fair value measurements are based occur in the principal market for the asset or liability being measured. Further, fair value measurements made under the Fair Value Topic exclude transaction costs and are not the result of forced transactions. The Fair Value Topic creates a fair value hierarchy that classifies fair value measurements based upon the inputs used in valuing the assets or liabilities that are the subject of fair value measurements. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs, as indicated below. · Level 1 Inputs : Unadjusted quoted prices in active markets for identical assets or liabilities that the Company can access at the measurement date. · Level 2 Inputs : Observable inputs other than Level 1 prices. Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, yield curves, prepayment speeds, default rates, credit risks and loss severities), and inputs that are derived from or corroborated by market data, among others. · Level 3 Inputs : Unobservable inputs that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. Level 3 inputs include pricing models and discounted cash flow techniques, among others . Fair Value Option The Company has elected to measure substantially all of PrimeLending’s mortgage loans held for sale and retained mortgage servicing rights (“MSR”) asset at fair value, under the provisions of the Fair Value Option. The Company elected to apply the provisions of the Fair Value Option to these items so that it would have the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. At March 31, 2017 and December 31, 2016, the aggregate fair value of PrimeLending’s mortgage loans held for sale accounted for under the Fair Value Option was $1.27 billion and $1.75 billion, respectively, and the unpaid principal balance of those loans was $1.22 billion and $1.71 billion, respectively. The interest component of fair value is reported as interest income on loans in the accompanying consolidated statements of operations. The Company holds a number of financial instruments that are measured at fair value on a recurring basis, either by the application of the Fair Value Option or other authoritative pronouncements. The fair values of those instruments are determined primarily using Level 2 inputs. Those inputs include quotes from mortgage loan investors and derivatives dealers and data from independent pricing services. The following tables present information regarding financial assets and liabilities measured at fair value on a recurring basis (in thousands). Level 1 Level 2 Level 3 Total March 31, 2017 Inputs Inputs Inputs Fair Value Trading securities $ 3,640 $ 369,660 $ — $ 373,300 Available for sale securities 20,263 735,283 — 755,546 Loans held for sale — 1,244,018 30,214 1,274,232 Derivative assets — 72,906 — 72,906 MSR asset — — 45,573 45,573 Securities sold, not yet purchased 75,047 69,146 — 144,193 Derivative liabilities — 37,024 — 37,024 Level 1 Level 2 Level 3 Total December 31, 2016 Inputs Inputs Inputs Fair Value Trading securities $ 9,481 $ 256,053 $ — $ 265,534 Available for sale securities 19,840 578,167 — 598,007 Loans held for sale — 1,712,697 35,801 1,748,498 Derivative assets — 57,036 — 57,036 MSR asset — — 61,968 61,968 Securities sold, not yet purchased 60,715 93,174 — 153,889 Derivative liabilities — 35,737 — 35,737 The following tables include a rollforward for those financial instruments measured at fair value using Level 3 inputs (in thousands). Total Gains or Losses (Realized or Unrealized) Balance at Included in Other Beginning of Purchases/ Sales/ Included in Comprehensive Balance at Period Additions Reductions Net Income Income (Loss) End of Period Three months ended March 31, 2017 Loans held for sale $ 35,801 $ 7,828 $ (10,701) $ (2,714) $ — $ 30,214 MSR asset 61,968 1,224 (17,499) (120) — 45,573 Total $ 97,769 $ 9,052 $ (28,200) $ (2,834) $ — $ 75,787 Three months ended March 31, 2016 Trading securities $ 1 $ — $ — $ — $ — $ 1 Loans held for sale 25,880 23,236 (4,237) (4,334) — 40,545 MSR asset 52,285 1,639 — (14,061) — 39,863 Total $ 78,166 $ 24,875 $ (4,237) $ (18,395) $ — $ 80,409 All net realized and unrealized gains (losses) in the table above are reflected in the accompanying consolidated financial statements. Excluding the trading securities sold during the three months ended September 30, 2016, the unrealized gains (losses) relate to financial instruments still held at March 31, 2017. For Level 3 financial instruments measured at fair value on a recurring basis at March 31, 2017, the significant unobservable inputs used in the fair value measurements were as follows. Range Financial instrument Valuation Technique Unobservable Inputs (Weighted-Average) Loans held for sale Discounted cash flows / Market comparable Projected price 88 - 97 % ( 96 %) MSR asset Discounted cash flows Constant prepayment rate 10.45 % Discount rate 11.14 % The fair value of certain loans held for sale that cannot be sold through normal sale channels or are non-performing is measured using Level 3, or unobservable, inputs. The fair value of such loans is generally based upon estimates of expected cash flows using unobservable inputs, including listing prices of comparable assets, uncorroborated expert opinions, and/or management’s knowledge of underlying collateral. The MSR asset, which is included in other assets within the Company’s consolidated balance sheets, is valued by projecting net servicing cash flows, which are then discounted to estimate the fair value. The fair value of the MSR asset is impacted by a variety of factors. Prepayment rates and discount rates, the most significant unobservable inputs, are discussed further in Note 7 to the consolidated financial statements. The Company had no transfers between Levels 1 and 2 during the periods presented. The following tables present those changes in fair value of instruments recognized in the consolidated statements of operations that are accounted for under the Fair Value Option (in thousands). Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Other Total Other Total Net Noninterest Changes in Net Noninterest Changes in Gains (Losses) Income Fair Value Gains (Losses) Income Fair Value Loans held for sale $ 8,862 $ — $ 8,862 $ 447 $ — $ 447 MSR asset (120) — (120) (14,061) — (14,061) The Company also determines the fair value of certain assets and liabilities on a non-recurring basis. In addition, facts and circumstances may dictate a fair value measurement when there is evidence of impairment. Assets and liabilities measured on a non-recurring basis include the items discussed below. Impaired Loans — The Company reports impaired loans based on the underlying fair value of the collateral through specific allowances within the allowance for loan losses. PCI loans with a fair value of $172.9 million, $822.8 million and $73.5 million were acquired by the Company upon completion of the merger with PCC (the “PlainsCapital Merger”), the FDIC-assisted transaction whereby the Bank acquired certain assets and assumed certain liabilities of Edinburg, Texas-based First National Bank (“FNB”) on September 13, 2013 (the “FNB Transaction”), and the acquisition of SWS Group, Inc. (“SWS”) in a stock and cash transaction (the "SWS Merger"), whereby SWS’s banking subsidiary, Southwest Securities, FSB was merged into the Bank, respectively (collectively, the “Bank Transactions”). Substantially all PCI loans acquired in the FNB Transaction are covered by FDIC loss-share agreements. The fair value of PCI loans was determined using Level 3 inputs, including estimates of expected cash flows that incorporated significant unobservable inputs regarding default rates, loss severity rates assuming default, prepayment speeds on acquired loans accounted for in pools (“Pooled Loans”), and estimated collateral values. At March 31, 2017, estimates for these significant unobservable inputs were as follows. PCI Loans PlainsCapital FNB SWS Merger Transaction Merger Weighted average default rate % % % Weighted average loss severity rate % % % Weighted average prepayment speed % % % At March 31, 2017, the resulting weighted average expected loss on PCI loans associated with the PlainsCapital Merger, FNB Transaction and SWS Merger was 32%, 11% and 16%, respectively. The Company obtains updated appraisals of the fair value of collateral securing impaired collateral dependent loans at least annually, in accordance with regulatory guidelines. The Company also reviews the fair value of such collateral on a quarterly basis. If the quarterly review indicates that the fair value of the collateral may have deteriorated, the Company orders an updated appraisal of the fair value of the collateral. Because the Company obtains updated appraisals when evidence of a decline in the fair value of collateral exists, it typically does not adjust appraised values. Other Real Estate Owned — The Company determines fair value primarily using independent appraisals of other real estate owned (“OREO”) properties. The resulting fair value measurements are classified as Level 2 or Level 3 inputs, depending upon the extent to which unobservable inputs determine the fair value measurement. The Company considers a number of factors in determining the extent to which specific fair value measurements utilize unobservable inputs, including, but not limited to, the inherent subjectivity in appraisals, the length of time elapsed since the receipt of independent market price or appraised value, and current market conditions. At March 31, 2017, the most significant unobservable input used in the determination of fair value of OREO was a discount to independent appraisals for estimated holding periods of OREO properties. Level 3 inputs were used to determine the initial fair value at acquisition of a large group of smaller balance properties that were acquired in the FNB Transaction. In the FNB Transaction, the Bank acquired OREO of $135.2 million, all of which is covered by FDIC loss-share agreements. At March 31, 2017 and December 31, 2016, the estimated fair value of covered OREO was $45.4 million and $51.6 million, respectively, and the underlying fair value measurements utilized Level 2 and Level 3 inputs. The fair value of non-covered OREO at March 31, 2017 and December 31, 2016 was $4.6 million and $4.5 million, respectively, and is included in other assets within the consolidated balance sheets. During the reported periods, all fair value measurements for non-covered OREO subsequent to initial recognition utilized Level 2 inputs. The following table presents information regarding certain assets and liabilities measured at fair value on a non-recurring basis for which a change in fair value has been recorded during reporting periods subsequent to initial recognition (in thousands). Total Gains (Losses) for the Level 1 Level 2 Level 3 Total Three Months Ended March 31, March 31, 2017 Inputs Inputs Inputs Fair Value 2017 2016 Non-covered impaired loans $ — $ — $ 47,054 $ 47,054 $ (196) $ (33) Covered impaired loans — — 41,777 41,777 (366) 332 Non-covered other real estate owned — 2,894 — 2,894 (15) — Covered other real estate owned — 3,762 — 3,762 (1,192) (9,765) The Fair Value of Financial Instruments Subsection of the ASC requires disclosure of the fair value of financial assets and liabilities, including the financial assets and liabilities previously discussed. The methods for determining estimated fair value for financial assets and liabilities is described in detail in Note 3 to the consolidated financial statements included in the Company’s 2016 Form 10-K. The following tables present the carrying values and estimated fair values of financial instruments not measured at fair value on either a recurring or non-recurring basis (in thousands). Estimated Fair Value Carrying Level 1 Level 2 Level 3 March 31, 2017 Amount Inputs Inputs Inputs Total Financial assets: Cash and cash equivalents $ 570,332 $ 570,332 $ — $ — $ 570,332 Securities purchased under agreements to resell 113,228 — 113,228 — 113,228 Assets segregated for regulatory purposes 166,395 166,395 — — 166,395 Held to maturity securities 337,357 — 331,387 — 331,387 Loans held for sale 55,261 — 55,261 — 55,261 Non-covered loans, net 5,728,696 — 465,209 5,414,146 5,879,355 Covered loans, net 234,681 — — 344,113 344,113 Broker-dealer and clearing organization receivables 1,574,031 — 1,574,031 — 1,574,031 FDIC indemnification asset 47,940 — — 36,308 36,308 Other assets 63,558 — 57,983 5,575 63,558 Financial liabilities: Deposits 7,329,862 — 7,323,110 — 7,323,110 Broker-dealer and clearing organization payables 1,437,548 — 1,437,548 — 1,437,548 Short-term borrowings 753,777 — 753,777 — 753,777 Debt 391,713 — 385,681 — 385,681 Other liabilities 5,436 — 5,436 — 5,436 Estimated Fair Value Carrying Level 1 Level 2 Level 3 December 31, 2016 Amount Inputs Inputs Inputs Total Financial assets: Cash and cash equivalents $ 690,764 $ 690,764 $ — $ — $ 690,764 Securities purchased under agreements to resell 89,430 — 89,430 — 89,430 Assets segregated for regulatory purposes 180,993 180,993 — — 180,993 Held to maturity securities 351,831 — 345,088 — 345,088 Loans held for sale 46,965 — 46,965 — 46,965 Non-covered loans, net 5,789,313 — 502,077 5,459,975 5,962,052 Covered loans, net 255,714 — — 367,444 367,444 Broker-dealer and clearing organization receivables 1,497,741 — 1,497,741 — 1,497,741 FDIC indemnification asset 71,313 — — 60,173 60,173 Other assets 62,904 — 58,697 4,207 62,904 Financial liabilities: Deposits 7,063,811 — 7,058,837 — 7,058,837 Broker-dealer and clearing organization payables 1,347,128 — 1,347,128 — 1,347,128 Short-term borrowings 1,417,289 — 1,417,289 — 1,417,289 Debt 384,924 — 378,822 — 378,822 Other liabilities 3,708 — 3,708 — 3,708 |
Securities
Securities | 3 Months Ended |
Mar. 31, 2017 | |
Securities | |
Securities | 4. Securities The fair value of trading securities is summarized as follows (in thousands). March 31, December 31, 2017 2016 U.S. Treasury securities $ 314 $ 5,940 U.S. government agencies: Bonds 51,586 36,303 Residential mortgage-backed securities 150,233 2,539 Commercial mortgage-backed securities 14,978 15,171 Collateralized mortgage obligations 1,353 5,607 Corporate debt securities 69,768 60,699 States and political subdivisions 66,274 89,946 Unit investment trusts 11,603 41,409 Private-label securitized product 3,849 4,292 Other 3,342 3,628 Totals $ 373,300 $ 265,534 The Hilltop Broker-Dealers enter into transactions that represent commitments to purchase and deliver securities at prevailing future market prices to facilitate customer transactions and satisfy such commitments. Accordingly, the Hilltop Broker-Dealers’ ultimate obligation may exceed the amount recognized in the financial statements. These securities, which are carried at fair value and reported as securities sold, not yet purchased in the consolidated balance sheets, had a value of $144.2 million and $153.9 million at March 31, 2017 and December 31, 2016, respectively. The amortized cost and fair value of available for sale and held to maturity securities are summarized as follows (in thousands). Available for Sale Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. Treasury securities $ 101,683 $ 156 $ (44) $ 101,795 U.S. government agencies: Bonds 100,984 857 (167) 101,674 Residential mortgage-backed securities 211,934 757 (3,018) 209,673 Commercial mortgage-backed securities 8,719 1 (40) 8,680 Collateralized mortgage obligations 157,656 31 (3,243) 154,444 Corporate debt securities 76,076 2,421 (40) 78,457 States and political subdivisions 78,644 1,635 (229) 80,050 Commercial mortgage-backed securities 499 11 — 510 Equity securities 19,095 1,243 (75) 20,263 Totals $ 755,290 $ 7,112 $ (6,856) $ 755,546 Available for Sale Amortized Unrealized Unrealized December 31, 2016 Cost Gains Losses Fair Value U.S. Treasury securities $ 31,701 $ 144 $ (44) $ 31,801 U.S. government agencies: Bonds 121,838 881 (67) 122,652 Residential mortgage-backed securities 135,371 708 (2,941) 133,138 Commercial mortgage-backed securities 8,771 2 (58) 8,715 Collateralized mortgage obligations 117,879 29 (3,206) 114,702 Corporate debt securities 76,866 2,354 (91) 79,129 States and political subdivisions 86,353 1,498 (336) 87,515 Commercial mortgage-backed securities 499 16 — 515 Equity securities 18,920 1,263 (343) 19,840 Totals $ 598,198 $ 6,895 $ (7,086) $ 598,007 Held to Maturity Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. government agencies: Bonds $ 40,513 $ 6 $ (1,192) $ 39,327 Residential mortgage-backed securities 18,717 128 (11) 18,834 Commercial mortgage-backed securities 31,604 102 (554) 31,152 Collateralized mortgage obligations 205,176 115 (3,077) 202,214 States and political subdivisions 41,347 130 (1,617) 39,860 Totals $ 337,357 $ 481 $ (6,451) $ 331,387 Held to Maturity Amortized Unrealized Unrealized December 31, 2016 Cost Gains Losses Fair Value U.S. government agencies: Bonds $ 40,513 $ — $ (1,287) $ 39,226 Residential mortgage-backed securities 19,606 13 (6) 19,613 Commercial mortgage-backed securities 31,767 102 (593) 31,276 Collateralized mortgage obligations 217,954 128 (3,372) 214,710 States and political subdivisions 41,991 70 (1,798) 40,263 Totals $ 351,831 $ 313 $ (7,056) $ 345,088 Information regarding available for sale and held to maturity securities that were in an unrealized loss position is shown in the following tables (dollars in thousands). March 31, 2017 December 31, 2016 Number of Unrealized Number of Unrealized Securities Fair Value Losses Securities Fair Value Losses Available for Sale U.S. treasury securities: Unrealized loss for less than twelve months 7 $ 21,713 $ 44 7 $ 21,694 $ 44 Unrealized loss for twelve months or longer — — — — — — 7 21,713 44 7 21,694 44 U.S. government agencies: Bonds: Unrealized loss for less than twelve months 7 74,923 167 1 14,908 67 Unrealized loss for twelve months or longer — — — — — — 7 74,923 167 1 14,908 67 Residential mortgage-backed securities: Unrealized loss for less than twelve months 16 155,596 3,018 12 109,398 2,941 Unrealized loss for twelve months or longer — — — — — — 16 155,596 3,018 12 109,398 2,941 Commercial mortgage-backed securities: Unrealized loss for less than twelve months 2 7,100 40 2 7,127 58 Unrealized loss for twelve months or longer — — — — — — 2 7,100 40 2 7,127 58 Collateralized mortgage obligations: Unrealized loss for less than twelve months 17 124,634 2,332 11 91,144 2,340 Unrealized loss for twelve months or longer 8 17,895 911 8 19,320 866 25 142,529 3,243 19 110,464 3,206 Corporate debt securities: Unrealized loss for less than twelve months 2 3,977 40 3 5,899 91 Unrealized loss for twelve months or longer — — — — — — 2 3,977 40 3 5,899 91 States and political subdivisions: Unrealized loss for less than twelve months 25 12,406 220 32 17,549 322 Unrealized loss for twelve months or longer 1 457 9 1 450 14 26 12,863 229 33 17,999 336 Equity securities: Unrealized loss for less than twelve months 1 54 — — — — Unrealized loss for twelve months or longer 2 7,009 75 2 11,107 343 3 7,063 75 2 11,107 343 Total available for sale: Unrealized loss for less than twelve months 77 400,403 5,861 68 267,719 5,863 Unrealized loss for twelve months or longer 11 25,361 995 11 30,877 1,223 88 $ 425,764 $ 6,856 79 $ 298,596 $ 7,086 March 31, 2017 December 31, 2016 Number of Unrealized Number of Unrealized Securities Fair Value Losses Securities Fair Value Losses Held to Maturity U.S. government agencies: Bonds: Unrealized loss for less than twelve months 4 $ 33,321 $ 1,192 4 $ 33,225 $ 1,287 Unrealized loss for twelve months or longer — — — — — — 4 33,321 1,192 4 33,225 1,287 Residential mortgage-backed securities: Unrealized loss for less than twelve months 1 6,131 11 2 13,178 6 Unrealized loss for twelve months or longer — — — — — — 1 6,131 11 2 13,178 6 Commercial mortgage-backed securities: Unrealized loss for less than twelve months 4 19,801 549 5 18,891 588 Unrealized loss for twelve months or longer 1 1,395 5 1 1,401 5 5 21,196 554 6 20,292 593 Collateralized mortgage obligations: Unrealized loss for less than twelve months 18 169,154 3,077 19 187,669 3,372 Unrealized loss for twelve months or longer — — — — — — 18 169,154 3,077 19 187,669 3,372 States and political subdivisions: Unrealized loss for less than twelve months 60 25,088 1,611 71 29,862 1,790 Unrealized loss for twelve months or longer 1 461 6 1 462 8 61 25,549 1,617 72 30,324 1,798 Total held to maturity: Unrealized loss for less than twelve months 87 253,495 6,440 101 282,825 7,043 Unrealized loss for twelve months or longer 2 1,856 11 2 1,863 13 89 $ 255,351 $ 6,451 103 $ 284,688 $ 7,056 During the three months ended March 31, 2017 and 2016, the Company did not record any other-than-temporary impairments (“OTTI”). Factors considered in the Company’s analysis include the reasons for the unrealized loss position, the severity and duration of the unrealized loss position, credit worthiness, and forecasted performance of the investee. While some of the securities held in the Company’s investment portfolio have decreased in value since the date of acquisition, the severity of loss and the duration of the loss position are not believed to be significant enough to warrant recording any OTTI of the securities. The Company does not intend, nor does the Company believe that is it likely that the Company will be required, to sell these securities before the recovery of the cost basis. Expected maturities may differ from contractual maturities because certain borrowers may have the right to call or prepay obligations with or without penalties. The amortized cost and fair value of securities, excluding trading and available for sale equity securities, at March 31, 2017 are shown by contractual maturity below (in thousands). Available for Sale Held to Maturity Amortized Amortized Cost Fair Value Cost Fair Value Due in one year or less $ 183,702 $ 183,982 $ 4,286 $ 4,297 Due after one year through five years 96,478 98,454 3,325 3,348 Due after five years through ten years 45,582 47,102 26,290 25,618 Due after ten years 31,625 32,438 47,959 45,924 357,387 361,976 81,860 79,187 Residential mortgage-backed securities 211,934 209,673 18,717 18,834 Collateralized mortgage obligations 157,656 154,444 205,176 202,214 Commercial mortgage-backed securities 9,218 9,190 31,604 31,152 $ 736,195 $ 735,283 $ 337,357 $ 331,387 The Company realized net gains of $5.9 million and $5.7 million from its trading securities portfolio during the three months ended March 31, 2017 and 2016, respectively. In addition, the Hilltop Broker-Dealers realized net gains from trading activities primarily associated with the structured finance business of $6.6 million and $5.6 million during the three months ended March 31, 2017 and 2016, respectively. All such realized net gains are recorded as a component of other noninterest income within the consolidated statements of operations. Securities with a carrying amount of $780.5 million and $695.1 million (with a fair value of $772.3 million and $688.1 million, respectively) at March 31, 2017 and December 31, 2016, respectively, were pledged to secure public and trust deposits, federal funds purchased and securities sold under agreements to repurchase, and for other purposes as required or permitted by law. Substantially all of these pledged securities were included in our available for sale and held to maturity securities portfolios at March 31, 2017 and December 31, 2016. Mortgage-backed securities and collateralized mortgage obligations consist principally of Government National Mortgage Association (“GNMA”), Federal National Mortgage Association (“FNMA”) and Federal Home Loan Mortgage Corporation (“FHLMC”) pass-through and participation certificates. GNMA securities are guaranteed by the full faith and credit of the United States, while FNMA and FHLMC securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States. At both March 31, 2017 and December 31, 2016, NLC had investments on deposit in custody for various state insurance departments with aggregate carrying values of $9.2 million. |
Non-Covered Loans and Allowance
Non-Covered Loans and Allowance for Non-Covered Loan Losses | 3 Months Ended |
Mar. 31, 2017 | |
Non-Covered Loans and Allowance for Non-Covered Loan Losses | |
Non-Covered Loans and Allowance for Non-Covered Loan Losses | 5. Non-Covered Loans and Allowance for Non-Covered Loan Losses Non-covered loans refer to loans not covered by the FDIC loss-share agreements. Covered loans are discussed in Note 6 to the consolidated financial statements. Non-covered loans summarized by portfolio segment are as follows (in thousands). March 31, December 31, 2017 2016 Commercial and industrial $ 1,655,945 $ 1,696,453 Real estate 2,852,245 2,816,767 Construction and land development 767,798 786,850 Consumer 42,656 41,352 Broker-dealer (1) 465,209 502,077 5,783,853 5,843,499 Allowance for non-covered loan losses (55,157) (54,186) Total non-covered loans, net of allowance $ 5,728,696 $ 5,789,313 (1) Represents margin loans to customers and correspondents associated with our broker-dealer segment operations. In connection with the Bank Transactions, the Company acquired non-covered loans both with and without evidence of credit quality deterioration since origination. The following table presents the carrying values and the outstanding balances of non-covered PCI loans (in thousands). March 31, December 31, 2017 2016 Carrying amount $ 47,765 $ 51,432 Outstanding balance 63,716 67,988 Changes in the accretable yield for non-covered PCI loans were as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 13,116 $ 17,744 Reclassifications from nonaccretable difference, net (1) 139 2,343 Accretion (1,813) (3,919) Balance, end of period $ 11,442 $ 16,168 (1) Reclassifications from nonaccretable difference are primarily due to net increases in expected cash flows in the quarterly recasts. Reclassifications to nonaccretable difference occur when accruing loans are moved to non-accrual and expected cash flows are no longer predictable and the accretable yield is eliminated. The remaining nonaccretable difference for non-covered PCI loans was $20.6 million and $22.8 million at March 31, 2017 and December 31, 2016, respectively. Impaired loans exhibit a clear indication that the borrower’s cash flow may not be sufficient to meet principal and interest payments, which generally occurs when a loan is 90 days past due unless the asset is both well secured and in the process of collection. Non-covered impaired loans include non-accrual loans, troubled debt restructurings (“TDRs”), PCI loans and partially charged-off loans. The amounts shown in the following tables include loans accounted for on an individual basis, as well as acquired Pooled Loans. For Pooled Loans, the recorded investment with allowance and the related allowance consider impairment measured at the pool level. Non-covered impaired loans, segregated between those considered to be PCI loans and those without credit impairment at acquisition, are summarized by class in the following tables (in thousands). Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related March 31, 2017 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 22,495 $ 6,558 $ 1,455 $ 8,013 $ 208 Unsecured 2,150 — — — — Real estate: Secured by commercial properties 35,756 10,459 16,109 26,568 1,873 Secured by residential properties 13,256 8,414 1,779 10,193 181 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 4,983 1,030 1,683 2,713 326 Consumer 2,839 — 278 278 65 Broker-dealer — — — — — 81,479 26,461 21,304 47,765 2,653 Non-PCI Commercial and industrial: Secured 10,880 7,607 1,452 9,059 778 Unsecured 817 778 — 778 — Real estate: Secured by commercial properties 11,949 11,596 — 11,596 — Secured by residential properties 1,334 1,074 — 1,074 — Construction and land development: Residential construction loans 15 — — — — Commercial construction loans and land development 680 — 661 661 144 Consumer 228 223 — 223 — Broker-dealer — — — — — 25,903 21,278 2,113 23,391 922 $ 107,382 $ 47,739 $ 23,417 $ 71,156 $ 3,575 Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related December 31, 2016 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 25,354 $ 3,234 $ 5,438 $ 8,672 $ 557 Unsecured — — — — — Real estate: Secured by commercial properties 38,005 11,097 17,413 28,510 1,907 Secured by residential properties 13,606 7,401 3,088 10,489 200 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 5,780 1,391 2,076 3,467 377 Consumer 3,223 237 57 294 56 Broker-dealer — — — — — 85,968 23,360 28,072 51,432 3,097 Non-PCI Commercial and industrial: Secured 6,311 3,313 1,372 4,685 115 Unsecured 946 925 — 925 — Real estate: Secured by commercial properties 10,134 10,000 — 10,000 — Secured by residential properties 1,344 1,116 — 1,116 — Construction and land development: Residential construction loans 28 28 — 28 — Commercial construction loans and land development 738 48 679 727 167 Consumer 246 244 — 244 — Broker-dealer — — — — — 19,747 15,674 2,051 17,725 282 $ 105,715 $ 39,034 $ 30,123 $ 69,157 $ 3,379 Average recorded investment in non-covered impaired loans is summarized by class in the following table (in thousands). Three Months Ended March 31, 2017 2016 Commercial and industrial: Secured $ 15,215 $ 26,155 Unsecured 852 41 Real estate: Secured by commercial properties 38,337 40,371 Secured by residential properties 11,436 12,524 Construction and land development: Residential construction loans 14 111 Commercial construction loans and land development 3,784 4,622 Consumer 520 655 Broker-dealer — — $ 70,158 $ 84,479 Non-covered non-accrual loans, excluding those classified as held for sale, are summarized by class in the following table (in thousands). March 31, December 31, 2017 2016 Commercial and industrial: Secured $ 12,712 $ 8,590 Unsecured 778 925 Real estate: Secured by commercial properties 11,596 11,034 Secured by residential properties 1,074 1,197 Construction and land development: Residential construction loans — 28 Commercial construction loans and land development 661 727 Consumer 223 244 Broker-dealer — — $ 27,044 $ 22,745 At March 31, 2017 and December 31, 2016, non-covered non-accrual loans included non-covered PCI loans of $3.7 million and $5.0 million, respectively, for which discount accretion has been suspended because the extent and timing of cash flows from these non-covered PCI loans can no longer be reasonably estimated. In addition to the non-covered non-accrual loans in the table above, $1.8 million and $1.7 million of real estate loans secured by residential properties and classified as held for sale were in non-accrual status at March 31, 2017 and December 31, 2016, respectively. Interest income, including recoveries and cash payments, recorded on non-covered impaired loans was $0.3 million and $0.1 million during the three months ended March 31, 2017 and 2016, respectively. Except as noted above, non-covered PCI loans are considered to be performing due to the application of the accretion method. The Bank classifies loan modifications as TDRs when it concludes that it has both granted a concession to a debtor and that the debtor is experiencing financial difficulties. Loan modifications are typically structured to create affordable payments for the debtor and can be achieved in a variety of ways. The Bank modifies loans by reducing interest rates and/or lengthening loan amortization schedules. The Bank may also reconfigure a single loan into two or more loans (“A/B Note”). The typical A/B Note restructure results in a “bad” loan which is charged off and a “good” loan or loans the terms of which comply with the Bank’s customary underwriting policies. The debt charged off on the “bad” loan is not forgiven to the debtor. Information regarding TDRs granted during the three months ended March 31, 2017 and 2016, respectively is shown in the following table (in thousands). At March 31, 2017 and December 31, 2016, the Bank had nominal unadvanced commitments to borrowers whose loans have been restructured in TDRs. Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Number of Balance at Balance at Number of Balance at Balance at Loans Extension End of Period Loans Extension End of Period Commercial and industrial: Secured 1 $ 1,357 $ 1,342 1 $ 1,196 $ 1,196 Unsecured — — — — — — Real estate: Secured by commercial properties 1 1,481 1,470 — — — Secured by residential properties — — — — — — Construction and land development: Residential construction loans — — — — — — Commercial construction loans and land development — — — — — — Consumer — — — — — — Broker-dealer — — — — — — 2 $ 2,838 $ 2,812 1 $ 1,196 $ 1,196 All of the non-covered loan modifications included in the table above involved payment term extensions. The Bank did not grant principal reductions on any restructured non-covered loans during the three months ened March 31, 2017 and 2016. The following table presents information regarding TDRs granted during the twelve months preceding March 31, 2017 and 2016, respectively, for which a payment was at least 30 days past due (dollars in thousands). Twelve Months Preceding March 31, 2017 Twelve Months Preceding March 31, 2016 Number of Balance at Balance at Number of Balance at Balance at Loans Extension End of Period Loans Extension End of Period Commercial and industrial: Secured — $ — $ — — $ — $ — Unsecured — — — — — — Real estate: Secured by commercial properties 1 1,481 1,470 1 1,084 1,017 Secured by residential properties — — — — — — Construction and land development: Residential construction loans — — — — — — Commercial construction loans and land development — — — — — — Consumer — — — — — — Broker-dealer — — — — — — 1 $ 1,481 $ 1,470 1 $ 1,084 $ 1,017 An analysis of the aging of the Bank’s non-covered loan portfolio is shown in the following tables (in thousands). Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total Past Due March 31, 2017 30-59 Days 60-89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ 3,816 $ 1,186 $ 3,643 $ 8,645 $ 1,544,697 $ 8,013 $ 1,561,355 $ 14 Unsecured 1,814 — — 1,814 92,776 — 94,590 — Real estate: Secured by commercial properties 5,489 54 78 5,621 2,025,795 26,568 2,057,984 — Secured by residential properties 602 419 — 1,021 783,047 10,193 794,261 — Construction and land development: Residential construction loans — — — — 136,354 — 136,354 — Commercial construction loans and land development 24 — 661 685 628,046 2,713 631,444 — Consumer 230 26 4 260 42,118 278 42,656 4 Broker-dealer — — — — 465,209 — 465,209 — $ 11,975 $ 1,685 $ 4,386 $ 18,046 $ 5,718,042 $ 47,765 $ 5,783,853 $ 18 Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total Past Due December 31, 2016 30-59 Days 60-89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ 4,727 $ 704 $ 6,770 $ 12,201 $ 1,576,239 $ 8,672 $ 1,597,112 $ 3,095 Unsecured 596 1 909 1,506 97,835 — 99,341 1 Real estate: Secured by commercial properties 550 9,417 1,492 11,459 1,915,126 28,510 1,955,095 — Secured by residential properties 506 361 369 1,236 849,947 10,489 861,672 — Construction and land development: Residential construction loans — 28 — 28 128,624 — 128,652 — Commercial construction loans and land development 2,500 1,784 48 4,332 650,399 3,467 658,198 — Consumer 176 31 — 207 40,851 294 41,352 — Broker-dealer — — — — 502,077 — 502,077 — $ 9,055 $ 12,326 $ 9,588 $ 30,969 $ 5,761,098 $ 51,432 $ 5,843,499 $ 3,096 In addition to the non-covered loans shown in the table above, $42.7 million and $44.4 million of loans included in loans held for sale (with an unpaid principal balance of $43.5 million and $44.9 million, respectively) were 90 days past due and accruing interest at March 31, 2017 and December 31, 2016, respectively. These loans are guaranteed by U.S. government agencies and include loans that are subject to repurchase, or have been repurchased, by PrimeLending. Management tracks credit quality trends on a quarterly basis related to: (i) past due levels, (ii) non-performing asset levels, (iii) classified loan levels, (iv) net charge-offs, and (v) general economic conditions in the state and local markets. The Bank utilizes a risk grading matrix to assign a risk grade to each of the loans in its portfolio. A risk rating is assigned based on an assessment of the borrower’s management, collateral position, financial capacity, and economic factors. The general characteristics of the various risk grades are described below. Pass – “Pass” loans present a range of acceptable risks to the Bank. Loans that would be considered virtually risk-free are rated Pass – low risk. Loans that exhibit sound standards based on the grading factors above and present a reasonable risk to the Bank are rated Pass – normal risk. Loans that exhibit a minor weakness in one or more of the grading criteria but still present an acceptable risk to the Bank are rated Pass – high risk. Special Mention – “Special Mention” loans have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in a deterioration of the repayment prospects for the loans and weaken the Bank’s credit position at some future date. Special Mention loans are not adversely classified and do not expose the Bank to sufficient risk to require adverse classification. Substandard – “Substandard” loans are inadequately protected by the current sound worth and paying capacity of the obligor or the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Many substandard loans are considered impaired. PCI – “PCI” loans exhibited evidence of credit deterioration at acquisition that made it probable that all contractually required principal payments would not be collected. The following tables present the internal risk grades of non-covered loans, as previously described, in the portfolio by class (in thousands). March 31, 2017 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 1,495,445 $ 853 $ 57,044 $ 8,013 $ 1,561,355 Unsecured 93,186 — 1,404 — 94,590 Real estate: Secured by commercial properties 2,001,976 975 28,465 26,568 2,057,984 Secured by residential properties 775,056 3,321 5,691 10,193 794,261 Construction and land development: Residential construction loans 136,354 — — — 136,354 Commercial construction loans and land development 627,893 — 838 2,713 631,444 Consumer 42,128 5 245 278 42,656 Broker-dealer 465,209 — — — 465,209 $ 5,637,247 $ 5,154 $ 93,687 $ 47,765 $ 5,783,853 December 31, 2016 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 1,531,895 $ 72 $ 56,473 $ 8,672 $ 1,597,112 Unsecured 97,646 — 1,695 — 99,341 Real estate: Secured by commercial properties 1,888,231 3,693 34,661 28,510 1,955,095 Secured by residential properties 846,420 — 4,763 10,489 861,672 Construction and land development: Residential construction loans 128,624 — 28 — 128,652 Commercial construction loans and land development 653,808 — 923 3,467 658,198 Consumer 40,789 6 263 294 41,352 Broker-dealer 502,077 — — — 502,077 $ 5,689,490 $ 3,771 $ 98,806 $ 51,432 $ 5,843,499 Allowance for Loan Losses The allowance for both originated and acquired loans is subject to regulatory examinations and determinations as to adequacy, which may take into account such factors as the methodology used to calculate the allowance and the size of the allowance. The Company’s analysis of the level of the allowance for loan losses to ensure that it is appropriate for the estimated credit losses in the portfolio consistent with the Interagency Policy Statement on the Allowance for Loan and Lease Losses and the Receivables and Contingencies Topics of the ASC is described in detail in Note 5 to the consolidated financial statements included in the Company’s 2016 Form 10-K. Changes in the allowance for non-covered loan losses, distributed by portfolio segment, are shown below (in thousands). Commercial and Construction and Three Months Ended March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Balance, beginning of period $ 21,369 $ 25,236 $ 7,002 $ 424 $ 155 $ 54,186 Provision charged to (recapture from) operations 475 922 (112) 56 (132) 1,209 Loans charged off (605) (82) (11) (34) — (732) Recoveries on charged off loans 440 36 — 18 — 494 Balance, end of period $ 21,679 $ 26,112 $ 6,879 $ 464 $ 23 $ 55,157 Commercial and Construction and Three Months Ended March 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Balance, beginning of period $ 19,845 $ 18,983 $ 6,064 $ 314 $ 209 $ 45,415 Provision charged to (recapture from) operations 1,016 3,233 (503) 32 (93) 3,685 Loans charged off (1,350) — — (52) (2) (1,404) Recoveries on charged off loans 658 56 — 40 — 754 Balance, end of period $ 20,169 $ 22,272 $ 5,561 $ 334 $ 114 $ 48,450 The non-covered loan portfolio was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 8,719 $ 10,842 $ 661 $ 186 $ — $ 20,408 Loans collectively evaluated for impairment 1,639,213 2,804,642 764,424 42,192 465,209 5,715,680 PCI Loans 8,013 36,761 2,713 278 — 47,765 $ 1,655,945 $ 2,852,245 $ 767,798 $ 42,656 $ 465,209 $ 5,783,853 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 4,508 $ 9,704 $ 727 $ 205 $ — $ 15,144 Loans collectively evaluated for impairment 1,683,273 2,768,064 782,656 40,853 502,077 5,776,923 PCI Loans 8,672 38,999 3,467 294 — 51,432 $ 1,696,453 $ 2,816,767 $ 786,850 $ 41,352 $ 502,077 $ 5,843,499 The allowance for non-covered loan losses was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 778 $ — $ 144 $ — $ — $ 922 Loans collectively evaluated for impairment 20,693 24,058 6,409 399 23 51,582 PCI Loans 208 2,054 326 65 — 2,653 $ 21,679 $ 26,112 $ 6,879 $ 464 $ 23 $ 55,157 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 115 $ — $ 167 $ — $ — $ 282 Loans collectively evaluated for impairment 20,697 23,129 6,458 368 155 50,807 PCI Loans 557 2,107 377 56 — 3,097 $ 21,369 $ 25,236 $ 7,002 $ 424 $ 155 $ 54,186 |
Covered Assets and Indemnificat
Covered Assets and Indemnification Asset | 3 Months Ended |
Mar. 31, 2017 | |
Covered Assets and Indemnification Asset | |
Covered Assets and Indemnification Asset. | 6. Covered Assets and Indemnification Asset The Bank acquired certain assets and assumed certain liabilities of FNB in connection with an FDIC-assisted transaction on September 13, 2013 (the “Bank Closing Date”). As part of the Purchase and Assumption Agreement by and among the FDIC (as receiver of FNB), the Bank and the FDIC (the “P&A Agreement”), the Bank and the FDIC entered into loss-share agreements covering future losses incurred on certain acquired loans and OREO. The Company refers to acquired commercial and single family residential loan portfolios and OREO that are subject to the loss-share agreements as “covered loans” and “covered OREO”, respectively, and these assets are presented as separate line items in the Company’s consolidated balance sheets. Collectively, covered loans and covered OREO are referred to as “covered assets”. Pursuant to the loss-share agreements, the FDIC has agreed to reimburse the Bank the following amounts with respect to the covered assets: (i) 80% of net losses on the first $240.4 million of net losses incurred; (ii) 0% of net losses in excess of $240.4 million up to and including $365.7 million of net losses incurred; and (iii) 80% of net losses in excess of $365.7 million of net losses incurred. Net losses are defined as book value losses plus certain defined expenses incurred in the resolution of assets, less subsequent recoveries. Under the loss-share agreement for commercial assets, the amount of subsequent recoveries that are reimbursable to the FDIC for a particular asset is limited to book value losses and expenses actually billed plus any book value charge-offs incurred prior to the Bank Closing Date. There is no limit on the amount of subsequent recoveries reimbursable to the FDIC under the loss-share agreement for single family residential assets. The loss-share agreements for commercial and single family residential assets are in effect for five years and ten years, respectively, from the Bank Closing Date, and the loss recovery provisions to the FDIC are in effect for eight years and ten years, respectively, from the Bank Closing Date. The asset arising from the loss-share agreements, referred to as the “FDIC Indemnification Asset,” is measured separately from the covered loan portfolio because the agreements are not contractually embedded in the covered loans and are not transferable should the Bank choose to dispose of the covered loans. In accordance with the loss-share agreements, the Bank may be required to make a “true-up” payment to the FDIC approximately ten years following the Bank Closing Date if its actual net realized losses over the life of the loss-share agreements are less than the FDIC’s initial estimate of losses on covered assets. The “true-up” payment is calculated using a defined formula set forth in the P&A Agreement. At March 31, 2017, the Bank has recorded a related “true-up” payment accrual of $14.9 million based on the current estimate of aggregate realized losses on covered assets over the life of the loss-share agreements. Covered Loans and Allowance for Covered Loan Losses Loans acquired in the FNB Transaction that are subject to a loss-share agreement are referred to as “covered loans” and reported separately in the consolidated balance sheets. Covered loans are reported exclusive of the cash flow reimbursements that may be received from the FDIC. The Bank’s portfolio of acquired covered loans had a fair value of $1.1 billion as of the Bank Closing Date, with no carryover of any allowance for loan losses. Acquired covered loans were preliminarily segregated between those considered to be PCI loans and those without credit impairment at acquisition. In connection with the FNB Transaction, the Bank acquired loans both with and without evidence of credit quality deterioration since origination. The Company’s accounting policies for acquired covered loans, including covered PCI loans, are consistent with the accounting policies for acquired non-covered loans, as described in Note 5 to the consolidated financial statements. The Company has established under its PCI accounting policy a framework to aggregate certain acquired covered loans into various loan pools based on a minimum of two layers of common risk characteristics for the purpose of determining their respective fair values as of their acquisition dates, and for applying the subsequent recognition and measurement provisions for income accretion and impairment testing. The following table presents the carrying value of the covered loans summarized by portfolio segment (in thousands). March 31, December 31, 2017 2016 Commercial and industrial $ 2,022 $ 2,697 Real estate 227,241 244,469 Construction and land development 6,171 8,961 235,434 256,127 Allowance for covered loans (753) (413) Total covered loans, net of allowance $ 234,681 $ 255,714 The following table presents the carrying value and the outstanding contractual balance of covered PCI loans (in thousands). March 31, December 31, 2017 2016 Carrying amount $ 118,393 $ 133,754 Outstanding balance 240,801 266,098 Changes in the accretable yield for covered PCI loans were as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 143,731 $ 176,719 Reclassifications from nonaccretable difference, net (1) 11,406 9,633 Transfer of loans to covered OREO (2) (118) (109) Accretion (12,553) (17,110) Balance, end of period $ 142,466 $ 169,133 (1) Reclassifications from nonaccretable difference are primarily due to net increases in expected cash flows in the quarterly recasts, but may also include the reclassification and immediate income recognition of nonaccretable difference due to the favorable resolution of loans accounted for individually. Reclassifications to nonaccretable difference occur when accruing loans are moved to non-accrual and expected cash flows are no longer predictable and the accretable yield is eliminated. (2) Transfer of loans to covered OREO is the difference between the value removed from the pool and the expected cash flows for the loan. The remaining nonaccretable difference for covered PCI loans was $66.6 million and $94.5 million at March 31, 2017 and December 31, 2016, respectively. During the three months ended March 31, 2017 and 2016, a combination of factors affecting the inputs to the Bank’s quarterly recast process led to the reclassifications from nonaccretable difference to accretable yield. These transfers resulted from revised cash flows that reflect better-than-expected performance of the covered PCI loan portfolio as a result of the Bank’s strategic decision to dedicate resources to the liquidation of covered loans during the noted periods. Covered impaired loans include non-accrual loans, TDRs, PCI loans and partially charged-off loans. The amounts shown in the following tables include Pooled Loans, as well as loans accounted for on an individual basis. For Pooled Loans, the recorded investment with allowance and the related allowance consider impairment measured at the pool level. Covered impaired loans, segregated between those considered to be PCI loans and those without credit impairment at acquisition, are summarized by class in the following tables (in thousands). Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related March 31, 2017 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 5,350 $ 537 $ 191 $ 728 $ 7 Unsecured 6,908 173 — 173 — Real estate: Secured by commercial properties 130,869 29,355 15,326 44,681 578 Secured by residential properties 142,319 69,043 1,192 70,235 125 Construction and land development: Residential construction loans 879 — — — — Commercial construction loans and land development 20,310 2,576 — 2,576 — 306,635 101,684 16,709 118,393 710 Non-PCI Commercial and industrial: Secured 52 52 — 52 — Unsecured — — — — — Real estate: Secured by commercial properties 392 302 — 302 — Secured by residential properties 4,445 3,793 — 3,793 — Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 36 30 — 30 — 4,925 4,177 — 4,177 — $ 311,560 $ 105,861 $ 16,709 $ 122,570 $ 710 Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related December 31, 2016 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 10,579 $ 1,024 $ 189 $ 1,213 $ 13 Unsecured 3,259 299 — 299 — Real estate: Secured by commercial properties 143,934 26,415 26,222 52,637 271 Secured by residential properties 148,384 73,240 1,161 74,401 60 Construction and land development: Residential construction loans 766 — — — — Commercial construction loans and land development 23,522 5,204 — 5,204 — 330,444 106,182 27,572 133,754 344 Non-PCI Commercial and industrial: Secured 52 52 — 52 — Unsecured — — — — — Real estate: Secured by commercial properties 396 310 — 310 — Secured by residential properties 4,175 3,537 — 3,537 — Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 24 20 — 20 — 4,647 3,919 — 3,919 — $ 335,091 $ 110,101 $ 27,572 $ 137,673 $ 344 Average investment in covered impaired loans is summarized by class in the following table (in thousands). Three Months Ended March 31, 2017 2016 Commercial and industrial: Secured $ 1,023 $ 5,509 Unsecured 236 1,786 Real estate: Secured by commercial properties 48,965 92,941 Secured by residential properties 75,983 95,788 Construction and land development: Residential construction loans — 673 Commercial construction loans and land development 3,915 17,365 $ 130,122 $ 214,062 Covered non-accrual loans are summarized by class in the following table (in thousands). March 31, December 31, 2017 2016 Commercial and industrial: Secured $ 52 $ 52 Unsecured — — Real estate: Secured by commercial properties 302 730 Secured by residential properties 3,294 3,035 Construction and land development: Residential construction loans — — Commercial construction loans and land development 30 19 $ 3,678 $ 3,836 At March 31, 2017, there were no covered PCI loans included within non-accrual loans for which discount accretion has been suspended. At December 31, 2016, covered non-accrual loans included covered PCI loans of $0.4 million, for which discount accretion has been suspended because the extent and timing of cash flows from these covered PCI loans can no longer be reasonably estimated. Interest income, including recoveries and cash payments, recorded on covered impaired loans was $0.1 million during the three months ended March 31, 2017, while interest income recorded on covered impaired loans during the three months ended March 31, 2016 was nominal. Except as noted above, covered PCI loans are considered to be performing due to the application of the accretion method. The Bank classifies loan modifications of covered loans as TDRs in a manner consistent with that of non-covered loans as discussed in Note 5 to the consolidated financial statements. The Bank did not grant any TDRs during the three months ended March 31, 2017 and 2016, respectively. Pooled Loans are not in the scope of the disclosure requirements for TDRs. At March 31, 2017 and December 31, 2016, the Bank had nominal unadvanced commitments to borrowers whose loans have been restructured in TDRs. There were no TDRs granted during the twelve months preceding March 31, 2017 and 2016, respectively, for which a payment was at least 30 days past due. An analysis of the aging of the Bank’s covered loan portfolio is shown in the following tables (in thousands). Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total (Non ‑ PCI) Past Due March 31, 2017 30 ‑ 59 Days 60 ‑ 89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ — $ — $ 96 $ 96 $ 1,025 $ 728 $ 1,849 $ 44 Unsecured — — — — — 173 173 — Real estate: Secured by commercial properties 74 — — 74 18,446 44,681 63,201 — Secured by residential properties 3,352 1,182 1,361 5,895 87,910 70,235 164,040 — Construction and land development: Residential construction loans — — — — — — — — Commercial construction loans and land development — — 13 13 3,582 2,576 6,171 — $ 3,426 $ 1,182 $ 1,470 $ 6,078 $ 110,963 $ 118,393 $ 235,434 $ 44 Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total (Non ‑ PCI) Past Due December 31, 2016 30 ‑ 59 Days 60 ‑ 89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ — $ 6 $ 96 $ 102 $ 1,083 $ 1,213 $ 2,398 $ 44 Unsecured — — — — — 299 299 — Real estate: Secured by commercial properties 96 229 — 325 19,132 52,637 72,094 — Secured by residential properties 3,511 1,345 1,479 6,335 91,639 74,401 172,375 129 Construction and land development: Residential construction loans — — — — — — — — Commercial construction loans and land development 15 — — 15 3,742 5,204 8,961 — $ 3,622 $ 1,580 $ 1,575 $ 6,777 $ 115,596 $ 133,754 $ 256,127 $ 173 The Bank assigns a risk grade to each of its covered loans in a manner consistent with the existing loan review program and risk grading matrix used for non-covered loans, as described in Note 5 to the consolidated financial statements. The following tables present the internal risk grades of covered loans in the portfolio by class (in thousands). March 31, 2017 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 543 $ — $ 578 $ 728 $ 1,849 Unsecured — — — 173 173 Real estate: Secured by commercial properties 17,210 — 1,310 44,681 63,201 Secured by residential properties 86,695 453 6,657 70,235 164,040 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 2,143 — 1,452 2,576 6,171 $ 106,591 $ 453 $ 9,997 $ 118,393 $ 235,434 December 31, 2016 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 592 $ — $ 593 $ 1,213 $ 2,398 Unsecured — — — 299 299 Real estate: Secured by commercial properties 17,996 — 1,461 52,637 72,094 Secured by residential properties 90,563 461 6,950 74,401 172,375 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 2,281 — 1,476 5,204 8,961 $ 111,432 $ 461 $ 10,480 $ 133,754 $ 256,127 The Bank’s impairment methodology for covered loans is consistent with the methodology for non-covered loans, and is discussed in detail in Notes 5 and 6 to the consolidated financial statements included in the Company’s 2016 Form 10-K. Changes in the allowance for covered loan losses, distributed by portfolio segment, are shown below (in thousands). Commercial and Construction and Three months ended March 31, 2017 Industrial Real Estate Land Development Total Balance, beginning of period $ 35 $ 378 $ — $ 413 Provision charged to (recapture from) operations (17) 513 — 496 Loans charged off (6) (160) — (166) Recoveries on charged off loans 4 5 1 10 Balance, end of period $ 16 $ 736 $ 1 $ 753 Commercial and Construction and Three months ended March 31, 2016 Industrial Real Estate Land Development Total Balance, beginning of period $ 758 $ 774 $ — $ 1,532 Provision charged to (recapture from) operations (314) (23) 59 (278) Loans charged off (6) (16) (22) (44) Recoveries on charged off loans — 7 — 7 Balance, end of period $ 438 $ 742 $ 37 $ 1,217 The covered loan portfolio was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 1,121 112,325 3,595 117,041 PCI Loans 901 114,916 2,576 118,393 $ 2,022 $ 227,241 $ 6,171 $ 235,434 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 1,185 117,431 3,757 122,373 PCI Loans 1,512 127,038 5,204 133,754 $ 2,697 $ 244,469 $ 8,961 $ 256,127 The allowance for covered loan losses was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 9 33 1 43 PCI Loans 7 703 — 710 $ 16 $ 736 $ 1 $ 753 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 22 47 — 69 PCI Loans 13 331 — 344 $ 35 $ 378 $ — $ 413 Covered Other Real Estate Owned A summary of the activity in covered OREO is as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 51,642 $ 99,090 Additions to covered OREO 1,723 4,542 Dispositions of covered OREO (6,799) (14,977) Valuation adjustments in the period (1,192) (9,765) Balance, end of period $ 45,374 $ 78,890 During the three months ended March 31, 2017 and 2016, the Bank wrote down certain covered OREO assets to fair value to reflect new appraisals on certain OREO acquired in the FNB Transaction and OREO acquired from the foreclosure on certain FNB loans acquired in the FNB Transaction. Although the Bank recorded a fair value discount on the acquired assets upon acquisition, in some cases additional downward valuations were required. These additional downward valuation adjustments reflect changes to the assumptions regarding the fair value of the OREO, including in some cases the intended use of the OREO due to the availability of more information, as well as the passage of time. The process of determining fair value is subjective in nature and requires the use of significant estimates and assumptions. Although the Bank makes market-based assumptions when valuing acquired assets, new information may come to light that causes estimates to increase or decrease. When the Bank determines, based on subsequent information, that its estimates require adjustment, the Bank records the adjustment. The accounting for such adjustments requires that the decreases to the initially recorded fair value be recorded at the time such new information is received, while increases to fair value are recorded when the asset is subsequently sold. FDIC Indemnification Asset A summary of the activity in the FDIC Indemnification Asset is as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 71,313 $ 91,648 FDIC Indemnification Asset accretion (amortization) (3,949) 87 Transfers to due from FDIC and other (19,424) (11,213) Balance, end of period $ 47,940 $ 80,522 As of March 31, 2017, the Bank had billed and collected $140.3 million from the FDIC, which represented reimbursable covered losses and expenses through December 31, 2016. |
Mortgage Servicing Rights
Mortgage Servicing Rights | 3 Months Ended |
Mar. 31, 2017 | |
Mortgage Servicing Rights | |
Mortgage Servicing Rights | 7. Mortgage Servicing Rights The following tables present the changes in fair value of the Company’s MSR asset, as included in other assets within the consolidated balance sheets, and other information related to the serviced portfolio (dollars in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 61,968 $ 52,285 Additions 1,224 1,639 Sales (17,499) — Changes in fair value: Due to changes in model inputs or assumptions (1) 857 (12,842) Due to customer payoffs (977) (1,219) Balance, end of period $ 45,573 $ 39,863 March 31, December 31, 2017 2016 Mortgage loans serviced for others $ 3,789,523 $ 5,480,943 MSR asset as a percentage of serviced mortgage loans 1.20 % 1.13 % (1) Primarily represents normal customer payments, changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates and the refinement of other MSR model assumptions. The key assumptions used in measuring the fair value of the Company’s MSR asset were as follows. March 31, December 31, 2017 2016 Weighted average constant prepayment rate 10.45 % 10.47 % Weighted average discount rate 11.14 % 10.95 % Weighted average life (in years) 7.0 6.9 A sensitivity analysis of the fair value of the Company’s MSR asset to certain key assumptions is presented in the following table (in thousands). March 31, December 31, 2017 2016 Constant prepayment rate: Impact of 10% adverse change $ (1,648) $ (2,297) Impact of 20% adverse change (3,235) (4,471) Discount rate: Impact of 10% adverse change (1,895) (2,539) Impact of 20% adverse change (3,641) (4,882) This sensitivity analysis presents the effect of hypothetical changes in key assumptions on the fair value of the MSR asset. The effect of such hypothetical change in assumptions generally cannot be extrapolated because the relationship of the change in one key assumption to the change in the fair value of the MSR asset is not linear. In addition, in the analysis, the impact of an adverse change in one key assumption is calculated independent of any impact on other assumptions. In reality, changes in one assumption may change another assumption. Contractually specified servicing fees, late fees and ancillary fees earned of $6.5 million and $5.9 million during the three months ended March 31, 2017 and 2016, respectively, were included in other noninterest income within the consolidated statements of operations. |
Deposits
Deposits | 3 Months Ended |
Mar. 31, 2017 | |
Deposits | |
Deposits | 8. Deposits Deposits are summarized as follows (in thousands). March 31, December 31, 2017 2016 Noninterest-bearing demand $ 2,272,905 $ 2,199,483 Interest-bearing: NOW accounts 1,224,157 1,252,832 Money market 1,891,500 1,626,218 Brokered - money market 125,205 125,272 Demand 389,376 384,847 Savings 239,743 279,911 Time 1,166,383 1,145,859 Brokered - time 20,593 49,389 $ 7,329,862 $ 7,063,811 |
Short-term Borrowings
Short-term Borrowings | 3 Months Ended |
Mar. 31, 2017 | |
Short-term Borrowings | |
Short-term Borrowings | 9. Short-term Borrowings Short-term borrowings are summarized as follows (in thousands). March 31, December 31, 2017 2016 Federal funds purchased $ 112,350 $ 87,125 Securities sold under agreements to repurchase 364,927 195,164 Federal Home Loan Bank 150,000 1,000,000 Short-term bank loans 126,500 135,000 $ 753,777 $ 1,417,289 Federal funds purchased and securities sold under agreements to repurchase generally mature daily, on demand, or on some other short-term basis. The Bank and the Hilltop Broker-Dealers execute transactions to sell securities under agreements to repurchase with both customers and other broker-dealers. Securities involved in these transactions are held by the Bank, the Hilltop Broker-Dealers or a third-party dealer. Information concerning federal funds purchased and securities sold under agreements to repurchase is shown in the following tables (dollars in thousands). Three Months Ended March 31, 2017 2016 Average balance during the period $ 386,624 $ 329,392 Average interest rate during the period 0.76 % 0.49 % March 31, December 31, 2017 2016 Average interest rate at end of period 0.69 % 0.42 % Securities underlying the agreements at end of period: Carrying value $ 371,859 $ 209,877 Estimated fair value $ 379,390 $ 206,641 Federal Home Loan Bank (“FHLB”) short-term borrowings mature over terms not exceeding 365 days and are collateralized by FHLB Dallas stock, nonspecified real estate loans and certain specific commercial real estate loans. Other information regarding FHLB short-term borrowings is shown in the following tables (dollars in thousands). Three Months Ended March 31, 2017 2016 Average balance during the period $ 180,000 $ 234,341 Average interest rate during the period 0.61 % 0.44 % March 31, December 31, 2017 2016 Average interest rate at end of period 0.90 % 0.55 % The Hilltop Broker-Dealers use short-term bank loans periodically to finance securities owned, margin loans to customers and correspondents, and underwriting activities. Interest on the borrowings varies with the federal funds rate. The weighted average interest rate on the borrowings at March 31, 2017 and December 31, 2016 was 1.84% and 1.59%, respectively. |
Notes Payable
Notes Payable | 3 Months Ended |
Mar. 31, 2017 | |
Notes Payable | |
Notes Payable | 10. Notes Payable Notes payable consisted of the following (in thousands). March 31, December 31, 2017 2016 Senior Notes due April 2025, net of discount of $1,654 and $1,689, respectively $ 148,346 $ 148,311 FHLB notes, net of premium of $572 and $627, respectively, with maturities ranging from April 2017 to June 2030 102,194 102,596 Insurance company note payable due March 2035 20,000 20,000 NLIC note payable due May 2033 10,000 10,000 NLIC note payable due September 2033 10,000 10,000 ASIC note payable due April 2034 7,500 7,500 Insurance company line of credit due December 31, 2017 3,000 3,000 Ventures line of credit due August 2017 17,952 16,505 Mutual line of credit due October 2017 5,709 — $ 324,701 $ 317,912 |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2017 | |
Income Taxes | |
Income Taxes | 11. Income Taxes The Company applies an estimated annual effective rate to interim period pre-tax income to calculate the income tax provision for the quarter in accordance with the principal method prescribed by the accounting guidance established for computing income taxes in interim periods. The Company’s effective tax rate was 36.4% and 33.8% during the three months ended March 31, 2017 and 2016, respectively. The effective tax rate during the three months ended March 31, 2016 was lower than the statutory rate primarily due to the recognition of excess tax benefits on share-based payment awards. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2017 | |
Commitments and Contingencies | |
Commitments and Contingencies | 12. Commitments and Contingencies Legal Matters The Company is subject to loss contingencies related to litigation, claims, investigations and legal and administrative cases and proceedings arising in the ordinary course of business. The Company evaluates these contingencies based on information currently available, including advice of counsel. The Company establishes accruals for those matters when a loss contingency is considered probable and the related amount is reasonably estimable. Any accruals are periodically reviewed and may be adjusted as circumstances change. A portion of the Company’s exposure with respect to loss contingencies may be offset by applicable insurance coverage. In determining the amounts of any accruals or estimates of possible loss contingencies, the Company does not take into account the availability of insurance coverage, other than that provided by reinsurers in the insurance segment. When it is practicable, the Company estimates loss contingencies for possible litigation and claims, whether or not there is an accrued probable loss. When the Company is able to estimate such possible losses, and when it estimates that it is reasonably possible it could incur losses, in excess of amounts accrued, the Company is required to make a disclosure of the aggregate estimation. As available information changes, however, the matters for which the Company is able to estimate, as well as the estimates themselves will be adjusted, accordingly. Assessments of litigation and claims exposures are difficult due to many factors that involve inherent unpredictability. Those factors include the following: the varying stages of the proceedings, particularly in the early stages; unspecified, unsupported, or uncertain damages; damages other than compensatory, such as punitive damages; a matter presenting meaningful legal uncertainties, including novel issues of law; multiple defendants and jurisdictions; whether discovery has begun or is complete; whether meaningful settlement discussions have commenced; and whether the claim involves a class action and if so, how the class is defined. As a result of some of these factors, the Company may be unable to estimate reasonably possible losses with respect to some or all of the pending and threatened litigation and claims asserted against the Company. Following completion of Hilltop’s acquisition of SWS, several purported holders of shares of SWS common stock filed petitions in the Court of Chancery of the State of Delaware seeking appraisal for their shares pursuant to Section 262 of the Delaware General Corporation Law. These petitions were consolidated as In re SWS Group, Inc. , C.A. No. 10554-VCG. The consolidated matter represents a total of approximately 5.2 million shares of SWS common stock. The Company continues to vigorously defend this matter. The Company is involved in information-gathering requests and investigations (both formal and informal), as well as reviews, examinations and proceedings (collectively, “Inquiries”) by various governmental regulatory agencies, law enforcement authorities and self-regulatory bodies regarding certain of its businesses, business practices and policies, as well as the conduct of persons with whom it does business. Additional Inquiries will arise from time to time. In connection with those Inquiries, the Company receives document requests, subpoenas and other requests for information. The Inquiries, including the Inquiry described below, could develop into administrative, civil or criminal proceedings or enforcement actions that could result in consequences that have a material effect on the Company's consolidated financial position, results of operations or cash flows as a whole. Such consequences could include adverse judgments, findings, settlements, penalties, fines, orders, injunctions, restitution, or alterations in the Company’s business practices, and could result in additional expenses and collateral costs, including reputational damage. As a part of an industry-wide Inquiry, PrimeLending received a subpoena from the Office of Inspector General of the U.S. Department of Housing and Urban Development regarding mortgage-related practices, including those relating to origination practices for loans insured by the Federal Housing Administration (the “FHA”). On August 20, 2014, PrimeLending received a Civil Investigative Demand from the United States Department of Justice (the “DOJ”) related to this Inquiry. According to the Civil Investigative Demand, the DOJ is conducting an investigation to determine whether PrimeLending has violated the False Claims Act in connection with originating and underwriting single-family residential mortgage loans insured by the FHA. The DOJ has advised PrimeLending that, based upon its review of a sample of loans for which an FHA insurance claim was paid by the U.S. Department of Housing and Urban Development (“HUD”), some of the loans do not meet FHA underwriting guidelines. PrimeLending, based upon its own review of the loan sample, does not agree with the sampling methodology and loan analysis employed by the DOJ. Remedies in these proceedings or settlements may include statutory damages, indemnification, fines and/or penalties. While we cannot estimate PrimeLending’s liability at this time, many institutions have settled these matters on terms that included large monetary penalties. PrimeLending has fully cooperated with this Inquiry, and continues its discussions with the DOJ. While the final outcome of litigation and claims exposures or of any Inquiries is inherently unpredictable, management is currently of the opinion that the outcome of pending and threatened litigation and Inquiries will not, except related to specific matters disclosed above, have a material effect on the Company’s business, consolidated financial position, results of operations or cash flows as a whole. However, in the event of unexpected future developments, it is reasonably possible that an adverse outcome in any of the matters discussed above could be material to the Company’s business, consolidated financial position, results of operations or cash flows for any particular reporting period of occurrence. Other Contingencies The mortgage origination segment may be responsible for errors or omissions relating to its representations and warranties that each loan sold meets certain requirements, including representations as to underwriting standards and the validity of certain borrower representations in connection with the loan. If determined to be at fault, the mortgage origination segment either repurchases the affected loan from the investor or reimburses the investor’s losses. The mortgage origination segment has established an indemnification liability reserve for such probable losses. Generally, the mortgage origination segment first becomes aware that an investor believes a loss has been incurred on a sold loan when it receives a written request from the investor to repurchase the loan or reimburse the investor’s losses. Upon completing its review of the investor’s request, the mortgage origination segment establishes a specific claims reserve for the loan if it concludes its obligation to the investor is both probable and reasonably estimable. An additional reserve has been established for probable investor losses that may have been incurred, but not yet reported to the mortgage origination segment based upon a reasonable estimate of such losses. Factors considered in the calculation of this reserve include, but are not limited to, the total volume of loans sold exclusive of specific investor requests, actual investor claim settlements and the severity of estimated losses resulting from future claims, and the mortgage origination segment’s history of successfully curing defects identified in investor claim requests. While the mortgage origination segment’s sales contracts typically include borrower early payment default repurchase provisions, these provisions have not been a primary driver of investor claims to date, and therefore, are not a primary factor considered in the calculation of this reserve. At March 31, 2017 and December 31, 2016, the mortgage origination segment’s indemnification liability reserve totaled $19.0 million and $18.2 million, respectively. The provision for indemnification losses was $0.8 million and $0.9 million during the three months ended March 31, 2017 and 2016, respectively. The following tables provide for a rollforward of claims activity for loans put-back to the mortgage origination segment based upon an alleged breach of a representation or warranty with respect to a loan sold and related indemnification liability reserve activity (in thousands). Representation and Warranty Specific Claims Activity - Origination Loan Balance Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 40,669 $ 57,298 Claims made 8,379 4,548 Claims resolved with no payment (8,098) (6,115) Repurchases (1,461) (1,157) Indemnification payments (244) (372) Balance, end of period $ 39,245 $ 54,202 Indemnification Liability Reserve Activity Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 18,239 $ 16,640 Additions for new sales 847 878 Repurchases (102) (112) Early payment defaults (69) (90) Indemnification payments (42) (169) Change in estimate 79 — Balance, end of period $ 18,952 $ 17,147 March 31, December 31, 2017 2016 Reserve for Indemnification Liability: Specific claims $ 1,751 $ 1,661 Incurred but not reported claims 17,201 16,578 Total $ 18,952 $ 18,239 Although management considers the total indemnification liability reserve to be appropriate, there may be changes in the reserve over time to address incurred losses, due to unanticipated adverse changes in the economy and historical loss patterns, discrete events adversely affecting specific borrowers or industries, and/or actions taken by institutions or investors. The impact of such matters is considered in the reserving process when probable and estimable. In connection with the FNB Transaction, the Bank entered into two loss-share agreements with the FDIC that collectively cover $1.2 billion of loans and OREO acquired in the FNB Transaction. Pursuant to the loss-share agreements, the FDIC has agreed to reimburse the Bank the following amounts with respect to the covered assets: (i) 80% of net losses on the first $240.4 million of net losses incurred; (ii) 0% of net losses in excess of $240.4 million up to and including $365.7 million of net losses incurred; and (iii) 80% of net losses in excess of $365.7 million of net losses incurred. Net losses are defined as book value losses plus certain defined expenses incurred in the resolution of assets, less subsequent recoveries. Under the loss-share agreement for commercial assets, the amount of subsequent recoveries that are reimbursable to the FDIC for a particular asset is limited to book value losses and expenses actually billed plus any book value charge-offs incurred prior to the Bank Closing Date. There is no limit on the amount of subsequent recoveries reimbursable to the FDIC under the loss-share agreement for single family residential assets. The loss-share agreements for commercial and single family residential assets are in effect for five years and ten years, respectively, from the Bank Closing Date and the loss recovery provisions to the FDIC are in effect for eight years and ten years, respectively, from the Bank Closing Date. As discussed in Note 6 to the consolidated financial statements, and in accordance with the loss-share agreements, the Bank may be required to make a “true-up” payment to the FDIC approximately ten years following the Bank Closing Date if its actual net realized losses over the life of the loss-share agreements are less than the FDIC’s initial estimate of losses on covered assets. The “true-up” payment is calculated using a defined formula set forth in the P&A Agreement. While the ultimate amount of any “true-up” payment is unknown at this time and will vary based upon the amount of future losses or recoveries within our covered loan portfolio, the Bank has recorded a related “true-up” payment accrual of $14.9 million at March 31, 2017 based on the current estimate of aggregate realized losses on covered assets over the life of the loss-share agreements. The initial estimate of the FDIC Indemnification Asset at the Bank Closing Date was recorded at the present value of 80% of $240.4 million. As of March 31, 2017, the Bank projects that the sum of actual plus projected covered losses and reimbursable expenses subject to the loss-share agreements will be less than $240.4 million. As of March 31, 2017, the Bank had billed $175.4 million of covered net losses to the FDIC, of which 80%, or $140.3 million, were reimbursable under the loss-share agreements. As of March 31, 2017, the Bank had received aggregate reimbursements of $140.3 million from the FDIC, which represented reimbursable covered losses and expenses through December 31, 2016. |
Financial Instruments with Off-
Financial Instruments with Off-Balance Sheet Risk | 3 Months Ended |
Mar. 31, 2017 | |
Financial Instruments with Off-Balance Sheet Risk | |
Financial Instruments with Off-Balance Sheet Risk | 13. Financial Instruments with Off-Balance Sheet Risk The Bank is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit that involve varying degrees of credit and interest rate risk in excess of the amount recognized in the consolidated financial statements. Such financial instruments are recorded in the consolidated financial statements when they are funded or related fees are incurred or received. The contract amounts of those instruments reflect the extent of involvement (and therefore the exposure to credit loss) the Bank has in particular classes of financial instruments. Commitments to extend credit are agreements to lend to a customer provided that the terms established in the contract are met. Commitments generally have fixed expiration dates and may require payment of fees. Because some commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. These letters of credit are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers. In the aggregate, the Bank had outstanding unused commitments to extend credit of $1.9 billion at March 31, 2017 and outstanding financial and performance standby letters of credit of $32.7 million at March 31, 2017. The Bank uses the same credit policies in making commitments and standby letters of credit as it does for on-balance sheet instruments. The amount of collateral obtained, if deemed necessary, in these transactions is based on management’s credit evaluation of the borrower. Collateral held varies but may include real estate, accounts receivable, marketable securities, interest-bearing deposit accounts, inventory, and property, plant and equipment. In the normal course of business, the Hilltop Broker-Dealers execute, settle, and finance various securities transactions that may expose the Hilltop Broker-Dealers to off-balance sheet risk in the event that a customer or counterparty does not fulfill its contractual obligations. Examples of such transactions include the sale of securities not yet purchased by customers or for the accounts of the Hilltop Broker-Dealers, use of derivatives to support certain non-profit housing organization clients, clearing agreements between the Hilltop Broker-Dealers and various clearinghouses and broker-dealers, secured financing arrangements that involve pledged securities, and when-issued underwriting and purchase commitments. |
Stock-Based Compensation
Stock-Based Compensation | 3 Months Ended |
Mar. 31, 2017 | |
Stock-Based Compensation | |
Stock-Based Compensation | 14. Stock-Based Compensation Pursuant to the Hilltop Holdings Inc. 2012 Equity Incentive Plan (the “2012 Plan”), the Company may grant nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units (“RSUs”), performance awards, dividend equivalent rights and other awards to employees of the Company, its subsidiaries and outside directors of the Company. In the aggregate, 4,000,000 shares of common stock may be delivered pursuant to awards granted under the 2012 Plan. At March 31, 2017, 1,769,625 shares of common stock remained available for issuance pursuant to the 2012 Plan, including shares that may be delivered pursuant to outstanding awards. Compensation expense related to the 2012 Plan was $2.7 million and $2.3 million during the three months ended March 31, 2017 and 2016, respectively. During the three months ended March 31, 2017 and 2016, Hilltop granted 3,513 and 5,516 shares of common stock, respectively, pursuant to the 2012 Plan to certain non-employee members of the Company’s Board of Directors for services rendered to the Company. Restricted Stock Awards and RSUs The following table summarizes information about nonvested Restricted Stock Award and RSU activity for the three months ended March 31, 2017 (shares in thousands). Restricted Stock Awards RSUs Weighted Weighted Average Average Grant Date Grant Date Outstanding Fair Value Outstanding Fair Value Balance, December 31, 2016 4 $ 19.95 1,456 $ 19.83 Granted - $ - 228 $ 28.15 Vested/Released - $ - (151) $ 23.38 Forfeited - $ - (37) $ 24.36 Balance, March 31, 2017 4 $ 19.95 1,496 $ 20.63 Vested/Released Restricted Stock Awards and RSUs include an aggregate of 29,727 shares withheld to satisfy employee statutory tax obligations during the three months ended March 31, 2017. Pursuant to certain RSU award agreements, an aggregate of 8,247 vested RSUs at March 31, 2017 require deferral of the settlement in shares and statutory tax obligations to a future date. At March 31, 2017, unrecognized compensation expense related to outstanding Restricted Stock Awards of $27 thousand is expected to be recognized over a weighted average period of 0.39 years. During the three months ended March 31, 2017, the Compensation Committee of the Board of Directors of the Company awarded certain executives and key employees an aggregate of 210,888 RSUs pursuant to the 2012 Plan. At March 31, 2017, 121,449 of these outstanding RSUs are subject to time-based vesting conditions and generally cliff vest on the third anniversary of the grant date, and 89,439 of these outstanding RSUs will cliff vest based upon the achievement of certain performance goals over a three-year period. At March 31, 2017, in the aggregate, 1,191,893 of the outstanding RSUs are subject to time-based vesting conditions and generally cliff vest on the third anniversary of the grant date, and 303,800 outstanding RSUs cliff vest based upon the achievement of certain performance goals over a three-year period. At March 31, 2017, unrecognized compensation expense related to outstanding RSUs of $16.3 million is expected to be recognized over a weighted average period of 1.54 years. |
Regulatory Matters
Regulatory Matters | 3 Months Ended |
Mar. 31, 2017 | |
Regulatory Matters | |
Regulatory Matters | 15. Regulatory Matters Banking and Hilltop PlainsCapital and Hilltop are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly additional discretionary — actions by regulators that, if undertaken, could have a direct, material effect on the consolidated financial statements. The regulations require PlainsCapital and Hilltop to meet specific capital adequacy guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Company performs reviews of the classification and calculation of risk-weighted assets to ensure accuracy and compliance with the Basel III regulatory capital requirements. The capital classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the companies to maintain minimum amounts and ratios (set forth in the following table) of Tier 1 capital (as defined in the regulations) to total average assets (as defined), and minimum ratios of common equity Tier 1, Tier 1 and total capital (as defined) to risk-weighted assets (as defined). In order to avoid limitations on capital distributions, including dividend payments, stock repurchases and certain discretionary bonus payments to executive officers, Basel III also implemented a capital conservation buffer, which requires a banking organization to hold a buffer above its minimum risk-based capital requirements. This buffer will help to ensure that banking organizations conserve capital when it is most needed, allowing them to better weather periods of economic stress. The buffer is measured relative to risk-weighted assets. The phase-in of the capital conservation buffer requirements began on January 1, 2016 for Hilltop and the Bank. Based on the actual ratios as shown in the table below, Hilltop and the Bank exceed each of the capital conservation buffer requirements in effect as of March 31, 2017, as well as the fully phased-in requirements through 2019. The following table shows the PlainsCapital’s and Hilltop’s actual capital amounts and ratios in accordance with Basel III compared to the regulatory minimum capital requirements including conservation buffer in effect at the end of the period and on a fully phased-in basis as if such requirements were currently in effect as measured at March 31, 2017 and December 31, 2016, respectively (dollars in thousands). Based on actual capital amounts and ratios shown in the following table, PlainsCapital’s ratios place it in the “well capitalized” (as defined) capital category under regulatory requirements. Minimum Capital Requirements Including Conservation Buffer In Effect at Fully To Be Well Actual End of Period Phased In Capitalized Amount Ratio Ratio Ratio Ratio March 31, 2017 Tier 1 capital (to average assets): PlainsCapital $ 1,125,727 13.09 % 4.0 % 4.0 % 5.0 % Hilltop 1,654,189 13.98 % 4.0 % 4.0 % N/A Common equity Tier 1 capital (to risk-weighted assets): PlainsCapital 1,125,727 15.50 % 5.75 % 7.0 % 6.5 % Hilltop 1,604,840 19.03 % 5.75 % 7.0 % N/A Tier 1 capital (to risk-weighted assets): PlainsCapital 1,125,727 15.50 % 7.25 % 8.5 % 8.0 % Hilltop 1,654,189 19.62 % 7.25 % 8.5 % N/A Total capital (to risk-weighted assets): PlainsCapital 1,183,495 16.30 % 9.25 % 10.5 % 10.0 % Hilltop 1,696,330 20.12 % 9.25 % 10.5 % N/A December 31, 2016 Tier 1 capital (to average assets): PlainsCapital $ 1,108,484 12.35 % 4.0 % 4.0 % 5.0 % Hilltop 1,652,101 13.51 % 4.0 % 4.0 % N/A Common equity Tier 1 capital (to risk-weighted assets): PlainsCapital 1,108,484 14.64 % 5.125 % 7.0 % 6.5 % Hilltop 1,602,400 18.30 % 5.125 % 7.0 % N/A Tier 1 capital (to risk-weighted assets): PlainsCapital 1,108,484 14.64 % 6.625 % 8.5 % 8.0 % Hilltop 1,652,101 18.87 % 6.625 % 8.5 % N/A Total capital (to risk-weighted assets): PlainsCapital 1,164,767 15.38 % 8.625 % 10.5 % 10.0 % Hilltop 1,693,240 19.34 % 8.625 % 10.5 % N/A Broker-Dealer Pursuant to the net capital requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), Hilltop Securities has elected to determine its net capital requirements using the alternative method. Accordingly, Hilltop Securities is required to maintain minimum net capital, as defined in Rule 15c3-1 promulgated under the Exchange Act, equal to the greater of $250,000 and $1,000,000, respectively, or 2% of aggregate debit balances, as defined in Rule 15c3-3 promulgated under the Exchange Act. Additionally, the net capital rule of the NYSE provides that equity capital may not be withdrawn or cash dividends paid if resulting net capital would be less than 5% of the aggregate debit items. HTS Independent Network follows the primary (aggregate indebtedness) method, as defined in Rule 15c3-1 promulgated under the Exchange Act, which requires the maintenance of the larger of minimum net capital of $250,000 or 1/15 of aggregate indebtedness. At March 31, 2017, the net capital position of each of the Hilltop Broker-Dealers was as follows (in thousands). HTS Hilltop Independent Securities Network Net capital $ 158,331 $ 3,080 Less required net capital 9,267 250 Excess net capital $ 149,064 $ 2,830 Net capital as a percentage of aggregate debit items 34.2 % Net capital in excess of 5% aggregate debit items $ 135,164 Under certain conditions, Hilltop Securities may be required to segregate cash and securities in a special reserve account for the benefit of customers under Rule 15c3-3 promulgated under the Exchange Act. Assets segregated under the provisions of the Exchange Act are not available for general corporate purposes. At March 31, 2017 and December 31, 2016, Hilltop Securities held cash of $166.4 million and $181.0 million, respectively, segregated in special reserve bank accounts for the benefit of customers. Hilltop Securities was not required to segregate cash and securities in special reserve accounts for the benefit of proprietary accounts of introducing broker-dealers at March 31, 2017 and December 31, 2016. The fair values of any segregated assets included in special reserve accounts were determined using Level 1 inputs. Mortgage Origination As a mortgage originator, PrimeLending and its subsidiaries are subject to minimum net worth and liquidity requirements established by the HUD and the GNMA, as applicable. On an annual basis, PrimeLending and its subsidiaries submit audited financial statements to HUD and GNMA, as applicable, documenting their respective compliance with its minimum net worth and liquidity requirements. As of March 31, 2017, PrimeLending and its subsidiaries’ net worth and liquidity exceeded the amounts required by both HUD and GNMA, as applicable. Insurance The statutory financial statements of the Company's insurance subsidiaries, which are domiciled in the State of Texas, are presented on the basis of accounting practices prescribed or permitted by the Texas Department of Insurance. Texas has adopted the statutory accounting practices of the National Association of Insurance Commissioners (“NAIC”) as the basis of its statutory accounting practices with certain differences that are not significant to the insurance company subsidiaries’ statutory equity. A summary of statutory capital and surplus and statutory net income of each insurance subsidiary is as follows (in thousands). March 31, December 31, 2017 2016 Capital and surplus: National Lloyds Insurance Company $ 131,987 $ 131,328 American Summit Insurance Company 31,369 30,462 Three Months Ended March 31, 2017 2016 Statutory net income: National Lloyds Insurance Company $ 636 $ 3,557 American Summit Insurance Company 832 852 Regulations of the Texas Department of Insurance require insurance companies to maintain minimum levels of statutory surplus to ensure their ability to meet their obligations to policyholders. At March 31, 2017, the Company's insurance subsidiaries had statutory surplus in excess of the minimum required. The NAIC has adopted a risk based capital (“RBC”) formula for insurance companies that establishes minimum capital requirements indicating various levels of available regulatory action on an annual basis relating to insurance risk, asset credit risk, interest rate risk and business risk. The RBC formula is used by the NAIC and certain state insurance regulators as an early warning tool to identify companies that require additional scrutiny or regulatory action. At March 31, 2017, the Company's insurance subsidiaries' RBC ratio exceeded the level at which regulatory action would be required. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2017 | |
Stockholders' Equity | |
Stockholders' Equity | 16. Stockholders’ Equity Dividend Declaration On April 25, 2017, the Company announced that its board of directors declared a quarterly cash dividend of $0.06 per common share, payable on May 31, 2017, to all common stockholders of record as of the close of business on May 15, 2017. Stock Repurchase Program The Company’s Board of Directors reauthorized the stock repurchase program originally approved during the second quarter of 2016 through January 2018, under which the Company may repurchase, in the aggregate, up to $50.0 million of its outstanding common stock. Under the stock repurchase program, the Company may repurchase shares in open-market purchases or through privately negotiated transactions as permitted under Rule 10b-18 promulgated under the Exchange Act. The extent to which the Company repurchases its shares and the timing of such repurchases depends upon market conditions and other corporate considerations, as determined by Hilltop’s management team. During the three months ended March 31, 2017, the Company paid $7.2 million to repurchase and retire an aggregate of 261,608 shares of common stock at an average price of $27.52 per share. These retired shares were returned to the Company’s pool of authorized but unissued shares of common stock. The purchases were funded from available cash balances. The Company’s accounting treatment and policy regarding stock repurchases is discussed in detail in Note 1 to the consolidated financial statements included in the Company’s 2016 Form 10-K. |
Derivative Financial Instrument
Derivative Financial Instruments | 3 Months Ended |
Mar. 31, 2017 | |
Derivative Financial Instruments | |
Derivative Financial Instruments | 17. Derivative Financial Instruments The Company uses various derivative financial instruments to mitigate interest rate risk. The Bank’s interest rate risk management strategy involves effectively managing the re-pricing characteristics of certain assets and liabilities to mitigate potential adverse impacts from changes in interest rates on the net interest margin. PrimeLending has interest rate risk relative to interest rate lock commitments (“IRLCs”) and its inventory of mortgage loans held for sale. PrimeLending is exposed to such interest rate risk from the time an IRLC is made to an applicant to the time the related mortgage loan is sold. To mitigate interest rate risk, PrimeLending executes forward commitments to sell mortgage-backed securities (“MBSs”). Additionally, PrimeLending has interest rate risk relative to its MSR asset and uses derivative instruments, including interest rate swaps, swaptions, and U.S. Treasury bond futures and options to hedge this risk. The Hilltop Broker-Dealers use forward commitments to both purchase and sell MBSs to facilitate customer transactions and as a means to hedge related exposure to interest rate risk in certain inventory positions. Non-Hedging Derivative Instruments and the Fair Value Option As discussed in Note 3 to the consolidated financial statements, the Company has elected to measure substantially all mortgage loans held for sale at fair value under the provisions of the Fair Value Option. The election provides the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without applying complex hedge accounting provisions. The fair values of PrimeLending’s IRLCs, forward commitments, interest rate swaps and swaptions, and U.S. Treasury bond futures and options are recorded in other assets or other liabilities, as appropriate, and changes in the fair values of these derivative instruments are recorded as a component of net gains from sale of loans and other mortgage production income. The fair value of PrimeLending’s derivative instruments increased $0.7 million and $12.5 million during the three months ended March 31, 2017 and 2016, respectively. Changes in fair value are attributable to changes in the volume of IRLCs, mortgage loans held for sale, commitments to purchase and sell MBSs and MSR assets, and changes in market interest rates. Changes in market interest rates also conversely affect the value of PrimeLending’s mortgage loans held for sale and its MSR asset, which are measured at fair value under the Fair Value Option. The effect of the change in market interest rates on PrimeLending’s loans held for sale and MSR asset is discussed in Note 3 to the consolidated financial statements. The fair values of the Hilltop Broker-Dealers’ and the Bank’s derivative instruments are recorded in other assets or other liabilities, as appropriate. The fair values of the Hilltop Broker-Dealers’ derivatives increased $6.3 million and $6.9 million during the three months ended March 31, 2017 and 2016, respectively, while the fair values of the Bank’s derivatives increased $0.1 million during the three months ended March 31, 2017, compared with a decrease of $0.5 million during the three months ended March 31, 2016. The changes in fair value were recorded as a component of other noninterest income. Derivative positions are presented in the following table (in thousands). March 31, 2017 December 31, 2016 Notional Estimated Notional Estimated Amount Fair Value Amount Fair Value Derivative instruments: IRLCs $ 1,427,763 $ 40,911 $ 944,550 $ 23,269 Customer-based written options 2,223 97 — — Customer-based purchased options 2,223 (97) — — Commitments to purchase MBSs 3,567,436 14,090 3,616,922 (1,155) Commitments to sell MBSs 5,881,086 (18,960) 5,609,250 (532) Interest rate swaps and swaptions 32,239 (159) 32,452 (283) U.S. Treasury bond futures and options (1) 206,000 — 297,000 — (1) Changes in the fair value of these contracts are settled daily with PrimeLending’s counterparty. PrimeLending had cash collateral advances totaling $6.1 million to offset net liability derivative positions on its commitments to sell MBSs at March 31, 2017, compared to a payable of $19.1 million on its net liability derivative position on its commitments to sell MSBs at December 31, 2016. In addition, PrimeLending advanced cash collateral totaling $3.2 million on its U.S. Treasury bond futures and options at both March 31, 2017 and December 31, 2016. These amounts are included in other assets within the consolidated balance sheets. |
Balance Sheet Offsetting
Balance Sheet Offsetting | 3 Months Ended |
Mar. 31, 2017 | |
Balance Sheet Offsetting | |
Balance Sheet Offsetting | 18. Balance Sheet Offsetting Certain financial instruments, including resale and repurchase agreements, securities lending arrangements and derivatives, may be eligible for offset in the consolidated balance sheets and/or subject to master netting arrangements or similar agreements. The following tables present the assets and liabilities subject to enforceable master netting arrangements, repurchase agreements, or similar agreements with offsetting rights (in thousands). Gross Amounts Not Offset in Net Amounts the Balance Sheet Gross Amounts Gross Amounts of Assets Cash of Recognized Offset in the Presented in the Financial Collateral Net Assets Balance Sheet Balance Sheet Instruments Pledged Amount March 31, 2017 Securities borrowed: Institutional counterparties $ 1,507,651 $ — $ 1,507,651 $ (1,454,971) $ — $ 52,680 Interest rate options: Customer counterparties 97 — 97 — — 97 Reverse repurchase agreements: Institutional counterparties 113,228 — 113,228 (113,083) — 145 Forward MBS derivatives: Institutional counterparties 14,090 — 14,090 (14,090) — — $ 1,635,066 $ — $ 1,635,066 $ (1,582,144) $ — $ 52,922 December 31, 2016 Securities borrowed: Institutional counterparties $ 1,436,069 $ — $ 1,436,069 $ (1,385,664) $ — $ 50,405 Reverse repurchase agreements: Institutional counterparties 89,430 — 89,430 (89,369) — 61 Forward MBS derivatives: Institutional counterparties 21,366 (3,893) 17,473 (9,012) — 8,461 $ 1,546,865 $ (3,893) $ 1,542,972 $ (1,484,045) $ — $ 58,927 Gross Amounts Not Offset in Net Amounts the Balance Sheet Gross Amounts Gross Amounts of Liabilities Cash of Recognized Offset in the Presented in the Financial Collateral Net Liabilities Balance Sheet Balance Sheet Instruments Pledged Amount March 31, 2017 Securities loaned: Institutional counterparties $ 1,376,568 $ — $ 1,376,568 $ (1,326,373) $ — $ 50,195 Interest rate options: Institutional counterparties 97 — 97 — — 97 Interest rate swaps and swaptions: Institutional counterparties 185 (26) 159 (3,000) — (2,841) Repurchase agreements: Institutional counterparties 213,344 — 213,344 (213,344) — — Customer counterparties 151,583 — 151,583 (151,583) — — Forward MBS derivatives: Institutional counterparties 19,218 (258) 18,960 (10,502) — 8,458 $ 1,760,995 $ (284) $ 1,760,711 $ (1,704,802) $ — $ 55,909 December 31, 2016 Securities loaned: Institutional counterparties $ 1,283,676 — 1,283,676 (1,237,868) — 45,808 Interest rate swaps and swaptions: Institutional counterparties 297 (14) 283 (3,000) — (2,717) Repurchase agreements: Institutional counterparties 39,970 — 39,970 (39,970) — — Customer counterparties 155,194 — 155,194 (155,194) — — Forward MBS derivatives: Institutional counterparties 19,159 — 19,159 (19,159) — — $ 1,498,296 $ (14) $ 1,498,282 $ (1,455,191) $ — $ 43,091 Secured Borrowing Arrangements Secured Borrowings (Repurchase Agreements) — The Company participates in transactions involving securities sold under repurchase agreements, which are secured borrowings and generally mature within one to thirty days from the transaction date. Securities sold under repurchase agreements are reflected at the amount of cash received in connection with the transactions. The Company may be required to provide additional collateral based on the fair value of the underlying securities, which is monitored on a daily basis. Securities Lending Activities — The Company’s securities lending activities include lending securities for other broker-dealers, lending institutions and its own clearing and retail operations. These activities involve lending securities to other broker-dealers to cover short sales, to complete transactions in which there has been a failure to deliver securities by the required settlement date and as a conduit for financing activities. When lending securities, the Company receives cash or similar collateral and generally pays interest (based on the amount of cash deposited) to the other party to the transaction. Securities lending transactions are executed pursuant to written agreements with counterparties that generally require securities loaned to be marked-to-market on a daily basis. The Company receives collateral in the form of cash in an amount generally in excess of the fair value of securities loaned. The Company monitors the fair value of securities loaned on a daily basis, with additional collateral obtained or refunded, as necessary. Collateral adjustments are made on a daily basis through the facilities of various clearinghouses. The Company is a principal in these securities lending transactions and is liable for losses in the event of a failure of any other party to honor its contractual obligation. Management sets credit limits with each counterparty and reviews these limits regularly to monitor the risk level with each counterparty. The Company is subject to credit risk through its securities lending activities if securities prices decline rapidly because the value of the Company’s collateral could fall below the amount of the indebtedness it secures. In rapidly appreciating markets, credit risk increases due to short positions. The Company’s securities lending business subjects the Company to credit risk if a counterparty fails to perform or if collateral securing its obligations is insufficient. In securities transactions, the Company is subject to credit risk during the period between the execution of a trade and the settlement by the customer. The following tables present the remaining contractual maturities of repurchase agreement and securities lending transactions accounted for as secured borrowings (in thousands). The Company had no repurchase-to-maturity transactions outstanding at both March 31, 2017 and December 31, 2016. Remaining Contractual Maturities Overnight and Greater Than March 31, 2017 Continuous Up to 30 Days 30-90 Days 90 Days Total Repurchase agreement transactions: U.S. Treasury and agency securities $ 204,178 $ — $ — $ — $ 204,178 Asset-backed securities — 160,749 — — 160,749 Securities lending transactions: Corporate securities 9,149 — — — 9,149 Equity securities 1,367,419 — — — 1,367,419 Total $ 1,580,746 $ 160,749 $ — $ — $ 1,741,495 Gross amount of recognized liabilities for repurchase agreement and securities lending transactions in offsetting disclosure above $ 1,741,495 Amount related to agreements not included in offsetting disclosure above $ — Remaining Contractual Maturities Overnight and Greater Than December 31, 2016 Continuous Up to 30 Days 30-90 Days 90 Days Total Repurchase agreement transactions: U.S. Treasury and agency securities $ 195,164 $ — $ — $ — $ 195,164 Securities lending transactions: Corporate securities 14,816 — — — 14,816 Equity securities 1,268,860 — — — 1,268,860 Total $ 1,478,840 $ — $ — $ — $ 1,478,840 Gross amount of recognized liabilities for repurchase agreement and securities lending transactions in offsetting disclosure above $ 1,478,840 Amount related to agreements not included in offsetting disclosure above $ — |
Broker-Dealer and Clearing Orga
Broker-Dealer and Clearing Organization Receivables and Payables | 3 Months Ended |
Mar. 31, 2017 | |
Broker-Dealer and Clearing Organization Receivables and Payables | |
Broker-Dealer and Clearing Organization Receivables and Payables | 19. Broker-Dealer and Clearing Organization Receivables and Payables Broker-dealer and clearing organization receivables and payables consisted of the following (in thousands). March 31, December 31, 2017 2016 Receivables: Securities borrowed $ 1,507,651 $ 1,436,069 Securities failed to deliver 29,985 33,834 Trades in process of settlement 22,357 10,223 Other 14,038 17,615 $ 1,574,031 $ 1,497,741 Payables: Securities loaned $ 1,376,568 $ 1,283,676 Correspondents 35,165 31,040 Securities failed to receive 25,805 31,724 Other 10 688 $ 1,437,548 $ 1,347,128 |
Reserves for Losses and Loss Ad
Reserves for Losses and Loss Adjustment Expenses | 3 Months Ended |
Mar. 31, 2017 | |
Reserves for Losses and Loss Adjustment Expenses | |
Reserve for Losses and Loss Adjustment Expenses | 20. Reserve for Losses and Loss Adjustment Expenses A summary of NLC’s reserve for unpaid losses and LAE, as included in other liabilities within the consolidated balance sheets, is as follows (in thousands). March 31, December 31, 2017 2016 Reserve for unpaid losses and allocated LAE balance, net $ 28,544 $ 25,203 Reinsurance recoverables on unpaid losses 5,118 9,434 Unallocated LAE 1,158 1,189 Reserve for unpaid losses and LAE balance, gross $ 34,820 $ 35,826 A summary of claims loss reserve development activity is presented in the following table (in thousands). March 31, 2017 Total of IBNR Reserves Plus Expected Cumulative Accident Three Months Ended March 31, 2017 Development on Number of Year Paid Incurred Reported Claims Reported Claims 2012 $ 112,346 $ 114,598 $ 35 16,675 2013 109,976 111,085 57 15,753 2014 82,172 84,206 287 13,175 2015 83,679 88,447 2,525 14,915 2016 77,056 86,940 6,018 21,504 2017 9,443 17,845 2,437 3,999 Total 474,672 $ 503,121 95 All outstanding reserves prior to 2012, net of reinsurance $ 28,544 Reserve for unpaid losses and allocated LAE, net of reinsurance |
Reinsurance Activity
Reinsurance Activity | 3 Months Ended |
Mar. 31, 2017 | |
Reinsurance Activity | |
Reinsurance Activity | 21. Reinsurance Activity NLC limits the maximum net loss that can arise from large risks or risks in concentrated areas of exposure by reinsuring (ceding) certain levels of risk. Substantial amounts of business are ceded, and these reinsurance contracts do not relieve NLC from its obligations to policyholders. Such reinsurance includes quota share, excess of loss, catastrophe, and other forms of reinsurance on essentially all property and casualty lines of insurance. Net insurance premiums earned, losses and LAE and policy acquisition and other underwriting expenses are reported net of the amounts related to reinsurance ceded to other companies. Amounts recoverable from reinsurers related to the portions of the liability for losses and LAE and unearned insurance premiums ceded to them are reported as assets. Failure of reinsurers to honor their obligations could result in losses to NLC; consequently, allowances are established for amounts deemed uncollectible as NLC evaluates the financial condition of its reinsurers and monitors concentrations of credit risk arising from similar geographic regions, activities, or economic characteristics of the reinsurers to minimize its exposure to significant losses from reinsurer insolvencies. At March 31, 2017, reinsurance receivables had a carrying value of $10.8 million, which is included in other assets within the consolidated balance sheet. There was no allowance for uncollectible accounts at March 31, 2017, based on NLC’s quality requirements. The effects of reinsurance on premiums written and earned are summarized as follows (in thousands). Three Months Ended March 31, 2017 2016 Written Earned Written Earned Premiums from direct business $ 35,795 $ 37,198 $ 39,079 $ 40,886 Reinsurance assumed 2,869 2,818 2,679 2,669 Reinsurance ceded (3,213) (3,876) (3,498) (3,822) Net premiums $ 35,451 $ 36,140 $ 38,260 $ 39,733 The effects of reinsurance on incurred losses are as follows (in thousands). Three Months Ended March 31, 2017 2016 Loss and LAE incurred $ 22,302 $ 23,489 Reinsurance recoverables (602) (1,530) Net loss and LAE incurred $ 21,700 $ 21,959 Catastrophic coverage At March 31, 2017, NLC had catastrophic excess of loss reinsurance coverage of losses per event in excess of $8 million retention by NLIC and $1.5 million retention by ASIC. ASIC maintained an underlying layer of coverage, providing $6.5 million in excess of its $1.5 million retention to bridge to the primary program. The reinsurance in excess of $8 million is comprised of four layers of protection: $17 million in excess of $8 million retention and/or loss; $25 million in excess of $25 million loss; $25 million in excess of $50 million loss and $50 million in excess of $75 million loss. NLIC and ASIC retain no participation in any of the layers, beyond the first $8 million and $1.5 million, respectively. At March 31, 2017, total retention for any one catastrophe that affects both NLIC and ASIC was limited to $8 million in the aggregate. Effective January 1, 2017, NLC renewed its underlying excess of loss contract that provides $10 million aggregate coverage in excess of NLC’s per event retention and aggregate retention for sub-catastrophic events. NLC retains no participation beyond the first $1 million, which is consistent with 2016. |
Segment and Related Information
Segment and Related Information | 3 Months Ended |
Mar. 31, 2017 | |
Segment and Related Information | |
Segment and Related Information | 22. Segment and Related Information The Company currently has four reportable business segments that are organized primarily by the core products offered to the segments’ respective customers. These segments reflect the manner in which operations are managed and the criteria used by the Company’s chief operating decision maker function to evaluate segment performance, develop strategy and allocate resources. The chief operating decision maker function consists of the Company’s President and Co-Chief Executive Officer and the Company’s Vice Chairman and Co-Chief Executive Officer. The banking segment includes the operations of the Bank. The broker-dealer segment includes the operations of Securities Holdings, while the mortgage origination segment is composed of PrimeLending, and the insurance segment is composed of NLC. Corporate includes certain activities not allocated to specific business segments. These activities include holding company financing and investing activities, and management and administrative services to support the overall operations of the Company including, but not limited to, certain executive management, corporate relations, legal, finance and acquisition costs. Balance sheet amounts not discussed previously and the elimination of intercompany transactions are included in “All Other and Eliminations.” The following tables present certain information about reportable business segment revenues, operating results, goodwill and assets (in thousands). Mortgage All Other and Hilltop Three Months Ended March 31, 2017 Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated Net interest income (expense) $ 82,082 $ 8,488 $ (1,882) $ 516 $ (2,535) $ 5,431 $ 92,100 Provision for loan losses 1,837 (132) — — — — 1,705 Noninterest income 12,411 82,551 143,638 38,311 1 (5,473) 271,439 Noninterest expense 60,814 81,657 131,838 37,013 9,387 (217) 320,492 Income (loss) before income taxes $ 31,842 $ 9,514 $ 9,918 $ 1,814 $ (11,921) $ 175 $ 41,342 Mortgage All Other and Hilltop Three Months Ended March 31, 2016 Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated Net interest income (expense) $ 86,104 $ 7,051 $ (2,569) $ 740 $ (1,714) $ 4,228 $ 93,840 Provision for loan losses 3,500 (93) — — — — 3,407 Noninterest income 12,956 80,882 146,338 41,804 1 (4,606) 277,375 Noninterest expense 64,348 84,261 134,671 36,375 5,849 (315) 325,189 Income (loss) before income taxes $ 31,212 $ 3,765 $ 9,098 $ 6,169 $ (7,562) $ (63) $ 42,619 Mortgage All Other and Hilltop Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated March 31, 2017 Goodwill $ 207,741 $ 7,008 $ 13,071 $ 23,988 $ — $ — $ 251,808 Total assets $ 8,946,648 $ 2,968,943 $ 1,568,276 $ 345,651 $ 2,066,185 $ (3,557,276) $ 12,338,427 December 31, 2016 Goodwill $ 207,741 $ 7,008 $ 13,071 $ 23,988 $ — $ — $ 251,808 Total assets $ 9,527,518 $ 2,777,849 $ 2,042,458 $ 347,252 $ 2,032,749 $ (3,989,764) $ 12,738,062 |
Earnings per Common Share
Earnings per Common Share | 3 Months Ended |
Mar. 31, 2017 | |
Earnings per Common Share | |
Earnings per Common Share | 23. Earnings per Common Share Nonvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents are participating securities and are included in the computation of earnings per share pursuant to the two-class method prescribed by the Earnings Per Share Topic of the ASC. The two-class method is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings. Restricted Stock Awards are the only instruments issued by Hilltop which qualify as participating securities. Net earnings, less any preferred dividends accumulated for the period (whether or not declared), is allocated between the common stock and participating securities pursuant to the two-class method. Basic earnings per common share is computed by dividing net earnings available to common stockholders by the weighted average number of common shares outstanding during the period, excluding participating nonvested restricted shares. Diluted earnings per common share is computed in a similar manner, except that first the denominator is increased to include the number of additional common shares that would have been outstanding if potentially dilutive common shares, excluding the participating securities, were issued using the treasury stock method. During the three months ended March 31, 2017 and 2016, RSUs were the only potentially dilutive non-participating instruments issued by Hilltop, while during the three months ended March 31, 2016, stock options and RSUs were potentially dilutive non-participating instruments. Next, the Company determines and includes in the diluted earnings per common share calculation the more dilutive effect of the participating securities using the treasury stock method or the two-class method. Undistributed losses are not allocated to the nonvested share-based payment awards (the participating securities) under the two-class method as the holders are not contractually obligated to share in the losses of the Company. The following table presents the computation of basic and diluted earnings per common share (in thousands, except per share data). Three Months Ended March 31, 2017 2016 Basic earnings per share: Income applicable to Hilltop common stockholders $ 26,434 $ 27,567 Less: income applicable to participating shares (1) (125) Net earnings available to Hilltop common stockholders $ 26,433 $ 27,442 Weighted average shares outstanding - basic 98,441 98,153 Basic earnings per common share $ 0.27 $ 0.28 Diluted earnings per share: Income applicable to Hilltop common stockholders $ 26,434 $ 27,567 Weighted average shares outstanding - basic 98,441 98,153 Effect of potentially dilutive securities 316 516 Weighted average shares outstanding - diluted 98,757 98,669 Diluted earnings per common share $ 0.27 $ 0.28 |
Subsequent Event
Subsequent Event | 3 Months Ended |
Mar. 31, 2017 | |
Subsequent Event | |
Subsequent Event | 24. Subsequent Event On April 17, 2017, NLC provided notification to the holder of the $20.0 million insurance company note payable due March 2035 that NLC would payoff this outstanding debt in June 2017, subject to necessary regulatory approval. |
Schedule I _ Insurance Incurred
Schedule I – Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | 3 Months Ended |
Mar. 31, 2017 | |
Schedule Of Insurance Incurred And Cumulative Paid Losses And Allocated Loss Adjustment Expenses, Net Of Reinsurance | |
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses | SCHEDULE I – Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance (in thousands) Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance March 31, 2017 Total of Incurred But Not Reported Reserves Plus Cumulative Three Months Ended March 31, 2017 Development Number of Accident 2012 2013 2014 2015 2016 2017 On Reported Reported Year Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Claims Claims 2012 $ 107,873 $ 108,753 $ 114,031 $ 114,067 $ 114,517 $ 114,598 $ 35 16,675 2013 107,793 108,951 111,006 111,011 111,085 57 15,753 2014 83,784 85,037 84,221 84,206 287 13,175 2015 89,646 88,477 88,447 2,525 14,915 2016 84,771 86,940 6,018 21,504 2017 17,845 2,437 3,999 $ 503,121 Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance Three Months Ended March 31, 2017 Accident 2012 2013 2014 2015 2016 2017 Year Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited 2012 $ 89,603 $ 101,968 $ 107,126 $ 110,782 $ 112,062 $ 112,346 2013 94,238 104,938 108,099 109,662 109,976 2014 70,831 79,713 81,684 82,172 2015 71,820 82,940 83,679 2016 71,543 77,056 2017 9,443 Total $ 474,672 All outstanding reserves prior to 2012, net of reinsurance 95 Reserve for unpaid losses and allocated loss adjustment expenses, net of reinsurance $ 28,544 |
Summary of Significant Accoun34
Summary of Significant Accounting and Reporting Policies (Policies) | 3 Months Ended |
Mar. 31, 2017 | |
Summary of Significant Accounting and Reporting Policies | |
Nature of Operations | Nature of Operations Hilltop Holdings Inc. (“Hilltop” and, collectively with its subsidiaries, the “Company”) is a financial holding company registered under the Bank Holding Company Act of 1956. The Company’s primary line of business is to provide business and consumer banking services from offices located throughout Texas through PlainsCapital Bank (the “Bank”). In addition, the Company provides an array of financial products and services through its broker-dealer, mortgage origination and insurance subsidiaries. The Company provides its products and services through three primary business units, PlainsCapital Corporation (“PCC”), Hilltop Securities Holdings LLC (“Securities Holdings”) and National Lloyds Corporation (“NLC”). PCC is a financial holding company, headquartered in Dallas, Texas, that provides, through its subsidiaries, traditional banking, wealth and investment management and treasury management services primarily in Texas and residential mortgage lending throughout the United States. Securities Holdings is a holding company, headquartered in Dallas, Texas, that provides, through its subsidiaries, investment banking and other related financial services, including municipal advisory, sales, trading and underwriting of taxable and tax-exempt fixed income securities, equity trading, clearing, securities lending, structured finance and retail brokerage services throughout the United States. NLC is a property and casualty insurance holding company, headquartered in Waco, Texas, that provides, through its subsidiaries, fire and homeowners insurance to low value dwellings and manufactured homes primarily in Texas and other areas of the southern United States. |
Basis of Presentation | Basis of Presentation The accompanying unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States (“GAAP”), and in conformity with the rules and regulations of the Securities and Exchange Commission (the “SEC”). In the opinion of management, these financial statements contain all adjustments necessary for a fair statement of the results of the interim periods presented. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 (“2016 Form 10-K”). Results for interim periods are not necessarily indicative of results to be expected for a full year or any future period. 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, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimates regarding the allowance for loan losses, the fair values of financial instruments, the amounts receivable from the Federal Deposit Insurance Corporation (the “FDIC”) under loss-share agreements (the “FDIC Indemnification Asset”), reserves for losses and loss adjustment expenses (“LAE”), the mortgage loan indemnification liability, and the potential impairment of assets are particularly subject to change. The Company has applied its critical accounting policies and estimation methods consistently in all periods presented in these consolidated financial statements. Hilltop owns 100% of the outstanding stock of PCC. PCC owns 100% of the outstanding stock of the Bank and 100% of the membership interest in PlainsCapital Equity, LLC. The Bank owns 100% of the outstanding stock of PrimeLending, a PlainsCapital Company (“PrimeLending”). PrimeLending owns a 100% membership interest in PrimeLending Ventures Management, LLC (“Ventures Management”). Ventures Management is the managing member and owns 51% of the membership interest in both PrimeLending Ventures, LLC (“Ventures”) and Mutual of Omaha Mortgage, LLC. PCC also owns 100% of the outstanding common securities of PCC Statutory Trusts I, II, III and IV (the “Trusts”), which are not included in the consolidated financial statements under the requirements of the Variable Interest Entities Subsections of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”), because the primary beneficiaries of the Trusts are not within the consolidated group. Hilltop has a 100% membership interest in Securities Holdings, which operates through its wholly-owned subsidiaries, Hilltop Securities Inc. (“Hilltop Securities”), Hilltop Securities Independent Network Inc. (“HTS Independent Network”) (collectively, the “Hilltop Broker-Dealers”) and First Southwest Asset Management, LLC. Hilltop Securities is a broker-dealer registered with the Securities and Exchange Commission (the “SEC”) and Financial Industry Regulatory Authority (“FINRA”) and a member of the New York Stock Exchange (“NYSE”), HTS Independent Network is an introducing broker-dealer that is also registered with the SEC and FINRA, and First Southwest Asset Management, LLC is a registered investment adviser under the Investment Advisers Act of 1940. Hilltop also owns 100% of NLC, which operates through its wholly owned subsidiaries, National Lloyds Insurance Company (“NLIC”) and American Summit Insurance Company (“ASIC”). The consolidated financial statements include the accounts of the above-named entities. Intercompany transactions and balances have been eliminated. Noncontrolling interests have been recorded for minority ownership in entities that are not wholly owned and are presented in compliance with the provisions of Noncontrolling Interest in Subsidiary Subsections of the ASC. Certain reclassifications have been made to the prior period consolidated financial statements to conform with the current period presentation. In preparing these consolidated financial statements, subsequent events were evaluated through the time the financial statements were issued. Financial statements are considered issued when they are widely distributed to all stockholders and other financial statement users, or filed with the SEC. |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value Measurements | |
Schedule of information regarding financial assets and liabilities measured at fair value on a recurring basis | The following tables present information regarding financial assets and liabilities measured at fair value on a recurring basis (in thousands). Level 1 Level 2 Level 3 Total March 31, 2017 Inputs Inputs Inputs Fair Value Trading securities $ 3,640 $ 369,660 $ — $ 373,300 Available for sale securities 20,263 735,283 — 755,546 Loans held for sale — 1,244,018 30,214 1,274,232 Derivative assets — 72,906 — 72,906 MSR asset — — 45,573 45,573 Securities sold, not yet purchased 75,047 69,146 — 144,193 Derivative liabilities — 37,024 — 37,024 Level 1 Level 2 Level 3 Total December 31, 2016 Inputs Inputs Inputs Fair Value Trading securities $ 9,481 $ 256,053 $ — $ 265,534 Available for sale securities 19,840 578,167 — 598,007 Loans held for sale — 1,712,697 35,801 1,748,498 Derivative assets — 57,036 — 57,036 MSR asset — — 61,968 61,968 Securities sold, not yet purchased 60,715 93,174 — 153,889 Derivative liabilities — 35,737 — 35,737 |
Rollforward for financial instruments measured at fair value using Level 3 inputs | The following tables include a rollforward for those financial instruments measured at fair value using Level 3 inputs (in thousands). Total Gains or Losses (Realized or Unrealized) Balance at Included in Other Beginning of Purchases/ Sales/ Included in Comprehensive Balance at Period Additions Reductions Net Income Income (Loss) End of Period Three months ended March 31, 2017 Loans held for sale $ 35,801 $ 7,828 $ (10,701) $ (2,714) $ — $ 30,214 MSR asset 61,968 1,224 (17,499) (120) — 45,573 Total $ 97,769 $ 9,052 $ (28,200) $ (2,834) $ — $ 75,787 Three months ended March 31, 2016 Trading securities $ 1 $ — $ — $ — $ — $ 1 Loans held for sale 25,880 23,236 (4,237) (4,334) — 40,545 MSR asset 52,285 1,639 — (14,061) — 39,863 Total $ 78,166 $ 24,875 $ (4,237) $ (18,395) $ — $ 80,409 |
Schedule of significant unobservable inputs used in the fair value measurements | For Level 3 financial instruments measured at fair value on a recurring basis at March 31, 2017, the significant unobservable inputs used in the fair value measurements were as follows. Range Financial instrument Valuation Technique Unobservable Inputs (Weighted-Average) Loans held for sale Discounted cash flows / Market comparable Projected price 88 - 97 % ( 96 %) MSR asset Discounted cash flows Constant prepayment rate 10.45 % Discount rate 11.14 % |
Schedule of changes in fair value for instruments reported at fair value under the Fair Value Option | The following tables present those changes in fair value of instruments recognized in the consolidated statements of operations that are accounted for under the Fair Value Option (in thousands). Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Other Total Other Total Net Noninterest Changes in Net Noninterest Changes in Gains (Losses) Income Fair Value Gains (Losses) Income Fair Value Loans held for sale $ 8,862 $ — $ 8,862 $ 447 $ — $ 447 MSR asset (120) — (120) (14,061) — (14,061) |
Schedule of significant unobservable inputs weighted average rates on Impaired Loans | At March 31, 2017, estimates for these significant unobservable inputs were as follows. PCI Loans PlainsCapital FNB SWS Merger Transaction Merger Weighted average default rate % % % Weighted average loss severity rate % % % Weighted average prepayment speed % % % |
Schedule of information regarding certain assets and liabilities measured at fair value on a non-recurring basis for which a change in fair value has been recorded during reporting periods subsequent to initial recognition | The following table presents information regarding certain assets and liabilities measured at fair value on a non-recurring basis for which a change in fair value has been recorded during reporting periods subsequent to initial recognition (in thousands). Total Gains (Losses) for the Level 1 Level 2 Level 3 Total Three Months Ended March 31, March 31, 2017 Inputs Inputs Inputs Fair Value 2017 2016 Non-covered impaired loans $ — $ — $ 47,054 $ 47,054 $ (196) $ (33) Covered impaired loans — — 41,777 41,777 (366) 332 Non-covered other real estate owned — 2,894 — 2,894 (15) — Covered other real estate owned — 3,762 — 3,762 (1,192) (9,765) |
Schedule of carrying values and estimated fair values of financial instruments | The following tables present the carrying values and estimated fair values of financial instruments not measured at fair value on either a recurring or non-recurring basis (in thousands). Estimated Fair Value Carrying Level 1 Level 2 Level 3 March 31, 2017 Amount Inputs Inputs Inputs Total Financial assets: Cash and cash equivalents $ 570,332 $ 570,332 $ — $ — $ 570,332 Securities purchased under agreements to resell 113,228 — 113,228 — 113,228 Assets segregated for regulatory purposes 166,395 166,395 — — 166,395 Held to maturity securities 337,357 — 331,387 — 331,387 Loans held for sale 55,261 — 55,261 — 55,261 Non-covered loans, net 5,728,696 — 465,209 5,414,146 5,879,355 Covered loans, net 234,681 — — 344,113 344,113 Broker-dealer and clearing organization receivables 1,574,031 — 1,574,031 — 1,574,031 FDIC indemnification asset 47,940 — — 36,308 36,308 Other assets 63,558 — 57,983 5,575 63,558 Financial liabilities: Deposits 7,329,862 — 7,323,110 — 7,323,110 Broker-dealer and clearing organization payables 1,437,548 — 1,437,548 — 1,437,548 Short-term borrowings 753,777 — 753,777 — 753,777 Debt 391,713 — 385,681 — 385,681 Other liabilities 5,436 — 5,436 — 5,436 Estimated Fair Value Carrying Level 1 Level 2 Level 3 December 31, 2016 Amount Inputs Inputs Inputs Total Financial assets: Cash and cash equivalents $ 690,764 $ 690,764 $ — $ — $ 690,764 Securities purchased under agreements to resell 89,430 — 89,430 — 89,430 Assets segregated for regulatory purposes 180,993 180,993 — — 180,993 Held to maturity securities 351,831 — 345,088 — 345,088 Loans held for sale 46,965 — 46,965 — 46,965 Non-covered loans, net 5,789,313 — 502,077 5,459,975 5,962,052 Covered loans, net 255,714 — — 367,444 367,444 Broker-dealer and clearing organization receivables 1,497,741 — 1,497,741 — 1,497,741 FDIC indemnification asset 71,313 — — 60,173 60,173 Other assets 62,904 — 58,697 4,207 62,904 Financial liabilities: Deposits 7,063,811 — 7,058,837 — 7,058,837 Broker-dealer and clearing organization payables 1,347,128 — 1,347,128 — 1,347,128 Short-term borrowings 1,417,289 — 1,417,289 — 1,417,289 Debt 384,924 — 378,822 — 378,822 Other liabilities 3,708 — 3,708 — 3,708 |
Securities (Tables)
Securities (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Securities | |
Summary of trading securities | The fair value of trading securities is summarized as follows (in thousands). March 31, December 31, 2017 2016 U.S. Treasury securities $ 314 $ 5,940 U.S. government agencies: Bonds 51,586 36,303 Residential mortgage-backed securities 150,233 2,539 Commercial mortgage-backed securities 14,978 15,171 Collateralized mortgage obligations 1,353 5,607 Corporate debt securities 69,768 60,699 States and political subdivisions 66,274 89,946 Unit investment trusts 11,603 41,409 Private-label securitized product 3,849 4,292 Other 3,342 3,628 Totals $ 373,300 $ 265,534 |
Summary of amortized cost and fair value of available for sale securities | The amortized cost and fair value of available for sale and held to maturity securities are summarized as follows (in thousands). Available for Sale Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. Treasury securities $ 101,683 $ 156 $ (44) $ 101,795 U.S. government agencies: Bonds 100,984 857 (167) 101,674 Residential mortgage-backed securities 211,934 757 (3,018) 209,673 Commercial mortgage-backed securities 8,719 1 (40) 8,680 Collateralized mortgage obligations 157,656 31 (3,243) 154,444 Corporate debt securities 76,076 2,421 (40) 78,457 States and political subdivisions 78,644 1,635 (229) 80,050 Commercial mortgage-backed securities 499 11 — 510 Equity securities 19,095 1,243 (75) 20,263 Totals $ 755,290 $ 7,112 $ (6,856) $ 755,546 Available for Sale Amortized Unrealized Unrealized December 31, 2016 Cost Gains Losses Fair Value U.S. Treasury securities $ 31,701 $ 144 $ (44) $ 31,801 U.S. government agencies: Bonds 121,838 881 (67) 122,652 Residential mortgage-backed securities 135,371 708 (2,941) 133,138 Commercial mortgage-backed securities 8,771 2 (58) 8,715 Collateralized mortgage obligations 117,879 29 (3,206) 114,702 Corporate debt securities 76,866 2,354 (91) 79,129 States and political subdivisions 86,353 1,498 (336) 87,515 Commercial mortgage-backed securities 499 16 — 515 Equity securities 18,920 1,263 (343) 19,840 Totals $ 598,198 $ 6,895 $ (7,086) $ 598,007 |
Summary of amortized cost and fair value of held to maturity securities | Held to Maturity Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. government agencies: Bonds $ 40,513 $ 6 $ (1,192) $ 39,327 Residential mortgage-backed securities 18,717 128 (11) 18,834 Commercial mortgage-backed securities 31,604 102 (554) 31,152 Collateralized mortgage obligations 205,176 115 (3,077) 202,214 States and political subdivisions 41,347 130 (1,617) 39,860 Totals $ 337,357 $ 481 $ (6,451) $ 331,387 Held to Maturity Amortized Unrealized Unrealized December 31, 2016 Cost Gains Losses Fair Value U.S. government agencies: Bonds $ 40,513 $ — $ (1,287) $ 39,226 Residential mortgage-backed securities 19,606 13 (6) 19,613 Commercial mortgage-backed securities 31,767 102 (593) 31,276 Collateralized mortgage obligations 217,954 128 (3,372) 214,710 States and political subdivisions 41,991 70 (1,798) 40,263 Totals $ 351,831 $ 313 $ (7,056) $ 345,088 |
Schedule of information regarding available for sale securities that were in an unrealized loss position | Information regarding available for sale and held to maturity securities that were in an unrealized loss position is shown in the following tables (dollars in thousands). March 31, 2017 December 31, 2016 Number of Unrealized Number of Unrealized Securities Fair Value Losses Securities Fair Value Losses Available for Sale U.S. treasury securities: Unrealized loss for less than twelve months 7 $ 21,713 $ 44 7 $ 21,694 $ 44 Unrealized loss for twelve months or longer — — — — — — 7 21,713 44 7 21,694 44 U.S. government agencies: Bonds: Unrealized loss for less than twelve months 7 74,923 167 1 14,908 67 Unrealized loss for twelve months or longer — — — — — — 7 74,923 167 1 14,908 67 Residential mortgage-backed securities: Unrealized loss for less than twelve months 16 155,596 3,018 12 109,398 2,941 Unrealized loss for twelve months or longer — — — — — — 16 155,596 3,018 12 109,398 2,941 Commercial mortgage-backed securities: Unrealized loss for less than twelve months 2 7,100 40 2 7,127 58 Unrealized loss for twelve months or longer — — — — — — 2 7,100 40 2 7,127 58 Collateralized mortgage obligations: Unrealized loss for less than twelve months 17 124,634 2,332 11 91,144 2,340 Unrealized loss for twelve months or longer 8 17,895 911 8 19,320 866 25 142,529 3,243 19 110,464 3,206 Corporate debt securities: Unrealized loss for less than twelve months 2 3,977 40 3 5,899 91 Unrealized loss for twelve months or longer — — — — — — 2 3,977 40 3 5,899 91 States and political subdivisions: Unrealized loss for less than twelve months 25 12,406 220 32 17,549 322 Unrealized loss for twelve months or longer 1 457 9 1 450 14 26 12,863 229 33 17,999 336 Equity securities: Unrealized loss for less than twelve months 1 54 — — — — Unrealized loss for twelve months or longer 2 7,009 75 2 11,107 343 3 7,063 75 2 11,107 343 Total available for sale: Unrealized loss for less than twelve months 77 400,403 5,861 68 267,719 5,863 Unrealized loss for twelve months or longer 11 25,361 995 11 30,877 1,223 88 $ 425,764 $ 6,856 79 $ 298,596 $ 7,086 |
Schedule of information regarding held to maturity securities that were in an unrealized loss position | March 31, 2017 December 31, 2016 Number of Unrealized Number of Unrealized Securities Fair Value Losses Securities Fair Value Losses Held to Maturity U.S. government agencies: Bonds: Unrealized loss for less than twelve months 4 $ 33,321 $ 1,192 4 $ 33,225 $ 1,287 Unrealized loss for twelve months or longer — — — — — — 4 33,321 1,192 4 33,225 1,287 Residential mortgage-backed securities: Unrealized loss for less than twelve months 1 6,131 11 2 13,178 6 Unrealized loss for twelve months or longer — — — — — — 1 6,131 11 2 13,178 6 Commercial mortgage-backed securities: Unrealized loss for less than twelve months 4 19,801 549 5 18,891 588 Unrealized loss for twelve months or longer 1 1,395 5 1 1,401 5 5 21,196 554 6 20,292 593 Collateralized mortgage obligations: Unrealized loss for less than twelve months 18 169,154 3,077 19 187,669 3,372 Unrealized loss for twelve months or longer — — — — — — 18 169,154 3,077 19 187,669 3,372 States and political subdivisions: Unrealized loss for less than twelve months 60 25,088 1,611 71 29,862 1,790 Unrealized loss for twelve months or longer 1 461 6 1 462 8 61 25,549 1,617 72 30,324 1,798 Total held to maturity: Unrealized loss for less than twelve months 87 253,495 6,440 101 282,825 7,043 Unrealized loss for twelve months or longer 2 1,856 11 2 1,863 13 89 $ 255,351 $ 6,451 103 $ 284,688 $ 7,056 |
Schedule of amortized cost and fair value of securities, excluding trading and equity available for sale securities, by contractual maturity | The amortized cost and fair value of securities, excluding trading and available for sale equity securities, at March 31, 2017 are shown by contractual maturity below (in thousands). Available for Sale Held to Maturity Amortized Amortized Cost Fair Value Cost Fair Value Due in one year or less $ 183,702 $ 183,982 $ 4,286 $ 4,297 Due after one year through five years 96,478 98,454 3,325 3,348 Due after five years through ten years 45,582 47,102 26,290 25,618 Due after ten years 31,625 32,438 47,959 45,924 357,387 361,976 81,860 79,187 Residential mortgage-backed securities 211,934 209,673 18,717 18,834 Collateralized mortgage obligations 157,656 154,444 205,176 202,214 Commercial mortgage-backed securities 9,218 9,190 31,604 31,152 $ 736,195 $ 735,283 $ 337,357 $ 331,387 |
Non-Covered Loans and Allowan37
Non-Covered Loans and Allowance for Non-Covered Loan Losses (Tables) - Noncovered | 3 Months Ended |
Mar. 31, 2017 | |
Loans | |
Summary of non-covered loans by portfolio segment | Non-covered loans summarized by portfolio segment are as follows (in thousands). March 31, December 31, 2017 2016 Commercial and industrial $ 1,655,945 $ 1,696,453 Real estate 2,852,245 2,816,767 Construction and land development 767,798 786,850 Consumer 42,656 41,352 Broker-dealer (1) 465,209 502,077 5,783,853 5,843,499 Allowance for non-covered loan losses (55,157) (54,186) Total non-covered loans, net of allowance $ 5,728,696 $ 5,789,313 (1) Represents margin loans to customers and correspondents associated with our broker-dealer segment operations. |
Schedule of carrying values and the outstanding balances of the PCI loans | The following table presents the carrying values and the outstanding balances of non-covered PCI loans (in thousands). March 31, December 31, 2017 2016 Carrying amount $ 47,765 $ 51,432 Outstanding balance 63,716 67,988 |
Schedule of changes in the accretable yield for the PCI loans | Changes in the accretable yield for non-covered PCI loans were as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 13,116 $ 17,744 Reclassifications from nonaccretable difference, net (1) 139 2,343 Accretion (1,813) (3,919) Balance, end of period $ 11,442 $ 16,168 (1) Reclassifications from nonaccretable difference are primarily due to net increases in expected cash flows in the quarterly recasts. Reclassifications to nonaccretable difference occur when accruing loans are moved to non-accrual and expected cash flows are no longer predictable and the accretable yield is eliminated. |
Summary of impaired loans by class | Non-covered impaired loans, segregated between those considered to be PCI loans and those without credit impairment at acquisition, are summarized by class in the following tables (in thousands). Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related March 31, 2017 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 22,495 $ 6,558 $ 1,455 $ 8,013 $ 208 Unsecured 2,150 — — — — Real estate: Secured by commercial properties 35,756 10,459 16,109 26,568 1,873 Secured by residential properties 13,256 8,414 1,779 10,193 181 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 4,983 1,030 1,683 2,713 326 Consumer 2,839 — 278 278 65 Broker-dealer — — — — — 81,479 26,461 21,304 47,765 2,653 Non-PCI Commercial and industrial: Secured 10,880 7,607 1,452 9,059 778 Unsecured 817 778 — 778 — Real estate: Secured by commercial properties 11,949 11,596 — 11,596 — Secured by residential properties 1,334 1,074 — 1,074 — Construction and land development: Residential construction loans 15 — — — — Commercial construction loans and land development 680 — 661 661 144 Consumer 228 223 — 223 — Broker-dealer — — — — — 25,903 21,278 2,113 23,391 922 $ 107,382 $ 47,739 $ 23,417 $ 71,156 $ 3,575 Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related December 31, 2016 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 25,354 $ 3,234 $ 5,438 $ 8,672 $ 557 Unsecured — — — — — Real estate: Secured by commercial properties 38,005 11,097 17,413 28,510 1,907 Secured by residential properties 13,606 7,401 3,088 10,489 200 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 5,780 1,391 2,076 3,467 377 Consumer 3,223 237 57 294 56 Broker-dealer — — — — — 85,968 23,360 28,072 51,432 3,097 Non-PCI Commercial and industrial: Secured 6,311 3,313 1,372 4,685 115 Unsecured 946 925 — 925 — Real estate: Secured by commercial properties 10,134 10,000 — 10,000 — Secured by residential properties 1,344 1,116 — 1,116 — Construction and land development: Residential construction loans 28 28 — 28 — Commercial construction loans and land development 738 48 679 727 167 Consumer 246 244 — 244 — Broker-dealer — — — — — 19,747 15,674 2,051 17,725 282 $ 105,715 $ 39,034 $ 30,123 $ 69,157 $ 3,379 |
Summary of average investment in impaired loans by class | Average recorded investment in non-covered impaired loans is summarized by class in the following table (in thousands). Three Months Ended March 31, 2017 2016 Commercial and industrial: Secured $ 15,215 $ 26,155 Unsecured 852 41 Real estate: Secured by commercial properties 38,337 40,371 Secured by residential properties 11,436 12,524 Construction and land development: Residential construction loans 14 111 Commercial construction loans and land development 3,784 4,622 Consumer 520 655 Broker-dealer — — $ 70,158 $ 84,479 |
Summary of non-accrual loans by class | Non-covered non-accrual loans, excluding those classified as held for sale, are summarized by class in the following table (in thousands). March 31, December 31, 2017 2016 Commercial and industrial: Secured $ 12,712 $ 8,590 Unsecured 778 925 Real estate: Secured by commercial properties 11,596 11,034 Secured by residential properties 1,074 1,197 Construction and land development: Residential construction loans — 28 Commercial construction loans and land development 661 727 Consumer 223 244 Broker-dealer — — $ 27,044 $ 22,745 |
Schedule of information regarding TDRs granted | Information regarding TDRs granted during the three months ended March 31, 2017 and 2016, respectively is shown in the following table (in thousands). At March 31, 2017 and December 31, 2016, the Bank had nominal unadvanced commitments to borrowers whose loans have been restructured in TDRs. Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Number of Balance at Balance at Number of Balance at Balance at Loans Extension End of Period Loans Extension End of Period Commercial and industrial: Secured 1 $ 1,357 $ 1,342 1 $ 1,196 $ 1,196 Unsecured — — — — — — Real estate: Secured by commercial properties 1 1,481 1,470 — — — Secured by residential properties — — — — — — Construction and land development: Residential construction loans — — — — — — Commercial construction loans and land development — — — — — — Consumer — — — — — — Broker-dealer — — — — — — 2 $ 2,838 $ 2,812 1 $ 1,196 $ 1,196 All of the non-covered loan modifications included in the table above involved payment term extensions. The Bank did not grant principal reductions on any restructured non-covered loans during the three months ened March 31, 2017 and 2016. The following table presents information regarding TDRs granted during the twelve months preceding March 31, 2017 and 2016, respectively, for which a payment was at least 30 days past due (dollars in thousands). Twelve Months Preceding March 31, 2017 Twelve Months Preceding March 31, 2016 Number of Balance at Balance at Number of Balance at Balance at Loans Extension End of Period Loans Extension End of Period Commercial and industrial: Secured — $ — $ — — $ — $ — Unsecured — — — — — — Real estate: Secured by commercial properties 1 1,481 1,470 1 1,084 1,017 Secured by residential properties — — — — — — Construction and land development: Residential construction loans — — — — — — Commercial construction loans and land development — — — — — — Consumer — — — — — — Broker-dealer — — — — — — 1 $ 1,481 $ 1,470 1 $ 1,084 $ 1,017 |
Schedule of analysis of the aging of the entity's loan portfolio | An analysis of the aging of the Bank’s non-covered loan portfolio is shown in the following tables (in thousands). Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total Past Due March 31, 2017 30-59 Days 60-89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ 3,816 $ 1,186 $ 3,643 $ 8,645 $ 1,544,697 $ 8,013 $ 1,561,355 $ 14 Unsecured 1,814 — — 1,814 92,776 — 94,590 — Real estate: Secured by commercial properties 5,489 54 78 5,621 2,025,795 26,568 2,057,984 — Secured by residential properties 602 419 — 1,021 783,047 10,193 794,261 — Construction and land development: Residential construction loans — — — — 136,354 — 136,354 — Commercial construction loans and land development 24 — 661 685 628,046 2,713 631,444 — Consumer 230 26 4 260 42,118 278 42,656 4 Broker-dealer — — — — 465,209 — 465,209 — $ 11,975 $ 1,685 $ 4,386 $ 18,046 $ 5,718,042 $ 47,765 $ 5,783,853 $ 18 Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total Past Due December 31, 2016 30-59 Days 60-89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ 4,727 $ 704 $ 6,770 $ 12,201 $ 1,576,239 $ 8,672 $ 1,597,112 $ 3,095 Unsecured 596 1 909 1,506 97,835 — 99,341 1 Real estate: Secured by commercial properties 550 9,417 1,492 11,459 1,915,126 28,510 1,955,095 — Secured by residential properties 506 361 369 1,236 849,947 10,489 861,672 — Construction and land development: Residential construction loans — 28 — 28 128,624 — 128,652 — Commercial construction loans and land development 2,500 1,784 48 4,332 650,399 3,467 658,198 — Consumer 176 31 — 207 40,851 294 41,352 — Broker-dealer — — — — 502,077 — 502,077 — $ 9,055 $ 12,326 $ 9,588 $ 30,969 $ 5,761,098 $ 51,432 $ 5,843,499 $ 3,096 |
Schedule of internal risk grades of loans by class | The following tables present the internal risk grades of non-covered loans, as previously described, in the portfolio by class (in thousands). March 31, 2017 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 1,495,445 $ 853 $ 57,044 $ 8,013 $ 1,561,355 Unsecured 93,186 — 1,404 — 94,590 Real estate: Secured by commercial properties 2,001,976 975 28,465 26,568 2,057,984 Secured by residential properties 775,056 3,321 5,691 10,193 794,261 Construction and land development: Residential construction loans 136,354 — — — 136,354 Commercial construction loans and land development 627,893 — 838 2,713 631,444 Consumer 42,128 5 245 278 42,656 Broker-dealer 465,209 — — — 465,209 $ 5,637,247 $ 5,154 $ 93,687 $ 47,765 $ 5,783,853 December 31, 2016 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 1,531,895 $ 72 $ 56,473 $ 8,672 $ 1,597,112 Unsecured 97,646 — 1,695 — 99,341 Real estate: Secured by commercial properties 1,888,231 3,693 34,661 28,510 1,955,095 Secured by residential properties 846,420 — 4,763 10,489 861,672 Construction and land development: Residential construction loans 128,624 — 28 — 128,652 Commercial construction loans and land development 653,808 — 923 3,467 658,198 Consumer 40,789 6 263 294 41,352 Broker-dealer 502,077 — — — 502,077 $ 5,689,490 $ 3,771 $ 98,806 $ 51,432 $ 5,843,499 |
Schedule of changes in the allowance for loan losses by portfolio segment | Changes in the allowance for non-covered loan losses, distributed by portfolio segment, are shown below (in thousands). Commercial and Construction and Three Months Ended March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Balance, beginning of period $ 21,369 $ 25,236 $ 7,002 $ 424 $ 155 $ 54,186 Provision charged to (recapture from) operations 475 922 (112) 56 (132) 1,209 Loans charged off (605) (82) (11) (34) — (732) Recoveries on charged off loans 440 36 — 18 — 494 Balance, end of period $ 21,679 $ 26,112 $ 6,879 $ 464 $ 23 $ 55,157 Commercial and Construction and Three Months Ended March 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Balance, beginning of period $ 19,845 $ 18,983 $ 6,064 $ 314 $ 209 $ 45,415 Provision charged to (recapture from) operations 1,016 3,233 (503) 32 (93) 3,685 Loans charged off (1,350) — — (52) (2) (1,404) Recoveries on charged off loans 658 56 — 40 — 754 Balance, end of period $ 20,169 $ 22,272 $ 5,561 $ 334 $ 114 $ 48,450 |
Schedule of loan portfolio distributed by portfolio segment and impairment methodology | The non-covered loan portfolio was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 8,719 $ 10,842 $ 661 $ 186 $ — $ 20,408 Loans collectively evaluated for impairment 1,639,213 2,804,642 764,424 42,192 465,209 5,715,680 PCI Loans 8,013 36,761 2,713 278 — 47,765 $ 1,655,945 $ 2,852,245 $ 767,798 $ 42,656 $ 465,209 $ 5,783,853 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 4,508 $ 9,704 $ 727 $ 205 $ — $ 15,144 Loans collectively evaluated for impairment 1,683,273 2,768,064 782,656 40,853 502,077 5,776,923 PCI Loans 8,672 38,999 3,467 294 — 51,432 $ 1,696,453 $ 2,816,767 $ 786,850 $ 41,352 $ 502,077 $ 5,843,499 |
Schedule of allowance for loan losses distributed by portfolio segment and impairment methodology | The allowance for non-covered loan losses was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 778 $ — $ 144 $ — $ — $ 922 Loans collectively evaluated for impairment 20,693 24,058 6,409 399 23 51,582 PCI Loans 208 2,054 326 65 — 2,653 $ 21,679 $ 26,112 $ 6,879 $ 464 $ 23 $ 55,157 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Consumer Broker-Dealer Total Loans individually evaluated for impairment $ 115 $ — $ 167 $ — $ — $ 282 Loans collectively evaluated for impairment 20,697 23,129 6,458 368 155 50,807 PCI Loans 557 2,107 377 56 — 3,097 $ 21,369 $ 25,236 $ 7,002 $ 424 $ 155 $ 54,186 |
Covered Assets and Indemnific38
Covered Assets and Indemnification Asset (Tables) - Covered | 3 Months Ended |
Mar. 31, 2017 | |
Loans | |
Summary of carrying value of the loans | The following table presents the carrying value of the covered loans summarized by portfolio segment (in thousands). March 31, December 31, 2017 2016 Commercial and industrial $ 2,022 $ 2,697 Real estate 227,241 244,469 Construction and land development 6,171 8,961 235,434 256,127 Allowance for covered loans (753) (413) Total covered loans, net of allowance $ 234,681 $ 255,714 |
Schedule of carrying value and the outstanding balance of the PCI loans | The following table presents the carrying value and the outstanding contractual balance of covered PCI loans (in thousands). March 31, December 31, 2017 2016 Carrying amount $ 118,393 $ 133,754 Outstanding balance 240,801 266,098 |
Schedule of changes in the accretable yield for the PCI loans | Changes in the accretable yield for covered PCI loans were as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 143,731 $ 176,719 Reclassifications from nonaccretable difference, net (1) 11,406 9,633 Transfer of loans to covered OREO (2) (118) (109) Accretion (12,553) (17,110) Balance, end of period $ 142,466 $ 169,133 (1) Reclassifications from nonaccretable difference are primarily due to net increases in expected cash flows in the quarterly recasts, but may also include the reclassification and immediate income recognition of nonaccretable difference due to the favorable resolution of loans accounted for individually. Reclassifications to nonaccretable difference occur when accruing loans are moved to non-accrual and expected cash flows are no longer predictable and the accretable yield is eliminated. (2) Transfer of loans to covered OREO is the difference between the value removed from the pool and the expected cash flows for the loan. |
Summary of impaired loans by class | Covered impaired loans, segregated between those considered to be PCI loans and those without credit impairment at acquisition, are summarized by class in the following tables (in thousands). Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related March 31, 2017 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 5,350 $ 537 $ 191 $ 728 $ 7 Unsecured 6,908 173 — 173 — Real estate: Secured by commercial properties 130,869 29,355 15,326 44,681 578 Secured by residential properties 142,319 69,043 1,192 70,235 125 Construction and land development: Residential construction loans 879 — — — — Commercial construction loans and land development 20,310 2,576 — 2,576 — 306,635 101,684 16,709 118,393 710 Non-PCI Commercial and industrial: Secured 52 52 — 52 — Unsecured — — — — — Real estate: Secured by commercial properties 392 302 — 302 — Secured by residential properties 4,445 3,793 — 3,793 — Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 36 30 — 30 — 4,925 4,177 — 4,177 — $ 311,560 $ 105,861 $ 16,709 $ 122,570 $ 710 Unpaid Recorded Recorded Total Contractual Investment with Investment with Recorded Related December 31, 2016 Principal Balance No Allowance Allowance Investment Allowance PCI Commercial and industrial: Secured $ 10,579 $ 1,024 $ 189 $ 1,213 $ 13 Unsecured 3,259 299 — 299 — Real estate: Secured by commercial properties 143,934 26,415 26,222 52,637 271 Secured by residential properties 148,384 73,240 1,161 74,401 60 Construction and land development: Residential construction loans 766 — — — — Commercial construction loans and land development 23,522 5,204 — 5,204 — 330,444 106,182 27,572 133,754 344 Non-PCI Commercial and industrial: Secured 52 52 — 52 — Unsecured — — — — — Real estate: Secured by commercial properties 396 310 — 310 — Secured by residential properties 4,175 3,537 — 3,537 — Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 24 20 — 20 — 4,647 3,919 — 3,919 — $ 335,091 $ 110,101 $ 27,572 $ 137,673 $ 344 |
Summary of average investment in impaired loans by class | Average investment in covered impaired loans is summarized by class in the following table (in thousands). Three Months Ended March 31, 2017 2016 Commercial and industrial: Secured $ 1,023 $ 5,509 Unsecured 236 1,786 Real estate: Secured by commercial properties 48,965 92,941 Secured by residential properties 75,983 95,788 Construction and land development: Residential construction loans — 673 Commercial construction loans and land development 3,915 17,365 $ 130,122 $ 214,062 |
Summary of non-accrual loans by class | Covered non-accrual loans are summarized by class in the following table (in thousands). March 31, December 31, 2017 2016 Commercial and industrial: Secured $ 52 $ 52 Unsecured — — Real estate: Secured by commercial properties 302 730 Secured by residential properties 3,294 3,035 Construction and land development: Residential construction loans — — Commercial construction loans and land development 30 19 $ 3,678 $ 3,836 |
Schedule of analysis of the aging of the entity's loan portfolio | An analysis of the aging of the Bank’s covered loan portfolio is shown in the following tables (in thousands). Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total (Non ‑ PCI) Past Due March 31, 2017 30 ‑ 59 Days 60 ‑ 89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ — $ — $ 96 $ 96 $ 1,025 $ 728 $ 1,849 $ 44 Unsecured — — — — — 173 173 — Real estate: Secured by commercial properties 74 — — 74 18,446 44,681 63,201 — Secured by residential properties 3,352 1,182 1,361 5,895 87,910 70,235 164,040 — Construction and land development: Residential construction loans — — — — — — — — Commercial construction loans and land development — — 13 13 3,582 2,576 6,171 — $ 3,426 $ 1,182 $ 1,470 $ 6,078 $ 110,963 $ 118,393 $ 235,434 $ 44 Accruing Loans Loans Past Due Loans Past Due Loans Past Due Total Current PCI Total (Non ‑ PCI) Past Due December 31, 2016 30 ‑ 59 Days 60 ‑ 89 Days 90 Days or More Past Due Loans Loans Loans Loans 90 Days or More Commercial and industrial: Secured $ — $ 6 $ 96 $ 102 $ 1,083 $ 1,213 $ 2,398 $ 44 Unsecured — — — — — 299 299 — Real estate: Secured by commercial properties 96 229 — 325 19,132 52,637 72,094 — Secured by residential properties 3,511 1,345 1,479 6,335 91,639 74,401 172,375 129 Construction and land development: Residential construction loans — — — — — — — — Commercial construction loans and land development 15 — — 15 3,742 5,204 8,961 — $ 3,622 $ 1,580 $ 1,575 $ 6,777 $ 115,596 $ 133,754 $ 256,127 $ 173 |
Schedule of internal risk grades of loans | The following tables present the internal risk grades of covered loans in the portfolio by class (in thousands). March 31, 2017 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 543 $ — $ 578 $ 728 $ 1,849 Unsecured — — — 173 173 Real estate: Secured by commercial properties 17,210 — 1,310 44,681 63,201 Secured by residential properties 86,695 453 6,657 70,235 164,040 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 2,143 — 1,452 2,576 6,171 $ 106,591 $ 453 $ 9,997 $ 118,393 $ 235,434 December 31, 2016 Pass Special Mention Substandard PCI Total Commercial and industrial: Secured $ 592 $ — $ 593 $ 1,213 $ 2,398 Unsecured — — — 299 299 Real estate: Secured by commercial properties 17,996 — 1,461 52,637 72,094 Secured by residential properties 90,563 461 6,950 74,401 172,375 Construction and land development: Residential construction loans — — — — — Commercial construction loans and land development 2,281 — 1,476 5,204 8,961 $ 111,432 $ 461 $ 10,480 $ 133,754 $ 256,127 |
Schedule of changes in the allowance for loan losses by portfolio segment | Changes in the allowance for covered loan losses, distributed by portfolio segment, are shown below (in thousands). Commercial and Construction and Three months ended March 31, 2017 Industrial Real Estate Land Development Total Balance, beginning of period $ 35 $ 378 $ — $ 413 Provision charged to (recapture from) operations (17) 513 — 496 Loans charged off (6) (160) — (166) Recoveries on charged off loans 4 5 1 10 Balance, end of period $ 16 $ 736 $ 1 $ 753 Commercial and Construction and Three months ended March 31, 2016 Industrial Real Estate Land Development Total Balance, beginning of period $ 758 $ 774 $ — $ 1,532 Provision charged to (recapture from) operations (314) (23) 59 (278) Loans charged off (6) (16) (22) (44) Recoveries on charged off loans — 7 — 7 Balance, end of period $ 438 $ 742 $ 37 $ 1,217 |
Schedule of loan portfolio distributed by portfolio segment and impairment methodology | The covered loan portfolio was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 1,121 112,325 3,595 117,041 PCI Loans 901 114,916 2,576 118,393 $ 2,022 $ 227,241 $ 6,171 $ 235,434 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 1,185 117,431 3,757 122,373 PCI Loans 1,512 127,038 5,204 133,754 $ 2,697 $ 244,469 $ 8,961 $ 256,127 |
Schedule of allowance for loan losses distributed by portfolio segment and impairment methodology | The allowance for covered loan losses was distributed by portfolio segment and impairment methodology as shown below (in thousands). Commercial and Construction and March 31, 2017 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 9 33 1 43 PCI Loans 7 703 — 710 $ 16 $ 736 $ 1 $ 753 Commercial and Construction and December 31, 2016 Industrial Real Estate Land Development Total Loans individually evaluated for impairment $ — $ — $ — $ — Loans collectively evaluated for impairment 22 47 — 69 PCI Loans 13 331 — 344 $ 35 $ 378 $ — $ 413 |
Summary of the activity in covered OREO | A summary of the activity in covered OREO is as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 51,642 $ 99,090 Additions to covered OREO 1,723 4,542 Dispositions of covered OREO (6,799) (14,977) Valuation adjustments in the period (1,192) (9,765) Balance, end of period $ 45,374 $ 78,890 |
Summary of the activity in the FDIC Indemnification Asset | A summary of the activity in the FDIC Indemnification Asset is as follows (in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 71,313 $ 91,648 FDIC Indemnification Asset accretion (amortization) (3,949) 87 Transfers to due from FDIC and other (19,424) (11,213) Balance, end of period $ 47,940 $ 80,522 |
Mortgage Servicing Rights (Tabl
Mortgage Servicing Rights (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Mortgage Servicing Rights | |
Schedule of change in fair value of the Company's MSR, as included in other assets within the consolidated balance sheets | The following tables present the changes in fair value of the Company’s MSR asset, as included in other assets within the consolidated balance sheets, and other information related to the serviced portfolio (dollars in thousands). Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 61,968 $ 52,285 Additions 1,224 1,639 Sales (17,499) — Changes in fair value: Due to changes in model inputs or assumptions (1) 857 (12,842) Due to customer payoffs (977) (1,219) Balance, end of period $ 45,573 $ 39,863 March 31, December 31, 2017 2016 Mortgage loans serviced for others $ 3,789,523 $ 5,480,943 MSR asset as a percentage of serviced mortgage loans 1.20 % 1.13 % (1) Primarily represents normal customer payments, changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates and the refinement of other MSR model assumptions. |
Schedule of key assumptions used in measuring the fair value of the Company's MSR | March 31, December 31, 2017 2016 Weighted average constant prepayment rate 10.45 % 10.47 % Weighted average discount rate 11.14 % 10.95 % Weighted average life (in years) 7.0 6.9 |
Schedule of sensitivity analysis of fair value of the Company's MSR to certain key assumptions | A sensitivity analysis of the fair value of the Company’s MSR asset to certain key assumptions is presented in the following table (in thousands). March 31, December 31, 2017 2016 Constant prepayment rate: Impact of 10% adverse change $ (1,648) $ (2,297) Impact of 20% adverse change (3,235) (4,471) Discount rate: Impact of 10% adverse change (1,895) (2,539) Impact of 20% adverse change (3,641) (4,882) |
Deposits (Tables)
Deposits (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Deposits | |
Summary of deposits | Deposits are summarized as follows (in thousands). March 31, December 31, 2017 2016 Noninterest-bearing demand $ 2,272,905 $ 2,199,483 Interest-bearing: NOW accounts 1,224,157 1,252,832 Money market 1,891,500 1,626,218 Brokered - money market 125,205 125,272 Demand 389,376 384,847 Savings 239,743 279,911 Time 1,166,383 1,145,859 Brokered - time 20,593 49,389 $ 7,329,862 $ 7,063,811 |
Short-term Borrowings (Tables)
Short-term Borrowings (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Short-term borrowings | |
Schedule of short-term borrowings | Short-term borrowings are summarized as follows (in thousands). March 31, December 31, 2017 2016 Federal funds purchased $ 112,350 $ 87,125 Securities sold under agreements to repurchase 364,927 195,164 Federal Home Loan Bank 150,000 1,000,000 Short-term bank loans 126,500 135,000 $ 753,777 $ 1,417,289 |
Federal funds purchased and securities sold under agreements to repurchase. | |
Short-term borrowings | |
Schedule of short-term borrowings | Information concerning federal funds purchased and securities sold under agreements to repurchase is shown in the following tables (dollars in thousands). Three Months Ended March 31, 2017 2016 Average balance during the period $ 386,624 $ 329,392 Average interest rate during the period 0.76 % 0.49 % March 31, December 31, 2017 2016 Average interest rate at end of period 0.69 % 0.42 % Securities underlying the agreements at end of period: Carrying value $ 371,859 $ 209,877 Estimated fair value $ 379,390 $ 206,641 |
FHLB notes | |
Short-term borrowings | |
Schedule of short-term borrowings | Other information regarding FHLB short-term borrowings is shown in the following tables (dollars in thousands). Three Months Ended March 31, 2017 2016 Average balance during the period $ 180,000 $ 234,341 Average interest rate during the period 0.61 % 0.44 % March 31, December 31, 2017 2016 Average interest rate at end of period 0.90 % 0.55 % |
Notes Payable (Tables)
Notes Payable (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Notes Payable | |
Schedule of notes payable | Notes payable consisted of the following (in thousands). March 31, December 31, 2017 2016 Senior Notes due April 2025, net of discount of $1,654 and $1,689, respectively $ 148,346 $ 148,311 FHLB notes, net of premium of $572 and $627, respectively, with maturities ranging from April 2017 to June 2030 102,194 102,596 Insurance company note payable due March 2035 20,000 20,000 NLIC note payable due May 2033 10,000 10,000 NLIC note payable due September 2033 10,000 10,000 ASIC note payable due April 2034 7,500 7,500 Insurance company line of credit due December 31, 2017 3,000 3,000 Ventures line of credit due August 2017 17,952 16,505 Mutual line of credit due October 2017 5,709 — $ 324,701 $ 317,912 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Commitments and Contingencies | |
Schedule of roll-forward of claims activity for loans put-back to the mortgage origination segment | The following tables provide for a rollforward of claims activity for loans put-back to the mortgage origination segment based upon an alleged breach of a representation or warranty with respect to a loan sold and related indemnification liability reserve activity (in thousands). Representation and Warranty Specific Claims Activity - Origination Loan Balance Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 40,669 $ 57,298 Claims made 8,379 4,548 Claims resolved with no payment (8,098) (6,115) Repurchases (1,461) (1,157) Indemnification payments (244) (372) Balance, end of period $ 39,245 $ 54,202 Indemnification Liability Reserve Activity Three Months Ended March 31, 2017 2016 Balance, beginning of period $ 18,239 $ 16,640 Additions for new sales 847 878 Repurchases (102) (112) Early payment defaults (69) (90) Indemnification payments (42) (169) Change in estimate 79 — Balance, end of period $ 18,952 $ 17,147 March 31, December 31, 2017 2016 Reserve for Indemnification Liability: Specific claims $ 1,751 $ 1,661 Incurred but not reported claims 17,201 16,578 Total $ 18,952 $ 18,239 |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Stock-Based Compensation | |
Schedule of nonvested Restricted Stock Award and RSU activity | The following table summarizes information about nonvested Restricted Stock Award and RSU activity for the three months ended March 31, 2017 (shares in thousands). Restricted Stock Awards RSUs Weighted Weighted Average Average Grant Date Grant Date Outstanding Fair Value Outstanding Fair Value Balance, December 31, 2016 4 $ 19.95 1,456 $ 19.83 Granted - $ - 228 $ 28.15 Vested/Released - $ - (151) $ 23.38 Forfeited - $ - (37) $ 24.36 Balance, March 31, 2017 4 $ 19.95 1,496 $ 20.63 |
Regulatory Matters (Tables)
Regulatory Matters (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Regulatory Matters | |
Schedule of comparison of the Plain Capital's and Hilltop's consolidated actual capital amounts and ratios to the regulatory minimum requirements and the Bank's regulatory minimum capital requirements and the Bank's regulatory minimum capital requirements needed to qualify as a well-capitalized institution without giving effect to the final Basel III capital rules adopted by the Federal Reserve Board | Minimum Capital Requirements Including Conservation Buffer In Effect at Fully To Be Well Actual End of Period Phased In Capitalized Amount Ratio Ratio Ratio Ratio March 31, 2017 Tier 1 capital (to average assets): PlainsCapital $ 1,125,727 13.09 % 4.0 % 4.0 % 5.0 % Hilltop 1,654,189 13.98 % 4.0 % 4.0 % N/A Common equity Tier 1 capital (to risk-weighted assets): PlainsCapital 1,125,727 15.50 % 5.75 % 7.0 % 6.5 % Hilltop 1,604,840 19.03 % 5.75 % 7.0 % N/A Tier 1 capital (to risk-weighted assets): PlainsCapital 1,125,727 15.50 % 7.25 % 8.5 % 8.0 % Hilltop 1,654,189 19.62 % 7.25 % 8.5 % N/A Total capital (to risk-weighted assets): PlainsCapital 1,183,495 16.30 % 9.25 % 10.5 % 10.0 % Hilltop 1,696,330 20.12 % 9.25 % 10.5 % N/A December 31, 2016 Tier 1 capital (to average assets): PlainsCapital $ 1,108,484 12.35 % 4.0 % 4.0 % 5.0 % Hilltop 1,652,101 13.51 % 4.0 % 4.0 % N/A Common equity Tier 1 capital (to risk-weighted assets): PlainsCapital 1,108,484 14.64 % 5.125 % 7.0 % 6.5 % Hilltop 1,602,400 18.30 % 5.125 % 7.0 % N/A Tier 1 capital (to risk-weighted assets): PlainsCapital 1,108,484 14.64 % 6.625 % 8.5 % 8.0 % Hilltop 1,652,101 18.87 % 6.625 % 8.5 % N/A Total capital (to risk-weighted assets): PlainsCapital 1,164,767 15.38 % 8.625 % 10.5 % 10.0 % Hilltop 1,693,240 19.34 % 8.625 % 10.5 % N/A |
Schedule of net capital position | At March 31, 2017, the net capital position of each of the Hilltop Broker-Dealers was as follows (in thousands). HTS Hilltop Independent Securities Network Net capital $ 158,331 $ 3,080 Less required net capital 9,267 250 Excess net capital $ 149,064 $ 2,830 Net capital as a percentage of aggregate debit items 34.2 % Net capital in excess of 5% aggregate debit items $ 135,164 |
Summary of statutory capital and surplus and statutory net income of each insurance subsidiary | A summary of statutory capital and surplus and statutory net income of each insurance subsidiary is as follows (in thousands). March 31, December 31, 2017 2016 Capital and surplus: National Lloyds Insurance Company $ 131,987 $ 131,328 American Summit Insurance Company 31,369 30,462 Three Months Ended March 31, 2017 2016 Statutory net income: National Lloyds Insurance Company $ 636 $ 3,557 American Summit Insurance Company 832 852 |
Derivative Financial Instrume46
Derivative Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Derivative Financial Instruments | |
Schedule of derivative positions | Derivative positions are presented in the following table (in thousands). March 31, 2017 December 31, 2016 Notional Estimated Notional Estimated Amount Fair Value Amount Fair Value Derivative instruments: IRLCs $ 1,427,763 $ 40,911 $ 944,550 $ 23,269 Customer-based written options 2,223 97 — — Customer-based purchased options 2,223 (97) — — Commitments to purchase MBSs 3,567,436 14,090 3,616,922 (1,155) Commitments to sell MBSs 5,881,086 (18,960) 5,609,250 (532) Interest rate swaps and swaptions 32,239 (159) 32,452 (283) U.S. Treasury bond futures and options (1) 206,000 — 297,000 — (1) Changes in the fair value of these contracts are settled daily with PrimeLending’s counterparty. |
Balance Sheet Offsetting (Table
Balance Sheet Offsetting (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Balance Sheet Offsetting | |
Schedule of the assets subject to an enforceable master netting arrangement or repurchase agreements | The following tables present the assets and liabilities subject to enforceable master netting arrangements, repurchase agreements, or similar agreements with offsetting rights (in thousands). Gross Amounts Not Offset in Net Amounts the Balance Sheet Gross Amounts Gross Amounts of Assets Cash of Recognized Offset in the Presented in the Financial Collateral Net Assets Balance Sheet Balance Sheet Instruments Pledged Amount March 31, 2017 Securities borrowed: Institutional counterparties $ 1,507,651 $ — $ 1,507,651 $ (1,454,971) $ — $ 52,680 Interest rate options: Customer counterparties 97 — 97 — — 97 Reverse repurchase agreements: Institutional counterparties 113,228 — 113,228 (113,083) — 145 Forward MBS derivatives: Institutional counterparties 14,090 — 14,090 (14,090) — — $ 1,635,066 $ — $ 1,635,066 $ (1,582,144) $ — $ 52,922 December 31, 2016 Securities borrowed: Institutional counterparties $ 1,436,069 $ — $ 1,436,069 $ (1,385,664) $ — $ 50,405 Reverse repurchase agreements: Institutional counterparties 89,430 — 89,430 (89,369) — 61 Forward MBS derivatives: Institutional counterparties 21,366 (3,893) 17,473 (9,012) — 8,461 $ 1,546,865 $ (3,893) $ 1,542,972 $ (1,484,045) $ — $ 58,927 |
Schedule of the liabilities subject to an enforceable master netting arrangement or repurchase agreements | Gross Amounts Not Offset in Net Amounts the Balance Sheet Gross Amounts Gross Amounts of Liabilities Cash of Recognized Offset in the Presented in the Financial Collateral Net Liabilities Balance Sheet Balance Sheet Instruments Pledged Amount March 31, 2017 Securities loaned: Institutional counterparties $ 1,376,568 $ — $ 1,376,568 $ (1,326,373) $ — $ 50,195 Interest rate options: Institutional counterparties 97 — 97 — — 97 Interest rate swaps and swaptions: Institutional counterparties 185 (26) 159 (3,000) — (2,841) Repurchase agreements: Institutional counterparties 213,344 — 213,344 (213,344) — — Customer counterparties 151,583 — 151,583 (151,583) — — Forward MBS derivatives: Institutional counterparties 19,218 (258) 18,960 (10,502) — 8,458 $ 1,760,995 $ (284) $ 1,760,711 $ (1,704,802) $ — $ 55,909 December 31, 2016 Securities loaned: Institutional counterparties $ 1,283,676 — 1,283,676 (1,237,868) — 45,808 Interest rate swaps and swaptions: Institutional counterparties 297 (14) 283 (3,000) — (2,717) Repurchase agreements: Institutional counterparties 39,970 — 39,970 (39,970) — — Customer counterparties 155,194 — 155,194 (155,194) — — Forward MBS derivatives: Institutional counterparties 19,159 — 19,159 (19,159) — — $ 1,498,296 $ (14) $ 1,498,282 $ (1,455,191) $ — $ 43,091 |
Schedule of contractual maturities of repurchase agreements and secured borrowing transactions | The following tables present the remaining contractual maturities of repurchase agreement and securities lending transactions accounted for as secured borrowings (in thousands). The Company had no repurchase-to-maturity transactions outstanding at both March 31, 2017 and December 31, 2016. Remaining Contractual Maturities Overnight and Greater Than March 31, 2017 Continuous Up to 30 Days 30-90 Days 90 Days Total Repurchase agreement transactions: U.S. Treasury and agency securities $ 204,178 $ — $ — $ — $ 204,178 Asset-backed securities — 160,749 — — 160,749 Securities lending transactions: Corporate securities 9,149 — — — 9,149 Equity securities 1,367,419 — — — 1,367,419 Total $ 1,580,746 $ 160,749 $ — $ — $ 1,741,495 Gross amount of recognized liabilities for repurchase agreement and securities lending transactions in offsetting disclosure above $ 1,741,495 Amount related to agreements not included in offsetting disclosure above $ — Remaining Contractual Maturities Overnight and Greater Than December 31, 2016 Continuous Up to 30 Days 30-90 Days 90 Days Total Repurchase agreement transactions: U.S. Treasury and agency securities $ 195,164 $ — $ — $ — $ 195,164 Securities lending transactions: Corporate securities 14,816 — — — 14,816 Equity securities 1,268,860 — — — 1,268,860 Total $ 1,478,840 $ — $ — $ — $ 1,478,840 Gross amount of recognized liabilities for repurchase agreement and securities lending transactions in offsetting disclosure above $ 1,478,840 Amount related to agreements not included in offsetting disclosure above $ — |
Broker-Dealer and Clearing Or48
Broker-Dealer and Clearing Organization Receivables and Payables (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Broker-Dealer and Clearing Organization Receivables and Payables | |
Schedule of broker-dealer and clearing organization receivables and payables | Broker-dealer and clearing organization receivables and payables consisted of the following (in thousands). March 31, December 31, 2017 2016 Receivables: Securities borrowed $ 1,507,651 $ 1,436,069 Securities failed to deliver 29,985 33,834 Trades in process of settlement 22,357 10,223 Other 14,038 17,615 $ 1,574,031 $ 1,497,741 Payables: Securities loaned $ 1,376,568 $ 1,283,676 Correspondents 35,165 31,040 Securities failed to receive 25,805 31,724 Other 10 688 $ 1,437,548 $ 1,347,128 |
Reserves for Losses and Loss 49
Reserves for Losses and Loss Adjustment Expenses (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Reserves for Losses and Loss Adjustment Expenses | |
Schedule of information regarding the reserve for unpaid losses and loss adjustment expenses ("LAE") as included in other liabilities within the consolidated balance sheets | A summary of NLC’s reserve for unpaid losses and LAE, as included in other liabilities within the consolidated balance sheets, is as follows (in thousands). March 31, December 31, 2017 2016 Reserve for unpaid losses and allocated LAE balance, net $ 28,544 $ 25,203 Reinsurance recoverables on unpaid losses 5,118 9,434 Unallocated LAE 1,158 1,189 Reserve for unpaid losses and LAE balance, gross $ 34,820 $ 35,826 |
Summary of claims loss reserve development activity | A summary of claims loss reserve development activity is presented in the following table (in thousands). March 31, 2017 Total of IBNR Reserves Plus Expected Cumulative Accident Three Months Ended March 31, 2017 Development on Number of Year Paid Incurred Reported Claims Reported Claims 2012 $ 112,346 $ 114,598 $ 35 16,675 2013 109,976 111,085 57 15,753 2014 82,172 84,206 287 13,175 2015 83,679 88,447 2,525 14,915 2016 77,056 86,940 6,018 21,504 2017 9,443 17,845 2,437 3,999 Total 474,672 $ 503,121 95 All outstanding reserves prior to 2012, net of reinsurance $ 28,544 Reserve for unpaid losses and allocated LAE, net of reinsurance |
Reinsurance Activity (Tables)
Reinsurance Activity (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Reinsurance Activity | |
Schedule of effects of reinsurance on premiums written and earned | The effects of reinsurance on premiums written and earned are summarized as follows (in thousands). Three Months Ended March 31, 2017 2016 Written Earned Written Earned Premiums from direct business $ 35,795 $ 37,198 $ 39,079 $ 40,886 Reinsurance assumed 2,869 2,818 2,679 2,669 Reinsurance ceded (3,213) (3,876) (3,498) (3,822) Net premiums $ 35,451 $ 36,140 $ 38,260 $ 39,733 |
Schedule of effects of reinsurance on incurred losses | The effects of reinsurance on incurred losses are as follows (in thousands). Three Months Ended March 31, 2017 2016 Loss and LAE incurred $ 22,302 $ 23,489 Reinsurance recoverables (602) (1,530) Net loss and LAE incurred $ 21,700 $ 21,959 |
Segment and Related Informati51
Segment and Related Information (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Segment and Related Information | |
Schedule of information about the segment revenues, operating results, goodwill, and assets of entity's reportable segments | The following tables present certain information about reportable business segment revenues, operating results, goodwill and assets (in thousands). Mortgage All Other and Hilltop Three Months Ended March 31, 2017 Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated Net interest income (expense) $ 82,082 $ 8,488 $ (1,882) $ 516 $ (2,535) $ 5,431 $ 92,100 Provision for loan losses 1,837 (132) — — — — 1,705 Noninterest income 12,411 82,551 143,638 38,311 1 (5,473) 271,439 Noninterest expense 60,814 81,657 131,838 37,013 9,387 (217) 320,492 Income (loss) before income taxes $ 31,842 $ 9,514 $ 9,918 $ 1,814 $ (11,921) $ 175 $ 41,342 Mortgage All Other and Hilltop Three Months Ended March 31, 2016 Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated Net interest income (expense) $ 86,104 $ 7,051 $ (2,569) $ 740 $ (1,714) $ 4,228 $ 93,840 Provision for loan losses 3,500 (93) — — — — 3,407 Noninterest income 12,956 80,882 146,338 41,804 1 (4,606) 277,375 Noninterest expense 64,348 84,261 134,671 36,375 5,849 (315) 325,189 Income (loss) before income taxes $ 31,212 $ 3,765 $ 9,098 $ 6,169 $ (7,562) $ (63) $ 42,619 Mortgage All Other and Hilltop Banking Broker-Dealer Origination Insurance Corporate Eliminations Consolidated March 31, 2017 Goodwill $ 207,741 $ 7,008 $ 13,071 $ 23,988 $ — $ — $ 251,808 Total assets $ 8,946,648 $ 2,968,943 $ 1,568,276 $ 345,651 $ 2,066,185 $ (3,557,276) $ 12,338,427 December 31, 2016 Goodwill $ 207,741 $ 7,008 $ 13,071 $ 23,988 $ — $ — $ 251,808 Total assets $ 9,527,518 $ 2,777,849 $ 2,042,458 $ 347,252 $ 2,032,749 $ (3,989,764) $ 12,738,062 |
Earnings per Common Share (Tabl
Earnings per Common Share (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Earnings per Common Share | |
Schedule of the computation of basic and diluted earnings per common share | The following table presents the computation of basic and diluted earnings per common share (in thousands, except per share data). Three Months Ended March 31, 2017 2016 Basic earnings per share: Income applicable to Hilltop common stockholders $ 26,434 $ 27,567 Less: income applicable to participating shares (1) (125) Net earnings available to Hilltop common stockholders $ 26,433 $ 27,442 Weighted average shares outstanding - basic 98,441 98,153 Basic earnings per common share $ 0.27 $ 0.28 Diluted earnings per share: Income applicable to Hilltop common stockholders $ 26,434 $ 27,567 Weighted average shares outstanding - basic 98,441 98,153 Effect of potentially dilutive securities 316 516 Weighted average shares outstanding - diluted 98,757 98,669 Diluted earnings per common share $ 0.27 $ 0.28 |
Summary of Significant Accoun53
Summary of Significant Accounting and Reporting Policies - Basis of Presentation, Ownership (Details) | 3 Months Ended |
Mar. 31, 2017item | |
Basis of Presentation | |
Number of primary business units | 3 |
PPC | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by the reporting entity | 100.00% |
PlainsCapital | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 100.00% |
Plains Capital Equity LLC | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 100.00% |
PrimeLending | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 100.00% |
Ventures Management | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 100.00% |
Ventures | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 51.00% |
Mutual Of Omaha Mortgage, LLC | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 51.00% |
PCC Statutory Trusts | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by subsidiary of the reporting entity | 100.00% |
Securities Holdings | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by the reporting entity | 100.00% |
NLC | |
Basis of Presentation | |
Ownership percentage of subsidiary owned by the reporting entity | 100.00% |
Fair Value Measurements - FV Op
Fair Value Measurements - FV Option (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Fair Value Measurements | ||
Mortgage loans held for sale, fair value | $ 1,270 | $ 1,750 |
Mortgage loans held for sale, unpaid principal balance | $ 1,220 | $ 1,710 |
Fair Value Measurements - Recur
Fair Value Measurements - Recurring Basis (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Financial assets: | ||
Trading securities | $ 373,300 | $ 265,534 |
Available for sale securities | 755,546 | 598,007 |
Financial liabilities: | ||
Securities sold, not yet purchased, at fair value | 144,193 | 153,889 |
Recurring | ||
Financial assets: | ||
Trading securities | 373,300 | 265,534 |
Available for sale securities | 755,546 | 598,007 |
Loans held for sale | 1,274,232 | 1,748,498 |
Derivative assets | 72,906 | 57,036 |
Mortgage servicing asset | 45,573 | 61,968 |
Financial liabilities: | ||
Securities sold, not yet purchased, at fair value | 144,193 | 153,889 |
Derivative liabilities | 37,024 | 35,737 |
Recurring | Level 1 | ||
Financial assets: | ||
Trading securities | 3,640 | 9,481 |
Available for sale securities | 20,263 | 19,840 |
Financial liabilities: | ||
Securities sold, not yet purchased, at fair value | 75,047 | 60,715 |
Recurring | Level 2 | ||
Financial assets: | ||
Trading securities | 369,660 | 256,053 |
Available for sale securities | 735,283 | 578,167 |
Loans held for sale | 1,244,018 | 1,712,697 |
Derivative assets | 72,906 | 57,036 |
Financial liabilities: | ||
Securities sold, not yet purchased, at fair value | 69,146 | 93,174 |
Derivative liabilities | 37,024 | 35,737 |
Recurring | Level 3 | ||
Financial assets: | ||
Loans held for sale | 30,214 | 35,801 |
Mortgage servicing asset | $ 45,573 | $ 61,968 |
Fair Value Measurements - Roll
Fair Value Measurements - Roll Forward, Level 3 (Details) - Level 3 - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Rollforward for financial instruments measured at fair value using Level 3 inputs | ||
Asset balance, beginning of period | $ 97,769 | $ 78,166 |
Purchases/Additions | 9,052 | 24,875 |
Sales/Reductions | (28,200) | (4,237) |
Total gains or losses (realized or unrealized): | ||
Included in Net Income | (2,834) | (18,395) |
Asset balance, end of period | 75,787 | 80,409 |
Available-for-sale Securities | ||
Rollforward for financial instruments measured at fair value using Level 3 inputs | ||
Asset balance, beginning of period | 1 | |
Total gains or losses (realized or unrealized): | ||
Asset balance, end of period | 1 | |
Loans Held for Sale | ||
Rollforward for financial instruments measured at fair value using Level 3 inputs | ||
Asset balance, beginning of period | 35,801 | 25,880 |
Purchases/Additions | 7,828 | 23,236 |
Sales/Reductions | (10,701) | (4,237) |
Total gains or losses (realized or unrealized): | ||
Included in Net Income | (2,714) | (4,334) |
Asset balance, end of period | 30,214 | 40,545 |
MSR | ||
Rollforward for financial instruments measured at fair value using Level 3 inputs | ||
Asset balance, beginning of period | 61,968 | 52,285 |
Purchases/Additions | 1,224 | 1,639 |
Sales/Reductions | (17,499) | |
Total gains or losses (realized or unrealized): | ||
Included in Net Income | (120) | (14,061) |
Asset balance, end of period | $ 45,573 | $ 39,863 |
Fair Value Measurements - Level
Fair Value Measurements - Level 3, Inputs, Recurring (Details) - Level 3 - Recurring - Discounted cash flow | 3 Months Ended |
Mar. 31, 2017 | |
Loans Held for Sale | Weighted average | |
Significant unobservable inputs used in the fair value measurements | |
Projected price (as a percent) | 96.00% |
Loans Held for Sale | Minimum | |
Significant unobservable inputs used in the fair value measurements | |
Projected price (as a percent) | 88.00% |
Loans Held for Sale | Maximum | |
Significant unobservable inputs used in the fair value measurements | |
Projected price (as a percent) | 97.00% |
MSR | Weighted average | |
Significant unobservable inputs used in the fair value measurements | |
Constant prepayment rate (as a percent) | 10.45% |
Discount rates (as a percent) | 11.14% |
Fair Value Measurements - Chang
Fair Value Measurements - Change in FV (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Fair Value, Transfers Between Level 1 and Level 2 | ||
Transfers of assets from level 1 to level 2 | $ 0 | $ 0 |
Transfers of assets from level 2 to level 1 | 0 | 0 |
Transfers of liabilities from level 1 to level 2 | 0 | 0 |
Transfers of liabilities from level 2 to level 1 | 0 | 0 |
Fair Value Option | ||
Net Gains (Losses) | 124,150 | 127,297 |
Other Noninterest Income | 30,334 | 29,350 |
Loans Held for Sale | ||
Fair Value Option | ||
Net Gains (Losses) | 8,862 | 447 |
Total Changes in Fair Value | 8,862 | 447 |
MSR | ||
Fair Value Option | ||
Net Gains (Losses) | (120) | (14,061) |
Total Changes in Fair Value | $ (120) | $ (14,061) |
Fair Value Measurements - Impai
Fair Value Measurements - Impaired Loans (Details) - Level 3 - PCI loans - USD ($) $ in Millions | 3 Months Ended | |||
Mar. 31, 2017 | Jan. 01, 2015 | Sep. 13, 2013 | Nov. 30, 2012 | |
PPC | ||||
Fair value measurements | ||||
Fair value of loans acquired | $ 172.9 | |||
PPC | Weighted average | ||||
Fair Value Inputs [Abstract] | ||||
Weighted average default rate | 53.00% | |||
Weighted average loss severity rate | 61.00% | |||
Weighted average prepayment speed | 0.00% | |||
Weighted average expected loss | 32.00% | |||
FNB | ||||
Fair value measurements | ||||
Fair value of loans acquired | $ 822.8 | |||
FNB | Weighted average | ||||
Fair Value Inputs [Abstract] | ||||
Weighted average default rate | 49.00% | |||
Weighted average loss severity rate | 23.00% | |||
Weighted average prepayment speed | 8.00% | |||
Weighted average expected loss | 11.00% | |||
SWS | ||||
Fair value measurements | ||||
Fair value of loans acquired | $ 73.5 | |||
SWS | Weighted average | ||||
Fair Value Inputs [Abstract] | ||||
Weighted average default rate | 55.00% | |||
Weighted average loss severity rate | 29.00% | |||
Weighted average prepayment speed | 0.00% | |||
Weighted average expected loss | 16.00% |
Fair Value Measurements - OREO
Fair Value Measurements - OREO (Details) - USD ($) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | Dec. 31, 2015 | Sep. 13, 2013 | |
Fair Value | |||||
Non-covered impaired loans | $ 5,728,696 | $ 5,789,313 | |||
Covered impaired loans | 234,681 | 255,714 | |||
Covered other real estate owned | 45,374 | $ 78,890 | 51,642 | $ 99,090 | |
Total Gains (Losses) of impaired loans | (1,705) | (3,407) | |||
Covered | |||||
Fair Value | |||||
Covered impaired loans | 234,681 | 255,714 | |||
Total Gains (Losses) of impaired loans | (496) | 278 | |||
Noncovered | |||||
Fair Value | |||||
Non-covered impaired loans | 5,728,696 | 5,789,313 | |||
Total Gains (Losses) of impaired loans | (1,209) | (3,685) | |||
Estimate of Fair Value | |||||
Fair Value | |||||
Non-covered impaired loans | 5,879,355 | 5,962,052 | |||
Covered impaired loans | 344,113 | 367,444 | |||
Estimate of Fair Value | Covered | |||||
Fair Value | |||||
Covered other real estate owned | 45,400 | 51,600 | |||
Estimate of Fair Value | Noncovered | Other Assets | |||||
Fair Value | |||||
Non-covered other real estate owned | 4,600 | 4,500 | |||
Level 2 | Estimate of Fair Value | |||||
Fair Value | |||||
Non-covered impaired loans | 465,209 | 502,077 | |||
Level 3 | Estimate of Fair Value | |||||
Fair Value | |||||
Non-covered impaired loans | 5,414,146 | 5,459,975 | |||
Covered impaired loans | 344,113 | $ 367,444 | |||
Nonrecurring | Estimate of Fair Value | Covered | |||||
Fair Value | |||||
Covered impaired loans | 41,777 | ||||
Covered other real estate owned | 3,762 | ||||
Total Gains (Losses) of impaired loans | (366) | 332 | |||
Total Gains (Losses) of other real estate owned | (1,192) | (9,765) | |||
Nonrecurring | Estimate of Fair Value | Noncovered | |||||
Fair Value | |||||
Non-covered impaired loans | 47,054 | ||||
Non-covered other real estate owned | 2,894 | ||||
Total Gains (Losses) of impaired loans | (196) | $ (33) | |||
Total Gains (Losses) of other real estate owned | (15) | ||||
Nonrecurring | Level 2 | Estimate of Fair Value | Covered | |||||
Fair Value | |||||
Covered other real estate owned | 3,762 | ||||
Nonrecurring | Level 2 | Estimate of Fair Value | Noncovered | |||||
Fair Value | |||||
Non-covered other real estate owned | 2,894 | ||||
Nonrecurring | Level 3 | FNB | Covered | PlainsCapital | |||||
Fair value measurements | |||||
Acquired OREO | $ 135,200 | ||||
Nonrecurring | Level 3 | Estimate of Fair Value | Covered | |||||
Fair Value | |||||
Covered impaired loans | 41,777 | ||||
Nonrecurring | Level 3 | Estimate of Fair Value | Noncovered | |||||
Fair Value | |||||
Non-covered impaired loans | $ 47,054 |
Fair Value Measurements - Estim
Fair Value Measurements - Estimated Fair Value (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 |
Financial assets: | ||||
Held to maturity securities | $ 331,387 | $ 345,088 | ||
Non-covered loans, net | 5,728,696 | 5,789,313 | ||
Covered loans, net | 234,681 | 255,714 | ||
Broker-dealer and clearing organization receivables | 1,574,031 | 1,497,741 | ||
FDIC indemnification asset | 47,940 | 71,313 | $ 80,522 | $ 91,648 |
Financial liabilities: | ||||
Broker-dealer and clearing organization payables | 1,437,548 | 1,347,128 | ||
Carrying Amount | ||||
Financial assets: | ||||
Cash and cash equivalents | 570,332 | 690,764 | ||
Securities purchased under agreements to resell | 113,228 | 89,430 | ||
Assets segregated for regulatory purposes | 166,395 | 180,993 | ||
Held to maturity securities | 337,357 | 351,831 | ||
Loans held for sale | 55,261 | 46,965 | ||
Non-covered loans, net | 5,728,696 | 5,789,313 | ||
Covered loans, net | 234,681 | 255,714 | ||
Broker-dealer and clearing organization receivables | 1,574,031 | 1,497,741 | ||
FDIC indemnification asset | 47,940 | 71,313 | ||
Other assets | 63,558 | 62,904 | ||
Financial liabilities: | ||||
Deposits | 7,329,862 | 7,063,811 | ||
Broker-dealer and clearing organization payables | 1,437,548 | 1,347,128 | ||
Short-term borrowings | 753,777 | 1,417,289 | ||
Debt | 391,713 | 384,924 | ||
Other liabilities | 5,436 | 3,708 | ||
Estimate of Fair Value | ||||
Financial assets: | ||||
Cash and cash equivalents | 570,332 | 690,764 | ||
Securities purchased under agreements to resell | 113,228 | 89,430 | ||
Assets segregated for regulatory purposes | 166,395 | 180,993 | ||
Held to maturity securities | 331,387 | 345,088 | ||
Loans held for sale | 55,261 | 46,965 | ||
Non-covered loans, net | 5,879,355 | 5,962,052 | ||
Covered loans, net | 344,113 | 367,444 | ||
Broker-dealer and clearing organization receivables | 1,574,031 | 1,497,741 | ||
FDIC indemnification asset | 36,308 | 60,173 | ||
Other assets | 63,558 | 62,904 | ||
Financial liabilities: | ||||
Deposits | 7,323,110 | 7,058,837 | ||
Broker-dealer and clearing organization payables | 1,437,548 | 1,347,128 | ||
Short-term borrowings | 753,777 | 1,417,289 | ||
Debt | 385,681 | 378,822 | ||
Other liabilities | 5,436 | 3,708 | ||
Estimate of Fair Value | Level 1 | ||||
Financial assets: | ||||
Cash and cash equivalents | 570,332 | 690,764 | ||
Assets segregated for regulatory purposes | 166,395 | 180,993 | ||
Estimate of Fair Value | Level 2 | ||||
Financial assets: | ||||
Securities purchased under agreements to resell | 113,228 | 89,430 | ||
Held to maturity securities | 331,387 | 345,088 | ||
Loans held for sale | 55,261 | 46,965 | ||
Non-covered loans, net | 465,209 | 502,077 | ||
Broker-dealer and clearing organization receivables | 1,574,031 | 1,497,741 | ||
Other assets | 57,983 | 58,697 | ||
Financial liabilities: | ||||
Deposits | 7,323,110 | 7,058,837 | ||
Broker-dealer and clearing organization payables | 1,437,548 | 1,347,128 | ||
Short-term borrowings | 753,777 | 1,417,289 | ||
Debt | 385,681 | 378,822 | ||
Other liabilities | 5,436 | 3,708 | ||
Estimate of Fair Value | Level 3 | ||||
Financial assets: | ||||
Non-covered loans, net | 5,414,146 | 5,459,975 | ||
Covered loans, net | 344,113 | 367,444 | ||
FDIC indemnification asset | 36,308 | 60,173 | ||
Other assets | $ 5,575 | $ 4,207 |
Securities - Trading Securities
Securities - Trading Securities (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Schedule of fair value of trading securities | ||
Trading Securities | $ 373,300 | $ 265,534 |
Investment-related Liabilities | ||
Securities sold, not yet purchased, at fair value | 144,193 | 153,889 |
US Treasury Securities | ||
Schedule of fair value of trading securities | ||
Trading Securities | 314 | 5,940 |
Bonds | ||
Schedule of fair value of trading securities | ||
Trading Securities | 51,586 | 36,303 |
Residential mortgage-backed Securities | ||
Schedule of fair value of trading securities | ||
Trading Securities | 150,233 | 2,539 |
Commercial mortgage-backed securities | ||
Schedule of fair value of trading securities | ||
Trading Securities | 14,978 | 15,171 |
Collateralized mortgage obligations | ||
Schedule of fair value of trading securities | ||
Trading Securities | 1,353 | 5,607 |
Corporate securities | ||
Schedule of fair value of trading securities | ||
Trading Securities | 69,768 | 60,699 |
States and political subdivisions | ||
Schedule of fair value of trading securities | ||
Trading Securities | 66,274 | 89,946 |
Unit investment trusts | ||
Schedule of fair value of trading securities | ||
Trading Securities | 11,603 | 41,409 |
Private-label securitized product | ||
Schedule of fair value of trading securities | ||
Trading Securities | 3,849 | 4,292 |
Other | ||
Schedule of fair value of trading securities | ||
Trading Securities | $ 3,342 | $ 3,628 |
Securities - AFS and HTM, Amort
Securities - AFS and HTM, Amortized Cost and FV (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Available for sale | ||
Amortized Cost | $ 755,290 | $ 598,198 |
Gross Unrealized Gains | 7,112 | 6,895 |
Gross Unrealized Losses | (6,856) | (7,086) |
Fair Value | 755,546 | 598,007 |
Held to maturity | ||
Amortized cost | 337,357 | 351,831 |
Unrealized Gains | 481 | 313 |
Unrealized Losses | (6,451) | (7,056) |
Held to maturity, fair value | 331,387 | 345,088 |
US Treasury Securities | ||
Available for sale | ||
Amortized Cost | 101,683 | 31,701 |
Gross Unrealized Gains | 156 | 144 |
Gross Unrealized Losses | (44) | (44) |
Fair Value | 101,795 | 31,801 |
Bonds | ||
Available for sale | ||
Amortized Cost | 100,984 | 121,838 |
Gross Unrealized Gains | 857 | 881 |
Gross Unrealized Losses | (167) | (67) |
Fair Value | 101,674 | 122,652 |
Held to maturity | ||
Amortized cost | 40,513 | 40,513 |
Unrealized Gains | 6 | |
Unrealized Losses | (1,192) | (1,287) |
Held to maturity, fair value | 39,327 | 39,226 |
Residential mortgage-backed Securities | ||
Available for sale | ||
Amortized Cost | 211,934 | 135,371 |
Gross Unrealized Gains | 757 | 708 |
Gross Unrealized Losses | (3,018) | (2,941) |
Fair Value | 209,673 | 133,138 |
Held to maturity | ||
Amortized cost | 18,717 | 19,606 |
Unrealized Gains | 128 | 13 |
Unrealized Losses | (11) | (6) |
Held to maturity, fair value | 18,834 | 19,613 |
Commercial mortgage-backed securities | ||
Available for sale | ||
Amortized Cost | 8,719 | 8,771 |
Gross Unrealized Gains | 1 | 2 |
Gross Unrealized Losses | (40) | (58) |
Fair Value | 8,680 | 8,715 |
Held to maturity | ||
Amortized cost | 31,604 | 31,767 |
Unrealized Gains | 102 | 102 |
Unrealized Losses | (554) | (593) |
Held to maturity, fair value | 31,152 | 31,276 |
Collateralized mortgage obligations | ||
Available for sale | ||
Amortized Cost | 157,656 | 117,879 |
Gross Unrealized Gains | 31 | 29 |
Gross Unrealized Losses | (3,243) | (3,206) |
Fair Value | 154,444 | 114,702 |
Held to maturity | ||
Amortized cost | 205,176 | 217,954 |
Unrealized Gains | 115 | 128 |
Unrealized Losses | (3,077) | (3,372) |
Held to maturity, fair value | 202,214 | 214,710 |
Corporate securities | ||
Available for sale | ||
Amortized Cost | 76,076 | 76,866 |
Gross Unrealized Gains | 2,421 | 2,354 |
Gross Unrealized Losses | (40) | (91) |
Fair Value | 78,457 | 79,129 |
States and political subdivisions | ||
Available for sale | ||
Amortized Cost | 78,644 | 86,353 |
Gross Unrealized Gains | 1,635 | 1,498 |
Gross Unrealized Losses | (229) | (336) |
Fair Value | 80,050 | 87,515 |
Held to maturity | ||
Amortized cost | 41,347 | 41,991 |
Unrealized Gains | 130 | 70 |
Unrealized Losses | (1,617) | (1,798) |
Held to maturity, fair value | 39,860 | 40,263 |
Commercial mortgage-backed securities | ||
Available for sale | ||
Amortized Cost | 499 | 499 |
Gross Unrealized Gains | 11 | 16 |
Fair Value | 510 | 515 |
Equity securities | ||
Available for sale | ||
Amortized Cost | 19,095 | 18,920 |
Gross Unrealized Gains | 1,243 | 1,263 |
Gross Unrealized Losses | (75) | (343) |
Fair Value | $ 20,263 | $ 19,840 |
Securities - AFS in an Unrealiz
Securities - AFS in an Unrealized Loss Position (Details) $ in Thousands | Mar. 31, 2017USD ($)item | Dec. 31, 2016USD ($)item |
Number of Securities | ||
Unrealized loss for less than twelve months | item | 77 | 68 |
Unrealized loss for twelve months or longer | item | 11 | 11 |
Total | item | 88 | 79 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 400,403 | $ 267,719 |
Unrealized loss for twelve months or longer | 25,361 | 30,877 |
Estimated Fair Value, Total | 425,764 | 298,596 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 5,861 | 5,863 |
Unrealized loss for twelve months or longer | 995 | 1,223 |
Total | $ 6,856 | $ 7,086 |
US Treasury Securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 7 | 7 |
Total | item | 7 | 7 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 21,713 | $ 21,694 |
Estimated Fair Value, Total | 21,713 | 21,694 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 44 | 44 |
Total | $ 44 | $ 44 |
Bonds | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 7 | 1 |
Total | item | 7 | 1 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 74,923 | $ 14,908 |
Estimated Fair Value, Total | 74,923 | 14,908 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 167 | 67 |
Total | $ 167 | $ 67 |
Residential mortgage-backed Securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 16 | 12 |
Total | item | 16 | 12 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 155,596 | $ 109,398 |
Estimated Fair Value, Total | 155,596 | 109,398 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 3,018 | 2,941 |
Total | $ 3,018 | $ 2,941 |
Commercial mortgage-backed securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 2 | 2 |
Total | item | 2 | 2 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 7,100 | $ 7,127 |
Estimated Fair Value, Total | 7,100 | 7,127 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 40 | 58 |
Total | $ 40 | $ 58 |
Collateralized mortgage obligations | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 17 | 11 |
Unrealized loss for twelve months or longer | item | 8 | 8 |
Total | item | 25 | 19 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 124,634 | $ 91,144 |
Unrealized loss for twelve months or longer | 17,895 | 19,320 |
Estimated Fair Value, Total | 142,529 | 110,464 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 2,332 | 2,340 |
Unrealized loss for twelve months or longer | 911 | 866 |
Total | $ 3,243 | $ 3,206 |
Corporate securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 2 | 3 |
Total | item | 2 | 3 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 3,977 | $ 5,899 |
Estimated Fair Value, Total | 3,977 | 5,899 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 40 | 91 |
Total | $ 40 | $ 91 |
States and political subdivisions | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 25 | 32 |
Unrealized loss for twelve months or longer | item | 1 | 1 |
Total | item | 26 | 33 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 12,406 | $ 17,549 |
Unrealized loss for twelve months or longer | 457 | 450 |
Estimated Fair Value, Total | 12,863 | 17,999 |
Unrealized Loss | ||
Unrealized loss for less than twelve months | 220 | 322 |
Unrealized loss for twelve months or longer | 9 | 14 |
Total | $ 229 | $ 336 |
Equity securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 1 | |
Unrealized loss for twelve months or longer | item | 2 | 2 |
Total | item | 3 | 2 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 54 | |
Unrealized loss for twelve months or longer | 7,009 | $ 11,107 |
Estimated Fair Value, Total | 7,063 | 11,107 |
Unrealized Loss | ||
Unrealized loss for twelve months or longer | 75 | 343 |
Total | $ 75 | $ 343 |
Securities - HTM in an Unrealiz
Securities - HTM in an Unrealized Loss Position (Details) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2017USD ($)item | Dec. 31, 2016USD ($)item | |
Number of Securities | ||
Unrealized loss for less than twelve months | item | 87 | 101 |
Unrealized loss for twelve months or longer | item | 2 | 2 |
Total | item | 89 | 103 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 253,495 | $ 282,825 |
Unrealized loss for twelve months or longer | 1,856 | 1,863 |
Total | 255,351 | 284,688 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 6,440 | 7,043 |
Unrealized loss for twelve months or longer | 11 | 13 |
Total | $ 6,451 | $ 7,056 |
Bonds | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 4 | 4 |
Total | item | 4 | 4 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 33,321 | $ 33,225 |
Total | 33,321 | 33,225 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 1,192 | 1,287 |
Total | $ 1,192 | $ 1,287 |
Residential mortgage-backed Securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 1 | 2 |
Total | item | 1 | 2 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 6,131 | $ 13,178 |
Total | 6,131 | 13,178 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 11 | 6 |
Total | $ 11 | $ 6 |
Commercial mortgage-backed securities | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 4 | 5 |
Unrealized loss for twelve months or longer | item | 1 | 1 |
Total | item | 5 | 6 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 19,801 | $ 18,891 |
Unrealized loss for twelve months or longer | 1,395 | 1,401 |
Total | 21,196 | 20,292 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 549 | 588 |
Unrealized loss for twelve months or longer | 5 | 5 |
Total | $ 554 | $ 593 |
Collateralized mortgage obligations | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 18 | 19 |
Total | item | 18 | 19 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 169,154 | $ 187,669 |
Total | 169,154 | 187,669 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 3,077 | 3,372 |
Total | $ 3,077 | $ 3,372 |
States and political subdivisions | ||
Number of Securities | ||
Unrealized loss for less than twelve months | item | 60 | 71 |
Unrealized loss for twelve months or longer | item | 1 | 1 |
Total | item | 61 | 72 |
Fair Value | ||
Unrealized loss for less than twelve months | $ 25,088 | $ 29,862 |
Unrealized loss for twelve months or longer | 461 | 462 |
Total | 25,549 | 30,324 |
Unrealized Losses | ||
Unrealized loss for less than twelve months | 1,611 | 1,790 |
Unrealized loss for twelve months or longer | 6 | 8 |
Total | $ 1,617 | $ 1,798 |
Securities - AFS Contractual Ma
Securities - AFS Contractual Maturities (Details) $ in Thousands | Mar. 31, 2017USD ($) |
AFS, Amortized Cost, Rolling Maturity | |
Due in one year or less | $ 183,702 |
Due after one year through five years | 96,478 |
Due after five years through ten years | 45,582 |
Due after ten years | 31,625 |
Total | 357,387 |
Total amortized cost | 736,195 |
AFS, Fair Value, Rolling Maturity | |
Due in one year or less | 183,982 |
Due after one year through five years | 98,454 |
Due after five years through ten years | 47,102 |
Due after ten years | 32,438 |
Total | 361,976 |
Fair Value | 735,283 |
Residential mortgage-backed Securities | |
AFS, Amortized Cost, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 211,934 |
AFS, Fair Value, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 209,673 |
Collateralized mortgage obligations | |
AFS, Amortized Cost, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 157,656 |
AFS, Fair Value, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 154,444 |
Commercial mortgage-backed Securities | |
AFS, Amortized Cost, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 9,218 |
AFS, Fair Value, Rolling Maturity | |
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | $ 9,190 |
Securities - HTM Contractual Ma
Securities - HTM Contractual Maturities (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
HTM, Amortized Cost, Rolling Maturities | ||
Due in one year or less | $ 4,286 | |
Due after one year through five years | 3,325 | |
Due after five years through ten years | 26,290 | |
Due after ten years | 47,959 | |
Total | 81,860 | |
Amortized cost | 337,357 | $ 351,831 |
HTM, Fair Value, Rolling Maturities | ||
Due in one year or less | 4,297 | |
Due after one year through five years | 3,348 | |
Due after five years through ten years | 25,618 | |
Due after ten years | 45,924 | |
Total | 79,187 | |
Fair Value | 331,387 | 345,088 |
Residential mortgage-backed Securities | ||
HTM, Amortized Cost, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 18,717 | |
Amortized cost | 18,717 | 19,606 |
HTM, Fair Value, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 18,834 | |
Fair Value | 18,834 | 19,613 |
Collateralized mortgage obligations | ||
HTM, Amortized Cost, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 205,176 | |
Amortized cost | 205,176 | 217,954 |
HTM, Fair Value, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 202,214 | |
Fair Value | 202,214 | $ 214,710 |
Commercial mortgage-backed Securities | ||
HTM, Amortized Cost, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | 31,604 | |
HTM, Fair Value, Rolling Maturities | ||
Mortgage-backed securities, collateralized mortgage obligations and commercial mortgage-backed securities | $ 31,152 |
Securities - Additional Informa
Securities - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Realized net gains from trading securities portfolio | $ 5.9 | $ 5.7 | |
Carrying amount of securities pledged | 780.5 | $ 695.1 | |
Fair value of securities pledged | 772.3 | 688.1 | |
Hilltop Broker-Dealers | |||
Realized net gains from trading securities portfolio | 6.6 | $ 5.6 | |
NLC | |||
Deposit with various state insurance departments | $ 9.2 | $ 9.2 |
Non-Covered Loans and Allowan69
Non-Covered Loans and Allowance for Non-Covered Loan Losses - Summary (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 |
Loans | ||||
Total loans | $ 5,783,853 | $ 5,843,499 | ||
Allowance for loan losses | (55,157) | (54,186) | ||
Non-covered loans, net | 5,728,696 | 5,789,313 | ||
Noncovered | ||||
Loans | ||||
Total loans | 5,783,853 | 5,843,499 | ||
Allowance for loan losses | (55,157) | (54,186) | $ (48,450) | $ (45,415) |
Non-covered loans, net | 5,728,696 | 5,789,313 | ||
Noncovered | Commercial and industrial | ||||
Loans | ||||
Total loans | 1,655,945 | 1,696,453 | ||
Allowance for loan losses | (21,679) | (21,369) | (20,169) | (19,845) |
Noncovered | Real estate | ||||
Loans | ||||
Total loans | 2,852,245 | 2,816,767 | ||
Allowance for loan losses | (26,112) | (25,236) | (22,272) | (18,983) |
Noncovered | Construction and land development | ||||
Loans | ||||
Total loans | 767,798 | 786,850 | ||
Allowance for loan losses | (6,879) | (7,002) | (5,561) | (6,064) |
Noncovered | Consumer | ||||
Loans | ||||
Total loans | 42,656 | 41,352 | ||
Allowance for loan losses | (464) | (424) | (334) | (314) |
Noncovered | Broker-dealer | ||||
Loans | ||||
Total loans | 465,209 | 502,077 | ||
Allowance for loan losses | $ (23) | $ (155) | $ (114) | $ (209) |
Non-Covered Loans and Allowan70
Non-Covered Loans and Allowance for Non-Covered Loan Losses - PCI Loans (Details) - PCI loans - Noncovered - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Carrying values and the outstanding contractual balances of the PCI loans | |||
Carrying amount | $ 47,765 | $ 51,432 | |
Outstanding balance | 63,716 | 67,988 | |
Changes in the accretable yield for the acquired impaired loans | |||
Balance, beginning of period | 13,116 | $ 17,744 | |
Reclassifications from nonaccretable difference, net | 139 | 2,343 | |
Accretion | (1,813) | (3,919) | |
Balance, end of period | 11,442 | $ 16,168 | |
Nonaccretable difference | $ 20,600 | $ 22,800 |
Non-Covered Loans and Allowan71
Non-Covered Loans and Allowance for Non-Covered Loan Losses - Impaired Loans (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Impaired loans | |||
Days outstanding loans and leases receivable are generally considered past due | 90 days | ||
Noncovered | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | $ 107,382 | $ 105,715 | |
Recorded Investment with No Allowance | 47,739 | 39,034 | |
Recorded Investment with Allowance | 23,417 | 30,123 | |
Total Recorded Investment | 71,156 | 69,157 | |
Related Allowance | 3,575 | 3,379 | |
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 70,158 | $ 84,479 | |
Non-accrual loans | |||
Non-accrual loans | 27,044 | 22,745 | |
Interest income recorded on accruing impaired loans | 300 | 100 | |
Noncovered | Secured | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 15,215 | 26,155 | |
Non-accrual loans | |||
Non-accrual loans | 12,712 | 8,590 | |
Noncovered | Unsecured | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 852 | 41 | |
Non-accrual loans | |||
Non-accrual loans | 778 | 925 | |
Noncovered | Secured by Commercial Properties | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 38,337 | 40,371 | |
Non-accrual loans | |||
Non-accrual loans | 11,596 | 11,034 | |
Noncovered | Secured by Residential Properties | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 11,436 | 12,524 | |
Non-accrual loans | |||
Non-accrual loans | 1,074 | 1,197 | |
Non-accrual loans held for sale | 1,800 | 1,700 | |
Noncovered | Residential Construction Loans | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 14 | 111 | |
Non-accrual loans | |||
Non-accrual loans | 28 | ||
Noncovered | Commercial construction loans and land development | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 3,784 | 4,622 | |
Non-accrual loans | |||
Non-accrual loans | 661 | 727 | |
Noncovered | Consumer | |||
Average investment in non-covered impaired loans | |||
Average investment in non-covered impaired loans | 520 | $ 655 | |
Non-accrual loans | |||
Non-accrual loans | 223 | 244 | |
Noncovered | PCI loans | |||
Non-accrual loans | |||
Non-accrual loans | 3,700 | 5,000 | |
Noncovered | PCI loans | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 81,479 | 85,968 | |
Recorded Investment with No Allowance | 26,461 | 23,360 | |
Recorded Investment with Allowance | 21,304 | 28,072 | |
Total Recorded Investment | 47,765 | 51,432 | |
Related Allowance | 2,653 | 3,097 | |
Noncovered | PCI loans | Secured | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 22,495 | 25,354 | |
Recorded Investment with No Allowance | 6,558 | 3,234 | |
Recorded Investment with Allowance | 1,455 | 5,438 | |
Total Recorded Investment | 8,013 | 8,672 | |
Related Allowance | 208 | 557 | |
Noncovered | PCI loans | Unsecured | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 2,150 | ||
Noncovered | PCI loans | Secured by Commercial Properties | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 35,756 | 38,005 | |
Recorded Investment with No Allowance | 10,459 | 11,097 | |
Recorded Investment with Allowance | 16,109 | 17,413 | |
Total Recorded Investment | 26,568 | 28,510 | |
Related Allowance | 1,873 | 1,907 | |
Noncovered | PCI loans | Secured by Residential Properties | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 13,256 | 13,606 | |
Recorded Investment with No Allowance | 8,414 | 7,401 | |
Recorded Investment with Allowance | 1,779 | 3,088 | |
Total Recorded Investment | 10,193 | 10,489 | |
Related Allowance | 181 | 200 | |
Noncovered | PCI loans | Commercial construction loans and land development | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 4,983 | 5,780 | |
Recorded Investment with No Allowance | 1,030 | 1,391 | |
Recorded Investment with Allowance | 1,683 | 2,076 | |
Total Recorded Investment | 2,713 | 3,467 | |
Related Allowance | 326 | 377 | |
Noncovered | PCI loans | Consumer | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 2,839 | 3,223 | |
Recorded Investment with No Allowance | 237 | ||
Recorded Investment with Allowance | 278 | 57 | |
Total Recorded Investment | 278 | 294 | |
Related Allowance | 65 | 56 | |
Noncovered | Loans excluding PCI Loans | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 25,903 | 19,747 | |
Recorded Investment with No Allowance | 21,278 | 15,674 | |
Recorded Investment with Allowance | 2,113 | 2,051 | |
Total Recorded Investment | 23,391 | 17,725 | |
Related Allowance | 922 | 282 | |
Noncovered | Loans excluding PCI Loans | Secured | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 10,880 | 6,311 | |
Recorded Investment with No Allowance | 7,607 | 3,313 | |
Recorded Investment with Allowance | 1,452 | 1,372 | |
Total Recorded Investment | 9,059 | 4,685 | |
Related Allowance | 778 | 115 | |
Noncovered | Loans excluding PCI Loans | Unsecured | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 817 | 946 | |
Recorded Investment with No Allowance | 778 | 925 | |
Total Recorded Investment | 778 | 925 | |
Noncovered | Loans excluding PCI Loans | Secured by Commercial Properties | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 11,949 | 10,134 | |
Recorded Investment with No Allowance | 11,596 | 10,000 | |
Total Recorded Investment | 11,596 | 10,000 | |
Noncovered | Loans excluding PCI Loans | Secured by Residential Properties | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 1,334 | 1,344 | |
Recorded Investment with No Allowance | 1,074 | 1,116 | |
Total Recorded Investment | 1,074 | 1,116 | |
Noncovered | Loans excluding PCI Loans | Residential Construction Loans | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 15 | 28 | |
Recorded Investment with No Allowance | 28 | ||
Total Recorded Investment | 28 | ||
Noncovered | Loans excluding PCI Loans | Commercial construction loans and land development | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 680 | 738 | |
Recorded Investment with No Allowance | 48 | ||
Recorded Investment with Allowance | 661 | 679 | |
Total Recorded Investment | 661 | 727 | |
Related Allowance | 144 | 167 | |
Noncovered | Loans excluding PCI Loans | Consumer | |||
Non-covered impaired loans | |||
Unpaid Contractual Principal balance | 228 | 246 | |
Recorded Investment with No Allowance | 223 | 244 | |
Total Recorded Investment | $ 223 | $ 244 |
Non-Covered Loans and Allowan72
Non-Covered Loans and Allowance for Non-Covered Loan Losses - TDRs (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017USD ($)item | Mar. 31, 2016USD ($)item | |
AB Note | Minimum | PlainsCapital | ||
TDRs, Non-covered loans | ||
Number of loans into which a single loan is reconfigured | item | 2 | |
Noncovered | Payment Term Extension | ||
TDRs, Non-covered loans | ||
Number of TDR loans granted | item | 2 | 1 |
TDR at extension | $ 2,838 | $ 1,196 |
TDR modification, end of period | $ 2,812 | $ 1,196 |
Number of TDRs granted in preceding twelve months for which payment was at least 30 days past due | item | 1 | 1 |
TDR modifications, in which a payment was at least 30 days past due | $ 1,481 | $ 1,084 |
TDR with payment at least 30 days past due | $ 1,470 | $ 1,017 |
Noncovered | Secured | Payment Term Extension | ||
TDRs, Non-covered loans | ||
Number of TDR loans granted | item | 1 | 1 |
TDR at extension | $ 1,357 | $ 1,196 |
TDR modification, end of period | $ 1,342 | $ 1,196 |
Noncovered | Secured by Commercial Properties | Payment Term Extension | ||
TDRs, Non-covered loans | ||
Number of TDR loans granted | item | 1 | |
TDR at extension | $ 1,481 | |
TDR modification, end of period | $ 1,470 | |
Number of TDRs granted in preceding twelve months for which payment was at least 30 days past due | item | 1 | 1 |
TDR modifications, in which a payment was at least 30 days past due | $ 1,481 | $ 1,084 |
TDR with payment at least 30 days past due | $ 1,470 | $ 1,017 |
Non-Covered Loans and Allowan73
Non-Covered Loans and Allowance for Non-Covered Loan Losses - Aging (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2017 | Dec. 31, 2016 | |
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | $ 5,783,853 | $ 5,843,499 |
Noncovered | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 18,046 | 30,969 |
Current Loans | 5,718,042 | 5,761,098 |
Total loans | 5,783,853 | 5,843,499 |
Accruing Loans Past Due 90 Days or More | 18 | 3,096 |
Noncovered | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 11,975 | 9,055 |
Noncovered | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,685 | 12,326 |
Noncovered | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 4,386 | 9,588 |
Noncovered | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 47,765 | 51,432 |
Noncovered | Secured | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 8,645 | 12,201 |
Current Loans | 1,544,697 | 1,576,239 |
Total loans | 1,561,355 | 1,597,112 |
Accruing Loans Past Due 90 Days or More | 14 | 3,095 |
Noncovered | Secured | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 3,816 | 4,727 |
Noncovered | Secured | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,186 | 704 |
Noncovered | Secured | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 3,643 | 6,770 |
Noncovered | Secured | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 8,013 | 8,672 |
Noncovered | Unsecured | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,814 | 1,506 |
Current Loans | 92,776 | 97,835 |
Total loans | 94,590 | 99,341 |
Accruing Loans Past Due 90 Days or More | 1 | |
Noncovered | Unsecured | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,814 | 596 |
Noncovered | Unsecured | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1 | |
Noncovered | Unsecured | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 909 | |
Noncovered | Secured by Commercial Properties | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 5,621 | 11,459 |
Current Loans | 2,025,795 | 1,915,126 |
Total loans | 2,057,984 | 1,955,095 |
Noncovered | Secured by Commercial Properties | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 5,489 | 550 |
Noncovered | Secured by Commercial Properties | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 54 | 9,417 |
Noncovered | Secured by Commercial Properties | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 78 | 1,492 |
Noncovered | Secured by Commercial Properties | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 26,568 | 28,510 |
Noncovered | Secured by Residential Properties | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,021 | 1,236 |
Current Loans | 783,047 | 849,947 |
Total loans | 794,261 | 861,672 |
Noncovered | Secured by Residential Properties | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 602 | 506 |
Noncovered | Secured by Residential Properties | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 419 | 361 |
Noncovered | Secured by Residential Properties | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 369 | |
Noncovered | Secured by Residential Properties | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 10,193 | 10,489 |
Noncovered | Residential Construction Loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 28 | |
Current Loans | 136,354 | 128,624 |
Total loans | 136,354 | 128,652 |
Noncovered | Residential Construction Loans | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 28 | |
Noncovered | Commercial construction loans and land development | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 685 | 4,332 |
Current Loans | 628,046 | 650,399 |
Total loans | 631,444 | 658,198 |
Noncovered | Commercial construction loans and land development | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 24 | 2,500 |
Noncovered | Commercial construction loans and land development | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 1,784 | |
Noncovered | Commercial construction loans and land development | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 661 | 48 |
Noncovered | Commercial construction loans and land development | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 2,713 | 3,467 |
Noncovered | Consumer | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 260 | 207 |
Current Loans | 42,118 | 40,851 |
Total loans | 42,656 | 41,352 |
Accruing Loans Past Due 90 Days or More | 4 | |
Noncovered | Consumer | Financing Receivables, 30 to 59 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 230 | 176 |
Noncovered | Consumer | Financing Receivables, 60 to 89 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 26 | 31 |
Noncovered | Consumer | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total Past Due Loans | 4 | |
Noncovered | Consumer | PCI loans | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Total loans | 278 | 294 |
Noncovered | Broker-dealer | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Current Loans | 465,209 | 502,077 |
Total loans | 465,209 | 502,077 |
Noncovered | PrimeLending | U.S. Government Agencies | ||
Non-Covered Loans and Allowance for Non-Covered Loan Losses | ||
Accruing Loans Past Due 90 Days or More | 42,700 | 44,400 |
Unpaid principal balance loans past due 90 days or more | $ 43,500 | $ 44,900 |
Non-Covered Loans and Allowan74
Non-Covered Loans and Allowance for Non-Covered Loan Losses - Internal Risk Grades (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Internal risk grades of non-covered loans | ||
Total loans | $ 5,783,853 | $ 5,843,499 |
Noncovered | ||
Internal risk grades of non-covered loans | ||
Total loans | 5,783,853 | 5,843,499 |
Noncovered | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 5,637,247 | 5,689,490 |
Noncovered | Special Mention | ||
Internal risk grades of non-covered loans | ||
Total loans | 5,154 | 3,771 |
Noncovered | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 93,687 | 98,806 |
Noncovered | Secured | ||
Internal risk grades of non-covered loans | ||
Total loans | 1,561,355 | 1,597,112 |
Noncovered | Secured | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 1,495,445 | 1,531,895 |
Noncovered | Secured | Special Mention | ||
Internal risk grades of non-covered loans | ||
Total loans | 853 | 72 |
Noncovered | Secured | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 57,044 | 56,473 |
Noncovered | Unsecured | ||
Internal risk grades of non-covered loans | ||
Total loans | 94,590 | 99,341 |
Noncovered | Unsecured | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 93,186 | 97,646 |
Noncovered | Unsecured | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 1,404 | 1,695 |
Noncovered | Secured by Commercial Properties | ||
Internal risk grades of non-covered loans | ||
Total loans | 2,057,984 | 1,955,095 |
Noncovered | Secured by Commercial Properties | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 2,001,976 | 1,888,231 |
Noncovered | Secured by Commercial Properties | Special Mention | ||
Internal risk grades of non-covered loans | ||
Total loans | 975 | 3,693 |
Noncovered | Secured by Commercial Properties | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 28,465 | 34,661 |
Noncovered | Secured by Residential Properties | ||
Internal risk grades of non-covered loans | ||
Total loans | 794,261 | 861,672 |
Noncovered | Secured by Residential Properties | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 775,056 | 846,420 |
Noncovered | Secured by Residential Properties | Special Mention | ||
Internal risk grades of non-covered loans | ||
Total loans | 3,321 | |
Noncovered | Secured by Residential Properties | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 5,691 | 4,763 |
Noncovered | Residential Construction Loans | ||
Internal risk grades of non-covered loans | ||
Total loans | 136,354 | 128,652 |
Noncovered | Residential Construction Loans | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 136,354 | 128,624 |
Noncovered | Residential Construction Loans | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 28 | |
Noncovered | Commercial construction loans and land development | ||
Internal risk grades of non-covered loans | ||
Total loans | 631,444 | 658,198 |
Noncovered | Commercial construction loans and land development | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 627,893 | 653,808 |
Noncovered | Commercial construction loans and land development | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 838 | 923 |
Noncovered | Consumer | ||
Internal risk grades of non-covered loans | ||
Total loans | 42,656 | 41,352 |
Noncovered | Consumer | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 42,128 | 40,789 |
Noncovered | Consumer | Special Mention | ||
Internal risk grades of non-covered loans | ||
Total loans | 5 | 6 |
Noncovered | Consumer | Substandard | ||
Internal risk grades of non-covered loans | ||
Total loans | 245 | 263 |
Noncovered | Broker-dealer | ||
Internal risk grades of non-covered loans | ||
Total loans | 465,209 | 502,077 |
Noncovered | Broker-dealer | Pass | ||
Internal risk grades of non-covered loans | ||
Total loans | 465,209 | 502,077 |
Noncovered | PCI loans | ||
Internal risk grades of non-covered loans | ||
Total loans | 47,765 | 51,432 |
Noncovered | PCI loans | Secured | ||
Internal risk grades of non-covered loans | ||
Total loans | 8,013 | 8,672 |
Noncovered | PCI loans | Secured by Commercial Properties | ||
Internal risk grades of non-covered loans | ||
Total loans | 26,568 | 28,510 |
Noncovered | PCI loans | Secured by Residential Properties | ||
Internal risk grades of non-covered loans | ||
Total loans | 10,193 | 10,489 |
Noncovered | PCI loans | Commercial construction loans and land development | ||
Internal risk grades of non-covered loans | ||
Total loans | 2,713 | 3,467 |
Noncovered | PCI loans | Consumer | ||
Internal risk grades of non-covered loans | ||
Total loans | $ 278 | $ 294 |
Non-Covered Loans and Allowan75
Non-Covered Loans and Allowance for Non-Covered Loan Losses - Allowance (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Dec. 31, 2016 | |
Changes in the allowance for loan losses | ||||
Balance, beginning of period | $ 54,186 | |||
Provision charged to (recapture from) operations operations | 1,705 | $ 3,407 | ||
Balance, end of period | 55,157 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | $ 5,783,853 | $ 5,843,499 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 54,186 | 55,157 | 54,186 | |
Noncovered | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 54,186 | 45,415 | ||
Provision charged to (recapture from) operations operations | 1,209 | 3,685 | ||
Loans charged off | (732) | (1,404) | ||
Recoveries on charged off loans | 494 | 754 | ||
Balance, end of period | 55,157 | 48,450 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment | 20,408 | 15,144 | ||
Loans collectively evaluated for impairment | 5,715,680 | 5,776,923 | ||
Total loans | 5,783,853 | 5,843,499 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment, allowance | 922 | 282 | ||
Loans collectively evaluated for impairment, allowance | 51,582 | 50,807 | ||
Total loans, allowance | 54,186 | 45,415 | 55,157 | 54,186 |
Noncovered | Commercial and industrial | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 21,369 | 19,845 | ||
Provision charged to (recapture from) operations operations | 475 | 1,016 | ||
Loans charged off | (605) | (1,350) | ||
Recoveries on charged off loans | 440 | 658 | ||
Balance, end of period | 21,679 | 20,169 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment | 8,719 | 4,508 | ||
Loans collectively evaluated for impairment | 1,639,213 | 1,683,273 | ||
Total loans | 1,655,945 | 1,696,453 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment, allowance | 778 | 115 | ||
Loans collectively evaluated for impairment, allowance | 20,693 | 20,697 | ||
Total loans, allowance | 21,369 | 19,845 | 21,679 | 21,369 |
Noncovered | Real estate | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 25,236 | 18,983 | ||
Provision charged to (recapture from) operations operations | 922 | 3,233 | ||
Loans charged off | (82) | |||
Recoveries on charged off loans | 36 | 56 | ||
Balance, end of period | 26,112 | 22,272 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment | 10,842 | 9,704 | ||
Loans collectively evaluated for impairment | 2,804,642 | 2,768,064 | ||
Total loans | 2,852,245 | 2,816,767 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 24,058 | 23,129 | ||
Total loans, allowance | 25,236 | 18,983 | 26,112 | 25,236 |
Noncovered | Construction and land development | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 7,002 | 6,064 | ||
Provision charged to (recapture from) operations operations | (112) | (503) | ||
Loans charged off | (11) | |||
Balance, end of period | 6,879 | 5,561 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment | 661 | 727 | ||
Loans collectively evaluated for impairment | 764,424 | 782,656 | ||
Total loans | 767,798 | 786,850 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment, allowance | 144 | 167 | ||
Loans collectively evaluated for impairment, allowance | 6,409 | 6,458 | ||
Total loans, allowance | 7,002 | 6,064 | 6,879 | 7,002 |
Noncovered | Consumer | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 424 | 314 | ||
Provision charged to (recapture from) operations operations | 56 | 32 | ||
Loans charged off | (34) | (52) | ||
Recoveries on charged off loans | 18 | 40 | ||
Balance, end of period | 464 | 334 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans individually evaluated for impairment | 186 | 205 | ||
Loans collectively evaluated for impairment | 42,192 | 40,853 | ||
Total loans | 42,656 | 41,352 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 399 | 368 | ||
Total loans, allowance | 424 | 314 | 464 | 424 |
Noncovered | Broker-dealer | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 155 | 209 | ||
Provision charged to (recapture from) operations operations | (132) | (93) | ||
Loans charged off | (2) | |||
Balance, end of period | 23 | 114 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment | 465,209 | 502,077 | ||
Total loans | 465,209 | 502,077 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 23 | 155 | ||
Total loans, allowance | 155 | $ 209 | 23 | 155 |
Noncovered | PCI loans | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 3,097 | |||
Balance, end of period | 2,653 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 47,765 | 51,432 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 3,097 | 2,653 | 3,097 | |
Noncovered | PCI loans | Commercial and industrial | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 557 | |||
Balance, end of period | 208 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 8,013 | 8,672 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 557 | 208 | 557 | |
Noncovered | PCI loans | Real estate | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 2,107 | |||
Balance, end of period | 2,054 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 36,761 | 38,999 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 2,107 | 2,054 | 2,107 | |
Noncovered | PCI loans | Construction and land development | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 377 | |||
Balance, end of period | 326 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 2,713 | 3,467 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 377 | 326 | 377 | |
Noncovered | PCI loans | Consumer | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 56 | |||
Balance, end of period | 65 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 278 | 294 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | $ 56 | $ 65 | $ 56 |
Covered Assets and Indemnific76
Covered Assets and Indemnification Asset - Indemnification Asset (Details) - PlainsCapital - FNB - Covered - USD ($) $ in Thousands | Sep. 13, 2013 | Mar. 31, 2017 |
Loans | ||
Percentage of net losses to be absorbed by FDIC on the first $240.4 million of net losses incurred as per the loss sharing agreement | 80.00% | |
Threshold amount of net losses incurred for 80% of net losses to be absorbed by FDIC as per the loss sharing agreement, first layer | $ 240,400 | |
Percentage of net losses to be absorbed by FDIC in excess of $240.4 million up to and including $365.7 million of net losses incurred as per the loss sharing agreement | 0.00% | |
Threshold amount of net losses incurred for 0% of net losses to be absorbed by FDIC as per the loss sharing agreement, second layer | $ 365,700 | |
Percentage of net losses to be absorbed by FDIC in excess of $365.7 million of net losses incurred as per the loss sharing agreement | 80.00% | |
Threshold limit of subsequent recoveries reimbursable to the FDIC under the loss share agreement | $ 0 | |
Period for which payment is required to be made to the FDIC of true-up amount | 10 years | |
Payment accrual based on the current aggregate estimate of realized losses | $ 14,900 | |
Commercial Loan | ||
Loans | ||
Period of loss-sharing agreements in effect | 5 years | |
Period of loss recovery provisions in effect | 8 years | |
Single Family Residential Loans | ||
Loans | ||
Period of loss-sharing agreements in effect | 10 years | |
Period of loss recovery provisions in effect | 10 years |
Covered Assets and Indemnific77
Covered Assets and Indemnification Asset - Covered Loans Summary (Details) - USD ($) $ in Thousands | Sep. 13, 2013 | Mar. 31, 2017 | Dec. 31, 2016 |
Covered Loans | |||
Allowance for covered loans | $ (753) | $ (413) | |
Total covered loans, net of allowance | 234,681 | 255,714 | |
Covered | |||
Covered Loans | |||
Total covered loans | 235,434 | 256,127 | |
Allowance for covered loans | (753) | (413) | |
Total covered loans, net of allowance | 234,681 | 255,714 | |
Covered | Commercial and industrial | |||
Covered Loans | |||
Total covered loans | 2,022 | 2,697 | |
Covered | Real estate | |||
Covered Loans | |||
Total covered loans | 227,241 | 244,469 | |
Covered | Construction and land development | |||
Covered Loans | |||
Total covered loans | $ 6,171 | $ 8,961 | |
Covered | Acquired loans | |||
Loans | |||
Fair value of loans acquired | $ 1,100,000 | ||
Carryover of the allowance for loan losses recorded | $ 0 |
Covered Assets and Indemnific78
Covered Assets and Indemnification Asset - Covered PCI Loans (Details) - Covered - PCI loans - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Carrying value and the outstanding contractual balance of the covered PCI loans | |||
Carrying amount | $ 118,393 | $ 133,754 | |
Outstanding balance | 240,801 | 266,098 | |
Changes in the accretable yield for the acquired impaired loans | |||
Balance, beginning of period | 143,731 | $ 176,719 | |
Reclassifications from nonaccretable difference, net | 11,406 | 9,633 | |
Transfer of loans to covered OREO | (118) | (109) | |
Accretion | (12,553) | (17,110) | |
Balance, end of period | 142,466 | $ 169,133 | |
Nonaccretable difference | $ 66,600 | $ 94,500 |
Covered Assets and Indemnific79
Covered Assets and Indemnification Asset - Impaired Loans (Details) - Covered - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Impaired loans | |||
Unpaid Contractual Principal Balance | $ 311,560 | $ 335,091 | |
Recorded Investment with No Allowance | 105,861 | 110,101 | |
Recorded Investment with Allowance | 16,709 | 27,572 | |
Total Recorded Investment | 122,570 | 137,673 | |
Related Allowance | 710 | 344 | |
Average investment in covered impaired loans | |||
Average investment | 130,122 | $ 214,062 | |
Non-accrual loans | |||
Non-accrual loans | 3,678 | 3,836 | |
Interest income recorded | 100 | ||
Secured | |||
Average investment in covered impaired loans | |||
Average investment | 1,023 | 5,509 | |
Non-accrual loans | |||
Non-accrual loans | 52 | 52 | |
Unsecured | |||
Average investment in covered impaired loans | |||
Average investment | 236 | 1,786 | |
Secured by Commercial Properties | |||
Average investment in covered impaired loans | |||
Average investment | 48,965 | 92,941 | |
Non-accrual loans | |||
Non-accrual loans | 302 | 730 | |
Secured by Residential Properties | |||
Average investment in covered impaired loans | |||
Average investment | 75,983 | 95,788 | |
Non-accrual loans | |||
Non-accrual loans | 3,294 | 3,035 | |
Residential Construction Loans | |||
Average investment in covered impaired loans | |||
Average investment | 673 | ||
Commercial construction loans and land development | |||
Average investment in covered impaired loans | |||
Average investment | 3,915 | $ 17,365 | |
Non-accrual loans | |||
Non-accrual loans | 30 | 19 | |
PCI loans | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 306,635 | 330,444 | |
Recorded Investment with No Allowance | 101,684 | 106,182 | |
Recorded Investment with Allowance | 16,709 | 27,572 | |
Total Recorded Investment | 118,393 | 133,754 | |
Related Allowance | 710 | 344 | |
Non-accrual loans | |||
Non-accrual loans | 0 | 400 | |
PCI loans | Secured | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 5,350 | 10,579 | |
Recorded Investment with No Allowance | 537 | 1,024 | |
Recorded Investment with Allowance | 191 | 189 | |
Total Recorded Investment | 728 | 1,213 | |
Related Allowance | 7 | 13 | |
PCI loans | Unsecured | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 6,908 | 3,259 | |
Recorded Investment with No Allowance | 173 | 299 | |
Total Recorded Investment | 173 | 299 | |
PCI loans | Secured by Commercial Properties | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 130,869 | 143,934 | |
Recorded Investment with No Allowance | 29,355 | 26,415 | |
Recorded Investment with Allowance | 15,326 | 26,222 | |
Total Recorded Investment | 44,681 | 52,637 | |
Related Allowance | 578 | 271 | |
PCI loans | Secured by Residential Properties | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 142,319 | 148,384 | |
Recorded Investment with No Allowance | 69,043 | 73,240 | |
Recorded Investment with Allowance | 1,192 | 1,161 | |
Total Recorded Investment | 70,235 | 74,401 | |
Related Allowance | 125 | 60 | |
PCI loans | Residential Construction Loans | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 879 | 766 | |
PCI loans | Commercial construction loans and land development | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 20,310 | 23,522 | |
Recorded Investment with No Allowance | 2,576 | 5,204 | |
Total Recorded Investment | 2,576 | 5,204 | |
Loans excluding PCI Loans | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 4,925 | 4,647 | |
Recorded Investment with No Allowance | 4,177 | 3,919 | |
Total Recorded Investment | 4,177 | 3,919 | |
Loans excluding PCI Loans | Secured | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 52 | 52 | |
Recorded Investment with No Allowance | 52 | 52 | |
Total Recorded Investment | 52 | 52 | |
Loans excluding PCI Loans | Secured by Commercial Properties | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 392 | 396 | |
Recorded Investment with No Allowance | 302 | 310 | |
Total Recorded Investment | 302 | 310 | |
Loans excluding PCI Loans | Secured by Residential Properties | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 4,445 | 4,175 | |
Recorded Investment with No Allowance | 3,793 | 3,537 | |
Total Recorded Investment | 3,793 | 3,537 | |
Loans excluding PCI Loans | Commercial construction loans and land development | |||
Impaired loans | |||
Unpaid Contractual Principal Balance | 36 | 24 | |
Recorded Investment with No Allowance | 30 | 20 | |
Total Recorded Investment | $ 30 | $ 20 |
Covered Assets and Indemnific80
Covered Assets and Indemnification Asset - TDRs (Details) - Covered - item | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Recorded Investment in loans | ||
Number of TDR loans granted | 0 | 0 |
Number of TDRs granted in preceding twelve months for which payment was at least 30 days past due | 0 | 0 |
Covered Assets and Indemnific81
Covered Assets and Indemnification Asset - Aging (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Covered Assets and Indemnification Asset | ||
Total loans | $ 5,783,853 | $ 5,843,499 |
Covered | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 6,078 | 6,777 |
Current Loans | 110,963 | 115,596 |
Total loans | 235,434 | 256,127 |
Accruing Loans Past Due 90 Days or More | 44 | 173 |
Covered | Financing Receivables, 30 to 59 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 3,426 | 3,622 |
Covered | Financing Receivables, 60 to 89 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 1,182 | 1,580 |
Covered | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 1,470 | 1,575 |
Covered | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | 118,393 | 133,754 |
Covered | Secured | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 96 | 102 |
Current Loans | 1,025 | 1,083 |
Total loans | 1,849 | 2,398 |
Accruing Loans Past Due 90 Days or More | 44 | 44 |
Covered | Secured | Financing Receivables, 60 to 89 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 6 | |
Covered | Secured | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 96 | 96 |
Covered | Secured | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | 728 | 1,213 |
Covered | Unsecured | ||
Covered Assets and Indemnification Asset | ||
Total loans | 173 | 299 |
Covered | Unsecured | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | 173 | 299 |
Covered | Secured by Commercial Properties | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 74 | 325 |
Current Loans | 18,446 | 19,132 |
Total loans | 63,201 | 72,094 |
Covered | Secured by Commercial Properties | Financing Receivables, 30 to 59 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 74 | 96 |
Covered | Secured by Commercial Properties | Financing Receivables, 60 to 89 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 229 | |
Covered | Secured by Commercial Properties | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | 44,681 | 52,637 |
Covered | Secured by Residential Properties | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 5,895 | 6,335 |
Current Loans | 87,910 | 91,639 |
Total loans | 164,040 | 172,375 |
Accruing Loans Past Due 90 Days or More | 129 | |
Covered | Secured by Residential Properties | Financing Receivables, 30 to 59 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 3,352 | 3,511 |
Covered | Secured by Residential Properties | Financing Receivables, 60 to 89 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 1,182 | 1,345 |
Covered | Secured by Residential Properties | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 1,361 | 1,479 |
Covered | Secured by Residential Properties | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | 70,235 | 74,401 |
Covered | Commercial construction loans and land development | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 13 | 15 |
Current Loans | 3,582 | 3,742 |
Total loans | 6,171 | 8,961 |
Covered | Commercial construction loans and land development | Financing Receivables, 30 to 59 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 15 | |
Covered | Commercial construction loans and land development | Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Covered Assets and Indemnification Asset | ||
Total Past Due Loans | 13 | |
Covered | Commercial construction loans and land development | PCI loans | ||
Covered Assets and Indemnification Asset | ||
Total loans | $ 2,576 | $ 5,204 |
Covered Assets and Indemnific82
Covered Assets and Indemnification Asset - Internal Risk Grades (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Internal risk grades of covered loans in the portfolio | ||
Total loans | $ 5,783,853 | $ 5,843,499 |
Covered | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 235,434 | 256,127 |
Covered | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 118,393 | 133,754 |
Covered | Pass | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 106,591 | 111,432 |
Covered | Special Mention | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 453 | 461 |
Covered | Substandard | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 9,997 | 10,480 |
Covered | Secured | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 1,849 | 2,398 |
Covered | Secured | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 728 | 1,213 |
Covered | Secured | Pass | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 543 | 592 |
Covered | Secured | Substandard | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 578 | 593 |
Covered | Unsecured | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 173 | 299 |
Covered | Unsecured | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 173 | 299 |
Covered | Secured by Commercial Properties | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 63,201 | 72,094 |
Covered | Secured by Commercial Properties | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 44,681 | 52,637 |
Covered | Secured by Commercial Properties | Pass | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 17,210 | 17,996 |
Covered | Secured by Commercial Properties | Substandard | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 1,310 | 1,461 |
Covered | Secured by Residential Properties | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 164,040 | 172,375 |
Covered | Secured by Residential Properties | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 70,235 | 74,401 |
Covered | Secured by Residential Properties | Pass | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 86,695 | 90,563 |
Covered | Secured by Residential Properties | Special Mention | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 453 | 461 |
Covered | Secured by Residential Properties | Substandard | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 6,657 | 6,950 |
Covered | Commercial construction loans and land development | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 6,171 | 8,961 |
Covered | Commercial construction loans and land development | PCI loans | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 2,576 | 5,204 |
Covered | Commercial construction loans and land development | Pass | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | 2,143 | 2,281 |
Covered | Commercial construction loans and land development | Substandard | ||
Internal risk grades of covered loans in the portfolio | ||
Total loans | $ 1,452 | $ 1,476 |
Covered Assets and Indemnific83
Covered Assets and Indemnification Asset - Allowance (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Dec. 31, 2016 | |
Changes in the allowance for loan losses | ||||
Balance, beginning of period | $ 54,186 | |||
Provision charged to (recapture from) operations operations | 1,705 | $ 3,407 | ||
Balance, end of period | 55,157 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | $ 5,783,853 | $ 5,843,499 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 54,186 | 55,157 | 54,186 | |
Covered | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 413 | 1,532 | ||
Provision charged to (recapture from) operations operations | 496 | (278) | ||
Loans charged off | (166) | (44) | ||
Recoveries on charged off loans | 10 | 7 | ||
Balance, end of period | 753 | 1,217 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment | 117,041 | 122,373 | ||
Total loans | 235,434 | 256,127 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 43 | 69 | ||
Total loans, allowance | 413 | 1,532 | 753 | 413 |
Covered | Commercial and industrial | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 35 | 758 | ||
Provision charged to (recapture from) operations operations | (17) | (314) | ||
Loans charged off | (6) | (6) | ||
Recoveries on charged off loans | 4 | |||
Balance, end of period | 16 | 438 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment | 1,121 | 1,185 | ||
Total loans | 2,022 | 2,697 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 9 | 22 | ||
Total loans, allowance | 35 | 758 | 16 | 35 |
Covered | Real estate | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 378 | 774 | ||
Provision charged to (recapture from) operations operations | 513 | (23) | ||
Loans charged off | (160) | (16) | ||
Recoveries on charged off loans | 5 | 7 | ||
Balance, end of period | 736 | 742 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment | 112,325 | 117,431 | ||
Total loans | 227,241 | 244,469 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 33 | 47 | ||
Total loans, allowance | 378 | 774 | 736 | 378 |
Covered | Construction and land development | ||||
Changes in the allowance for loan losses | ||||
Provision charged to (recapture from) operations operations | 59 | |||
Loans charged off | (22) | |||
Recoveries on charged off loans | 1 | |||
Balance, end of period | 1 | 37 | ||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment | 3,595 | 3,757 | ||
Total loans | 6,171 | 8,961 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Loans collectively evaluated for impairment, allowance | 1 | |||
Total loans, allowance | 1 | $ 37 | 1 | |
Covered | PCI loans | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 344 | |||
Balance, end of period | 710 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 118,393 | 133,754 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 344 | 710 | 344 | |
Covered | PCI loans | Commercial and industrial | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 13 | |||
Balance, end of period | 7 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 901 | 1,512 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | 13 | 7 | 13 | |
Covered | PCI loans | Real estate | ||||
Changes in the allowance for loan losses | ||||
Balance, beginning of period | 331 | |||
Balance, end of period | 703 | |||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | 114,916 | 127,038 | ||
Allowance for loan losses distributed by portfolio segment and impairment methodology | ||||
Total loans, allowance | $ 331 | 703 | 331 | |
Covered | PCI loans | Construction and land development | ||||
Loan portfolio distributed by portfolio segment and impairment methodology | ||||
Total loans | $ 2,576 | $ 5,204 |
Covered Assets and Indemnific84
Covered Assets and Indemnification Asset - Covered OREO (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Activity in covered OREO | ||
Balance, beginning of period | $ 51,642 | $ 99,090 |
Additions to covered OREO | 1,723 | 4,542 |
Dispositions of covered OREO | (6,799) | (14,977) |
Valuation adjustments in the period | (1,192) | (9,765) |
Balance, end of period | $ 45,374 | $ 78,890 |
Covered Assets and Indemnific85
Covered Assets and Indemnification Asset - FDIC Indemnification Asset (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Activity in the FDIC Indemnification Asset | ||
Balance, beginning of period | $ 71,313 | $ 91,648 |
FDIC Indemnification Asset accretion (amortization) | (3,949) | 87 |
Transfers to due from FDIC and other | (19,424) | (11,213) |
Balance, end of period | 47,940 | $ 80,522 |
FDIC, collections received | $ 140,300 |
Mortgage Servicing Rights (Deta
Mortgage Servicing Rights (Details) - MSR - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Change in fair value of mortgage servicing rights | |||
Balance, beginning of year | $ 61,968 | $ 52,285 | $ 52,285 |
Additions | 1,224 | 1,639 | |
Sales | (17,499) | ||
Changes in fair value: Due to changes in model inputs or assumptions | 857 | (12,842) | |
Changes in fair value: Due to customer payoffs | (977) | (1,219) | |
Balance, end of year | 45,573 | $ 39,863 | 61,968 |
Mortgage loans serviced for others | $ 3,789,523 | $ 5,480,943 | |
MSR asset as a percentage of serviced mortgage loans | 1.20% | 1.13% | |
Key Assumptions | |||
Weighted average constant prepayment rate (as a percent) | 10.45% | 10.47% | |
Weighted average discount rate (as a percent) | 11.14% | 10.95% | |
Weighted average life | 7 years | 6 years 10 months 24 days |
Mortgage Servicing Rights - Sen
Mortgage Servicing Rights - Sensitivity Analysis (Details) - MSR - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Sensitivity analysis | |||
Constant prepayment rate: Impact of 10% adverse change | $ (1,648) | $ (2,297) | |
Constant prepayment rate: Impact of 20% adverse change | (3,235) | (4,471) | |
Discount rate: Impact of 10% adverse change | (1,895) | (2,539) | |
Discount rate: Impact of 20% adverse change | (3,641) | $ (4,882) | |
Contractually specified servicing fees, late fees and ancillary fees | $ 6,500 | $ 5,900 |
Deposits (Details)
Deposits (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Deposits | ||
Noninterest-bearing demand | $ 2,272,905 | $ 2,199,483 |
Interest-bearing: | ||
NOW accounts | 1,224,157 | 1,252,832 |
Money market | 1,891,500 | 1,626,218 |
Brokered - money market | 125,205 | 125,272 |
Demand | 389,376 | 384,847 |
Savings | 239,743 | 279,911 |
Time | 1,166,383 | 1,145,859 |
Brokered - time | 20,593 | 49,389 |
Total deposits | $ 7,329,862 | $ 7,063,811 |
Short-term Borrowings (Details)
Short-term Borrowings (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Short-term borrowings | |||
Short-term borrowings | $ 753,777 | $ 1,417,289 | |
Hilltop Broker-Dealers | |||
Short-term borrowings | |||
Weighted average interest rate (as a percent) | 1.84% | 1.59% | |
Federal funds purchased. | |||
Short-term borrowings | |||
Short-term borrowings | $ 112,350 | $ 87,125 | |
Securities sold under agreement to repurchase. | |||
Short-term borrowings | |||
Short-term borrowings | 364,927 | 195,164 | |
FHLB notes | |||
Short-term borrowings | |||
Short-term borrowings | 150,000 | $ 1,000,000 | |
Average balance during the period | $ 180,000 | $ 234,341 | |
Average interest rate during the period (as a percent) | 0.61% | 0.44% | |
Average interest rate at end of period (as a percent) | 0.90% | 0.55% | |
FHLB notes | Maximum | |||
Short-term borrowings | |||
Maturity term of debt | 365 days | ||
Short-term bank loans. | |||
Short-term borrowings | |||
Short-term borrowings | $ 126,500 | $ 135,000 | |
Federal funds purchased and securities sold under agreements to repurchase. | |||
Short-term borrowings | |||
Average balance during the period | $ 386,624 | $ 329,392 | |
Average interest rate during the period (as a percent) | 0.76% | 0.49% | |
Average interest rate at end of period (as a percent) | 0.69% | 0.42% | |
Carrying value | $ 371,859 | $ 209,877 | |
Estimated fair value | $ 379,390 | $ 206,641 |
Notes Payable (Details)
Notes Payable (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Debt Instrument | ||
Notes payable | $ 324,701 | $ 317,912 |
Senior Notes due April 2025 | ||
Debt Instrument | ||
Notes payable | 148,346 | 148,311 |
Unamortized discount | 1,654 | 1,689 |
FHLB notes | ||
Debt Instrument | ||
Notes payable | 102,194 | 102,596 |
Unamortized premium | 572 | 627 |
Insurance company note payable due March 2035 | ||
Debt Instrument | ||
Notes payable | 20,000 | 20,000 |
NLIC note payable due May 2033 | ||
Debt Instrument | ||
Notes payable | 10,000 | 10,000 |
NLIC note payable due September 2033 | ||
Debt Instrument | ||
Notes payable | 10,000 | 10,000 |
ASIC note payable due April 2034 | ||
Debt Instrument | ||
Notes payable | 7,500 | 7,500 |
Insurance company line of credit due December 31, 2017 | ||
Debt Instrument | ||
Notes payable | 3,000 | 3,000 |
Ventures line of credit due August 2017 | ||
Debt Instrument | ||
Notes payable | 17,952 | $ 16,505 |
Mutual line of credit due October 2017 | ||
Debt Instrument | ||
Notes payable | $ 5,709 |
Income Taxes (Details)
Income Taxes (Details) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Income Taxes | ||
Effective income tax rate (as a percent) | 36.40% | 33.80% |
Commitments and Contingencies92
Commitments and Contingencies (Details) $ in Thousands, shares in Millions | Sep. 13, 2013USD ($)item | Mar. 31, 2017USD ($)shares | Mar. 31, 2016USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) |
Reserve for Indemnification Liability: | |||||
FDIC, collections received | $ 140,300 | ||||
Representation and Warranty Claims | |||||
Roll-forward of claims activity for loans put-back to the mortgage origination segment | |||||
Balance, beginning of period | 40,669 | $ 57,298 | |||
Claims made | 8,379 | 4,548 | |||
Claims resolved with no payment | (8,098) | (6,115) | |||
Repurchases | (1,461) | (1,157) | |||
Indemnification payments | (244) | (372) | |||
Balance, end of period | 39,245 | 54,202 | |||
Reserve for Indemnification Liability: | |||||
Total | 40,669 | 57,298 | $ 39,245 | $ 40,669 | |
Indemnification Agreement | |||||
Commitments and Contingencies | |||||
Provision for indemnification losses | 800 | 900 | |||
Roll-forward of claims activity for loans put-back to the mortgage origination segment | |||||
Balance, beginning of period | 18,239 | 16,640 | |||
Additions for new sales | 847 | 878 | |||
Repurchases | (102) | (112) | |||
Early payment defaults | (69) | (90) | |||
Indemnification payments | (42) | (169) | |||
Change in estimate | 79 | ||||
Balance, end of period | 18,952 | 17,147 | |||
Reserve for Indemnification Liability: | |||||
Specific claims | 1,751 | 1,661 | |||
Incurred but not reported claims | 17,201 | 16,578 | |||
Total | $ 18,239 | $ 16,640 | 18,952 | $ 18,239 | |
Shareholder Class Action Lawsuits | |||||
Commitments and Contingencies | |||||
Number of shares of SWS common stock held by purported shareholders | shares | 5.2 | ||||
PlainsCapital | FNB | Covered | |||||
Reserve for Indemnification Liability: | |||||
Number of loss-sharing agreements | item | 2 | ||||
Loans and OREO acquired | $ 1,200,000 | ||||
Percentage of net losses to be absorbed by FDIC on the first $240.4 million of net losses incurred as per the loss sharing agreement | 80.00% | ||||
Threshold amount of net losses incurred for 80% of net losses to be absorbed by FDIC as per the loss sharing agreement, first layer | $ 240,400 | ||||
Percentage of net losses to be absorbed by FDIC in excess of $240.4 million up to and including $365.7 million of net losses incurred as per the loss sharing agreement | 0.00% | ||||
Threshold amount of net losses incurred for 0% of net losses to be absorbed by FDIC as per the loss sharing agreement, second layer | $ 365,700 | ||||
Percentage of net losses to be absorbed by FDIC in excess of $365.7 million of net losses incurred as per the loss sharing agreement | 80.00% | ||||
Threshold limit of subsequent recoveries reimbursable to the FDIC under the loss share agreement | $ 0 | ||||
Period for which payment is required to be made to the FDIC of true-up amount | 10 years | ||||
Payment accrual based on the current aggregate estimate of realized losses | $ 14,900 | ||||
Percentage of initial estimate of losses under loss sharing agreement | 80.00% | ||||
Amount of initial estimate of losses under loss sharing agreement | $ 240,400 | ||||
Covered net losses billed to the FDIC | $ 175,400 | ||||
Percentage of covered net losses reimbursable under the loss-share agreements | 80.00% | ||||
Amount of covered net losses reimbursable under the loss-share agreements | $ 140,300 | ||||
FDIC, collections received | $ 140,300 | ||||
PlainsCapital | FNB | Covered | Commercial Loan | |||||
Reserve for Indemnification Liability: | |||||
Period of loss-sharing agreements in effect | 5 years | ||||
Period of loss recovery provisions in effect | 8 years | ||||
PlainsCapital | FNB | Covered | Single Family Residential Loans | |||||
Reserve for Indemnification Liability: | |||||
Period of loss-sharing agreements in effect | 10 years | ||||
Period of loss recovery provisions in effect | 10 years |
Financial Instruments with Of93
Financial Instruments with Off-Balance Sheet Risk (Details) $ in Millions | Mar. 31, 2017USD ($) |
Unused commitments to extend credit | |
Financial Instruments with Off-Balance Sheet Risk | |
Outstanding commitments | $ 1,900 |
Standby letters of credit | |
Financial Instruments with Off-Balance Sheet Risk | |
Outstanding commitments | $ 32.7 |
Stock-Based Compensation (Detai
Stock-Based Compensation (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Stock based compensation | ||
Compensation expense | $ 2,700 | $ 2,300 |
RSUs | ||
Stock based compensation | ||
Vested RSUs which require deferral of share settlement and statutory tax obligations | 8,247 | |
Number of shares outstanding | ||
Balance at the beginning of the period ( in shares) | 1,456,000 | |
Granted (in shares) | 228,000 | |
Vested/Released (in shares) | (151,000) | |
Forfeited (in shares) | (37,000) | |
Balance at the end of the period ( in shares) | 1,496,000 | |
Weighted Average Grant Date Fair Value | ||
Balance at the beginning of the period (in dollars per share) | $ 19.83 | |
Grant date fair value (in dollars per share) | 28.15 | |
Vested/Released (in dollars per share) | 23.38 | |
Forfeited (in dollars per share) | 24.36 | |
Balance at the end of the period (in dollars per share) | $ 20.63 | |
Restricted Stock Awards | ||
Stock based compensation | ||
Unrecognized compensation expense | $ 27 | |
Weighted average period for unrecognized compensation expense (in years) | 4 months 21 days | |
Number of shares outstanding | ||
Balance at the beginning of the period ( in shares) | 4,000 | |
Balance at the end of the period ( in shares) | 4,000 | |
Weighted Average Grant Date Fair Value | ||
Balance at the beginning of the period (in dollars per share) | $ 19.95 | |
Balance at the end of the period (in dollars per share) | $ 19.95 | |
RSUs and RSAs | ||
Stock based compensation | ||
Vested/Released number of shares withheld to satisfy employee statutory tax obligations (in shares) | 29,727 | |
2012 Plan | ||
Stock based compensation | ||
Number of awards approved for grant (in shares) | 4,000,000 | |
Common stock remaining available for issuance (in shares) | 1,769,625 | |
2012 Plan | RSUs | ||
Stock based compensation | ||
Number of awards subject to time-based vesting (in shares) | 1,191,893 | |
Number of awards vesting upon achievement of performance goals (in shares) | 303,800 | |
Vesting period | 3 years | |
Performance period | 3 years | |
Unrecognized compensation expense | $ 16,300 | |
Weighted average period for unrecognized compensation expense (in years) | 1 year 6 months 15 days | |
2012 Plan | Board of Directors | ||
Stock based compensation | ||
Common shares granted to members of board of directors as compensation for director services | 3,513 | 5,516 |
2012 Plan | Certain Executives and Key Employees | RSUs | ||
Stock based compensation | ||
Number of awards subject to time-based vesting (in shares) | 121,449 | |
Number of awards vesting upon achievement of performance goals (in shares) | 89,439 | |
Performance period | 3 years | |
Number of shares outstanding | ||
Granted (in shares) | 210,888 |
Regulatory Matters - Minimum Ca
Regulatory Matters - Minimum Capital Requirements (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
PlainsCapital | ||
Tier 1 capital (to average assets) | ||
Actual Amount | $ 1,125,727 | $ 1,108,484 |
Actual Ratio (as a percent) | 13.09% | 12.35% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 4.00% | 4.00% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 4.00% | 4.00% |
To Be Well Capitalized Minimum Capital Requirements, Ratio (as a percent) | 5.00% | 5.00% |
Common equity Tier 1 capital (to risk weighted assets) | ||
Actual Amount | $ 1,125,727 | $ 1,108,484 |
Actual Ratio (as a percent) | 15.50% | 14.64% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 5.75% | 5.125% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 7.00% | 7.00% |
To Be Well Capitalized Minimum Capital Requirements, Ratio (as a percent) | 6.50% | 6.50% |
Tier 1 capital (to risk-weighted assets) | ||
Actual Amount | $ 1,125,727 | $ 1,108,484 |
Actual Ratio (as a percent) | 15.50% | 14.64% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 7.25% | 6.625% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 8.50% | 8.50% |
To Be Well Capitalized Minimum Capital Requirements, Ratio (as a percent) | 8.00% | 8.00% |
Total capital (to risk-weighted assets) | ||
Actual Amount | $ 1,183,495 | $ 1,164,767 |
Actual Ratio (as a percent) | 16.30% | 15.38% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 9.25% | 8.625% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 10.50% | 10.50% |
To Be Well Capitalized Minimum Capital Requirements, Ratio (as a percent) | 10.00% | 10.00% |
Hilltop | ||
Tier 1 capital (to average assets) | ||
Actual Amount | $ 1,654,189 | $ 1,652,101 |
Actual Ratio (as a percent) | 13.98% | 13.51% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 4.00% | 4.00% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 4.00% | 4.00% |
Common equity Tier 1 capital (to risk weighted assets) | ||
Actual Amount | $ 1,604,840 | $ 1,602,400 |
Actual Ratio (as a percent) | 19.03% | 18.30% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 5.75% | 5.125% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 7.00% | 7.00% |
Tier 1 capital (to risk-weighted assets) | ||
Actual Amount | $ 1,654,189 | $ 1,652,101 |
Actual Ratio (as a percent) | 19.62% | 18.87% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 7.25% | 6.625% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 8.50% | 8.50% |
Total capital (to risk-weighted assets) | ||
Actual Amount | $ 1,696,330 | $ 1,693,240 |
Actual Ratio (as a percent) | 20.12% | 19.34% |
Minimum Capital Requirement Including Conservation Buffer in effect at end of period, ratio (as a percent) | 9.25% | 8.625% |
Minimum Capital Requirement Including Conservation Buffer fully phased-in, ratio (as a percent) | 10.50% | 10.50% |
Regulatory Matters - Net Capita
Regulatory Matters - Net Capital Position, Broker-Dealers (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Net Capital | ||
Amount required to be segregated in cash and securities for the benefit of customers | $ 166,395 | $ 180,993 |
Hilltop Securities | ||
Net Capital | ||
Net capital | 158,331 | |
Less required net capital | 9,267 | |
Excess net capital | $ 149,064 | |
Net capital as a percentage of aggregate debit items | 34.20% | |
Net capital in excess of 5% aggregate debt items | $ 135,164 | |
Amount required to be segregated in cash and securities for the benefit of customers | 166,400 | $ 181,000 |
HTS Independent Network | ||
Net Capital | ||
Net capital | 3,080 | |
Less required net capital | 250 | |
Excess net capital | $ 2,830 |
Regulatory Matters - Insurance
Regulatory Matters - Insurance Subsidiaries (Details) - Texas Department of Insurance - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
NLIC | |||
Insurance | |||
Capital and surplus | $ 131,987 | $ 131,328 | |
Statutory net income | 636 | $ 3,557 | |
ASIC | |||
Insurance | |||
Capital and surplus | 31,369 | $ 30,462 | |
Statutory net income | $ 832 | $ 852 |
Stockholders' Equity (Details)
Stockholders' Equity (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Apr. 25, 2017 | Jun. 30, 2016 | |
Stockholders' Equity | |||
Dividend declared per share | $ 0.06 | ||
Repurchase common stock authorized amount | $ 50,000 | ||
Repurchase and retirement of common stock | $ 7,205 | ||
Repurchased and retired (in shares) | 261,608 | ||
Repurchased and retired, average (per share) | $ 27.52 |
Derivative Financial Instrume99
Derivative Financial Instruments (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Not Designated as Hedging Instrument | PrimeLending | |||
Derivative financial instruments | |||
Net gain (loss) due to changes in the fair value of the derivative instruments | $ 700 | $ 12,500 | |
Not Designated as Hedging Instrument | PlainsCapital | |||
Derivative financial instruments | |||
Net gain (loss) due to changes in the fair value of the derivative instruments | 100 | (500) | |
Not Designated as Hedging Instrument | Hilltop Broker-Dealers | |||
Derivative financial instruments | |||
Net gain (loss) due to changes in the fair value of the derivative instruments | 6,300 | $ 6,900 | |
Interest Rate Lock Commitments | |||
Derivative financial instruments | |||
Notional Amount | 1,427,763 | $ 944,550 | |
Estimated Fair Value | 40,911 | 23,269 | |
Customer-based written options | |||
Derivative financial instruments | |||
Notional Amount | 2,223 | ||
Estimated Fair Value | 97 | ||
Customer-based purchased options | |||
Derivative financial instruments | |||
Notional Amount | 2,223 | ||
Estimated Fair Value | (97) | ||
Commitments to Purchase MBSs | |||
Derivative financial instruments | |||
Notional Amount | 3,567,436 | 3,616,922 | |
Estimated Fair Value | 14,090 | (1,155) | |
Commitments to Sell MBSs | |||
Derivative financial instruments | |||
Notional Amount | 5,881,086 | 5,609,250 | |
Estimated Fair Value | (18,960) | (532) | |
Commitments to Sell MBSs | PrimeLending | |||
Derivative financial instruments | |||
Cash collateral advanced to offset net derivative liability | 6,100 | 19,100 | |
Interest Rate Swap and Swaptions | |||
Derivative financial instruments | |||
Notional Amount | 32,239 | 32,452 | |
Estimated Fair Value | (159) | (283) | |
U.S. Treasury bond futures and options | |||
Derivative financial instruments | |||
Notional Amount | 206,000 | 297,000 | |
U.S. Treasury bond futures and options | PrimeLending | |||
Derivative financial instruments | |||
Cash collateral advanced to offset net derivative liability | $ 3,200 | $ 3,200 |
Balance Sheet Offsetting - Asse
Balance Sheet Offsetting - Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Reverse repurchase agreements: | ||
Net Amounts of Assets Presented in the Balance Sheet | $ 113,228 | $ 89,430 |
Total | ||
Gross Amounts of Recognized Assets | 1,635,066 | 1,546,865 |
Gross Amounts Offset in the Balance Sheet | (3,893) | |
Net Amounts of Assets Presented in the Balance Sheet | 1,635,066 | 1,542,972 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (1,582,144) | (1,484,045) |
Net Amount | 52,922 | 58,927 |
Institutional counterparties | ||
Securities borrowed: | ||
Gross Amounts of Recognized Assets | 1,507,651 | 1,436,069 |
Net Amounts of Assets Presented in the Balance Sheet | 1,507,651 | 1,436,069 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (1,454,971) | (1,385,664) |
Net Amount | 52,680 | 50,405 |
Interest Rate Options | Customer counterparties | ||
Derivatives: | ||
Gross Amounts of Recognized Assets | 97 | |
Net Amounts of Assets Presented in the Balance Sheet | 97 | |
Gross Amounts Not Offset in the Balance Sheet | ||
Net Amount | 97 | |
Reverse repurchase agreements | Institutional counterparties | ||
Reverse repurchase agreements: | ||
Gross Amounts of Recognized Assets | 113,228 | 89,430 |
Net Amounts of Assets Presented in the Balance Sheet | 113,228 | 89,430 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (113,083) | (89,369) |
Net Amount | 145 | 61 |
Forward MBS Derivatives | Institutional counterparties | ||
Derivatives: | ||
Gross Amounts of Recognized Assets | 14,090 | 21,366 |
Gross Amounts Offset in the Balance Sheet | (3,893) | |
Net Amounts of Assets Presented in the Balance Sheet | 14,090 | 17,473 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (14,090) | (9,012) |
Net Amount | $ 0 | $ 8,461 |
Balance Sheet Offsetting - Liab
Balance Sheet Offsetting - Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Total | ||
Gross Amounts of Recognized Liabilities | $ 1,760,995 | $ 1,498,296 |
Gross Amounts Offset in the Balance Sheet | (284) | (14) |
Net Amounts of Liabilities Presented in the Balance Sheet | 1,760,711 | 1,498,282 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (1,704,802) | (1,455,191) |
Net Amount | 55,909 | 43,091 |
Institutional counterparties | ||
Securities loaned: | ||
Gross Amounts of Recognized Liabilities | 1,376,568 | 1,283,676 |
Net Amounts of Liabilities Presented in the Balance Sheets | 1,376,568 | 1,283,676 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (1,326,373) | (1,237,868) |
Net Amount | 50,195 | 45,808 |
Institutional counterparties | Interest Rate Swap and Swaptions | ||
Derivatives: | ||
Gross Amounts of Recognized Liabilities | 185 | 297 |
Gross Amounts Offset in the Balance Sheet | (26) | (14) |
Net Amounts of Liabilities Presented in the Balance Sheet | 159 | 283 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (3,000) | (3,000) |
Net Amount | (2,841) | (2,717) |
Institutional counterparties | Repurchase agreements | ||
Repurchase agreements: | ||
Gross Amounts of Recognized Liabilities | 213,344 | 39,970 |
Net Amounts of Liabilities Presented in the Balance Sheet | 213,344 | 39,970 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (213,344) | (39,970) |
Net Amount | 0 | 0 |
Institutional counterparties | Forward MBS Derivatives | ||
Derivatives: | ||
Gross Amounts of Recognized Liabilities | 19,218 | 19,159 |
Gross Amounts Offset in the Balance Sheet | (258) | |
Net Amounts of Liabilities Presented in the Balance Sheet | 18,960 | 19,159 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (10,502) | (19,159) |
Net Amount | 8,458 | 0 |
Institutional counterparties | Interest Rate Options | ||
Derivatives: | ||
Gross Amounts of Recognized Liabilities | 97 | |
Net Amounts of Liabilities Presented in the Balance Sheet | 97 | |
Gross Amounts Not Offset in the Balance Sheet | ||
Net Amount | 97 | |
Customer counterparties | Repurchase agreements | ||
Repurchase agreements: | ||
Gross Amounts of Recognized Liabilities | 151,583 | 155,194 |
Net Amounts of Liabilities Presented in the Balance Sheet | 151,583 | 155,194 |
Gross Amounts Not Offset in the Balance Sheet | ||
Financial Instruments | (151,583) | (155,194) |
Net Amount | $ 0 | $ 0 |
Balance Sheet Offsetting - Secu
Balance Sheet Offsetting - Secured Borrowings (Details) $ in Thousands | Mar. 31, 2017USD ($)item | Dec. 31, 2016USD ($)item |
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Number of repurchase-to-maturity transactions outstanding | item | 0 | 0 |
Total borrowings | $ 1,741,495 | $ 1,478,840 |
Gross amount of recognized liabilities for repurchase agreements and securities lending in offsetting disclosure above | 1,741,495 | 1,478,840 |
Overnight and Continuous | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Total borrowings | 1,580,746 | 1,478,840 |
Maturity up to 30 days | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Total borrowings | 160,749 | |
US Treasury and agency securities | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Repurchase agreements transactions | 204,178 | 195,164 |
US Treasury and agency securities | Overnight and Continuous | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Repurchase agreements transactions | 204,178 | 195,164 |
Assets-backed securities | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Repurchase agreements transactions | 160,749 | |
Assets-backed securities | Maturity up to 30 days | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Repurchase agreements transactions | 160,749 | |
Corporate securities | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Securities lending transactions | 9,149 | 14,816 |
Corporate securities | Overnight and Continuous | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Securities lending transactions | 9,149 | 14,816 |
Equity securities | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Securities lending transactions | 1,367,419 | 1,268,860 |
Equity securities | Overnight and Continuous | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings | ||
Securities lending transactions | $ 1,367,419 | $ 1,268,860 |
Broker-Dealer and Clearing O103
Broker-Dealer and Clearing Organization Receivables and Payables (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Receivables: | ||
Securities borrowed | $ 1,507,651 | $ 1,436,069 |
Securities failed to deliver | 29,985 | 33,834 |
Trades in process of settlements | 22,357 | 10,223 |
Other | 14,038 | 17,615 |
Total receivables | 1,574,031 | 1,497,741 |
Payables: | ||
Securities loaned | 1,376,568 | 1,283,676 |
Correspondents | 35,165 | 31,040 |
Securities failed to receive | 25,805 | 31,724 |
Other | 10 | 688 |
Total Payables | $ 1,437,548 | $ 1,347,128 |
Reserves for Losses and Loss104
Reserves for Losses and Loss Adjustment Expenses - Reserve (Details) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Information regarding of the reserve for unpaid losses and loss adjustment expenses | ||
Reserve for unpaid losses and allocated LAE balance, net | $ 28,544 | $ 25,203 |
Reinsurance recoverables on unpaid losses | 5,118 | 9,434 |
Unallocated LAE | 1,158 | 1,189 |
Reserve for unpaid losses and LAE balance, gross | $ 34,820 | $ 35,826 |
Reserves for Losses and Loss105
Reserves for Losses and Loss Adjustment Expenses - Activity (Details) $ in Thousands | Mar. 31, 2017USD ($)claim | Dec. 31, 2016USD ($) |
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 474,672 | |
Total incurred | 503,121 | |
All outstanding reserves prior to 2012, net of reinsurance | 95 | |
Reserve for unpaid losses and allocated LAE, net of reinsurance | 28,544 | $ 25,203 |
2,012 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | 112,346 | |
Total incurred | 114,598 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 35 | |
Cumulative Number of Reported Claims | claim | 16,675 | |
2,013 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 109,976 | |
Total incurred | 111,085 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 57 | |
Cumulative Number of Reported Claims | claim | 15,753 | |
2,014 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 82,172 | |
Total incurred | 84,206 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 287 | |
Cumulative Number of Reported Claims | claim | 13,175 | |
2,015 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 83,679 | |
Total incurred | 88,447 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 2,525 | |
Cumulative Number of Reported Claims | claim | 14,915 | |
2,016 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 77,056 | |
Total incurred | 86,940 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 6,018 | |
Cumulative Number of Reported Claims | claim | 21,504 | |
2,017 | ||
Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance | ||
Total paid | $ 9,443 | |
Total incurred | 17,845 | |
Total of IBNR Reserves Plus Expected Development on Reported claims | $ 2,437 | |
Cumulative Number of Reported Claims | claim | 3,999 |
Reinsurance Activity - Credit R
Reinsurance Activity - Credit Risk (Details) $ in Thousands | Mar. 31, 2017USD ($) |
Reinsurance Activity | |
Balances due from Companies | $ 10,800 |
Allowance for uncollectible accounts | $ 0 |
Reinsurance Activity - Effects
Reinsurance Activity - Effects of Reinsurance (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Earned | ||
Net premiums, Earned | $ 36,140 | $ 39,733 |
Effect of reinsurance on incurred losses | ||
Net loss and LAE incurred | 21,700 | 21,959 |
Property and casualty | ||
Written | ||
Premiums from direct business | 35,795 | 39,079 |
Reinsurance assumed | 2,869 | 2,679 |
Reinsurance ceded | (3,213) | (3,498) |
Net premiums, Written | 35,451 | 38,260 |
Earned | ||
Premiums from direct business | 37,198 | 40,886 |
Reinsurance assumed | 2,818 | 2,669 |
Reinsurance ceded | (3,876) | (3,822) |
Net premiums, Earned | 36,140 | 39,733 |
Effect of reinsurance on incurred losses | ||
Loss and LAE incurred | 22,302 | 23,489 |
Reinsurance recoverables | (602) | (1,530) |
Net loss and LAE incurred | $ 21,700 | $ 21,959 |
Reinsurance Activity - Coverage
Reinsurance Activity - Coverage (Details) - Catastrophic coverage $ in Millions | Jan. 01, 2017USD ($) | Mar. 31, 2017USD ($)item |
First layer of protection | ||
Reinsurance activity | ||
Loss amount covered under reinsurance contract | $ 17 | |
Reinsurance retention amount | 8 | |
Second layer of protection | ||
Reinsurance activity | ||
Loss amount covered under reinsurance contract | 25 | |
Reinsurance coverage in losses per event | 25 | |
Third layer of protection | ||
Reinsurance activity | ||
Loss amount covered under reinsurance contract | 25 | |
Reinsurance coverage in losses per event | 50 | |
Fourth layer of protection | ||
Reinsurance activity | ||
Loss amount covered under reinsurance contract | 50 | |
Reinsurance coverage in losses per event | 75 | |
ASIC | ||
Reinsurance activity | ||
Loss amount covered under reinsurance contract | 6.5 | |
Reinsurance retention amount | 1.5 | |
NLIC | ||
Reinsurance activity | ||
Reinsurance retention amount | $ 8 | |
NLC | ||
Reinsurance activity | ||
Aggregate coverage in excess of retention for sub-catastrophic event | $ 10 | |
Participation threshold of aggregate coverage | $ 1 | |
Number of layers of protection under reinsurance | item | 4 | |
NLIC and ASIC | ||
Reinsurance activity | ||
Number of catastrophe that could be experienced with limited retention | item | 1 | |
NLIC and ASIC | Maximum | ||
Reinsurance activity | ||
Reinsurance retention amount | $ 8 |
Segment and Related Informat109
Segment and Related Information (Details) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017USD ($)segment | Mar. 31, 2016USD ($) | Dec. 31, 2016USD ($) | |
Information about the revenues, operating results, goodwill and assets | |||
Number of reportable segments | segment | 4 | ||
Net interest income (expense) | $ 92,100 | $ 93,840 | |
Provision for loan losses | 1,705 | 3,407 | |
Noninterest income | 271,439 | 277,375 | |
Noninterest expense | 320,492 | 325,189 | |
Income before income taxes | 41,342 | 42,619 | |
Goodwill | 251,808 | $ 251,808 | |
Total assets | 12,338,427 | 12,738,062 | |
Operating segment | Banking | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | 82,082 | 86,104 | |
Provision for loan losses | 1,837 | 3,500 | |
Noninterest income | 12,411 | 12,956 | |
Noninterest expense | 60,814 | 64,348 | |
Income before income taxes | 31,842 | 31,212 | |
Goodwill | 207,741 | 207,741 | |
Total assets | 8,946,648 | 9,527,518 | |
Operating segment | Broker-Dealer | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | 8,488 | 7,051 | |
Provision for loan losses | (132) | (93) | |
Noninterest income | 82,551 | 80,882 | |
Noninterest expense | 81,657 | 84,261 | |
Income before income taxes | 9,514 | 3,765 | |
Goodwill | 7,008 | 7,008 | |
Total assets | 2,968,943 | 2,777,849 | |
Operating segment | Mortgage Origination | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | (1,882) | (2,569) | |
Noninterest income | 143,638 | 146,338 | |
Noninterest expense | 131,838 | 134,671 | |
Income before income taxes | 9,918 | 9,098 | |
Goodwill | 13,071 | 13,071 | |
Total assets | 1,568,276 | 2,042,458 | |
Operating segment | Insurance Segment | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | 516 | 740 | |
Noninterest income | 38,311 | 41,804 | |
Noninterest expense | 37,013 | 36,375 | |
Income before income taxes | 1,814 | 6,169 | |
Goodwill | 23,988 | 23,988 | |
Total assets | 345,651 | 347,252 | |
Corporate | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | (2,535) | (1,714) | |
Noninterest income | 1 | 1 | |
Noninterest expense | 9,387 | 5,849 | |
Income before income taxes | (11,921) | (7,562) | |
Total assets | 2,066,185 | 2,032,749 | |
All Other and Eliminations. | |||
Information about the revenues, operating results, goodwill and assets | |||
Net interest income (expense) | 5,431 | 4,228 | |
Noninterest income | (5,473) | (4,606) | |
Noninterest expense | (217) | (315) | |
Income before income taxes | 175 | $ (63) | |
Total assets | $ (3,557,276) | $ (3,989,764) |
Earnings per Common Share (Deta
Earnings per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Basic earnings per share: | ||
Income applicable to Hilltop common stockholders | $ 26,434 | $ 27,567 |
Less: income applicable to participating shares | (1) | (125) |
Net earnings available to Hilltop common stockholders | $ 26,433 | $ 27,442 |
Weighted average shares outstanding - basic | 98,441 | 98,153 |
Basic earnings per common share (in dollars per share) | $ 0.27 | $ 0.28 |
Diluted earnings per share: | ||
Income applicable to Hilltop common stockholders | $ 26,434 | $ 27,567 |
Weighted average shares outstanding - basic | 98,441 | 98,153 |
Effect of potentially dilutive securities (in shares) | 316 | 516 |
Weighted average shares outstanding - diluted | 98,757 | 98,669 |
Diluted earnings per common share (in dollars per share) | $ 0.27 | $ 0.28 |
Subsequent Event (Details)
Subsequent Event (Details) $ in Millions | 1 Months Ended |
Jun. 30, 2017USD ($) | |
Insurance company note payable due March 2035 | Subsequent Event | Forecast | |
Subsequent event | |
Repayment of debt | $ 20 |
Schedule I _ Insurance Incur112
Schedule I – Insurance Incurred and Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net Of Reinsurance (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017USD ($)claim | Dec. 31, 2016USD ($) | |
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,017 | $ 503,121 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,017 | 474,672 | |
All outstanding reserves prior to 2012, net of reinsurance | 95 | |
Reserve for unpaid losses and allocated loss adjustment expenses, net of reinsurance | 28,544 | $ 25,203 |
2,012 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,012 | 107,873 | |
2,013 | 108,753 | |
2,014 | 114,031 | |
2,015 | 114,067 | |
2,016 | 114,517 | |
2,017 | 114,598 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 35 | |
Cumulative Number of Reported Claims | claim | 16,675 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,012 | $ 89,603 | |
2,013 | 101,968 | |
2,014 | 107,126 | |
2,015 | 110,782 | |
2,016 | 112,062 | |
2,017 | 112,346 | |
2,013 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,013 | 107,793 | |
2,014 | 108,951 | |
2,015 | 111,006 | |
2,016 | 111,011 | |
2,017 | 111,085 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 57 | |
Cumulative Number of Reported Claims | claim | 15,753 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,013 | $ 94,238 | |
2,014 | 104,938 | |
2,015 | 108,099 | |
2,016 | 109,662 | |
2,017 | 109,976 | |
2,014 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,014 | 83,784 | |
2,015 | 85,037 | |
2,016 | 84,221 | |
2,017 | 84,206 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 287 | |
Cumulative Number of Reported Claims | claim | 13,175 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,014 | $ 70,831 | |
2,015 | 79,713 | |
2,016 | 81,684 | |
2,017 | 82,172 | |
2,015 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,015 | 89,646 | |
2,016 | 88,477 | |
2,017 | 88,447 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 2,525 | |
Cumulative Number of Reported Claims | claim | 14,915 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,015 | $ 71,820 | |
2,016 | 82,940 | |
2,017 | 83,679 | |
2,016 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,016 | 84,771 | |
2,017 | 86,940 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 6,018 | |
Cumulative Number of Reported Claims | claim | 21,504 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,016 | $ 71,543 | |
2,017 | 77,056 | |
2,017 | ||
Incurred losses and allocated loss adjustment expenses, net of reinsurance | ||
2,017 | 17,845 | |
Total of incurred but not reported reserves plus expected development on reported claims | $ 2,437 | |
Cumulative Number of Reported Claims | claim | 3,999 | |
Cumulative paid losses and allocated loss adjustment expenses, net of reinsurance | ||
2,017 | $ 9,443 |