UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
ý Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the fiscal year ended: December 31, 2014
Or
¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from to
Commission file number: 001-13221
CULLEN/FROST BANKERS, INC.
(Exact name of registrant as specified in its charter)
Texas | 74-1751768 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
100 W. Houston Street, San Antonio, Texas | 78205 |
(Address of principal executive offices) | (Zip code) |
(210) 220-4011
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Common Stock, $.01 Par Value | The New York Stock Exchange, Inc. |
5.375% Non-Cumulative Perpetual Preferred Stock, Series A | The New York Stock Exchange, Inc. |
(Title of each class) | (Name of each exchange on which registered) |
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ý No ¨
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ¨ No ý
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ý
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ý | Accelerated filer | ¨ |
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act.) Yes ¨ No ý
As of June 30, 2014, the last business day of the registrant’s most recently completed second fiscal quarter, the aggregate market value of the shares of common stock held by non-affiliates, based upon the closing price per share of the registrant’s common stock as reported on The New York Stock Exchange, Inc., was approximately $4.8 billion.
As of February 2, 2015, there were 63,151,173 shares of the registrant’s common stock, $.01 par value, outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Proxy Statement for the 2015 Annual Meeting of Shareholders of Cullen/Frost Bankers, Inc. to be held on April 30, 2015 are incorporated by reference in this Form 10-K in response to Part III, Items 10, 11, 12, 13 and 14.
CULLEN/FROST BANKERS, INC.
ANNUAL REPORT ON FORM 10-K
TABLE OF CONTENTS
Page | ||
PART I | ||
Item 1. | ||
Item 1A. | ||
Item 1B. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
PART II | ||
Item 5. | ||
Item 6. | ||
Item 7. | ||
Item 7A. | ||
Item 8. | ||
Item 9. | ||
Item 9A. | ||
Item 9B. | ||
PART III | ||
Item 10. | ||
Item 11. | ||
Item 12. | ||
Item 13. | ||
Item 14. | ||
PART IV | ||
Item 15. | ||
SIGNATURES | ||
2
PART I
ITEM 1. BUSINESS
The disclosures set forth in this item are qualified by Item 1A. Risk Factors and the section captioned “Forward-Looking Statements and Factors that Could Affect Future Results” in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of this report and other cautionary statements set forth elsewhere in this report.
The Corporation
Cullen/Frost Bankers, Inc. (“Cullen/Frost”), a Texas business corporation incorporated in 1977, is a financial holding company and a bank holding company headquartered in San Antonio, Texas that provides, through its subsidiaries (collectively referred to as the “Corporation”), a broad array of products and services throughout numerous Texas markets. The Corporation offers commercial and consumer banking services, as well as trust and investment management, mutual funds, investment banking, insurance, brokerage, leasing, treasury management and item processing services. At December 31, 2014, Cullen/Frost had consolidated total assets of $28.3 billion and was one of the largest independent bank holding companies headquartered in the State of Texas.
The Corporation’s philosophy is to grow and prosper, building long-term relationships based on top quality service, high ethical standards, and safe, sound assets. The Corporation operates as a locally oriented, community-based financial services organization, augmented by experienced, centralized support in select critical areas. The Corporation’s local market orientation is reflected in its regional management and regional advisory boards, which are comprised of local business persons, professionals and other community representatives that assist the Corporation’s regional management in responding to local banking needs. Despite this local market, community-based focus, the Corporation offers many of the products available at much larger money-center financial institutions.
The Corporation serves a wide variety of industries including, among others, energy, manufacturing, services, construction, retail, telecommunications, healthcare, military and transportation. The Corporation’s customer base is similarly diverse. While the Corporation’s loan portfolio has a significant concentration of energy-related loans totaling approximately 16.1% of total loans, the Corporation is not dependent upon any single industry or customer.
The Corporation’s operating objectives include expansion, diversification within its markets, growth of its fee-based income, and growth internally and through acquisitions of financial institutions, branches and financial services businesses. The Corporation generally seeks merger or acquisition partners that are culturally similar and have experienced management and possess either significant market presence or have potential for improved profitability through financial management, economies of scale and expanded services. The Corporation regularly evaluates merger and acquisition opportunities and conducts due diligence activities related to possible transactions with other financial institutions and financial services companies. As a result, merger or acquisition discussions and, in some cases, negotiations may take place and future mergers or acquisitions involving cash, debt or equity securities may occur. Acquisitions typically involve the payment of a premium over book and market values, and, therefore, some dilution of the Corporation’s tangible book value and net income per common share may occur in connection with any future transaction. During 2014, the Corporation acquired WNB Bancshares, Inc., a privately-held bank holding company headquartered in Odessa, Texas (“WNB”). See Note 2 - Mergers and Acquisitions in the accompanying notes to consolidated financial statements included elsewhere in this report. During 2013, the Corporation acquired a Houston-based insurance agency specializing in commercial lines insurance products. During 2012, the Corporation acquired a Houston-based human resources consulting firm that specializes in compensation, benefits and outsourcing services. During 2011, the Corporation acquired an insurance agency in the San Antonio market area. The aforementioned acquisitions did not have a significant impact on the Corporation’s financial statements during their respective reporting periods.
The Corporation’s ability to engage in certain merger or acquisition transactions, whether or not any regulatory approval is required, will be dependent upon the Corporation’s bank regulators’ views at the time as to the capital levels, quality of management and overall condition of the Corporation and their assessment of a variety of other factors. Certain merger or acquisition transactions, including those involving the acquisition of a depository institution or the assumption of the deposits of any depository institution, require formal approval from various bank regulatory authorities, which will be subject to a variety of factors and considerations. As part of the approval process in connection with the acquisition of WNB, the Corporation agreed with the Federal Reserve that before bringing them any further expansionary proposals, the Corporation would enhance certain compliance programs, including those related to fair
3
lending. The Corporation is currently working on these enhancements. See the section captioned “Supervision and Regulation” included elsewhere in this item for further discussion of these matters.
Although Cullen/Frost is a corporate entity, legally separate and distinct from its affiliates, bank holding companies such as Cullen/Frost are required to act as a source of financial strength for their subsidiary banks. The principal source of Cullen/Frost’s income is dividends from its subsidiaries. There are certain regulatory restrictions on the extent to which these subsidiaries can pay dividends or otherwise supply funds to Cullen/Frost. See the section captioned “Supervision and Regulation” included elsewhere in this item for further discussion of these matters.
Cullen/Frost’s executive offices are located at 100 W. Houston Street, San Antonio, Texas 78205, and its telephone number is (210) 220-4011.
Subsidiaries of Cullen/Frost
Frost Bank
Frost Bank, the principal operating subsidiary and sole banking subsidiary of Cullen/Frost, is primarily engaged in the business of commercial and consumer banking through approximately 123 financial centers across Texas in the Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley and San Antonio regions. Frost Bank also operates approximately 1,190 automated-teller machines (“ATMs”) throughout the State of Texas, including approximately 625 ATMs operated in connection with a branding arrangement to be the exclusive cash-machine provider for CST Brands, Inc. Corner Stores in Texas. Frost Bank was chartered as a national banking association in 1899, but its origin can be traced to a mercantile partnership organized in 1868. At December 31, 2014, Frost Bank had consolidated total assets of $28.3 billion and total deposits of $24.2 billion and was one of the largest commercial banks headquartered in the State of Texas.
Significant services offered by Frost Bank include:
• | Commercial Banking. Frost Bank provides commercial banking services to corporations and other business clients. Loans are made for a wide variety of general corporate purposes, including financing for industrial and commercial properties and to a lesser extent, financing for interim construction related to industrial and commercial properties, financing for equipment, inventories and accounts receivable, and acquisition financing. The Corporation also originates commercial leases and offers treasury management services. |
• | Consumer Services. Frost Bank provides a full range of consumer banking services, including checking accounts, savings programs, ATMs, overdraft facilities, installment and real estate loans, home equity loans and lines of credit, drive-in and night deposit services, safe deposit facilities and brokerage services. |
• | International Banking. Frost Bank provides international banking services to customers residing in or dealing with businesses located in Mexico. These services consist of accepting deposits (generally only in U.S. dollars), making loans (generally only in U.S. dollars), issuing letters of credit, handling foreign collections, transmitting funds, and to a limited extent, dealing in foreign exchange. |
• | Correspondent Banking. Frost Bank acts as correspondent for approximately 266 financial institutions, which are primarily banks in Texas. These banks maintain deposits with Frost Bank, which offers them a full range of services including check clearing, transfer of funds, fixed income security services, and securities custody and clearance services. |
• | Trust Services. Frost Bank provides a wide range of trust, investment, agency and custodial services for individual and corporate clients. These services include the administration of estates and personal trusts, as well as the management of investment accounts for individuals, employee benefit plans and charitable foundations. At December 31, 2014, the estimated fair value of trust assets was $30.5 billion, including managed assets of $13.0 billion and custody assets of $17.5 billion. |
• | Capital Markets - Fixed-Income Services. Frost Bank’s Capital Markets Division supports the transaction needs of fixed-income institutional investors. Services include sales and trading, new issue underwriting, money market trading, and securities safekeeping and clearance. |
• | Global Trade Services. Frost Bank's Global Trade Services Division supports international business activities including foreign exchange, international letters of credit and export-import financing, among other things. |
4
Frost Insurance Agency, Inc.
Frost Insurance Agency, Inc. is a wholly-owned subsidiary of Frost Bank that provides insurance brokerage services to individuals and businesses covering corporate and personal property and casualty insurance products, as well as group health and life insurance products and consulting services.
Frost Brokerage Services, Inc.
Frost Brokerage Services, Inc. (“FBS”) is a wholly-owned subsidiary of Frost Bank that provides brokerage services and performs other transactions or operations related to the sale and purchase of securities of all types. FBS is registered as a fully disclosed introducing broker-dealer under the Securities Exchange Act of 1934 and, as such, does not hold any customer accounts.
Frost Investment Advisors, LLC
Frost Investment Advisors is a registered investment advisor and a wholly-owned subsidiary of Frost Bank that provides investment management services to Frost-managed mutual funds, institutions and individuals.
Tri–Frost Corporation
Tri-Frost Corporation is a wholly-owned subsidiary of Frost Bank that primarily holds securities for investment purposes and the receipt of cash flows related to principal and interest on the securities until such time that the securities mature.
Frost Securities, Inc.
Frost Securities, Inc. is a wholly-owned subsidiary of Cullen/Frost that provides capital and advisory services to primarily private companies.
Main Plaza Corporation
Main Plaza Corporation is a wholly-owned subsidiary of Cullen/Frost that occasionally makes loans to qualified borrowers. Loans are funded with current cash or borrowings against internal credit lines.
Cullen/Frost Capital Trust II and WNB Capital Trust I
Cullen/Frost Capital Trust II (“Trust II”) is a Delaware statutory business trust formed in 2004 for the purpose of issuing $120.0 million in trust preferred securities and lending the proceeds to Cullen/Frost. Cullen/Frost guarantees, on a limited basis, payments of distributions on the trust preferred securities and payments on redemption of the trust preferred securities.
WNB Capital Trust I (“WNB Trust”) is a Delaware statutory business trust formed in 2004 for the purpose of issuing $13.0 million in trust preferred securities and lending the proceeds to WNB. Cullen/Frost, as WNB's successor, guarantees, on a limited basis, payments of distributions on the trust preferred securities and payments on redemption of the trust preferred securities.
Trust II and WNB Trust are variable interest entities for which the Corporation is not the primary beneficiary. As such, the accounts of Trust II and WNB Trust are not included in the Corporation’s consolidated financial statements. See the Corporation’s accounting policy related to consolidation in Note 1 - Summary of Significant Accounting Policies in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, which is located elsewhere in this report.
Although the accounts of Trust II and WNB Trust are not included in the Corporation’s consolidated financial statements, the $120.0 million in trust preferred securities issued by Trust II and the $13.0 million in trust preferred securities issued by WNB Trust were included in the Tier 1 capital of Cullen/Frost for regulatory capital purposes during the reported periods. See the section captioned “Supervision and Regulation - Capital Requirements” for a discussion of the regulatory capital treatment of the Corporation's trust preferred securities, including recent revisions to that treatment that will require the Corporation to phase-out the inclusion of trust preferred securities in Tier 1 capital.
Other Subsidiaries
Cullen/Frost has various other subsidiaries that are not significant to the consolidated entity.
5
Operating Segments
Cullen/Frost’s operations are managed along two reportable operating segments consisting of Banking and Frost Wealth Advisors. See the sections captioned “Results of Segment Operations” in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations and Note 19 - Operating Segments in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, which are located elsewhere in this report.
Competition
There is significant competition among commercial banks in the Corporation’s market areas. In addition, the Corporation also competes with other providers of financial services, such as savings and loan associations, credit unions, consumer finance companies, securities firms, insurance companies, insurance agencies, commercial finance and leasing companies, full service brokerage firms and discount brokerage firms. Some of the Corporation’s competitors have greater resources and, as such, may have higher lending limits and may offer other services that are not provided by the Corporation. The Corporation generally competes on the basis of customer service and responsiveness to customer needs, available loan and deposit products, the rates of interest charged on loans, the rates of interest paid for funds, and the availability and pricing of trust, brokerage and insurance services.
Supervision and Regulation
Cullen/Frost, Frost Bank and most of its non-banking subsidiaries are subject to extensive regulation under federal and state laws. The regulatory framework is intended primarily for the protection of depositors, federal deposit insurance funds and the banking system as a whole and not for the protection of shareholders and creditors.
Significant elements of the laws and regulations applicable to Cullen/Frost and its subsidiaries are described below. The description is qualified in its entirety by reference to the full text of the statutes, regulations and policies that are described. Also, such statutes, regulations and policies are continually under review by Congress and state legislatures and federal and state regulatory agencies. A change in statutes, regulations or regulatory policies applicable to Cullen/Frost and its subsidiaries could have a material effect on the business, financial condition and results of operations of the Corporation.
Regulatory Agencies
Cullen/Frost is a legal entity separate and distinct from Frost Bank and its other subsidiaries. As a financial holding company and a bank holding company, Cullen/Frost is regulated under the Bank Holding Company Act of 1956, as amended (“BHC Act”), and its subsidiaries are subject to inspection, examination and supervision by the Federal Reserve Board. The BHC Act provides generally for “umbrella” regulation of financial holding companies such as Cullen/Frost by the Federal Reserve Board, and for functional regulation of banking activities by bank regulators, securities activities by securities regulators, and insurance activities by insurance regulators. Cullen/Frost is also under the jurisdiction of the Securities and Exchange Commission (“SEC”) and is subject to the disclosure and regulatory requirements of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, as administered by the SEC. Cullen/Frost’s common stock is listed on the New York Stock Exchange (“NYSE”) under the trading symbol “CFR,” and is subject to the rules of the NYSE for listed companies.
Prior to June 22, 2012, Frost Bank was organized as a national banking association under the National Bank Act and was subject to regulation and examination by the Office of the Comptroller of the Currency (“OCC”). On June 22, 2012, Frost Bank became a Texas state chartered bank and a member of the Federal Reserve System. Accordingly, the Texas Department of Banking and the Federal Reserve are now the primary regulators of Frost Bank, and Frost Bank is no longer regulated by the OCC. Deposits at Frost Bank continue to be insured by the Federal Deposit Insurance Corporation (“FDIC”) up to applicable limits.
Most of the Corporation’s non-bank subsidiaries also are subject to regulation by the Federal Reserve Board and other federal and state agencies. Frost Securities, Inc. and Frost Brokerage Services, Inc. are regulated by the SEC, the Financial Industry Regulatory Authority (“FINRA”) and state securities regulators. Frost Investment Advisors, LLC is subject to the disclosure and regulatory requirements of the Investment Advisors Act of 1940, as administered by the SEC. The Corporation’s insurance subsidiary is subject to regulation by applicable state insurance regulatory agencies. Other non-bank subsidiaries are subject to both federal and state laws and regulations. Frost Bank and its
6
affiliates are also subject to supervision, regulation, examination and enforcement by the Consumer Financial Protection Bureau (“CFPB”) with respect to consumer protection laws and regulations.
Bank Holding Company Activities
In general, the BHC Act limits the business of bank holding companies to banking, managing or controlling banks and other activities that the Federal Reserve Board has determined to be so closely related to banking as to be a proper incident thereto. In addition, bank holding companies that qualify and elect to be financial holding companies may engage in any activity, or acquire and retain the shares of a company engaged in any activity, that is either (i) financial in nature or incidental to such financial activity (as determined by the Federal Reserve Board in consultation with the Secretary of the Treasury) or (ii) complementary to a financial activity and does not pose a substantial risk to the safety and soundness of depository institutions or the financial system generally (as solely determined by the Federal Reserve Board), without prior approval of the Federal Reserve Board. Activities that are financial in nature include securities underwriting and dealing, insurance underwriting and making merchant banking investments.
To maintain financial holding company status, a financial holding company and all of its depository institution subsidiaries must be “well capitalized” and “well managed.” A depository institution subsidiary is considered to be “well capitalized” if it satisfies the requirements for this status discussed in the section captioned “Capital Adequacy and Prompt Corrective Action,” included elsewhere in this item. A depository institution subsidiary is considered “well managed” if it received a composite rating and management rating of at least “satisfactory” in its most recent examination. A financial holding company’s status will also depend upon it maintaining its status as “well capitalized” and “well managed’ under applicable Federal Reserve Board regulations. If a financial holding company ceases to meet these capital and management requirements, the Federal Reserve Board’s regulations provide that the financial holding company must enter into an agreement with the Federal Reserve Board to comply with all applicable capital and management requirements. Until the financial holding company returns to compliance, the Federal Reserve Board may impose limitations or conditions on the conduct of its activities, and the company may not commence any of the broader financial activities permissible for financial holding companies or acquire a company engaged in such financial activities without prior approval of the Federal Reserve Board. If the company does not return to compliance within 180 days, the Federal Reserve Board may require divestiture of the holding company’s depository institutions. Bank holding companies and banks must also be both well capitalized and well managed in order to acquire banks located outside their home state.
In order for a financial holding company to commence any new activity permitted by the BHC Act or to acquire a company engaged in any new activity permitted by the BHC Act, each insured depository institution subsidiary of the financial holding company must have received a rating of at least “satisfactory” in its most recent examination under the Community Reinvestment Act. See the section captioned “Community Reinvestment Act” included elsewhere in this item.
The Federal Reserve Board has the power to order any bank holding company or its subsidiaries to terminate any activity or to terminate its ownership or control of any subsidiary when the Federal Reserve Board has reasonable grounds to believe that continuation of such activity or such ownership or control constitutes a serious risk to the financial soundness, safety or stability of any bank subsidiary of the bank holding company.
The BHC Act, the Bank Merger Act, the Texas Banking Code and other federal and state statutes regulate acquisitions of commercial banks and their parent holding companies. The BHC Act requires the prior approval of the Federal Reserve Board for the direct or indirect acquisition by a bank holding company of more than 5.0% of the voting shares of a commercial bank or its parent holding company. Under the Bank Merger Act, the prior approval of the Federal Reserve Board or other appropriate bank regulatory authority is required for a member bank to merge with another bank or purchase substantially all of the assets or assume any deposits of another bank. In reviewing applications seeking approval of merger and acquisition transactions, the bank regulatory authorities will consider, among other things, the competitive effect and public benefits of the transactions, the capital position of the combined organization, the risks to the stability of the U.S. banking or financial system, the applicant’s performance record under the Community Reinvestment Act (see the section captioned “Community Reinvestment Act” included elsewhere in this item) and its compliance with fair housing and other consumer protection laws and the effectiveness of the subject organizations in combating money laundering activities. As part of the approval process in connection with the acquisition of WNB, the Corporation agreed with the Federal Reserve that before bringing them any further expansionary proposals, the Corporation would enhance certain compliance programs, including those related to fair lending. The Corporation is currently working on these enhancements.
7
Dividends
The principal source of Cullen/Frost’s liquidity is dividends from Frost Bank. The prior approval of the Federal Reserve is required if the total of all dividends declared by a state-chartered member bank in any calendar year would exceed the sum of the bank’s net profits for that year and its retained net profits for the preceding two calendar years, less any required transfers to surplus or to fund the retirement of preferred stock. Federal law also prohibits a state-chartered, member bank from paying dividends that would be greater than the bank’s undivided profits. Frost Bank is also subject to limitations under Texas state law regarding the level of dividends that may be paid. Under the foregoing dividend restrictions, and while maintaining its “well capitalized” status, Frost Bank could pay aggregate dividends of approximately $363.9 million to Cullen/Frost, without obtaining affirmative governmental approvals, at December 31, 2014. This amount is not necessarily indicative of amounts that may be paid or available to be paid in future periods.
In addition, Cullen/Frost and Frost Bank are subject to other regulatory policies and requirements relating to the payment of dividends, including requirements to maintain adequate capital above regulatory minimums. The appropriate federal regulatory authority is authorized to determine under certain circumstances relating to the financial condition of a bank holding company or a bank that the payment of dividends would be an unsafe or unsound practice and to prohibit payment thereof. The appropriate federal regulatory authorities have stated that paying dividends that deplete a bank’s capital base to an inadequate level would be an unsafe and unsound banking practice and that banking organizations should generally pay dividends only out of current operating earnings. In addition, in the current financial and economic environment, the Federal Reserve Board has indicated that bank holding companies should carefully review their dividend policy and has discouraged payment ratios that are at maximum allowable levels unless both asset quality and capital are very strong.
In October 2012, as required by the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act” or “Dodd-Frank”), the Federal Reserve Board published final rules regarding company-run stress testing. The rules require institutions, such as Cullen/Frost and Frost Bank, with average total consolidated assets greater than $10 billion to conduct an annual company-run stress test of capital, consolidated earnings and losses under one base and at least two stress scenarios provided by the federal bank regulators. Implementation of the rules for covered institutions with total consolidated assets between $10 billion and $50 billion began in 2013. The company-run stress tests are conducted using data as of September 30th and scenarios released by the agencies. Stress test results must be reported to the agencies by the following March 31st. Public disclosure of summary stress test results under the severely adverse scenario will begin in June 2015 for stress tests commencing in 2014. The Corporation’s capital ratios reflected in the stress test calculations will be an important factor considered by the Federal Reserve Board in evaluating the capital adequacy of Cullen/Frost and Frost Bank and whether the appropriateness of any proposed payments of dividends or stock repurchases may be an unsafe or unsound practice.
Transactions with Affiliates
Transactions between Frost Bank and its subsidiaries, on the one hand, and Cullen/Frost or any other subsidiary, on the other hand, are regulated under federal banking law. The Federal Reserve Act imposes quantitative and qualitative requirements and collateral requirements on covered transactions by Frost Bank with, or for the benefit of, its affiliates, and generally requires those transactions to be on terms at least as favorable to Frost Bank as if the transaction were conducted with an unaffiliated third party. Covered transactions are defined by statute to include a loan or extension of credit, as well as a purchase of securities issued by an affiliate, a purchase of assets (unless otherwise exempted by the Federal Reserve) from the affiliate, certain derivative transactions that create a credit exposure to an affiliate, the acceptance of securities issued by the affiliate as collateral for a loan, and the issuance of a guarantee, acceptance or letter of credit on behalf of an affiliate. In general, any such transaction by Frost Bank or its subsidiaries must be limited to certain thresholds on an individual and aggregate basis and, for credit transactions with any affiliate, must be secured by designated amounts of specified collateral.
Federal law also limits a bank’s authority to extend credit to its directors, executive officers and 10% stockholders, as well as to entities controlled by such persons. Among other things, extensions of credit to insiders are required to be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons. Also, the terms of such extensions of credit may not involve more than the normal risk of non-repayment or present other unfavorable features and may not exceed certain limitations on the amount of credit extended to such persons individually and in the aggregate.
8
Source of Strength Doctrine
Federal Reserve Board policy and federal law require bank holding companies to act as a source of financial and managerial strength to their subsidiary banks. Under this requirement, Cullen/Frost is expected to commit resources to support Frost Bank, including at times when Cullen/Frost may not be in a financial position to provide such resources. Any capital loans by a bank holding company to any of its subsidiary banks are subordinate in right of payment to depositors and to certain other indebtedness of such subsidiary banks. In the event of a bank holding company’s bankruptcy, any commitment by the bank holding company to a federal bank regulatory agency to maintain the capital of a subsidiary bank will be assumed by the bankruptcy trustee and entitled to priority of payment.
Capital Requirements
Regulatory Capital Requirements in Effect as of December 31, 2014. Cullen/Frost and Frost Bank are subject to the regulatory capital requirements administered by the Federal Reserve Board, and, for Frost Bank, the FDIC. The federal regulatory authorities’ risk-based capital guidelines in effect as of December 31, 2014 were based upon the 1988 capital accord (“Basel I”) of the Basel Committee on Banking Supervision (the “Basel Committee”). The Basel Committee is a committee of central banks and bank supervisors/regulators from the major industrialized countries that develops broad policy guidelines for use by each country’s supervisors in determining the supervisory policies they apply. The requirements were intended to ensure that banking organizations have adequate capital given the risk levels of assets and off-balance sheet financial instruments. Under the requirements, banking organizations were required to maintain minimum ratios for Tier 1 capital and total capital to risk-weighted assets (including certain off-balance sheet items, such as letters of credit). For purposes of calculating the ratios, a banking organization’s assets and some of its specified off-balance sheet commitments and obligations were assigned to various risk categories. A depository institution’s or holding company’s capital, in turn, was classified in one of two tiers, depending on type:
• | Core Capital (Tier 1). Tier 1 capital included common equity, retained earnings, qualifying non-cumulative perpetual preferred stock, minority interests in equity accounts of consolidated subsidiaries (and, under existing standards, a limited amount of qualifying trust preferred securities and qualifying cumulative perpetual preferred stock at the holding company level), less goodwill, most intangible assets and certain other assets. |
• | Supplementary Capital (Tier 2). Tier 2 capital included, among other things, perpetual preferred stock and trust preferred securities not meeting the Tier 1 definition, qualifying mandatory convertible debt securities, qualifying subordinated debt, and allowances for loan and lease losses, subject to limitations. |
Cullen/Frost, like other bank holding companies, was required to maintain Tier 1 capital and “total capital” (the sum of Tier 1 and Tier 2 capital) equal to at least 4.0% and 8.0%, respectively, of its total risk-weighted assets (including various off-balance-sheet items, such as letters of credit). Frost Bank, like other depository institutions, was required to maintain similar capital levels under capital adequacy guidelines. In addition, for a depository institution to be considered “well capitalized” under the regulatory framework for prompt corrective action, its Tier 1 and total capital ratios had to be at least 6.0% and 10.0% on a risk-adjusted basis, respectively.
Bank holding companies and banks were also required to comply with minimum leverage ratio requirements. The leverage ratio is the ratio of a banking organization’s Tier 1 capital to its total adjusted quarterly average assets (as defined for regulatory purposes). The requirements necessitated a minimum leverage ratio of 3.0% for bank holding companies and member banks that either have the highest supervisory rating or have implemented the appropriate federal regulatory authority’s risk-adjusted measure for market risk. All other bank holding companies and member banks were required to maintain a minimum leverage ratio of 4.0%, unless a different minimum was specified by an appropriate regulatory authority. In addition, for a depository institution to be considered “well capitalized” under the regulatory framework for prompt corrective action, its leverage ratio had to be at least 5.0%. As of December 31, 2014, the Federal Reserve Board had not advised Cullen/Frost or Frost Bank, of any specific minimum leverage ratio applicable to either entity.
Basel III Capital Rules Effective January 1, 2015. In July 2013, Cullen/Frost’s and Frost Bank’s primary federal regulator, the Federal Reserve, published the Basel III Capital Rules establishing a new comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee’s December 2010 framework known as “Basel III” for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. The Basel III Capital Rules substantially revise the risk-based capital requirements applicable to bank holding companies and depository institutions, including Cullen/Frost and Frost Bank, compared to the current U.S. risk-based capital rules. The Basel III Capital Rules define the components of capital and address other issues affecting the
9
numerator in banking institutions’ regulatory capital ratios. The Basel III Capital Rules also address risk weights and other issues affecting the denominator in banking institutions’ regulatory capital ratios and replace the existing risk-weighting approach, which was derived from the Basel I capital accords of the Basel Committee, with a more risk-sensitive approach based, in part, on the standardized approach in the Basel Committee’s 2004 “Basel II” capital accords. The Basel III Capital Rules also implement the requirements of Section 939A of the Dodd-Frank Act to remove references to credit ratings from the federal banking agencies’ rules. The Basel III Capital Rules became effective for Cullen/Frost and Frost Bank on January 1, 2015 (subject to a phase-in period for certain provisions).
The Basel III Capital Rules, among other things, (i) introduce a new capital measure called “Common Equity Tier 1” (“CET1”), (ii) specify that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements, (iii) define CET1 narrowly by requiring that most deductions/adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (iv) expand the scope of the deductions/adjustments as compared to existing regulations.
When fully phased in on January 1, 2019, the Basel III Capital Rules will require Cullen/Frost and Frost Bank to maintain (i) a minimum ratio of CET1 to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (which is added to the 4.5% CET1 ratio as that buffer is phased in, effectively resulting in a minimum ratio of CET1 to risk-weighted assets of at least 7% upon full implementation), (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio as that buffer is phased in, effectively resulting in a minimum Tier 1 capital ratio of 8.5% upon full implementation), (iii) a minimum ratio of Total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio as that buffer is phased in, effectively resulting in a minimum total capital ratio of 10.5% upon full implementation) and (iv) a minimum leverage ratio of 4%, calculated as the ratio of Tier 1 capital to average quarterly assets (as compared to a current minimum leverage ratio of 3% for banking organizations that either have the highest supervisory rating or have implemented the appropriate federal regulatory authority’s risk-adjusted measure for market risk).
The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and does not have any current applicability to Cullen/Frost or Frost Bank.
The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of CET1 to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.
Under the Basel III Capital Rules, the initial minimum capital ratios that became effective on January 1, 2015 are as follows:
• | 4.5% CET1 to risk-weighted assets. |
• | 6.0% Tier 1 capital to risk-weighted assets. |
• | 8.0% Total capital to risk-weighted assets. |
• | 4.0% Tier 1 capital to average quarterly assets |
The Basel III Capital Rules provide for a number of deductions from and adjustments to CET1. These include, for example, the requirement that mortgage servicing rights, deferred tax assets arising from temporary differences that could not be realized through net operating loss carrybacks and significant investments in non-consolidated financial entities be deducted from CET1 to the extent that any one such category exceeds 10% of CET1 or all such categories in the aggregate exceed 15% of CET1. Under capital standards in effect as of December 31, 2014, the effects of accumulated other comprehensive income items included in capital are excluded for the purposes of determining regulatory capital ratios. Under the Basel III Capital Rules, the effects of certain accumulated other comprehensive items are not excluded; however, non-advanced approaches banking organizations, including Cullen/Frost and Frost Bank, may make a one-time permanent election to continue to exclude these items. Cullen/Frost and Frost Bank expect to make this election in order to avoid significant variations in the level of capital depending upon the impact of interest rate fluctuations on the fair value of the Corporation’s available-for-sale securities portfolio. The Basel III Capital Rules also preclude certain hybrid securities, such as trust preferred securities, as Tier 1 capital of bank holding companies, subject to phase-out. Trust preferred securities no longer included in the Corporation’s Tier 1 capital may nonetheless be included as a component of Tier 2 capital on a permanent basis without phase-out.
10
Implementation of the deductions and other adjustments to CET1 began on January 1, 2015 and will be phased-in over a four-year period (beginning at 40% on January 1, 2015 and an additional 20% per year thereafter). The implementation of the capital conservation buffer will begin on January 1, 2016 at the 0.625% level and be phased in over a four-year period (increasing by that amount on each subsequent January 1, until it reaches 2.5% on January 1, 2019).
With respect to Frost Bank, the Basel III Capital Rules also revise the “prompt corrective action” regulations pursuant to Section 38 of the Federal Deposit Insurance Act, as discussed below under “Prompt Corrective Action.”
The Basel III Capital Rules prescribe a standardized approach for risk weightings that expand the risk-weighting categories from the four Basel I-derived categories (0%, 20%, 50% and 100%) to a much larger and more risk-sensitive number of categories, depending on the nature of the assets, generally ranging from 0% for U.S. government and agency securities, to 600% for certain equity exposures, and resulting in higher risk weights for a variety of asset categories. Specific changes to the rules impacting the Corporation’s determination of risk-weighted assets include, among other things:
• | Applying a 150% risk weight instead of a 100% risk weight for certain high volatility commercial real estate acquisition, development and construction loans. |
• | Assigning a 150% risk weight to exposures (other than residential mortgage exposures) that are 90 days past due. |
• | Providing for a 20% credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable (currently set at 0%). |
• | Providing for a risk weight, generally not less than 20% with certain exceptions, for securities lending transactions based on the risk weight category of the underlying collateral securing the transaction. |
• | Providing for a 100% risk weight for claims on securities firms. |
• | Eliminating the current 50% cap on the risk weight for OTC derivatives. |
In addition, the Basel III Capital Rules provide more advantageous risk weights for derivatives and repurchase-style transactions cleared through a qualifying central counterparty and increase the scope of eligible guarantors and eligible collateral for purposes of credit risk mitigation.
Management believes that, as of December 31, 2014, Cullen/Frost and Frost Bank would meet all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis as if such requirements had been in effect.
Liquidity Requirements
Historically, the regulation and monitoring of bank and bank holding company liquidity has been addressed as a supervisory matter, without required formulaic measures. Liquidity risk management has become increasingly important since the financial crisis. The Basel III liquidity framework requires banks and bank holding companies to measure their liquidity against specific liquidity tests that, although similar in some respects to liquidity measures historically applied by banks and regulators for management and supervisory purposes, going forward would be required by regulation. One test, referred to as the liquidity coverage ratio (“LCR”), is designed to ensure that the banking entity maintains an adequate level of unencumbered high-quality liquid assets equal to the entity’s expected net cash outflow for a 30-day time horizon (or, if greater, 25% of its expected total cash outflow) under an acute liquidity stress scenario. The other test, referred to as the net stable funding ratio (“NSFR”), is designed to promote more medium- and long-term funding of the assets and activities of banking entities over a one-year time horizon. These requirements will incent banking entities to increase their holdings of U.S. Treasury securities and other sovereign debt as a component of assets and increase the use of long-term debt as a funding source.
In September 2014, the federal bank regulators approved final rules implementing the LCR for advanced approaches banking organizations (i.e., banking organizations with $250 billion or more in total consolidated assets or $10 billion or more in total on-balance sheet foreign exposure) and a modified version of the LCR for bank holding companies with at least $50 billion in total consolidated assets that are not advanced approach banking organizations, neither of which would apply to Cullen/Frost or Frost Bank. The federal bank regulators have not yet proposed rules to implement the NSFR or addressed the scope of bank organizations to which it will apply. The Basel Committee's final NSFR document states that the NSFR applies to internationally active banks, as did its final LCR document as to that ratio.
11
Prompt Corrective Action
The Federal Deposit Insurance Act, as amended (“FDIA”), requires among other things, the federal banking agencies to take “prompt corrective action” in respect of depository institutions that do not meet minimum capital requirements. The FDIA includes the following five capital tiers: “well capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” A depository institution’s capital tier will depend upon how its capital levels compare with various relevant capital measures and certain other factors, as established by regulation. The relevant capital measures, which reflect changes under the Basel III Capital Rules that became effective on January 1, 2015, are the total capital ratio, the CET1 capital ratio (a new ratio requirement under the Basel III Capital Rules), the Tier 1 capital ratio and the leverage ratio.
A bank will be (i) “well capitalized” if the institution has a total risk-based capital ratio of 10.0% or greater, a CET1 capital ratio of 6.5% or greater, a Tier 1 risk-based capital ratio of 8.0% or greater (6.0% prior to January 1, 2015), and a leverage ratio of 5.0% or greater, and is not subject to any order or written directive by any such regulatory authority to meet and maintain a specific capital level for any capital measure; (ii) “adequately capitalized” if the institution has a total risk-based capital ratio of 8.0% or greater, a CET1 capital ratio of 4.5% or greater, a Tier 1 risk-based capital ratio of 6.0% or greater (4.0% prior to January 1, 2015), and a leverage ratio of 4.0% or greater and is not “well capitalized”; (iii) “undercapitalized” if the institution has a total risk-based capital ratio that is less than 8.0%, a CET1 capital ratio less than 4.5%, a Tier 1 risk-based capital ratio of less than 6.0% (4.0% prior to January 1, 2015) or a leverage ratio of less than 4.0%; (iv) “significantly undercapitalized” if the institution has a total risk-based capital ratio of less than 6.0%, a CET1 capital ratio less than 3%, a Tier 1 risk-based capital ratio of less than 4.0% (3.0% prior to January 1, 2015) or a leverage ratio of less than 3.0%; and (v) “critically undercapitalized” if the institution’s tangible equity is equal to or less than 2.0% of average quarterly tangible assets. An institution may be downgraded to, or deemed to be in, a capital category that is lower than indicated by its capital ratios if it is determined to be in an unsafe or unsound condition or if it receives an unsatisfactory examination rating with respect to certain matters. A bank’s capital category is determined solely for the purpose of applying prompt corrective action regulations, and the capital category may not constitute an accurate representation of the bank’s overall financial condition or prospects for other purposes.
The FDIA generally prohibits a depository institution from making any capital distributions (including payment of a dividend) or paying any management fee to its parent holding company if the depository institution would thereafter be “undercapitalized.” “Undercapitalized” institutions are subject to growth limitations and are required to submit a capital restoration plan. The agencies may not accept such a plan without determining, among other things, that the plan is based on realistic assumptions and is likely to succeed in restoring the depository institution’s capital. In addition, for a capital restoration plan to be acceptable, the depository institution’s parent holding company must guarantee that the institution will comply with such capital restoration plan. The bank holding company must also provide appropriate assurances of performance. The aggregate liability of the parent holding company is limited to the lesser of (i) an amount equal to 5.0% of the depository institution’s total assets at the time it became undercapitalized and (ii) the amount which is necessary (or would have been necessary) to bring the institution into compliance with all capital standards applicable with respect to such institution as of the time it fails to comply with the plan. If a depository institution fails to submit an acceptable plan, it is treated as if it is “significantly undercapitalized.”
“Significantly undercapitalized” depository institutions may be subject to a number of requirements and restrictions, including orders to sell sufficient voting stock to become “adequately capitalized,” requirements to reduce total assets, and cessation of receipt of deposits from correspondent banks. “Critically undercapitalized” institutions are subject to the appointment of a receiver or conservator.
The appropriate federal banking agency may, under certain circumstances, reclassify a well capitalized insured depository institution as adequately capitalized. The FDIA provides that an institution may be reclassified if the appropriate federal banking agency determines (after notice and opportunity for hearing) that the institution is in an unsafe or unsound condition or deems the institution to be engaging in an unsafe or unsound practice.
The appropriate agency is also permitted to require an adequately capitalized or undercapitalized institution to comply with the supervisory provisions as if the institution were in the next lower category (but not treat a significantly undercapitalized institution as critically undercapitalized) based on supervisory information other than the capital levels of the institution.
Cullen/Frost believes that, as of December 31, 2014, its bank subsidiary, Frost Bank, was “well capitalized” based on the aforementioned ratios. For further information regarding the capital ratios and leverage ratio of Cullen/Frost and Frost Bank see the discussion under the section captioned “Capital and Liquidity” included in Item 7. Management’s
12
Discussion and Analysis of Financial Condition and Results of Operations and Note 10 - Capital and Regulatory Matters in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, elsewhere in this report.
Safety and Soundness Standards
The FDIA requires the federal bank regulatory agencies to prescribe standards, by regulations or guidelines, relating to internal controls, information systems and internal audit systems, loan documentation, credit underwriting, interest rate risk exposure, asset growth, asset quality, earnings, stock valuation and compensation, fees and benefits, and such other operational and managerial standards as the agencies deem appropriate. Guidelines adopted by the federal bank regulatory agencies establish general standards relating to internal controls and information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth and compensation, fees and benefits. In general, the guidelines require, among other things, appropriate systems and practices to identify and manage the risk and exposures specified in the guidelines. The guidelines prohibit excessive compensation as an unsafe and unsound practice and describe compensation as excessive when the amounts paid are unreasonable or disproportionate to the services performed by an executive officer, employee, director or principal stockholder. In addition, the agencies adopted regulations that authorize, but do not require, an agency to order an institution that has been given notice by an agency that it is not satisfying any of such safety and soundness standards to submit a compliance plan. If, after being so notified, an institution fails to submit an acceptable compliance plan or fails in any material respect to implement an acceptable compliance plan, the agency must issue an order directing action to correct the deficiency and may issue an order directing other actions of the types to which an undercapitalized institution is subject under the “prompt corrective action” provisions of the FDIA. See “Prompt Corrective Action” above. If an institution fails to comply with such an order, the agency may seek to enforce such order in judicial proceedings and to impose civil money penalties.
Deposit Insurance
Substantially all of the deposits of Frost Bank are insured up to applicable limits by the Deposit Insurance Fund (“DIF”) of the FDIC and are subject to deposit insurance assessments to maintain the DIF. Deposit insurance assessments are based on average total assets minus average tangible equity. For larger institutions, such as Frost Bank, the FDIC uses a performance score and a loss-severity score that are used to calculate an initial assessment rate. In calculating these scores, the FDIC uses a bank’s capital level and supervisory ratings (its “CAMELS ratings”) and certain financial measures to assess an institution’s ability to withstand asset-related stress and funding-related stress. The FDIC has the ability to make discretionary adjustments to the total score based upon significant risk factors that are not adequately captured in the calculations.
The initial base assessment rate ranges from 5 to 35 basis points on an annualized basis. After the effect of potential base-rate adjustments, the total base assessment rate could range from 2.5 to 45 basis points on an annualized basis. As the DIF reserve ratio grows, the rate schedule will be adjusted downward. Additionally, an institution must pay an additional premium equal to 50 basis points on every dollar (above 3% of an institution’s Tier 1 capital) of long-term, unsecured debt held that was issued by another insured depository institution.
In October 2010, the FDIC adopted a new DIF restoration plan to ensure that the fund reserve ratio reaches 1.35% by September 30, 2020, as required by the Dodd-Frank Act. At least semi-annually, the FDIC will update its loss and income projections for the fund and, if needed, will increase or decrease assessment rates, following notice-and-comment rulemaking if required.
FDIC deposit insurance expense totaled $13.2 million, $11.7 million and $11.1 million in 2014, 2013 and 2012, respectively. FDIC deposit insurance expense includes deposit insurance assessments and Financing Corporation (“FICO”) assessments related to outstanding FICO bonds. The FICO is a mixed-ownership government corporation established by the Competitive Equality Banking Act of 1987 whose sole purpose was to function as a financing vehicle for the now defunct Federal Savings & Loan Insurance Corporation.
Under the FDIA, the FDIC may terminate deposit insurance upon a finding that the institution has engaged in unsafe and unsound practices, is in an unsafe or unsound condition to continue operations, or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC.
13
The Volcker Rule
The Dodd-Frank Act prohibits banks and their affiliates from engaging in proprietary trading and investing in and sponsoring hedge funds and private equity funds. Although the Corporation is continuing to evaluate the impact of the Volcker Rule and the final rules adopted thereunder, the Corporation does not currently anticipate that the Volcker Rule will have a material effect on the operations of Cullen/Frost and its subsidiaries, as the Corporation does not have any significant engagement in the businesses prohibited by the Volcker Rule. The Corporation may incur costs to adopt additional policies and systems to ensure compliance with the Volcker Rule, but any such costs are not expected to be material.
Depositor Preference
The FDIA provides that, in the event of the “liquidation or other resolution” of an insured depository institution, the claims of depositors of the institution, including the claims of the FDIC as subrogee of insured depositors, and certain claims for administrative expenses of the FDIC as a receiver, will have priority over other general unsecured claims against the institution. If an insured depository institution fails, insured and uninsured depositors, along with the FDIC, will have priority in payment ahead of unsecured, non-deposit creditors, including depositors whose deposits are payable only outside of the United States and the parent bank holding company, with respect to any extensions of credit they have made to such insured depository institution.
Interchange Fees
Under the Durbin Amendment to the Dodd-Frank Act, the Federal Reserve adopted rules establishing standards for assessing whether the interchange fees that may be charged with respect to certain electronic debit transactions are “reasonable and proportional” to the costs incurred by issuers for processing such transactions.
Interchange fees, or “swipe” fees, are charges that merchants pay to the Corporation and other card-issuing banks for processing electronic payment transactions. Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.
Consumer Financial Protection
The Corporation is subject to a number of federal and state consumer protection laws that extensively govern its relationship with its customers. These laws include the Equal Credit Opportunity Act, the Fair Credit Reporting Act, the Truth in Lending Act, the Truth in Savings Act, the Electronic Fund Transfer Act, the Expedited Funds Availability Act, the Home Mortgage Disclosure Act, the Fair Housing Act, the Real Estate Settlement Procedures Act, the Fair Debt Collection Practices Act, the Service Members Civil Relief Act and these laws’ respective state-law counterparts, as well as state usury laws and laws regarding unfair and deceptive acts and practices. These and other federal laws, among other things, require disclosures of the cost of credit and terms of deposit accounts, provide substantive consumer rights, prohibit discrimination in credit transactions, regulate the use of credit report information, provide financial privacy protections, prohibit unfair, deceptive and abusive practices, restrict the Corporation's ability to raise interest rates and subject the Corporation to substantial regulatory oversight. Violations of applicable consumer protection laws can result in significant potential liability from litigation brought by customers, including actual damages, restitution and attorneys’ fees. Federal bank regulators, state attorneys general and state and local consumer protection agencies may also seek to enforce consumer protection requirements and obtain these and other remedies, including regulatory sanctions, customer rescission rights, action by the state and local attorneys general in each jurisdiction in which we operate and civil money penalties. Failure to comply with consumer protection requirements may also result in our failure to obtain any required bank regulatory approval for merger or acquisition transactions the Corporation may wish to pursue or our prohibition from engaging in such transactions even if approval is not required.
14
The Dodd-Frank Act centralized responsibility for consumer financial protection by creating a new agency, the Consumer Financial Protection Bureau (“CFPB”), and giving it responsibility for implementing, examining and enforcing compliance with federal consumer protection laws. The CFPB focuses on:
• | Risks to consumers and compliance with the federal consumer financial laws, when it evaluates the policies and practices of a financial institution. |
• | The markets in which firms operate and risks to consumers posed by activities in those markets. |
• | Depository institutions that offer a wide variety of consumer financial products and services; depository institutions with a more specialized focus. |
• | Non-depository companies that offer one or more consumer financial products or services. |
The CFPB has broad rulemaking authority for a wide range of consumer financial laws that apply to all banks, including, among other things, the authority to prohibit “unfair, deceptive or abusive” acts and practices. Abusive acts or practices are defined as those that materially interfere with a consumer’s ability to understand a term or condition of a consumer financial product or service or take unreasonable advantage of a consumer’s (i) lack of financial savvy, (ii) inability to protect himself in the selection or use of consumer financial products or services, or (iii) reasonable reliance on a covered entity to act in the consumer’s interests. The CFPB can issue cease-and-desist orders against banks and other entities that violate consumer financial laws. The CFPB may also institute a civil action against an entity in violation of federal consumer financial law in order to impose a civil penalty or injunction. The CFPB has examination and enforcement authority over all banks with more than $10 billion in assets, as well as their affiliates.
Banking regulators take into account compliance with consumer protection laws when considering approval of a proposed transaction.
Community Reinvestment Act
The Community Reinvestment Act of 1977 (“CRA”) requires depository institutions to assist in meeting the credit needs of their market areas consistent with safe and sound banking practice. Under the CRA, each depository institution is required to help meet the credit needs of its market areas by, among other things, providing credit to low- and moderate-income individuals and communities. Depository institutions are periodically examined for compliance with the CRA and are assigned ratings. In order for a financial holding company to commence any new activity permitted by the BHC Act, or to acquire any company engaged in any new activity permitted by the BHC Act, each insured depository institution subsidiary of the financial holding company must have received a rating of at least “satisfactory” in its most recent examination under the CRA. Furthermore, banking regulators take into account CRA ratings when considering approval of a proposed transaction. Frost Bank received a rating of “satisfactory” in its most recent CRA examination in 2013.
Financial Privacy
The federal banking regulators adopted rules that limit the ability of banks and other financial institutions to disclose non-public information about consumers to nonaffiliated third parties. These limitations require disclosure of privacy policies to consumers and, in some circumstances, allow consumers to prevent disclosure of certain personal information to a nonaffiliated third party. These regulations affect how consumer information is transmitted through diversified financial companies and conveyed to outside vendors.
Anti-Money Laundering and the USA Patriot Act
A major focus of governmental policy on financial institutions in recent years has been aimed at combating money laundering and terrorist financing. The USA PATRIOT Act of 2001, or the USA Patriot Act, substantially broadened the scope of United States anti-money laundering laws and regulations by imposing significant new compliance and due diligence obligations, creating new crimes and penalties and expanding the extra-territorial jurisdiction of the United States. Financial institutions are also prohibited from entering into specified financial transactions and account relationships and must use enhanced due diligence procedures in their dealings with certain types of high-risk customers and implement a written customer identification program. Financial institutions must take certain steps to assist government agencies in detecting and preventing money laundering and report certain types of suspicious transactions. Regulatory authorities routinely examine financial institutions for compliance with these obligations, and failure of a financial institution to maintain and implement adequate programs to combat money laundering and terrorist financing, or to comply with all of the relevant laws or regulations, could have serious legal and reputational consequences for
15
the institution, including causing applicable bank regulatory authorities not to approve merger or acquisition transactions when regulatory approval is required or to prohibit such transactions even if approval is not required. Regulatory authorities have imposed cease and desist orders and civil money penalties against institutions found to be violating these obligations.
Office of Foreign Assets Control Regulation
The U.S. Treasury Department’s Office of Foreign Assets Control, or OFAC, administers and enforces economic and trade sanctions against targeted foreign countries and regimes, under authority of various laws, including designated foreign countries, nationals and others. OFAC publishes lists of specially designated targets and countries. The Corporation is responsible for, among other things, blocking accounts of, and transactions with, such targets and countries, prohibiting unlicensed trade and financial transactions with them and reporting blocked transactions after their occurrence. Failure to comply with these sanctions could have serious legal and reputational consequences, including causing applicable bank regulatory authorities not to approve merger or acquisition transactions when regulatory approval is required or to prohibit such transactions even if approval is not required.
Incentive Compensation
The Dodd-Frank Act requires the federal bank regulatory agencies and the SEC to establish joint regulations or guidelines prohibiting incentive-based payment arrangements at specified regulated entities, such as the Corporation and Frost Bank, having at least $1 billion in total assets that encourage inappropriate risks by providing an executive officer, employee, director or principal shareholder with excessive compensation, fees, or benefits or that could lead to material financial loss to the entity. In addition, these regulators must establish regulations or guidelines requiring enhanced disclosure to regulators of incentive-based compensation arrangements. Officials from the Federal Reserve have recently indicated that they are preparing a new rule on incentive compensation.
In June 2010, the Federal Reserve Board, OCC and FDIC issued a comprehensive final guidance on incentive compensation policies intended to ensure that the incentive compensation policies of banking organizations do not undermine the safety and soundness of such organizations by encouraging excessive risk-taking. The guidance, which covers all employees that have the ability to materially affect the risk profile of an organization, either individually or as part of a group, is based upon the key principles that a banking organization’s incentive compensation arrangements should (i) provide incentives that do not encourage risk-taking beyond the organization’s ability to effectively identify and manage risks, (ii) be compatible with effective internal controls and risk management, and (iii) be supported by strong corporate governance, including active and effective oversight by the organization’s board of directors. These three principles are incorporated into the proposed joint compensation regulations under the Dodd-Frank Act, discussed above.
The Federal Reserve Board will review, as part of the regular, risk-focused examination process, the incentive compensation arrangements of banking organizations, such as the Corporation, that are not “large, complex banking organizations.” These reviews will be tailored to each organization based on the scope and complexity of the organization’s activities and the prevalence of incentive compensation arrangements. The findings of the supervisory initiatives will be included in reports of examination. Deficiencies will be incorporated into the organization’s supervisory ratings, which can affect the organization’s ability to make acquisitions and take other actions. Enforcement actions may be taken against a banking organization if its incentive compensation arrangements, or related risk-management control or governance processes, pose a risk to the organization’s safety and soundness and the organization is not taking prompt and effective measures to correct the deficiencies.
Future Legislation and Regulation
Congress may enact legislation from time to time that affects the regulation of the financial services industry, and state legislatures may enact legislation from time to time affecting the regulation of financial institutions chartered by or operating in those states. Federal and state regulatory agencies also periodically propose and adopt changes to their regulations or change the manner in which existing regulations are applied. The substance or impact of pending or future legislation or regulation, or the application thereof, cannot be predicted, although enactment of the proposed legislation could impact the regulatory structure under which the Corporation operates and may significantly increase costs, impede the efficiency of internal business processes, require an increase in regulatory capital, require modifications to the Corporation's business strategy, and limit the Corporation's ability to pursue business opportunities in an efficient manner. A change in statutes, regulations or regulatory policies applicable to Cullen/Frost or any of its
16
subsidiaries could have a material, adverse effect on the Corporation’s business, financial condition and results of operations.
Employees
At December 31, 2014, the Corporation employed 4,154 full-time equivalent employees. None of the Corporation’s employees are represented by collective bargaining agreements. The Corporation believes its employee relations to be good.
Executive Officers of the Registrant
The names, ages as of December 31, 2014, recent business experience and positions or offices held by each of the executive officers of Cullen/Frost are as follows:
Name and Position Held | Age | Recent Business Experience |
Richard W. Evans, Jr. Chairman of the Board, Chief Executive Officer and Director of Cullen/Frost | 68 | Officer of Frost Bank since 1973. Chairman of the Board and Chief Executive Officer of Cullen/Frost from October 1997 to present. |
Patrick B. Frost President of Frost Bank and Director | 54 | Officer of Frost Bank since 1985. President of Frost Bank from August 1993 to present. Director of Cullen/Frost from May 1997 to present. |
Phillip D. Green President of Cullen/Frost | 60 | Officer of Frost Bank since July 1980. Group Executive Vice President, Chief Financial Officer of Cullen/Frost from October 1995 to January 2015. President of Cullen/Frost from January 2015 to present. |
Jerry Salinas Group Executive Vice President, Chief Financial Officer of Cullen/Frost | 56 | Officer of Frost Bank since January 1986. Senior Executive Vice President, Treasurer of Cullen/Frost from 1997 to January 2015. Group Executive Vice President, Chief Financial Officer of Cullen/Frost from January 2015 to present. |
David W. Beck President, Chief Business Banking Officer of Frost Bank | 64 | Officer of Frost Bank since July 1973. President, Chief Business Banking Officer of Frost Bank from February 2001 to present. |
Robert A. Berman Group Executive Vice President, E-Commerce Operations, Research and Strategy of Frost Bank | 52 | Officer of Frost Bank since January 1989. Group Executive Vice President, E-Commerce Operations Research and Strategy of Frost Bank from May 2001 to present. |
Paul H. Bracher Group Executive Vice President, Chief Banking Officer of Frost Bank | 58 | Officer of Frost Bank since January 1982. President, State Regions of Frost Bank from February 2001 to January 2015. Group Executive Vice President, Chief Banking Officer of Frost Bank from January 2015 to present. |
Richard Kardys Group Executive Vice President, Frost Wealth Advisors of Frost Bank | 68 | Officer of Frost Bank since January 1977. Group Executive Vice President, Frost Wealth Advisors of Frost Bank from May 2001 to present. |
Paul J. Olivier Group Executive Vice President, Chief Consumer Banking Officer of Frost Bank | 62 | Officer of Frost Bank since August 1976. Group Executive Vice President, Chief Consumer Banking Officer of Frost Bank from May 2001 to present. |
William L. Perotti Group Executive Vice President, Chief Risk Officer of Frost Bank | 57 | Officer of Frost Bank since December 1982. Group Executive Vice President, Chief Credit Officer of Frost Bank from May 2001 to January 2015. Chief Risk Officer of Frost Bank from April 2005 to present. |
Emily A. Skillman Group Executive Vice President, Chief Human Resources Officer of Frost Bank | 70 | Officer of Frost Bank since January 1998. Group Executive Vice President, Chief Human Resources Officer of Frost Bank from October 2003 to present. |
There are no arrangements or understandings between any executive officer of Cullen/Frost and any other person pursuant to which such executive officer was or is to be selected as an officer.
17
Available Information
Under the Securities Exchange Act of 1934, Cullen/Frost is required to file annual, quarterly and current reports, proxy statements and other information with the Securities and Exchange Commission (“SEC”). You may read and copy any document Cullen/Frost files with the SEC at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information about the public reference room. The SEC maintains a website at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC. Cullen/Frost files electronically with the SEC.
Cullen/Frost makes available, free of charge through its website, its reports on Forms 10-K, 10-Q and 8-K, and amendments to those reports, as soon as reasonably practicable after such reports are filed with or furnished to the SEC. Additionally, the Corporation has adopted and posted on its website a code of ethics that applies to its principal executive officer, principal financial officer and principal accounting officer. The Corporation’s website also includes its corporate governance guidelines and the charters for its audit committee, its compensation and benefits committee, and its corporate governance and nominating committee. The address for the Corporation’s website is http://www.frostbank.com. The Corporation will provide a printed copy of any of the aforementioned documents to any requesting shareholder.
18
ITEM 1A. RISK FACTORS
An investment in the Corporation’s common stock is subject to risks inherent to the Corporation’s business. The material risks and uncertainties that management believes affect the Corporation are described below. Before making an investment decision, you should carefully consider the risks and uncertainties described below together with all of the other information included or incorporated by reference in this report. The risks and uncertainties described below are not the only ones facing the Corporation. Additional risks and uncertainties that management is not aware of or focused on or that management currently deems immaterial may also impair the Corporation’s business operations. This report is qualified in its entirety by these risk factors.
If any of the following risks actually occur, the Corporation’s business, financial condition and results of operations could be materially and adversely affected. If this were to happen, the market price of the Corporation’s common stock could decline significantly, and you could lose all or part of your investment.
Risks Related To The Corporation’s Business
The Corporation’s Business May Be Adversely Affected By Conditions In The Financial Markets and Economic Conditions Generally
In recent years, economic growth and business activity across a wide range of industries and regions in the U.S. has been slow and uneven. Furthermore, there are continuing concerns related to the level of U.S. government debt and fiscal actions that may be taken to address that debt. There can be no assurance that economic conditions will continue to improve, and these conditions could worsen. In addition, declining oil prices, on-going federal budget negotiations, the implementation of the employer mandate under the Patient Protection and Affordable Care Act and the level of U.S. debt may have a destabilizing effect on financial markets.
The Corporation’s financial performance generally, and in particular the ability of borrowers to pay interest on and repay principal of outstanding loans and the value of collateral securing those loans, as well as demand for loans and other products and services the Corporation offers, is highly dependent upon the business environment in the markets where the Corporation operates, in the State of Texas and in the United States as a whole. A favorable business environment is generally characterized by, among other factors, economic growth, efficient capital markets, low inflation, low unemployment, high business and investor confidence, and strong business earnings. Unfavorable or uncertain economic and market conditions can be caused by declines in economic growth, business activity or investor or business confidence; limitations on the availability or increases in the cost of credit and capital; increases in inflation or interest rates; high unemployment, natural disasters; or a combination of these or other factors.
Overall, during recent years, the business environment has been adverse for many households and businesses in the United States and worldwide. While economic conditions in the State of Texas, the United States and worldwide have shown signs of improvement, there can be no assurance that this improvement will continue. Economic pressure on consumers and uncertainty regarding continuing economic improvement may result in changes in consumer and business spending, borrowing and savings habits. Such conditions could have a material adverse effect on the credit quality of the Corporation’s loans and the Corporation’ business, financial condition and results of operations.
The Corporation Is Subject To Lending Risk
There are inherent risks associated with the Corporation’s lending activities. These risks include, among other things, the impact of changes in interest rates and changes in the economic conditions in the markets where the Corporation operates as well as those across the State of Texas and the United States. Increases in interest rates and/or weakening economic conditions could adversely impact the ability of borrowers to repay outstanding loans or the value of the collateral securing these loans. The Corporation is also subject to various laws and regulations that affect its lending activities. Failure to comply with applicable laws and regulations could subject the Corporation to regulatory enforcement action that could result in the assessment of significant civil money penalties against the Corporation.
As of December 31, 2014, approximately 88.9% of the Corporation’s loan portfolio consisted of commercial and industrial, construction and commercial real estate mortgage loans. These types of loans are generally viewed as having more risk of default than residential real estate loans or consumer loans. These types of loans are also typically larger than residential real estate loans and consumer loans. Because the Corporation’s loan portfolio contains a significant number of commercial and industrial, construction and commercial real estate loans with relatively large balances, the deterioration of one or a few of these loans could cause a significant increase in non-performing loans. An increase in
19
non-performing loans could result in a net loss of earnings from these loans, an increase in the provision for loan losses and an increase in loan charge-offs, all of which could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
See the section captioned “Loans” in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations located elsewhere in this report for further discussion related to commercial and industrial, construction and commercial real estate loans.
The Corporation Is Subject To Interest Rate Risk
The Corporation’s earnings and cash flows are largely dependent upon its net interest income. Net interest income is the difference between interest income earned on interest-earning assets such as loans and securities and interest expense paid on interest-bearing liabilities such as deposits and borrowed funds. Interest rates are highly sensitive to many factors that are beyond the Corporation’s control, including general economic conditions and policies of various governmental and regulatory agencies and, in particular, the Federal Open Market Committee. Changes in monetary policy, including changes in interest rates, could influence not only the interest the Corporation receives on loans and securities and the amount of interest it pays on deposits and borrowings, but such changes could also affect (i) the Corporation’s ability to originate loans and obtain deposits, (ii) the fair value of the Corporation’s financial assets and liabilities, and (iii) the average duration of the Corporation’s mortgage-backed securities portfolio. If the interest rates paid on deposits and other borrowings increase at a faster rate than the interest rates received on loans and other investments, the Corporation’s net interest income, and therefore earnings, could be adversely affected. Earnings could also be adversely affected if the interest rates received on loans and other investments fall more quickly than the interest rates paid on deposits and other borrowings. Any substantial, unexpected, prolonged change in market interest rates could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
See the section captioned “Net Interest Income” in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations located elsewhere in this report for further discussion related to the Corporation’s management of interest rate risk.
The Corporation’s Allowance For Loan Losses May Be Insufficient
The Corporation maintains an allowance for loan losses, which is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The level of the allowance reflects management’s continuing evaluation of industry concentrations; specific credit risks; loan loss experience; current loan portfolio quality; present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. The determination of the appropriate level of the allowance for loan losses inherently involves a high degree of subjectivity and requires the Corporation to make significant estimates of current credit risks and future trends, all of which may undergo material changes. Continuing deterioration in economic conditions affecting borrowers, new information regarding existing loans, identification of additional problem loans and other factors, both within and outside of the Corporation’s control, may require an increase in the allowance for loan losses. In addition, bank regulatory agencies periodically review the Corporation’s allowance for loan losses and may require an increase in the provision for loan losses or the recognition of further loan charge-offs, based on judgments different than those of management. Furthermore, if charge-offs in future periods exceed the allowance for loan losses, the Corporation will need additional provisions to increase the allowance for loan losses. Any increases in the allowance for loan losses will result in a decrease in net income and, possibly, capital, and may have a material adverse effect on the Corporation’s business, financial condition and results of operations.
See the section captioned “Allowance for Loan Losses” in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations located elsewhere in this report for further discussion related to the Corporation’s process for determining the appropriate level of the allowance for loan losses.
The Corporation’s Profitability Depends Significantly On Economic Conditions In The State Of Texas
The Corporation’s success depends primarily on the general economic conditions of the State of Texas and the specific local markets in which the Corporation operates. Unlike larger national or other regional banks that are more geographically diversified, the Corporation provides banking and financial services to customers across Texas through financial centers in the Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley and
20
San Antonio regions. The local economic conditions in these areas have a significant impact on the demand for the Corporation’s products and services as well as the ability of the Corporation’s customers to repay loans, the value of the collateral securing loans and the stability of the Corporation’s deposit funding sources. Moreover, approximately 97.4% of the securities in the Corporation’s municipal bond portfolio were issued by political subdivisions or agencies within the State of Texas. A significant decline in general economic conditions in Texas, whether caused by recession, inflation, unemployment, changes in oil prices, changes in securities markets, acts of terrorism, outbreak of hostilities or other international or domestic occurrences or other factors could impact these local economic conditions and, in turn, have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation May Be Adversely Affected By Declining Crude Oil Prices
Recent decisions by certain members the Organization of Petroleum Exporting Countries (“OPEC”) to maintain higher crude oil production levels have led to increased global oil supplies which has resulted in significant declines in market oil prices. Decreased market oil prices have compressed margins for many U.S. and Texas-based oil producers, particularly those that utilize higher-cost production technologies such as hydraulic fracking and horizontal drilling, as well as oilfield service providers, energy equipment manufacturers and transportation suppliers, among others. As of December 31, 2014, energy loans comprised approximately 16.1% of the Corporation’s loan portfolio. Furthermore, energy production and related industries represent a large part of the economies in some of the Corporation’s primary markets. As of December 31, 2014, the price per barrel of crude oil was approximately $53 compared to approximately $98 as of December 31, 2013. While many of the Corporation’s customers have hedged their exposure to oil price changes in the near term, if oil prices remain at these low levels for an extended period, the Corporation could experience weaker energy loan demand and increased losses within its energy portfolio. Furthermore, a prolonged period of low oil prices could also have a negative impact on the U.S. economy and, in particular, the economies of energy-dominant states such as Texas. Accordingly, a prolonged period of low oil prices could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation May Be Adversely Affected By The Soundness Of Other Financial Institutions
Financial services institutions are interrelated as a result of trading, clearing, counterparty, or other relationships. The Corporation has exposure to many different industries and counterparties, and routinely executes transactions with counterparties in the financial services industry, including commercial banks, brokers and dealers, investment banks, and other institutional clients. Many of these transactions expose the Corporation to credit risk in the event of a default by a counterparty or client. In addition, the Corporation’s credit risk may be exacerbated when the collateral held by the Corporation cannot be realized upon or is liquidated at prices not sufficient to recover the full amount of the credit or derivative exposure due to the Corporation. Any such losses could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation Operates In A Highly Competitive Industry and Market Area
The Corporation faces substantial competition in all areas of its operations from a variety of different competitors, many of which are larger and may have more financial resources. Such competitors primarily include national, regional, and community banks within the various markets where the Corporation operates. The Corporation also faces competition from many other types of financial institutions, including, without limitation, savings and loans, credit unions, finance companies, brokerage firms, insurance companies and other financial intermediaries. The financial services industry could become even more competitive as a result of legislative, regulatory and technological changes and continued consolidation. Also, technology and other changes have lowered barriers to entry and made it possible for non-banks to offer products and services traditionally provided by banks. For example, consumers can maintain funds that would have historically been held as bank deposits in brokerage accounts or mutual funds. Consumers can also complete transactions such as paying bills and/or transferring funds directly without the assistance of banks. The process of eliminating banks as intermediaries, known as “disintermediation,” could result in the loss of fee income, as well as the loss of customer deposits and the related income generated from those deposits. Further, many of the Corporation’s competitors have fewer regulatory constraints and may have lower cost structures. Additionally, due to their size, many competitors may be able to achieve economies of scale and, as a result, may offer a broader range of products and services as well as better pricing for those products and services than the Corporation can.
The Corporation’s ability to compete successfully depends on a number of factors, including, among other things:
• | The ability to develop, maintain and build long-term customer relationships based on top quality service, high ethical standards and safe, sound assets. |
21
• | The ability to expand the Corporation’s market position. |
• | The scope, relevance and pricing of products and services offered to meet customer needs and demands. |
• | The rate at which the Corporation introduces new products and services relative to its competitors. |
• | Customer satisfaction with the Corporation’s level of service. |
• | Industry and general economic trends. |
Failure to perform in any of these areas could significantly weaken the Corporation’s competitive position, which could adversely affect the Corporation’s growth and profitability, which, in turn, could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation Is Subject To Extensive Government Regulation and Supervision and Possible Enforcement and Other Legal Actions
The Corporation, primarily through Cullen/Frost, Frost Bank and certain non-bank subsidiaries, is subject to extensive federal and state regulation and supervision, which vests a significant amount of discretion in the various regulatory authorities. Banking regulations are primarily intended to protect depositors’ funds, federal deposit insurance funds and the banking system as a whole, not security holders. These regulations and supervisory guidance affect the Corporation’s lending practices, capital structure, investment practices, dividend policy and growth, among other things. Congress and federal regulatory agencies continually review banking laws, regulations and policies for possible changes. The Dodd-Frank Act, enacted in July 2010, instituted major changes to the banking and financial institutions regulatory regimes. Other changes to statutes, regulations or regulatory policies or supervisory guidance, including changes in interpretation or implementation of statutes, regulations, policies or supervisory guidance, could affect the Corporation in substantial and unpredictable ways. Such changes could subject the Corporation to additional costs, limit the types of financial services and products the Corporation may offer and/or increase the ability of non-banks to offer competing financial services and products, among other things. Failure to comply with laws, regulations, policies or supervisory guidance could result in enforcement and other legal actions by Federal or state authorities, including criminal and civil penalties, the loss of FDIC insurance, the revocation of a banking charter, other sanctions by regulatory agencies, civil money penalties and/or reputational damage. In this regard, government authorities, including the bank regulatory agencies, are pursuing aggressive enforcement actions with respect to compliance and other legal matters involving financial activities, which heightens the risks associated with actual and perceived compliance failures. Any of the foregoing could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
See the sections captioned “Supervision and Regulation” included in Item 1. Business and Note 10 - Capital and Regulatory Matters in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, which are located elsewhere in this report.
The Corporation’s Accounting Estimates and Risk Management Processes Rely On Analytical and Forecasting Models
The processes the Corporation uses to estimate its probable loan losses and to measure the fair value of financial instruments, as well as the processes used to estimate the effects of changing interest rates and other market measures on the Corporation’s financial condition and results of operations, depends upon the use of analytical and forecasting models. These models reflect assumptions that may not be accurate, particularly in times of market stress or other unforeseen circumstances. Even if these assumptions are adequate, the models may prove to be inadequate or inaccurate because of other flaws in their design or their implementation. If the models the Corporation uses for interest rate risk and asset-liability management are inadequate, the Corporation may incur increased or unexpected losses upon changes in market interest rates or other market measures. If the models the Corporation uses for determining its probable loan losses are inadequate, the allowance for loan losses may not be sufficient to support future charge-offs. If the models the Corporation uses to measure the fair value of financial instruments are inadequate, the fair value of such financial instruments may fluctuate unexpectedly or may not accurately reflect what the Corporation could realize upon sale or settlement of such financial instruments. Any such failure in the Corporation’s analytical or forecasting models could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
22
The Repeal Of Federal Prohibitions On Payment Of Interest On Demand Deposits Could Increase The Corporation’s Interest Expense
All federal prohibitions on the ability of financial institutions to pay interest on demand deposit accounts were repealed as part of the Dodd-Frank Act beginning on July 21, 2011. As a result, some financial institutions have commenced offering interest on demand deposits to compete for customers. The Corporation does not yet know what interest rates other institutions may offer as market interest rates begin to increase. The Corporation’s interest expense will increase and its net interest margin will decrease if it begins offering interest on demand deposits to attract additional customers or maintain current customers, which could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation May Need To Raise Additional Capital In The Future, and Such Capital May Not Be Available When Needed Or At All
The Corporation may need to raise additional capital in the future to provide it with sufficient capital resources and liquidity to meet its commitments and business needs, particularly if its asset quality or earnings were to deteriorate significantly. The Corporation’s ability to raise additional capital, if needed, will depend on, among other things, conditions in the capital markets at that time, which are outside of its control, and its financial condition. Economic conditions and the loss of confidence in financial institutions may increase the Corporation’s cost of funding and limit access to certain customary sources of capital, including inter-bank borrowings, repurchase agreements and borrowings from the discount window of the Federal Reserve Board.
The Corporation cannot assure that such capital will be available on acceptable terms or at all. Any occurrence that may limit the Corporation’s access to the capital markets, such as a decline in the confidence of debt purchasers, depositors of Frost Bank or counterparties participating in the capital markets, or a downgrade of Cullen/Frost’s or Frost Bank’s debt ratings, may adversely affect the Corporation’s capital costs and its ability to raise capital and, in turn, its liquidity. Moreover, if the Corporation needs to raise capital in the future, it may have to do so when many other financial institutions are also seeking to raise capital and would have to compete with those institutions for investors. An inability to raise additional capital on acceptable terms when needed could have a materially adverse effect on the Corporation’s business, financial condition and results of operations.
The Value Of The Corporation’s Goodwill and Other Intangible Assets May Decline In The Future
As of December 31, 2014, the Corporation had $666.1 million of goodwill and other intangible assets. A significant decline in the Corporation’s expected future cash flows, a significant adverse change in the business climate, slower growth rates or a significant and sustained decline in the price of Cullen/Frost’s common stock may necessitate taking charges in the future related to the impairment of the Corporation’s goodwill and other intangible assets. If the Corporation were to conclude that a future write-down of goodwill and other intangible assets is necessary, the Corporation would record the appropriate charge, which could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation’s Controls and Procedures May Fail or Be Circumvented
The Corporation’s internal controls, disclosure controls and procedures, and corporate governance policies and procedures are based in part on certain assumptions and can provide only reasonable, not absolute, assurances that the objectives of the system are met. Any failure or circumvention of the Corporation’s controls and procedures or failure to comply with regulations related to controls and procedures could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
New Lines Of Business Or New Products and Services May Subject The Corporation To Additional Risks
From time to time, the Corporation may implement new lines of business or offer new products and services within existing lines of business. There are substantial risks and uncertainties associated with these efforts, particularly in instances where the markets are not fully developed. In developing and marketing new lines of business and/or new products and services the Corporation may invest significant time and resources. Initial timetables for the introduction and development of new lines of business and/or new products or services may not be achieved and price and profitability targets may not prove feasible. External factors, such as compliance with regulations, competitive alternatives, and shifting market preferences, may also impact the successful implementation of a new line of business or a new product or service. Furthermore, any new line of business and/or new product or service could have a significant impact on the
23
effectiveness of the Corporation’s system of internal controls. Failure to successfully manage these risks in the development and implementation of new lines of business or new products or services could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
Cullen/Frost Relies On Dividends From Its Subsidiaries For Most Of Its Revenue
Cullen/Frost is a separate and distinct legal entity from its subsidiaries. It receives substantially all of its revenue from dividends from its subsidiaries. These dividends are the principal source of funds to pay dividends on Cullen/Frost’s common stock and interest and principal on Cullen/Frost’s debt. Various federal and state laws and regulations limit the amount of dividends that Frost Bank and certain non-bank subsidiaries may pay to Cullen/Frost. Also, Cullen/Frost’s right to participate in a distribution of assets upon a subsidiary’s liquidation or reorganization is subject to the prior claims of the subsidiary’s creditors. In the event Frost Bank is unable to pay dividends to Cullen/Frost, Cullen/Frost may not be able to service debt, pay obligations or pay dividends on the Corporation’s common stock. The inability to receive dividends from Frost Bank could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
See the section captioned “Supervision and Regulation” in Item 1. Business and Note 10 - Capital and Regulatory Matters in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, which are located elsewhere in this report.
Potential Acquisitions May Disrupt The Corporation’s Business and Dilute Stockholder Value
The Corporation generally seeks merger or acquisition partners that are culturally similar and have experienced management and possess either significant market presence or have potential for improved profitability through financial management, economies of scale or expanded services. Acquiring other banks, businesses, or branches involves various risks commonly associated with acquisitions, including, among other things:
• | Potential exposure to unknown or contingent liabilities of the target company. |
• | Exposure to potential asset quality issues of the target company. |
• | Potential disruption to the Corporation’s business. |
• | Potential diversion of the Corporation’s management’s time and attention. |
• | The possible loss of key employees and customers of the target company. |
• | Difficulty in estimating the value of the target company. |
• | Potential changes in banking or tax laws or regulations that may affect the target company. |
Acquisitions typically involve the payment of a premium over book and market values, and, therefore, some dilution of the Corporation’s tangible book value and net income per common share may occur in connection with any future transaction. Furthermore, failure to realize the expected revenue increases, cost savings, increases in geographic or product presence, and/or other projected benefits from an acquisition could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
As part of the approval process in connection with the acquisition of WNB, the Corporation agreed with the Federal Reserve that before bringing them any further expansionary proposals, the Corporation would enhance certain compliance programs, including those related to fair lending. The Corporation is currently working on these enhancements.
The Corporation Is Subject To Liquidity Risk
The Corporation requires liquidity to meet its deposit and debt obligations as they come due. The Corporation’s access to funding sources in amounts adequate to finance its activities or on terms that are acceptable to it could be impaired by factors that affect it specifically or the financial services industry or economy generally. Factors that could reduce its access to liquidity sources include a downturn in the Texas market, difficult credit markets or adverse regulatory actions against the Corporation. The Corporation’s access to deposits may also be affected by the liquidity needs of its depositors. In particular, a substantial majority of the Corporation’s liabilities are demand, savings, interest checking and money market deposits, which are payable on demand or upon several days’ notice, while by comparison, a substantial portion of its assets are loans, which cannot be called or sold in the same time frame. The Corporation may not be able to replace maturing deposits and advances as necessary in the future, especially if a large number of its
24
depositors sought to withdraw their accounts, regardless of the reason. A failure to maintain adequate liquidity could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation May Not Be Able To Attract and Retain Skilled People
The Corporation’s success depends, in large part, on its ability to attract and retain key people. Competition for the best people in most activities engaged in by the Corporation can be intense and the Corporation may not be able to hire people or to retain them. The Corporation does not currently have employment agreements or non-competition agreements with any of its senior officers. The unexpected loss of services of key personnel of the Corporation could have a material adverse impact on the Corporation’s business, financial condition and results of operations because of their skills, knowledge of the Corporation’s market, years of industry experience and the difficulty of promptly finding qualified replacement personnel.
The Corporation’s Information Systems May Experience An Interruption Or Breach In Security
The Corporation relies heavily on communications and information systems to conduct its business. Any failure, interruption or breach in security of these systems could result in failures or disruptions in the Corporation’s customer relationship management, general ledger, deposit, loan and other systems. Moreover, if any such failures, interruptions or security breaches do occur, they may not be adequately addressed. The occurrence of any failures, interruptions or security breaches of the Corporation’s information systems could damage the Corporation’s reputation, result in a loss of customer business, subject the Corporation to additional regulatory scrutiny, or expose the Corporation to civil litigation and possible financial liability, any of which could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation Continually Encounters Technological Change
The financial services industry is continually undergoing rapid technological change with frequent introductions of new technology-driven products and services. The effective use of technology increases efficiency and enables financial institutions to better serve customers and to reduce costs. The Corporation’s future success depends, in part, upon its ability to address the needs of its customers by using technology to provide products and services that will satisfy customer demands, as well as to create additional efficiencies in the Corporation’s operations. Many of the Corporation’s competitors have substantially greater resources to invest in technological improvements. The Corporation may not be able to effectively implement new technology-driven products and services or be successful in marketing these products and services to its customers. Failure to successfully keep pace with technological change affecting the financial services industry could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation Is Subject To Claims and Litigation Pertaining To Fiduciary Responsibility
From time to time, customers make claims and take legal action pertaining to the Corporation’s performance of its fiduciary responsibilities. Whether customer claims and legal action related to the Corporation’s performance of its fiduciary responsibilities are founded or unfounded, if such claims and legal actions are not resolved in a manner favorable to the Corporation they may result in significant financial liability and/or adversely affect the market perception of the Corporation and its products and services as well as impact customer demand for those products and services. Any financial liability or reputational damage could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
The Corporation’s Operations Rely On Certain External Vendors
The Corporation relies on certain external vendors to provide products and services necessary to maintain day-to-day operations of the Corporation. Accordingly, the Corporation’s operations are exposed to risk that these vendors will not perform in accordance with the contracted arrangements under service level agreements. The failure of an external vendor to perform in accordance with the contracted arrangements under service level agreements, because of changes in the vendor’s organizational structure, financial condition, support for existing products and services or strategic focus or for any other reason, could be disruptive to the Corporation’s operations, which could have a material adverse effect on the Corporation’s business and, in turn, the Corporation’s financial condition and results of operations.
25
The Corporation Is Subject to Claims and Litigation Pertaining to Intellectual Property
Banking and other financial services companies, such as the Corporation, rely on technology companies to provide information technology products and services necessary to support the Corporations’ day-to-day operations. Technology companies frequently enter into litigation based on allegations of patent infringement or other violations of intellectual property rights. In addition, patent holding companies seek to monetize patents they have purchased or otherwise obtained. Competitors of the Corporation’s vendors, or other individuals or companies, have from time to time claimed to hold intellectual property sold to the Corporation by its vendors. Such claims may increase in the future as the financial services sector becomes more reliant on information technology vendors. The plaintiffs in these actions frequently seek injunctions and substantial damages.
Regardless of the scope or validity of such patents or other intellectual property rights, or the merits of any claims by potential or actual litigants, the Corporation may have to engage in protracted litigation. Such litigation is often expensive, time-consuming, disruptive to the Corporation’s operations, and distracting to management. If the Corporation is found to infringe upon one or more patents or other intellectual property rights, it may be required to pay substantial damages or royalties to a third-party. In certain cases, the Corporation may consider entering into licensing agreements for disputed intellectual property, although no assurance can be given that such licenses can be obtained on acceptable terms or that litigation will not occur. These licenses may also significantly increase the Corporation’s operating expenses. If legal matters related to intellectual property claims were resolved against the Corporation or settled, the Corporation could be required to make payments in amounts that could have a material adverse effect on its business, financial condition and results of operations.
The Corporation Is Subject To Environmental Liability Risk Associated With Lending Activities
A significant portion of the Corporation’s loan portfolio is secured by real property. During the ordinary course of business, the Corporation may foreclose on and take title to properties securing certain loans. In doing so, there is a risk that hazardous or toxic substances could be found on these properties. If hazardous or toxic substances are found, the Corporation may be liable for remediation costs, as well as for personal injury and property damage. Environmental laws may require the Corporation to incur substantial expenses and may materially reduce the affected property’s value or limit the Corporation’s ability to use or sell the affected property. In addition, future laws or more stringent interpretations or enforcement policies with respect to existing laws may increase the Corporation’s exposure to environmental liability. Environmental reviews of real property before initiating foreclosure actions may not be sufficient to detect all potential environmental hazards. The remediation costs and any other financial liabilities associated with an environmental hazard could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
Severe Weather, Natural Disasters, Acts Of War Or Terrorism and Other External Events Could Significantly Impact The Corporation’s Business
Severe weather, natural disasters, acts of war or terrorism and other adverse external events could have a significant impact on the Corporation’s ability to conduct business. In addition, such events could affect the stability of the Corporation’s deposit base, impair the ability of borrowers to repay outstanding loans, impair the value of collateral securing loans, cause significant property damage, result in loss of revenue and/or cause the Corporation to incur additional expenses. The occurrence of any such event in the future could have a material adverse effect on the Corporation’s business, which, in turn, could have a material adverse effect on the Corporation’s business, financial condition and results of operations.
Financial Services Companies Depend On The Accuracy and Completeness Of Information About Customers and Counterparties
In deciding whether to extend credit or enter into other transactions, the Corporation may rely on information furnished by or on behalf of customers and counterparties, including financial statements, credit reports and other financial information. The Corporation may also rely on representations of those customers, counterparties or other third parties, such as independent auditors, as to the accuracy and completeness of that information. Reliance on inaccurate or misleading financial statements, credit reports or other financial information could have a material adverse impact on the Corporation’s business, financial condition and results of operations.
26
Risks Associated With The Corporation’s Common Stock
The Corporation’s Stock Price Can Be Volatile
Stock price volatility may make it more difficult for you to resell your common stock when you want and at prices you find attractive. The Corporation’s stock price can fluctuate significantly in response to a variety of factors including, among other things:
• | Actual or anticipated variations in quarterly results of operations. |
• | Recommendations by securities analysts. |
• | Operating and stock price performance of other companies that investors deem comparable to the Corporation. |
• | News reports relating to trends, concerns and other issues in the financial services industry. |
• | Perceptions in the marketplace regarding the Corporation and/or its competitors. |
• | New technology used, or services offered, by competitors. |
• | Significant acquisitions or business combinations, strategic partnerships, joint ventures or capital commitments by or involving the Corporation or its competitors. |
• | Failure to integrate acquisitions or realize anticipated benefits from acquisitions. |
• | Changes in government regulations. |
• | Geopolitical conditions such as acts or threats of terrorism or military conflicts. |
General market fluctuations, including real or anticipated changes in the strength of the Texas economy; industry factors and general economic and political conditions and events, such as economic slowdowns or recessions; interest rate changes or credit loss trends could also cause the Corporation’s stock price to decrease regardless of operating results.
The Trading Volume In The Corporation’s Common Stock Is Less Than That Of Other Larger Financial Services Companies
Although the Corporation’s common stock is listed for trading on the New York Stock Exchange (NYSE), the trading volume in its common stock is less than that of other, larger financial services companies. A public trading market having the desired characteristics of depth, liquidity and orderliness depends on the presence in the marketplace of willing buyers and sellers of the Corporation’s common stock at any given time. This presence depends on the individual decisions of investors and general economic and market conditions over which the Corporation has no control. Given the lower trading volume of the Corporation’s common stock, significant sales of the Corporation’s common stock, or the expectation of these sales, could cause the Corporation’s stock price to fall.
Cullen/Frost May Not Continue To Pay Dividends On Its Common Stock In The Future
Holders of Cullen/Frost common stock are only entitled to receive such dividends as its board of directors may declare out of funds legally available for such payments. Although Cullen/Frost has historically declared cash dividends on its common stock, it is not required to do so and may reduce or eliminate its common stock dividend in the future. This could adversely affect the market price of Cullen/Frost’s common stock. Also, Cullen/Frost is a bank holding company, and its ability to declare and pay dividends is dependent on certain federal regulatory considerations, including the guidelines of the Federal Reserve Board regarding capital adequacy and dividends.
As more fully discussed in Note 10 - Capital and Regulatory Matters in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, which are located elsewhere in this report, the ability of the Corporation to declare or pay dividends on its common stock may also be subject to certain restrictions in the event that the Corporation elects to defer the payment of interest on its junior subordinated deferrable interest debentures or does not declare and pay dividends on its Series A Preferred Stock.
27
An Investment In The Corporation’s Common Stock Is Not An Insured Deposit
The Corporation’s common stock is not a bank deposit and, therefore, is not insured against loss by the Federal Deposit Insurance Corporation (FDIC), any other deposit insurance fund or by any other public or private entity. Investment in the Corporation’s common stock is inherently risky for the reasons described in this “Risk Factors” section and elsewhere in this report and is subject to the same market forces that affect the price of common stock in any company. As a result, if you acquire the Corporation’s common stock, you could lose some or all of your investment.
Certain Banking Laws May Have An Anti-Takeover Effect
Provisions of federal banking laws, including regulatory approval requirements, could make it more difficult for a third party to acquire the Corporation, even if doing so would be perceived to be beneficial to the Corporation’s shareholders. These provisions effectively inhibit a non-negotiated merger or other business combination, which, in turn, could adversely affect the market price of the Corporation’s common stock.
ITEM 1B. UNRESOLVED STAFF COMMENTS
None
ITEM 2. PROPERTIES
The Corporation’s headquarters are located in downtown San Antonio, Texas. These facilities, which are owned by the Corporation, house the Corporation’s executive and primary administrative offices, as well as the principal banking headquarters of Frost Bank. The Corporation also owns or leases other facilities within its primary market areas in the regions of Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley and San Antonio. The Corporation considers its properties to be suitable and adequate for its present needs.
ITEM 3. LEGAL PROCEEDINGS
The Corporation is subject to various claims and legal actions that have arisen in the course of conducting business. Management does not expect the ultimate disposition of these matters to have a material adverse effect on the Corporation’s business, financial condition and results of operations.
ITEM 4. MINE SAFETY DISCLOSURES
None
28
PART II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
Common Stock Market Prices and Dividends
The Corporation’s common stock is traded on the New York Stock Exchange, Inc. (“NYSE”) under the symbol “CFR”. The tables below set forth for each quarter of 2014 and 2013 the high and low intra-day sales prices per share of Cullen/Frost’s common stock and the cash dividends declared per share.
2014 | 2013 | ||||||||||||||
Sales Price Per Share | High | Low | High | Low | |||||||||||
First quarter | $ | 78.96 | $ | 69.87 | $ | 62.62 | $ | 54.91 | |||||||
Second quarter | 80.38 | 72.37 | 67.20 | 59.11 | |||||||||||
Third quarter | 81.73 | 75.32 | 76.36 | 66.96 | |||||||||||
Fourth quarter | 82.00 | 67.46 | 74.67 | 69.12 | |||||||||||
Cash Dividends Per Share | 2014 | 2013 | |||||
First quarter | $ | 0.50 | $ | 0.48 | |||
Second quarter | 0.51 | 0.50 | |||||
Third quarter | 0.51 | 0.50 | |||||
Fourth quarter | 0.51 | 0.50 | |||||
Total | $ | 2.03 | $ | 1.98 | |||
As of December 31, 2014, there were 63,149,423 shares of the Corporation’s common stock outstanding held by 1,335 holders of record. The closing price per share of common stock on December 31, 2014, the last trading day of the Corporation’s fiscal year, was $70.64.
The Corporation’s management is currently committed to continuing to pay regular cash dividends; however, there can be no assurance as to future dividends because they are dependent on the Corporation’s future earnings, capital requirements and financial condition. See the section captioned “Supervision and Regulation” included in Item 1. Business, the section captioned “Capital and Liquidity” included in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations and Note 10 - Capital and Regulatory Matters in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data, all of which are included elsewhere in this report.
Stock-Based Compensation Plans
Information regarding stock-based compensation awards outstanding and available for future grants as of December 31, 2014, segregated between stock-based compensation plans approved by shareholders and stock-based compensation plans not approved by shareholders, is presented in the table below. Additional information regarding stock-based compensation plans is presented in Note 12 - Employee Benefit Plans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data located elsewhere in this report.
Plan Category | Number of Shares to be Issued Upon Exercise of Outstanding Awards | Weighted-Average Exercise Price of Outstanding Awards | Number of Shares Available for Future Grants | |||||
Plans approved by shareholders | 5,029,882 | 58.99 | 1,973,427 | |||||
Plans not approved by shareholders | — | — | — | |||||
Total | 5,029,882 | 58.99 | 1,973,427 | |||||
29
Stock Repurchase Plans
From time to time, the Corporation has maintained several stock repurchase plans authorized by the Corporation’s board of directors. In general, stock repurchase plans allow the Corporation to proactively manage its capital position and return excess capital to shareholders. Shares purchased under such plans also provide the Corporation with shares of common stock necessary to satisfy obligations related to stock compensation awards. During 2013, the Corporation implemented an accelerated share repurchase as a part of stock repurchase program authorized by the Corporation's board of directors in December 2012 to buy up to $150.0 million of the Corporation's common stock. The Corporation repurchased 2,236,748 shares at a total cost of $144.0 million under the accelerated share repurchase. No shares were repurchased under stock repurchase plans during 2014 or 2012. As of December 31, 2014, the Corporation did not have any active stock repurchase plans.
The following table provides information with respect to purchases made by or on behalf of the Corporation or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of the Corporation’s common stock during the fourth quarter of 2014.
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans | Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans at the End of the Period | ||||||||||
October 1, 2014 to October 31, 2014 | 18,871 | (1) | $ | 77.19 | — | $ | — | |||||||
November 1, 2014 to November 30, 2014 | — | — | — | — | ||||||||||
December 1, 2014 to December 31, 2014 | — | — | — | — | ||||||||||
Total | 18,871 | $ | 77.19 | — | ||||||||||
(1) | All of these repurchases were made in connection with the vesting of certain share awards. |
30
Performance Graph
The performance graph below compares the cumulative total shareholder return on Cullen/Frost Common Stock with the cumulative total return on the equity securities of companies included in the Standard & Poor’s 500 Stock Index and the Standard and Poor’s 500 Bank Index, measured at the last trading day of each year shown. The graph assumes an investment of $100 on December 31, 2009 and reinvestment of dividends on the date of payment without commissions. The performance graph represents past performance and should not be considered to be an indication of future performance.
2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||||||||||||||||
Cullen/Frost | $ | 100.00 | $ | 126.35 | $ | 113.20 | $ | 120.10 | $ | 169.66 | $ | 165.35 | |||||||||||
S&P 500 | 100.00 | 115.06 | 117.49 | 136.30 | 180.44 | 205.14 | |||||||||||||||||
S&P 500 Banks | 100.00 | 119.84 | 107.00 | 132.92 | 180.41 | 208.39 | |||||||||||||||||
31
ITEM 6. SELECTED FINANCIAL DATA
The following consolidated selected financial data is derived from the Corporation’s audited financial statements as of and for the five years ended December 31, 2014. The following consolidated financial data should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the Consolidated Financial Statements and related notes included elsewhere in this report. All of the Corporation’s acquisitions during the five years ended December 31, 2014 were accounted for using the purchase method. Accordingly, the operating results of the acquired companies are included with the Corporation’s results of operations since their respective dates of acquisition. Dollar amounts, except per share data, and common shares outstanding are in thousands.
Year Ended December 31, | |||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||||||
Interest income: | |||||||||||||||||||
Loans, including fees | $ | 440,958 | $ | 415,230 | $ | 401,364 | $ | 397,855 | $ | 409,651 | |||||||||
Securities | 249,705 | 219,904 | 225,844 | 218,744 | 202,713 | ||||||||||||||
Interest-bearing deposits | 10,725 | 7,284 | 4,300 | 6,357 | 4,901 | ||||||||||||||
Federal funds sold and resell agreements | 83 | 82 | 104 | 61 | 74 | ||||||||||||||
Total interest income | 701,471 | 642,500 | 631,612 | 623,017 | 617,339 | ||||||||||||||
Interest expense: | |||||||||||||||||||
Deposits | 11,022 | 14,459 | 18,099 | 22,179 | 29,973 | ||||||||||||||
Federal funds purchased and repurchase agreements | 134 | 121 | 140 | 312 | 437 | ||||||||||||||
Junior subordinated deferrable interest debentures | 2,488 | 6,426 | 6,806 | 6,783 | 6,982 | ||||||||||||||
Subordinated notes payable and other borrowings | 893 | 939 | 1,706 | 11,967 | 16,488 | ||||||||||||||
Total interest expense | 14,537 | 21,945 | 26,751 | 41,241 | 53,880 | ||||||||||||||
Net interest income | 686,934 | 620,555 | 604,861 | 581,776 | 563,459 | ||||||||||||||
Provision for loan losses | 16,314 | 20,582 | 10,080 | 27,445 | 43,611 | ||||||||||||||
Net interest income after provision for loan losses | 670,620 | 599,973 | 594,781 | 554,331 | 519,848 | ||||||||||||||
Non-interest income: | |||||||||||||||||||
Trust and investment management fees | 106,237 | 91,375 | 83,317 | 78,297 | 72,321 | ||||||||||||||
Service charges on deposit accounts | 81,946 | 81,432 | 83,392 | 86,125 | 91,025 | ||||||||||||||
Insurance commissions and fees | 45,115 | 43,140 | 39,948 | 35,421 | 34,015 | ||||||||||||||
Interchange and debit card transaction fees | 18,372 | 16,979 | 16,933 | 29,625 | 30,542 | ||||||||||||||
Other charges, commissions and fees | 36,180 | 34,185 | 30,180 | 27,750 | 25,380 | ||||||||||||||
Net gain (loss) on securities transactions | 38 | 1,176 | 4,314 | 6,414 | 6 | ||||||||||||||
Other | 32,256 | 34,531 | 30,703 | 26,370 | 28,744 | ||||||||||||||
Total non-interest income | 320,144 | 302,818 | 288,787 | 290,002 | 282,033 | ||||||||||||||
Non-interest expense: | |||||||||||||||||||
Salaries and wages | 292,349 | 273,692 | 258,752 | 252,028 | 239,589 | ||||||||||||||
Employee benefits | 60,151 | 62,407 | 57,635 | 52,939 | 52,352 | ||||||||||||||
Net occupancy | 55,745 | 50,468 | 48,975 | 46,968 | 46,166 | ||||||||||||||
Furniture and equipment | 62,087 | 58,443 | 55,279 | 51,469 | 47,651 | ||||||||||||||
Deposit insurance | 13,232 | 11,682 | 11,087 | 12,714 | 20,451 | ||||||||||||||
Intangible amortization | 3,520 | 3,141 | 3,896 | 4,387 | 5,125 | ||||||||||||||
Other | 167,656 | 152,077 | 139,469 | 137,593 | 124,207 | ||||||||||||||
Total non-interest expense | 654,740 | 611,910 | 575,093 | 558,098 | 535,541 | ||||||||||||||
Income before income taxes | 336,024 | 290,881 | 308,475 | 286,235 | 266,340 | ||||||||||||||
Income taxes | 58,047 | 53,015 | 70,523 | 68,700 | 57,576 | ||||||||||||||
Net income | 277,977 | 237,866 | 237,952 | 217,535 | 208,764 | ||||||||||||||
Preferred stock dividends | 8,063 | 6,719 | — | — | — | ||||||||||||||
Net income available to common shareholders | $ | 269,914 | $ | 231,147 | $ | 237,952 | $ | 217,535 | $ | 208,764 | |||||||||
32
As of or for the Year Ended December 31, | |||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
Per Common Share Data | |||||||||||||||||||
Net income - basic | $ | 4.32 | $ | 3.82 | $ | 3.87 | $ | 3.55 | $ | 3.44 | |||||||||
Net income - diluted | 4.29 | 3.80 | 3.86 | 3.54 | 3.44 | ||||||||||||||
Cash dividends declared and paid | 2.03 | 1.98 | 1.90 | 1.83 | 1.78 | ||||||||||||||
Book value | 42.87 | 39.13 | 39.32 | 37.27 | 33.74 | ||||||||||||||
Common Shares Outstanding | |||||||||||||||||||
Period-end | 63,149 | 60,566 | 61,479 | 61,264 | 61,108 | ||||||||||||||
Weighted-average shares - basic | 62,072 | 60,350 | 61,298 | 61,101 | 60,411 | ||||||||||||||
Dilutive effect of stock compensation | 902 | 766 | 345 | 177 | 175 | ||||||||||||||
Weighted - average shares - diluted | 62,974 | 61,116 | 61,643 | 61,278 | 60,586 | ||||||||||||||
Performance Ratios | |||||||||||||||||||
Return on average assets | 1.05 | % | 1.02 | % | 1.14 | % | 1.17 | % | 1.21 | % | |||||||||
Return on average common equity | 10.51 | 9.93 | 10.03 | 10.01 | 10.30 | ||||||||||||||
Net interest income to average earning assets | 3.41 | 3.41 | 3.59 | 3.88 | 4.08 | ||||||||||||||
Dividend pay-out ratio | 47.12 | 51.75 | 49.11 | 51.58 | 51.75 | ||||||||||||||
Balance Sheet Data | |||||||||||||||||||
Period-end: | |||||||||||||||||||
Loans | $ | 10,987,535 | $ | 9,515,700 | $ | 9,223,848 | $ | 7,995,129 | $ | 8,117,020 | |||||||||
Earning assets | 26,052,339 | 22,238,286 | 21,148,475 | 18,497,987 | 15,806,350 | ||||||||||||||
Total assets | 28,277,775 | 24,312,939 | 23,124,069 | 20,317,245 | 17,617,092 | ||||||||||||||
Non-interest-bearing demand deposits | 10,149,061 | 8,311,149 | 8,096,937 | 6,672,555 | 5,360,436 | ||||||||||||||
Interest-bearing deposits | 13,986,869 | 12,377,637 | 11,400,429 | 10,084,193 | 9,118,906 | ||||||||||||||
Total deposits | 24,135,930 | 20,688,786 | 19,497,366 | 16,756,748 | 14,479,342 | ||||||||||||||
Long-term debt and other borrowings | 237,115 | 223,712 | 223,719 | 223,738 | 373,757 | ||||||||||||||
Shareholders’ equity | 2,851,403 | 2,514,161 | 2,417,482 | 2,283,537 | 2,061,680 | ||||||||||||||
Average: | |||||||||||||||||||
Loans | $ | 10,299,025 | $ | 9,229,574 | $ | 8,456,818 | $ | 8,042,968 | $ | 8,125,150 | |||||||||
Earning assets | 23,877,476 | 20,991,221 | 19,015,707 | 16,769,028 | 15,333,348 | ||||||||||||||
Total assets | 25,767,738 | 22,752,037 | 20,826,885 | 18,568,967 | 17,186,572 | ||||||||||||||
Non-interest-bearing demand deposits | 9,125,030 | 7,657,774 | 7,021,927 | 5,738,982 | 5,023,780 | ||||||||||||||
Interest-bearing deposits | 12,927,729 | 11,610,320 | 10,270,173 | 9,483,633 | 9,023,839 | ||||||||||||||
Total deposits | 22,052,759 | 19,268,094 | 17,292,100 | 15,222,615 | 14,047,619 | ||||||||||||||
Long-term debt and other borrowings | 231,607 | 223,713 | 223,728 | 310,870 | 382,651 | ||||||||||||||
Shareholders’ equity | 2,712,226 | 2,455,041 | 2,372,745 | 2,172,096 | 2,027,699 | ||||||||||||||
Asset Quality | |||||||||||||||||||
Allowance for loan losses | $ | 99,542 | $ | 92,438 | $ | 104,453 | $ | 110,147 | $ | 126,316 | |||||||||
Allowance for losses to year-end loans | 0.91 | % | 0.97 | % | 1.13 | % | 1.38 | % | 1.56 | % | |||||||||
Net loan charge-offs | $ | 9,210 | $ | 32,597 | $ | 15,774 | $ | 43,614 | $ | 42,604 | |||||||||
Net loan charge-offs to average loans | 0.09 | % | 0.35 | % | 0.19 | % | 0.54 | % | 0.52 | % | |||||||||
Non-performing assets | $ | 65,176 | $ | 69,773 | $ | 105,246 | $ | 120,946 | $ | 164,950 | |||||||||
Non-performing assets to: | |||||||||||||||||||
Total loans plus foreclosed assets | 0.59 | % | 0.73 | % | 1.14 | % | 1.51 | % | 2.03 | % | |||||||||
Total assets | 0.23 | 0.29 | 0.46 | 0.60 | 0.94 | ||||||||||||||
Consolidated Capital Ratios | |||||||||||||||||||
Tier 1 risk-based capital ratio | 13.68 | % | 14.39 | % | 13.68 | % | 14.38 | % | 13.82 | % | |||||||||
Total risk-based capital ratio | 14.55 | 15.52 | 15.11 | 16.24 | 15.91 | ||||||||||||||
Leverage ratio | 8.16 | 8.49 | 8.28 | 8.66 | 8.68 | ||||||||||||||
Average shareholders’ equity to average total assets | 10.53 | 10.79 | 11.39 | 11.70 | 11.80 | ||||||||||||||
33
The following tables set forth unaudited consolidated selected quarterly statement of operations data for the years ended December 31, 2014 and 2013. Dollar amounts are in thousands, except per share data.
Year Ended December 31, 2014 | |||||||||||||||
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | ||||||||||||
Interest income | $ | 182,825 | $ | 181,885 | $ | 173,055 | $ | 163,706 | |||||||
Interest expense | 3,833 | 3,907 | 3,426 | 3,371 | |||||||||||
Net interest income | 178,992 | 177,978 | 169,629 | 160,335 | |||||||||||
Provision for loan losses | 4,400 | 390 | 4,924 | 6,600 | |||||||||||
Non-interest income(1) | 82,642 | 80,862 | 79,150 | 77,490 | |||||||||||
Non-interest expense | 169,001 | 163,828 | 163,970 | 157,941 | |||||||||||
Income before income taxes | 88,233 | 94,622 | 79,885 | 73,284 | |||||||||||
Income taxes | 15,529 | 17,007 | 13,415 | 12,096 | |||||||||||
Net income | 72,704 | 77,615 | 66,470 | 61,188 | |||||||||||
Preferred stock dividends | 2,016 | 2,016 | 2,015 | 2,016 | |||||||||||
Net income available to common shareholders | $ | 70,688 | $ | 75,599 | $ | 64,455 | $ | 59,172 | |||||||
Net income per common share: | |||||||||||||||
Basic | $ | 1.12 | $ | 1.20 | $ | 1.03 | $ | 0.97 | |||||||
Diluted | 1.11 | 1.19 | 1.02 | 0.96 | |||||||||||
Year Ended December 31, 2013 | |||||||||||||||
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | ||||||||||||
Interest income | $ | 163,869 | $ | 160,851 | $ | 159,018 | $ | 158,762 | |||||||
Interest expense | 4,661 | 5,498 | 5,837 | 5,949 | |||||||||||
Net interest income | 159,208 | 155,353 | 153,181 | 152,813 | |||||||||||
Provision for loan losses | 5,899 | 5,108 | 3,575 | 6,000 | |||||||||||
Non-interest income(2) | 78,538 | 73,991 | 72,509 | 77,780 | |||||||||||
Non-interest expense | 154,515 | 151,823 | 149,758 | 155,814 | |||||||||||
Income before income taxes | 77,332 | 72,413 | 72,357 | 68,779 | |||||||||||
Income taxes | 14,761 | 11,969 | 12,694 | 13,591 | |||||||||||
Net income | 62,571 | 60,444 | 59,663 | 55,188 | |||||||||||
Preferred stock dividends | 2,016 | 2,015 | 2,688 | — | |||||||||||
Net income available to common shareholders | $ | 60,555 | $ | 58,429 | $ | 56,975 | $ | 55,188 | |||||||
Net income per common share: | |||||||||||||||
Basic | $ | 1.00 | $ | 0.96 | $ | 0.95 | $ | 0.91 | |||||||
Diluted | 0.99 | 0.96 | 0.94 | 0.91 | |||||||||||
(1) | Includes net gains on securities transactions of $3 thousand, $33 thousand and $2 thousand during the fourth, third and second quarters of 2014, respectively. |
(2) | Includes net gains on securities transactions of $1.2 million, $6 thousand and $5 thousand during the fourth, second and first quarters of 2013, respectively, and net losses on securities transactions of $14 thousand during the third quarter of 2013. |
34
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in the Corporation’s future filings with the SEC, in press releases, and in oral and written statements made by or with the approval of the Corporation that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
• | Local, regional, national and international economic conditions and the impact they may have on the Corporation and its customers and the Corporation’s assessment of that impact. |
• | Volatility and disruption in national and international financial markets. |
• | Government intervention in the U.S. financial system. |
• | Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs. |
• | Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements. |
• | The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board. |
• | Inflation, interest rate, crude oil price, securities market and monetary fluctuations. |
• | The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Corporation and its subsidiaries must comply. |
• | The soundness of other financial institutions. |
• | Political instability. |
• | Impairment of the Corporation’s goodwill or other intangible assets. |
• | Acts of God or of war or terrorism. |
• | The timely development and acceptance of new products and services and perceived overall value of these products and services by users. |
• | Changes in consumer spending, borrowings and savings habits. |
• | Changes in the financial performance and/or condition of the Corporation’s borrowers. |
• | Technological changes. |
• | Acquisitions and integration of acquired businesses. |
• | The ability to increase market share and control expenses. |
• | The Corporation’s ability to attract and retain qualified employees. |
• | Changes in the competitive environment in the Corporation’s markets and among banking organizations and other financial service providers. |
• | The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters. |
• | Changes in the reliability of the Corporation’s vendors, internal control systems or information systems. |
• | Changes in the Corporation’s liquidity position. |
• | Changes in the Corporation’s organization, compensation and benefit plans. |
• | The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals. |
• | Greater than expected costs or difficulties related to the integration of new products and lines of business. |
• | The Corporation’s success at managing the risks involved in the foregoing items. |
35
Forward-looking statements speak only as of the date on which such statements are made. The Corporation undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
The accounting and reporting policies followed by the Corporation conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While the Corporation bases estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
The Corporation considers accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the Corporation’s financial statements.
Accounting policies related to the allowance for loan losses are considered to be critical, as these policies involve considerable subjective judgment and estimation by management. The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The Corporation’s allowance for loan loss methodology includes allowance allocations calculated in accordance with Accounting Standards Codification (ASC) Topic 310, “Receivables” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies.” The level of the allowance reflects management’s continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio, as well as trends in the foregoing. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Corporation’s control, including the performance of the Corporation’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications. See the section captioned “Allowance for Loan Losses” elsewhere in this discussion and Note 4 - Loans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for loan losses.
Overview
The following discussion and analysis presents the more significant factors affecting the Corporation’s financial condition as of December 31, 2014 and 2013 and results of operations for each of the years in the three-year period ended December 31, 2014. This discussion and analysis should be read in conjunction with the Corporation’s consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report. The Corporation acquired WNB Bancshares, Inc., a privately-held bank holding company located in Odessa, Texas (“WNB”) during 2014, a Houston-based insurance agency specializing in commercial lines insurance products during 2013 and a human resources consulting firm in the Houston market area, with offices in Dallas and Austin, in 2012. All of the Corporation’s acquisitions during the reported periods were accounted for as purchase transactions, and as such, their related results of operations are included from the date of acquisition, though none of these acquisitions had a significant impact on the Corporation’s financial statements during their respective reporting periods.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable based on a 35% federal tax rate, thus making tax-exempt yields comparable to taxable asset yields.
Dollar amounts in tables are stated in thousands, except for per share amounts.
36
Results of Operations
Net income available to common shareholders totaled $269.9 million, or $4.29 diluted per common share, in 2014 compared to $231.1 million, or $3.80 diluted per common share, in 2013 and $238.0 million, or $3.86 diluted per common share, in 2012. During the second quarter of 2014, the Corporation acquired WNB Bancshares, Inc. (“WNB”). Accordingly, the operating results of WNB are included with the Corporation's results of operations since May 30, 2014. See Note 2 - Mergers and Acquisitions in the accompanying consolidated financial statements.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
2014 | 2013 | 2012 | |||||||||
Taxable-equivalent net interest income | $ | 807,937 | $ | 710,850 | $ | 668,176 | |||||
Taxable-equivalent adjustment | 121,003 | 90,295 | 63,315 | ||||||||
Net interest income | 686,934 | 620,555 | 604,861 | ||||||||
Provision for loan losses | 16,314 | 20,582 | 10,080 | ||||||||
Non-interest income | 320,144 | 302,818 | 288,787 | ||||||||
Non-interest expense | 654,740 | 611,910 | 575,093 | ||||||||
Income before income taxes | 336,024 | 290,881 | 308,475 | ||||||||
Income taxes | 58,047 | 53,015 | 70,523 | ||||||||
Net income | 277,977 | 237,866 | 237,952 | ||||||||
Preferred stock dividends | 8,063 | 6,719 | — | ||||||||
Net income available to common shareholders | $ | 269,914 | $ | 231,147 | $ | 237,952 | |||||
Earnings per common share - basic | $ | 4.32 | $ | 3.82 | $ | 3.87 | |||||
Earnings per common share - diluted | 4.29 | 3.80 | 3.86 | ||||||||
Dividends per common share | 2.03 | 1.98 | 1.90 | ||||||||
Return on average assets | 1.05 | % | 1.02 | % | 1.14 | % | |||||
Return on average common equity | 10.51 | 9.93 | 10.03 | ||||||||
Average shareholders' equity to average assets | 10.53 | 10.79 | 11.39 | ||||||||
Net income available to common shareholders increased $38.8 million for 2014 compared to 2013. The increase was primarily the result of a $66.4 million increase in net interest income, a $17.3 million increase in non-interest income and a $4.3 million decrease in the provision for loan losses partly offset by a $42.8 million increase in non-interest expense, a $5.0 million increase in income tax expense and a $1.3 million increase in preferred stock dividends. Net income available to common shareholders decreased $6.8 million for 2013 compared to 2012. The decrease was primarily the result of a $36.8 million increase in non-interest expense, a $10.5 million increase in the provision for loan losses and $6.7 million related to preferred stock dividends partly offset by a $17.5 million decrease in income tax expense, a $15.7 million increase in net interest income and a $14.0 million increase in non-interest income.
The Corporation's preferred stock was issued on February 15, 2013. The initial quarterly dividend payment during the second quarter of 2013 occurred on June 15, 2013. This dividend payment included an additional amount applicable to the period from the issuance date through March 15, 2013, the start date of the normal quarterly dividend cycle. Future dividends payments on preferred stock are expected to continue at a rate of $8.1 million per year, paid over four equal, quarterly installments.
Details of the changes in the various components of net income are further discussed below.
37
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is the Corporation’s largest source of revenue, representing 68.2% of total revenue during 2014. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. The Corporation’s loan portfolio is significantly affected by changes in the prime interest rate. The prime interest rate, which is the rate offered on loans to borrowers with strong credit, remained at 3.25% during 2014, 2013 and 2012. The Corporation’s loan portfolio is also impacted, to a lesser extent, by changes in the London Interbank Offered Rate (LIBOR). At December 31, 2014, the one-month and three-month U.S. dollar LIBOR rates were 0.15% and 0.23%, respectively, while at December 31, 2013, the one-month and three-month U.S. dollar LIBOR rates were 0.17% and 0.25%, respectively. The intended federal funds rate, which is the cost of immediately available overnight funds, remained at zero to 0.25% during 2014, 2013 and 2012.
The Corporation’s balance sheet has historically been asset sensitive, meaning that earning assets generally reprice more quickly than interest-bearing liabilities. Therefore, the Corporation’s net interest margin was likely to increase in sustained periods of rising interest rates and decrease in sustained periods of declining interest rates. During the fourth quarter of 2007, in an effort to make the Corporation’s balance sheet less sensitive to changes in interest rates, the Corporation entered into various interest rate swaps which effectively converted certain variable-rate loans into fixed-rate instruments for a period of seven years. During the fourth quarter of 2008, the Corporation also entered into an interest rate swap which effectively converted variable-rate debt into fixed-rate debt for a period of five years. As a result of these actions, the Corporation’s balance sheet was more interest-rate neutral and changes in interest rates had a less significant impact on the Corporation’s net interest margin than would have otherwise been the case. During the fourth quarter of 2009, a portion of the interest rate swaps on variable-rate loans were terminated, while the remaining interest rate swaps on variable-rate loans were terminated during the fourth quarter of 2010. These actions increased the asset sensitivity of the Corporation’s balance sheet. The accumulated gain on the interest rate swaps upon settlement was deferred and amortized over the original lives of the underlying swap contracts. The amortization of the deferred accumulated gain ended in October 2014. As of December 31, 2013, the deferred accumulated gain applicable to the settled interest rate swap contracts included in accumulated other comprehensive income totaled $30.6 million ($19.9 million on an after-tax basis), all of which was recognized in interest income during 2014. See Note 16 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements included elsewhere in this report for additional information related to these interest rate swaps.
The Corporation is primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on the Corporation’s net interest income and net interest margin in a rising interest rate environment. The Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) repealed the federal prohibition on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts beginning July 21, 2011. To date, the Corporation has not experienced any significant additional interest costs as a result of the repeal; however, the Corporation may begin to incur interest costs associated with certain demand deposits in the future as market conditions warrant. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about the expected impact of this legislation on the Corporation’s sensitivity to interest rates. Further analysis of the components of the Corporation’s net interest margin is presented below.
38
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each. The Corporation’s consolidated average balance sheets along with an analysis of taxable-equivalent net interest income are presented in Item 8. Financial Statements and Supplementary Data of this report.
2014 vs. 2013 | 2013 vs. 2012 | ||||||||||||||||||||||
Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | ||||||||||||||||||||||
Rate | Volume | Total | Rate | Volume | Total | ||||||||||||||||||
Interest-bearing deposits | $ | — | $ | 3,441 | $ | 3,441 | $ | (171 | ) | $ | 3,155 | $ | 2,984 | ||||||||||
Federal funds sold and resell agreements | (10 | ) | 11 | 1 | 16 | (38 | ) | (22 | ) | ||||||||||||||
Securities: | |||||||||||||||||||||||
Taxable | 11,531 | (16,317 | ) | (4,786 | ) | (11,862 | ) | (22,697 | ) | (34,559 | ) | ||||||||||||
Tax-exempt | (6,249 | ) | 71,350 | 65,101 | (23,392 | ) | 79,027 | 55,635 | |||||||||||||||
Loans, net of unearned discounts | (21,052 | ) | 46,974 | 25,922 | (22,518 | ) | 36,348 | 13,830 | |||||||||||||||
Total earning assets | (15,780 | ) | 105,459 | 89,679 | (57,927 | ) | 95,795 | 37,868 | |||||||||||||||
Savings and interest checking | (659 | ) | 262 | (397 | ) | (449 | ) | 152 | (297 | ) | |||||||||||||
Money market deposit accounts | (3,144 | ) | 905 | (2,239 | ) | (3,565 | ) | 1,571 | (1,994 | ) | |||||||||||||
Time accounts | (404 | ) | (11 | ) | (415 | ) | (1,131 | ) | (184 | ) | (1,315 | ) | |||||||||||
Public funds | (351 | ) | (35 | ) | (386 | ) | (107 | ) | 73 | (34 | ) | ||||||||||||
Federal funds purchased and repurchase agreements | — | 13 | 13 | — | (19 | ) | (19 | ) | |||||||||||||||
Junior subordinated deferrable interest debentures | (4,324 | ) | 386 | (3,938 | ) | (380 | ) | — | (380 | ) | |||||||||||||
Subordinated notes payable and other notes | (46 | ) | — | (46 | ) | (766 | ) | — | (766 | ) | |||||||||||||
Federal Home Loan Bank advances | — | — | — | — | (1 | ) | (1 | ) | |||||||||||||||
Total interest-bearing liabilities | (8,928 | ) | 1,520 | (7,408 | ) | (6,398 | ) | 1,592 | (4,806 | ) | |||||||||||||
Net change | $ | (6,852 | ) | $ | 103,939 | $ | 97,087 | $ | (51,529 | ) | $ | 94,203 | $ | 42,674 | |||||||||
Taxable-equivalent net interest income for 2014 increased $97.1 million, or 13.7%, compared to 2013. The increase primarily related to an increase in the average volume of interest-earning assets. The average volume of interest-earning assets for 2014 increased $2.9 billion or 13.7% compared to 2013. The increase in earning assets was primarily due to a $1.3 billion increase in average interest-bearing deposits, a $1.1 billion increase in average loans and a $474.7 million increase in average securities. The increase in the average volume of interest-earning assets during 2014 was partly related to the aforementioned acquisition of WNB during the second quarter of 2014. The Corporation acquired cash and cash equivalents totaling $879.7 million, loans totaling $670.6 million and securities totaling $154.2 million in connection with this acquisition.
The net interest margin remained flat at 3.41% during 2014 and 2013. The net interest margin during 2014 was positively impacted by an increase in the average yield on securities, which resulted from an increase in the relative proportion of higher-yielding tax-exempt municipal securities relative to lower-yielding taxable securities, combined with a decrease in the average cost of funds. The net interest margin was negatively impacted by an increase in the relative proportion of average interest-earning assets invested in lower-yielding, interest-bearing deposits during 2014 compared to 2013 while the relative proportion of interest-earning assets invested in higher-yielding securities and loans decreased. The net interest margin was also negatively impacted by a decrease in the average yield on loans. These items are more fully discussed below. The average yield on interest-earning assets decreased 5 basis points to 3.47% during 2014 from 3.52% during 2013 while the average cost of interest-bearing funds decreased 7 basis points from 0.18% during 2013 to 0.11% during 2014. The average yield on interest-earning assets is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-earning assets. As stated above, market interest rates have remained at historically low levels during the reported periods. The effect of lower average market interest rates during the reported periods on the average yield on average interest-earning assets was partly limited by the aforementioned interest rate swaps on variable-rate loans.
39
Taxable-equivalent net interest income for 2013 increased $42.7 million, or 6.4%, compared to 2012. The increase primarily related to an increase in the average volume of interest-earning assets partly offset by a decrease in the net interest margin. The average volume of interest-earning assets for 2013 increased $2.0 billion or 10.4% compared to 2012. The net interest margin decreased 18 basis points from 3.59% during 2012 to 3.41% during 2013. The decrease in the net interest margin was partly due to an increase in the relative proportion of average interest-earning assets invested in lower-yielding, interest-bearing deposits during 2013 compared to 2012 while the relative proportion of average interest-earning assets invested in higher-yielding securities and loans decreased. The net interest margin was also negatively impacted by a decrease in the average yield on loans. The net interest margin was positively impacted by an increase in the average yield on securities which resulted from an increase in the relative proportion of higher-yielding tax-exempt municipal securities relative to lower-yielding taxable securities. The average yield on interest-earning assets decreased 21 basis points to 3.52% during 2013 from 3.73% during 2012 while the average cost of interest-bearing funds decreased 6 basis points from 0.24% during 2012 to 0.18% during 2013.
The average volume of loans increased $1.1 billion, or 11.6%, in 2014 compared to 2013 and increased $772.8 million, or 9.1%, in 2013 compared to 2012. As discussed above, the Corporation acquired $670.6 million in loans in connection with the acquisition of WNB during the second quarter of 2014. Loans made up approximately 43.1% of average interest-earning assets during 2014 compared to 44.0% during 2013 and 44.5% in 2012. Loans generally have significantly higher yields compared to securities, interest-bearing deposits and federal funds sold and resell agreements and, as such, have a more positive effect on the net interest margin. The average yield on loans was 4.34% during 2014 compared to 4.56% during 2013 and 4.82% during 2012. The average yield on loans decreased 22 basis points during 2014 compared to 2013. The average yield on loans was negatively impacted by lower average spreads due to increased competition in loan pricing during 2014 compared to 2013. Furthermore, approximately 7 basis points of the decrease in the average yield on loans during 2014 was related to the aforementioned completion of the amortization of the deferred accumulated gain applicable to the settled interest rate swap contracts in October 2014. The amortization of the deferred accumulated gain positively impacted the Corporation's average yield on loans by 30 basis points in 2014, 40 basis points in 2013 and 45 basis points in 2012. In an effort to offset the loss of the amortization and its positive effect on the Corporation's net interest income, the Corporation utilized $840 million in excess liquidity to purchase municipal securities during the third and fourth quarters of 2014. The higher yields associated with these securities relative to the yield that would have been received had these funds continued to be held as interest-bearing deposits and federal funds sold is expected to replace the revenue stream from the amortization of the deferred accumulated gain applicable to the settled interest rate swaps so that the Corporation's net interest income is not significantly impacted.
The average volume of securities increased $474.7 million, or 5.3%, in 2014 compared to 2013 and did not significantly fluctuate during 2013 compared to 2012. Securities made up approximately 39.3% of average interest-earning assets in 2014 compared to 42.4% in 2013 and 47.0% in 2012. The average yield on securities was 3.96% in 2014 compared to 3.48% in 2013 and 3.31% in 2012. The average yield on securities increased 48 basis points during 2014 compared to 2013 as the Corporation increased the relative proportion of investments held in higher-yielding, tax-exempt municipal securities. The relative proportion of higher-yielding, tax-exempt municipal securities to total average securities totaled 52.6% in 2014 compared to 40.7% in 2013 and 27.4% in 2012. The average yield on taxable securities was 2.14% in 2014 compared to 1.90% in 2013 and 2.10% in 2012, while the average taxable-equivalent yield on tax-exempt securities was 5.58% in 2014 compared to 5.75% in 2013 and 6.68% in 2012.
Average federal funds sold, resell agreements and interest-bearing deposits during 2014 increased $1.3 billion, or 46.8%, compared to 2013 and increased $1.3 billion, or 77.6%, in 2013 compared to 2012. Federal funds sold, resell agreements and interest-bearing deposits made up approximately 17.6% of average interest-earning assets in 2014 compared to approximately 13.7% in 2013 and 8.5% in 2012. The combined average yield on federal funds sold, resell agreements and interest-bearing deposits was 0.26% in both 2014 and 2013 and 0.27% in 2012. The increases in average federal funds sold, resell agreements and interest-bearing deposits for the periods reported were primarily related to excess liquidity from deposit growth.
Average deposits increased $2.8 billion, or 14.5%, in 2014 compared to 2013 and $2.0 billion, or 11.4%, in 2013 compared to 2012. Average deposits in 2014 were impacted by the acquisition of $1.6 billion in deposits in connection with the acquisition of WNB during the second quarter of 2014. Average interest-bearing deposits increased $1.3 billion in 2014 compared to 2013 and $1.3 billion in 2013 compared to 2012, while average non-interest-bearing deposits increased $1.5 billion in 2014 compared to 2013 and $635.8 million in 2013 compared to 2012. The ratio of average interest-bearing deposits to total average deposits was 58.6% in 2014 compared to 60.3% in 2013 and 59.4% in 2012. The average cost of interest-bearing deposits and total deposits was 0.09% and 0.05% in 2014 compared to 0.12% and 0.08% in 2013 and 0.18% and 0.10% in 2012. The decrease in the average cost of interest-bearing deposits during the comparable periods was primarily the result of decreases in interest rates offered on certain deposit products due to
40
decreases in average market interest rates and decreases in renewal interest rates on maturing certificates of deposit given the current low interest rate environment. Additionally, the relative proportion of higher-cost certificates of deposit to total average interest-bearing deposits decreased to 7.5% in 2014 from 8.4% in 2013 and 10.0% in 2012.
The Corporation’s net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 3.36% in 2014 compared to 3.34% in 2013 and 3.49% in 2012. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.
The Corporation’s hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of the Corporation’s derivatives and hedging activities are set forth in Note 16 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements included elsewhere in this report. Information regarding the impact of fluctuations in interest rates on the Corporation’s derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.
Provision for Loan Losses
The provision for loan losses is determined by management as the amount to be added to the allowance for loan losses after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb probable losses within the existing loan portfolio. The provision for loan losses totaled $16.3 million in 2014 compared to $20.6 million in 2013 and $10.1 million in 2012. See the section captioned “Allowance for Loan Losses” elsewhere in this discussion for further analysis of the provision for loan losses.
Non-Interest Income
The components of non-interest income were as follows:
2014 | 2013 | 2012 | |||||||||
Trust and investment management fees | $ | 106,237 | $ | 91,375 | $ | 83,317 | |||||
Service charges on deposit accounts | 81,946 | 81,432 | 83,392 | ||||||||
Insurance commissions and fees | 45,115 | 43,140 | 39,948 | ||||||||
Interchange and debit card transaction fees | 18,372 | 16,979 | 16,933 | ||||||||
Other charges, commissions and fees | 36,180 | 34,185 | 30,180 | ||||||||
Net gain (loss) on securities transactions | 38 | 1,176 | 4,314 | ||||||||
Other | 32,256 | 34,531 | 30,703 | ||||||||
Total | $ | 320,144 | $ | 302,818 | $ | 288,787 | |||||
Total non-interest income for 2014 increased $17.3 million, or 5.7%, compared to 2013 while total non-interest income for 2013 increased $14.0 million, or 4.9%, compared to 2012. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2014 increased $14.9 million, or 16.3%, compared to 2013 while trust and investment management fee income for 2013 increased $8.1 million, or 9.7%, compared to 2012. Investment fees are the most significant component of trust and investment management fees, making up approximately 75%, 76% and 74% of total trust and investment management fees in 2014, 2013 and 2012, respectively. Investment and other custodial account fees are generally based on the market value of assets within a trust account. Volatility in the equity and bond markets impacts the market value of trust assets and the related investment fees.
The increase in trust and investment management fee income during 2014 compared to 2013 was primarily the result of an increase in investment fees (up $9.8 million), oil and gas fees (up $2.7 million), estate fees (up $1.4 million) and real estate fees (up $743 thousand). The increase in investment fees during 2014 was partly due to higher average equity valuations during 2014 relative to 2013, business development efforts and a change in the fee schedule beginning in the fourth quarter of 2013. The increase in oil and gas fees during 2014 was partly related to increased mineral production. Estate fees and real estate fees are transactional in nature and can vary from period to period.
41
The increase in trust and investment management fee income during 2013 compared to 2012 was primarily the result of an increase in investment fees (up $7.4 million), oil and gas fees (up $757 thousand) and securities lending income (up $620 thousand) partly offset by a decrease in estate fees (down $532 thousand). The increase in investment fees was partly due to higher average equity valuations during 2013 relative to 2012, the aforementioned change in the fee schedule and an increase in the number of accounts from the comparable period. The increase in securities lending income was partly related to new business and increased loan spreads. The increase in oil and gas fees was partly related to increased mineral production and new lease bonus fees.
At December 31, 2014, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (46.3% of trust assets), fixed income securities (39.1% of trust assets) and cash equivalents (8.5% of trust assets). The estimated fair value of trust assets was $30.5 billion (including managed assets of $13.0 billion and custody assets of $17.5 billion) at December 31, 2014 compared to $29.0 billion (including managed assets of $11.9 billion and custody assets of $17.1 billion) at December 31, 2013 and $26.2 billion (including managed assets of $10.9 billion and custody assets of $15.3 billion) at December 31, 2012.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2014 increased $514 thousand, or 0.6%, compared to 2013. The increase was primarily due to an increase in service charges on commercial accounts (up $1.5 million) partly offset by decreases in overdraft/insufficient funds charges on consumer accounts (down $782 thousand) and service charges on consumer accounts (down $226 thousand). Service charges on deposit accounts for 2013 decreased $2.0 million, or 2.4%, compared to 2012. The decrease was primarily due to decreases in overdraft/insufficient funds charges on consumer accounts (down $1.2 million) and service charges on commercial accounts (down $943 thousand). The fluctuations in service charges on commercial accounts during the comparable periods was partly related to fluctuations in service volumes for billable services. Overdraft/insufficient funds charges totaled $32.3 million during 2014 compared to $33.0 million during 2013 and $34.1 million in 2012. Overdraft/insufficient funds charges included $25.0 million, $25.8 million and $27.0 million related to consumer accounts during 2014, 2013 and 2012, respectively, and $7.3 million, $7.2 million and $7.1 million related to commercial accounts during 2014, 2013 and 2012, respectively.
Insurance Commissions and Fees. Insurance commissions and fees for 2014 increased $2.0 million, or 4.6%, compared to 2013 and increased $3.2 million, or 8.0%, in 2013 compared to 2012. The increases were primarily related to increases in commission income (up $2.1 million in 2014 compared to 2013 and $3.2 million in 2013 compared to 2012). The increase in commission income during 2014 was primarily related to an increase in commercial lines property and casualty commissions resulting from new business, the impact of the acquisition of Kolkhorst Insurance Agency during the fourth quarter of 2013 and, to a lesser extent, higher rates, partly offset by decreases in contingent commissions and employee benefit commissions and fees. The decrease in employee benefit commissions and fees (down $131 thousand) during 2014 was partly related to customers electing to early renew policies during the fourth quarter of 2013 as a result of the Affordable Care Act. The increase in commission income during 2013 was largely due to the increase in employee benefit commissions and fees resulting from these early renewals. The increase in commission income in 2013 was also partly related to increases in commercial lines and personal lines property and casualty commissions resulting from normal variation in the market demand for insurance products and rate increases.
Insurance commissions and fees include contingent commissions which totaled $3.6 million in 2014 and $3.8 million in both 2013 and 2012. Contingent commissions primarily consist of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. Such commissions are seasonal in nature and are mostly received during the first quarter of each year. These commissions totaled $2.0 million in 2014, $2.2 million in 2013 and $2.1 million in 2012. Contingent commissions also include amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. These commissions totaled $1.6 million in both 2014 and 2013 and $1.7 million in 2012.
Interchange and Debit Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to the Corporation and other card-issuing banks for processing electronic payment transactions. Interchange and debit card transaction fees consist of income from check card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and debit card transaction fees for 2014 increased $1.4 million, or 8.2% compared to 2013 and did not significantly fluctuate in 2013 compared to 2012. Income from debit card transactions totaled approximately $16.0 million in 2014 compared to $14.7 million in 2013 and $14.1 million in 2012. Income from ATM service fees totaled approximately $2.4 million in 2014 compared to $2.3 million in 2013 and $2.8 million in 2012.
42
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2014 increased $2.0 million, or 5.8%, compared to 2013. The increase in other charges, commissions and fees during 2014 included increases in wire transfer fees (up $1.6 million), investment banking and capital markets fees related to advisory services (up $1.2 million), loan processing fees (up $658 thousand), income from the sale of mutual funds (up $476 thousand) and unused balance fees on loan commitments (up $418 thousand). These increases were partly offset by decreases in income related to the sale of annuities (down $1.3 million), other service charges (down $632 thousand) and human resources consulting fee income (down $514 thousand). The increase in wire transfer fees during the comparable periods was partly related to a new fee schedule. Investment banking and capital markets advisory services are transactional in nature and, as such, fees for such services can vary significantly from period to period. The increase in commission income related to the sale of mutual funds during the comparable periods reflects customers continued investment in equities as market conditions have continued to improve. The decrease in income related to the sale of annuities was related to a decrease in interest rates and a lower volume of business. The decrease in other service charges during the comparable periods was partly related to a decrease in fees associated with asset based lending services. The decrease in human resources consulting fee income was related to a decline in service volumes.
Other charges, commissions and fees for 2013 increased $4.0 million or 13.3%, compared to 2012. The increase in other charges, commissions and fees during 2013 included increases in income related to the sale of annuities (up $1.8 million), income from the sale of mutual funds (up $1.5 million), unused balance fees on loan commitments (up $541 thousand), loan processing fees (up $518 thousand) and referral fees from the Corporation's merchant services payment processor (up $343 thousand). These increases were partly offset by decreases in other service charges (down $349 thousand), investment banking fees related to corporate advisory services (down $219 thousand) and letter of credit fees (down $166 thousand).
Net Gain/Loss on Securities Transactions. During 2014, the Corporation sold available-for-sale securities with an amortized cost totaling $12.2 billion and realized a net gain of $38 thousand on those sales. The majority of these securities were primarily purchased during 2014 and subsequently sold in connection with the Corporation’s tax planning strategies related to the Texas franchise tax. The gross proceeds from the sales of these securities outside of Texas are included in total revenues/receipts from all sources reported for Texas franchise tax purposes, which results in a reduction in the overall percentage of revenues/receipts apportioned to Texas and subjected to taxation under the Texas franchise tax. The Corporation also sold approximately $2.0 million of municipal securities acquired in connection with the acquisition of WNB during the second quarter of 2014.
During 2013, the Corporation realized a net gain of $1.2 million on the sale of available-for-sale securities. During 2013, the Corporation sold certain municipal securities with an amortized cost totaling $29.1 million and realized a net gain of $1.2 million on those sales. The sales were made for the purpose of divesting of certain securities issued by municipalities outside of Texas. The Corporation also sold U.S. Treasury securities with an amortized cost totaling $10.0 billion and realized a net loss of $2 thousand on those sales. These securities were primarily purchased during 2013 and subsequently sold in connection with the Corporation’s aforementioned tax planning strategies related to the Texas franchise tax.
During 2012, the Corporation realized a net gain of $4.3 million on the sale of available-for-sale securities. During January 2012, the Corporation purchased $996.4 million of U.S. Treasury securities utilizing excess liquidity as a defensive strategy to lock in the yield on those funds in case the Federal Reserve lowered the rate paid on funds deposited in the Corporation's Federal Reserve account. Shortly thereafter, U.S. Treasury prices rallied and the Corporation sold the securities, realizing a $2.1 million gain, and concurrently purchased $998.4 million of U.S. Treasury securities having a shorter term to maturity. In March 2012, U.S. Treasury yields increased and the Corporation sold the aforementioned position in U.S. Treasury securities and recognized a $2.6 million loss. The proceeds were concurrently reinvested in U.S. Treasury securities that had a similar yield to the original, longer-term position purchased in January 2012, but with a shorter term to maturity. During the second quarter of 2012, the Corporation sold a municipal security with an amortized cost totaling $5.6 million and realized a $367 thousand gain on the sale. During the fourth quarter
43
of 2012, the Corporation sold U.S. Treasury securities with an amortized cost totaling $595.6 million and realized a $4.4 million gain on the sale. The Corporation purchased the securities during the fourth quarter of 2012. Shortly thereafter, U.S. Treasury prices rallied and the Corporation sold the securities to capitalize on the gain as management believed the increase in U.S. Treasury prices would be temporary. During 2012, the Corporation also sold available-for-sale securities with an amortized cost totaling $14.0 billion and realized a net gain of $2 thousand on those sales. These securities were primarily purchased during 2012 and subsequently sold in connection with the Corporation’s aforementioned tax planning strategies related to the Texas franchise tax.
Other Non-Interest Income. Other non-interest income for 2014 decreased $2.3 million, or 6.6%, compared to 2013. Other non-interest income during 2013 included $4.8 million related to the sale of a building and parking garage, as further discussed below. Excluding the impact of the prior-year gain, other non-interest income effectively increased $2.5 million. This effective increase in other non-interest income during 2014 included increases in sundry income from various miscellaneous items (up $2.7 million) and income from securities trading and customer derivatives transactions (up $335 thousand). The increase from these items was partly offset by a decrease in income from public finance underwriting (down $293 thousand). Sundry income from various miscellaneous items during 2014 included $2.4 million related to distributions received on a small business investment company (“SBIC”) investment, $2.1 million related to recovery of interest on loans charged-off in previous years and $2.0 million in VISA check card incentives related to business volumes. The increase in income from securities trading and customer derivative transactions was primarily related to an increase in customer interest rate swap transaction fees.
During the first quarter of 2013, the Corporation realized a $5.6 million gain related to the sale of a building and parking garage. The Corporation leased back portions of the building through the third quarter of 2013 and the first quarter of 2015. As a result, a portion of the gain was deferred and only $4.8 million of the total $5.6 million gain was recognized during 2013. During 2014, other non-interest income included $614 thousand related to the amortization of the deferred gain. The remaining deferred portion of the gain, which totaled $154 thousand at December 31, 2014, will be recognized during the first quarter of 2015.
Other non-interest income for 2013 increased $3.8 million, or 12.5%, compared to 2012. The increase during 2013 was primarily related to increases in gains on the sale of assets/foreclosed assets (up $5.2 million), mineral interest income (up $950 thousand), income from municipal bond underwriting discounts/fees (up $935 thousand), sundry income from various miscellaneous items (up $790 thousand) and income from customer foreign currency transactions (up approximately $630 thousand). The increase from the aforementioned items was partly offset by a decrease in income from securities trading and customer derivative transactions (down $3.3 million) and earnings on the cash surrender value of life insurance policies (down $935 thousand). The increase in gains on sale of assets/foreclosed assets was primarily related to the aforementioned sale of a building and parking garage. Mineral interest income is related to bonus, rental and shut-in payments and oil and gas royalties received from severed mineral interests on property owned by Main Plaza Corporation, a wholly owned non-banking subsidiary of the Corporation. During 2013, sundry income from various miscellaneous items included a $1.8 million reversal of an accrual related to an acquisition contingency, $1.8 million related to the recovery of interest on loans charged-off in previous years, $553 thousand related to a refund of prior deposit insurance premiums and $312 thousand related to a distribution from a limited partnership investment. The decrease in income from securities trading and customer derivative transactions during 2013 was primarily related to a decrease in customer interest rate swap transaction fees.
Non-Interest Expense
The components of non-interest expense were as follows:
2014 | 2013 | 2012 | |||||||||
Salaries and wages | $ | 292,349 | $ | 273,692 | $ | 258,752 | |||||
Employee benefits | 60,151 | 62,407 | 57,635 | ||||||||
Net occupancy | 55,745 | 50,468 | 48,975 | ||||||||
Furniture and equipment | 62,087 | 58,443 | 55,279 | ||||||||
Deposit insurance | 13,232 | 11,682 | 11,087 | ||||||||
Intangible amortization | 3,520 | 3,141 | 3,896 | ||||||||
Other | 167,656 | 152,077 | 139,469 | ||||||||
Total | $ | 654,740 | $ | 611,910 | $ | 575,093 | |||||
44
Total non-interest expense for 2014 increased $42.8 million, or 7.0%, compared to 2013 while total non-interest expense for 2013 increased $36.8 million, or 6.4%, compared to 2012. Other non-interest expense during 2014 was particularly impacted by the acquisition of WNB during the second quarter of 2014. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $18.7 million, or 6.8%, in 2014 compared to 2013 and increased $14.9 million, or 5.8%, in 2013 compared to 2012. The increase during 2014 was primarily related to an increase in the number of employees (partly related to the acquisition of WNB), normal annual merit and market increases, increased overtime and increased stock-based compensation expense. The increase during 2013 was primarily related to an increase in the number of employees, normal annual merit and market increases, increased commissions related to higher insurance revenues and increased incentive compensation expense partly offset by a decrease in stock-based compensation expense and an increase in cost deferrals related to lending activity.
Employee Benefits. Employee benefits expense for 2014 decreased $2.3 million, or 3.6%, compared to 2013. The decrease was primarily related to a decrease in expenses related to the Corporation's defined benefit retirement plans(down $4.6 million). The Corporation recognized a combined net periodic pension benefit of $1.8 million on its defined benefit retirement plans during 2014 compared to a combined net periodic pension expense of $2.8 million during 2013. This decrease was partly offset by increases in payroll taxes (up $1.1 million), medical insurance expense (up $834 thousand) and expenses related to the Corporation’s 401(k) and profit sharing plans (up $247 thousand).
Employee benefits expense for 2013 increased $4.8 million, or 8.3%, compared to 2012. The increase during 2013 was primarily related to increases in expenses related to the Corporation’s 401(k) and profit sharing plans (up $690 thousand and $2.1 million, respectively), payroll taxes (up $1.4 million) and medical insurance expense (up $738 thousand) partly offset by a decrease in expenses related to the Corporation’s defined benefit retirement plans (down $286 thousand).
The Corporation’s defined benefit retirement and restoration plans were frozen effective as of December 31, 2001 and were replaced by the profit sharing plan. Management believes these actions help reduce the volatility in retirement plan expense. However, the Corporation still has funding obligations related to the defined benefit and restoration plans and could recognize retirement expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. As stated above, the Corporation recognized a net benefit related to the defined benefit retirement and restoration plans totaling $1.8 million in 2014 compared to net expense of $2.8 million in 2013 and a net expense of $3.1 million in 2012. Future expense/benefits related to these plans is dependent upon a variety of factors, including the actual return on plan assets.
For additional information related to the Corporation’s employee benefit plans, see Note 12 - Employee Benefit Plans in the accompanying notes to consolidated financial statements included elsewhere in this report.
Net Occupancy. Net occupancy expense for 2014 increased $5.3 million, or 10.5%, compared to 2013. The increase was primarily related to increases in lease expense (up $3.4 million), repairs and maintenance expense (up $1.5 million) and building depreciation (up $356 thousand). The increases in these items were partly related to new leases, increased rental rates and the additional facilities added in connection with the acquisition of WNB.
Net occupancy expense for 2013 increased $1.5 million, or 3.0%, compared to 2012. The increase was primarily related to increases in lease expense (up $1.5 million), a decrease in rental income (down $410 thousand), an increase in depreciation on leasehold improvements (up $383 thousand) and a decrease in parking garage income (down $288 thousand). These items were partly offset by a decrease in legal and other professional services expense (down $207 thousand), building depreciation (down $199 thousand) and utilities expense (down $195 thousand), among other things.
Furniture and Equipment. Furniture and equipment expense for 2014 increased $3.6 million, or 6.2%, compared to 2013. The increase was primarily related to increases in software maintenance (up $2.7 million), furniture and fixtures depreciation (up $768 thousand) and service contracts expense (up $309 thousand).
Furniture and equipment expense for 2013 increased $3.2 million, or 5.7%, compared to 2012. The increase was primarily related to increases in software maintenance (up $1.1 million), software amortization (up $771 thousand), repairs expense (up $455 thousand), furniture and fixtures depreciation (up $420 thousand) and equipment rental expense (up $312 thousand).
45
Deposit Insurance. Deposit insurance expense totaled $13.2 million in 2014 compared to $11.7 million in 2013 and $11.1 million in 2012. The increase in deposit insurance expense during 2014 was primarily related to an increase in assets. The increase in deposit insurance expense during 2013 compared to 2012 was primarily related to an increase in assets, partly offset by the impact of a decrease in the assessment rate.
Intangible Amortization. Intangible amortization is primarily related to core deposit intangibles and, to a lesser extent, intangibles related to customer relationships and non-compete agreements. Intangible amortization totaled $3.5 million in 2014 compared to $3.1 million in 2013 and $3.9 million in 2012. The increase in intangible amortization during 2014 compared to 2013 was impacted by the additional amortization related to intangible assets recorded in connection with the acquisition of the Kolkhorst Insurance Agency, Inc. during the fourth quarter of 2013 and the core deposit intangible recorded in connection with the acquisition of WNB during the second quarter of 2014. The impact of this additional amortization was partly offset by the completion of amortization of certain previously recognized intangible assets as well as a reduction in the annual amortization rate of certain previously recognized intangible assets as the Corporation uses an accelerated amortization approach which results in higher amortization rates during the earlier years of the useful lives on intangible assets. The decrease in amortization expense during 2013 compared to 2012 was primarily the result of the completion of amortization of certain intangible assets, as well as a reduction in the annual amortization rate of certain intangible assets. The decreases in amortization were partly offset by the additional amortization related to intangible assets recorded in connection with the acquisition Kolkhorst Insurance Agency, Inc. during the fourth quarter of 2013. See Note 6 - Goodwill and Other Intangible Assets in the accompanying notes to consolidated financial statements included elsewhere in this report.
Other Non-Interest Expense. Other non-interest expense for 2014 increased $15.6 million, or 10.2%, compared to 2013. The increase was impacted by expenses related to the acquisition of WNB during the second quarter of 2014. See Note 2 - Mergers and Acquisitions in the accompanying notes to consolidated financial statements included elsewhere in this report. Acquisition related expenses included in other non-interest expenses totaled $7.1 million during 2014. Such amounts included $3.5 million in professional services expenses, $1.3 million in severance and $2.3 million in various other expenses. Additionally, during 2013 the Corporation wrote down certain land and other assets totaling $7.2 million. Approximately $6.2 million of this amount was related to the write-down of certain long-term bank-owned property in downtown San Antonio that was made available for sale. Excluding the aforementioned acquisition related expenses during 2014 and the write downs in 2013, other non-interest expense for 2014 effectively increased $17.1 million, or 11.9%. The effective increase during 2014 compared to 2013 was partly related to increases in check card expense (up $4.2 million), sundry and other miscellaneous expenses (up $3.3 million), advertising/promotions expense (up $2.7 million), amortization of net deferred cost related to loan commitments (up $1.9 million), guard services expense (up $842 thousand) and travel, meals and entertainment expense (up $787 thousand), among other things, partly offset by a decrease in professional services expense (down $976 thousand), among other things. During 2014, sundry and other miscellaneous expenses included an accrual of $2.2 million related to a settlement.
Other non-interest expense for 2013 increased $12.6 million, or 9.0%, compared to 2012. The increase during 2013 was primarily related to the aforementioned write-down of certain land and other assets totaling $7.2 million during the first quarter of 2013. Additionally, other components of other non-interest expense with significant increases during 2013 included professional services expense (up $3.8 million), ATM expense (up $3.4 million), check card expense (up $1.6 million) and travel, meals and entertainment expense (up $522 thousand). The increases in the aforementioned items were partly offset by decreases in sundry losses from various miscellaneous items (down $1.0 million), advertising/promotions/public relations expense (down $962 thousand), amortization of net deferred costs related to loan commitments (down $665 thousand) and regulatory examination fees (down $373 thousand). In 2013, professional services expense included $1.3 million and travel, meals and entertainment expense included $130 thousand in costs related to the then pending acquisition of WNB Bancshares. The increase in ATM expense was related to a branding arrangement entered into in 2012 to be the exclusive cash-machine provider for CST Brands, Inc. Corner Stores in Texas that more than doubled the number of ATM machines the Corporation operated. Advertising/promotions expenses were higher in 2012 in part due to an expanded marketing campaign that began in 2011.
46
Results of Segment Operations
The Corporation’s operations are managed along two operating segments: Banking and Frost Wealth Advisors. A description of each business and the methodologies used to measure financial performance is described in Note 19 - Operating Segments in the accompanying notes to consolidated financial statements included elsewhere in this report. Net income (loss) by operating segment is presented below:
2014 | 2013 | 2012 | |||||||||
Banking | $ | 259,457 | $ | 226,783 | $ | 229,312 | |||||
Frost Wealth Advisors | 21,232 | 15,653 | 14,198 | ||||||||
Non-Banks | (2,712 | ) | (4,570 | ) | (5,558 | ) | |||||
Consolidated net income | $ | 277,977 | $ | 237,866 | $ | 237,952 | |||||
Banking
Net income for 2014 increased $32.7 million, or 14.4%, compared to 2013. The increase was primarily the result of a $62.2 million increase in net interest income, a $4.3 million decrease in the provision for loan losses and a $3.1 million increase in non-interest income partly offset by a $35.9 million increase in non-interest expense and a $1.1 million increase in income tax expense. Net income for 2013 decreased $2.5 million, or 1.1%, compared to 2012. The decrease was primarily the result of a $28.6 million increase in non-interest expense and a $10.5 million increase in the provision for loan losses partly offset by a $18.3 million decrease in income tax expense, a $16.0 million increase in net interest income and a $2.3 million increase in non-interest income.
Net interest income for 2014 increased $62.2 million, or 10.0%, compared to 2013 while net interest income for 2013 increased $16.0 million, or 2.6%, compared to 2012. The increases were primarily related to increases in the average volume of interest-earning assets. The increase in 2013 compared to 2012 was partly limited by a decrease in the net interest margin. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
The provision for loan losses for 2014 totaled $16.3 million compared to $20.6 million in 2013 and $10.1 million in 2012. See the analysis of the provision for loan losses included in the section captioned “Allowance for Loan Losses” included elsewhere in this discussion.
Non-interest income for 2014 increased $3.1 million, or 1.6%, compared to 2013. The increase was primarily related to increases in other charges, commissions and fees, insurance commissions and fees, interchange and debit card transaction fees and service charges on deposit accounts partly offset by decreases in other non-interest income and the net gain on securities transactions. The increase in other charges, commissions and fees was primarily related to increases in wire transfer fees, investment banking and capital markets fees related to advisory services, loan processing fees and unused balance fees on loan commitments partly offset by decreases in other service charges and human resources consulting fee income. The increase in insurance commissions and fees was primarily related to increases in commercial lines property and casualty commissions resulting from new business, the impact of the acquisition of Kolkhorst Insurance Agency during the fourth quarter of 2013 and, to a lesser extent, higher rates, partly offset by decreases in contingent commissions and employee benefit commissions and fees. The increase in interchange and debit card transaction fees was primarily due to an increase in income from check card usage and an increase in income from ATM service fees partly offset by a decrease in point of sale income from PIN-based debit card transactions. The increase in service charges on deposit accounts was primarily due to an increase in service charges on commercial accounts partly offset by decreases in overdraft/insufficient funds charges on consumer accounts and service charges on consumer accounts. The decrease in other non-interest income was primarily related to a non-recurring gain realized on the sale of a building and parking garage during 2013. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest income for 2013 increased $2.3 million, or 1.2%, compared to 2012. The increase was primarily due to increases in other non-interest income, insurance commissions and fees and other charges, commissions and fees partly offset by a decrease in the net gain on securities transactions and a decrease in service charges on deposits. The increase in other non-interest income was primarily related to a gain realized on the sale of a building and parking garage. The increase in insurance commissions and fees was primarily due to increased commission income in large part due to an increase in employee benefit commissions and fees and, to a lesser extent, increases in commercial lines and personal lines property and casualty commissions resulting from normal variation in the market demand for
47
insurance products and rate increases. The decrease in service charges on deposit accounts was mostly due to a decrease in overdraft/insufficient funds charges on consumer accounts and a decrease in service charges on commercial accounts. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2014 increased $35.9 million, or 7.0%, compared to 2013. The increase was primarily due to increases in salaries and wages, other non-interest expense, net occupancy, furniture and equipment expense and deposit insurance expense partly offset by a decrease in employee benefits expense. The increase in salaries and wages was primarily related to an increase in the number of employees (partly related to the acquisition of WNB), normal annual merit and market increases, increased overtime and increased stock-based compensation expense. The increase in other non-interest expense was partly related to increases in check card expense; sundry and other miscellaneous expenses; advertising/promotion expense; amortization of net deferred cost related to loan commitments; guard expense; and travel, meals and entertainment expense, among other things. The increase in net occupancy expense was primarily related to increases in lease expense, repairs and maintenance expense and building depreciation. Net occupancy expense was also partly impacted by the additional facilities added in connection with the acquisition of WNB during the second quarter of 2014. The increase in furniture and equipment expense was primarily related to increases in software maintenance, furniture and fixtures depreciation and service contracts expense. See the analysis of these items included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Non-interest expense for 2013 increased $28.6 million, or 5.9%, compared to 2012. The increase during 2013 was primarily due to increases in salaries and wages and employee benefits, other non-interest expense, furniture and equipment expense and net occupancy expense. The increase in salaries and wages was primarily related to normal annual merit and market increases, increased commissions related to higher insurance revenues and increased incentive compensation partly offset by a decrease in stock-based compensation expense and an increase in cost deferrals related to lending activity. The increase in employee benefits expense was primarily related to increases in expenses related to the Corporation's 401(k) and profit sharing plans, payroll taxes and medical insurance expense. The increase in other non-interest expense during 2013 was primarily related to the write-down of certain land and other assets during the first quarter of 2013, the majority of which was related to the write-down of certain long-term bank-owned property in downtown San Antonio that was made available for sale. Other non-interest expense during 2013 was also impacted by increases in professional services expense, ATM expense and overhead cost allocations, among other things. The increase in furniture and equipment expense was primarily due to increases in software maintenance, software amortization, repairs expense, furniture and fixtures depreciation and equipment rental expense. The increase in net occupancy was primarily related to increases in lease expense, a decrease in rental income, an increase in depreciation on leasehold improvements and a decrease in parking garage income. See the analysis of these items included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Income tax expense for 2014 increased $1.1 million, or 2.1%, compared to 2013. The increase was related to an increase in pre-tax net income partly offset by a decrease in the effective tax rate. Income tax expense for 2013 decreased $18.3 million, or 26.4%, compared to 2012. The decrease was related to a decrease in pre-tax net income combined with a decrease in the effective tax rate. See the section captioned “Income Taxes” included elsewhere in this discussion.
Frost Insurance Agency, which is included in the Banking operating segment, had gross commission revenues of $45.8 million during 2014 compared to $43.8 million during 2013 and $40.6 million in 2012. Insurance commission revenues increased $2.0 million, or 4.6%, during 2014 compared to 2013 and increased $3.2 million, or 7.9%, during 2013 compared to 2012. See the analysis of insurance commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion. Frost Insurance Agency also had consulting revenues totaling $1.0 million during 2014, $1.5 million during 2013 and $1.7 million during 2012. Consulting revenues are primarily related to human resources consulting services and are reported as a component of other charges, commissions and fees.
Frost Wealth Advisors
Net income for 2014 increased $5.6 million, or 35.6%, compared to 2013. The increase was primarily due to a $14.5 million increase in non-interest income partly offset by a $6.2 million increase in non-interest expense and a $2.9 million increase in income tax expense. Net income for 2013 increased $1.5 million, or 10.2%, compared to 2012. The increase was primarily due to a $11.2 million increase in non-interest income partly offset by a $7.4 million increase in non-interest expense, a $1.4 million decrease in net interest income and a $917 thousand increase in income tax expense.
48
Net interest income for 2014 increased $148 thousand, or 2.2%, compared to 2013. The increase was due to an increase in the average volume of funds provided due to an increase in the average volume of Frost Wealth Advisor’s repurchase agreements. Net interest income for 2013 decreased $1.4 million, or 17.8%, compared to 2012. The decrease was partly due to a decrease in the funds transfer price received for providing funds.
Non-interest income for 2014 increased $14.5 million, or 13.5%, compared to 2013. The increase was primarily related to an increase in trust and investment management fees. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment fees are the most significant component of trust and investment management fees, making up approximately 75%, 76% and 74% of total trust and investment management fees in 2014, 2013 and 2012, respectively. Investment and other custodial account fees are generally based on the market value of assets within a trust account. Volatility in the equity and bond markets impacts the market value of trust assets and the related investment fees. The increase in trust and investment management fee income during 2014 was primarily the result of an increase in investment fees, oil and gas fees, estate fees and real estate fees. The increase in investment fees was primarily due to higher average equity valuations during 2014, business development efforts and a change in the fee schedule beginning in the fourth quarter of 2013. See the analysis of trust and investment management fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest income for 2013 increased $11.2 million, or 11.6%, compared to 2012. The increase was primarily due to increases in trust and investment management fees and increases in other charges, commissions and fees. The increase in trust and investment management fee income was primarily the result of an increase in investment fees, oil and gas trust management fees and securities lending income. The increase in other charges, commissions and fees was primarily due to an increase in income related to the sale of annuities and mutual funds. See the analysis of trust and investment management fees and other charges, commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2014 increased $6.2 million, or 6.9%, compared to 2013. The increase was primarily due to increases in other non-interest expense (up $4.4 million), and salaries and wages (up $1.6 million). The increase in other non-interest expense was related to increases in various miscellaneous categories of expense and overhead cost allocations. The increase in salaries and wages were primarily related to normal annual merit and market increases.
Non-interest expense for 2013 increased $7.4 million, or 8.9%, compared to 2012. The increase was primarily due to an increase in salaries and wages (up $4.3 million), other non-interest expense (up $2.2 million) and employee benefits (up $752 thousand). The increases in salaries and wages were primarily related to normal annual merit and market increases. The increase in other non-interest expense was related to an increase in professional services expense as well as increases in various miscellaneous categories of expense and overhead cost allocation. The increase in employee benefits was related to increased payroll taxes, 401(k) and profit sharing plan expenses and medical insurance expense.
Non-Banks
The Non-Banks operating segment had a net loss of $2.7 million for 2014 compared to a net loss of $4.6 million in 2013. The decrease in net loss was primarily due to a $4.0 million decrease in net interest expense partly offset by a $1.1 million decrease in income tax benefit and a $729 thousand increase in non-interest expense. The decrease in net interest expense was primarily related to a decrease in the interest rate paid on the Corporation's junior subordinated deferrable interest debentures as a result of the termination of an interest rate swap on the debentures in December of 2013. See Note 9 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements included elsewhere in this report for additional information related to the interest rate swap. The decrease in the income tax benefit was primarily due to a decrease in the pre-tax net loss. The increase in non-interest expense was primarily related to expenses associated with the acquisition of WNB which included approximately $3.0 million, primarily related to professional services, that were included in the non-banks segment. (See Note 2 - Mergers and Acquisitions).
The Non-Banks segment had a net loss of $4.6 million in 2013, decreasing $988 thousand, or 17.8%, compared to $5.6 million in 2012. The decrease in the net loss during 2013 was primarily due to a decrease in net interest expense (down $1.1 million), an increase in non-interest income (up $522 thousand) and an increase in the net income tax benefit (up $170 thousand), partly offset by an $822 thousand increase in non-interest expense. The decrease in net interest expense was related to a decrease in the interest rate paid on the Corporation’s $100 million fixed-to-floating rate subordinated notes, which changed to a floating interest rate during the first quarter of 2012. The increase in non-interest income was primarily related to increased mineral interest income related to bonus, rental and shut-in payments and oil and gas royalties received from severed mineral interests on property owned by Main Plaza Corporation, a
49
wholly-owned non-banking subsidiary of the Corporation. The increase in non-interest expense was primarily related to an increase in professional services expense which included $1.3 million in costs incurred during the third and fourth quarters of 2013 associated with the then pending acquisition of WNB.
Income Taxes
The Corporation recognized income tax expense of $58.0 million, for an effective tax rate of 17.3%, in 2014 compared to $53.0 million, for an effective tax rate of 18.2%, in 2013 and $70.5 million, for an effective rate of 22.9%, in 2012. The effective income tax rates differed from the U.S. statutory rate of 35% during the comparable periods primarily due to the effect of tax-exempt income from loans, securities and life insurance policies. The decline in the effective tax rate since 2012 is partly related to an increase in the relative proportion of tax-exempt income as the Corporation purchased additional tax-exempt municipal securities.
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of the Corporation’s funding sources and the assets in which those funds are invested as a percentage of the Corporation’s average total assets for the period indicated. Average assets totaled $25.8 billion in 2014 compared to $22.8 billion in 2013 and $20.8 billion in 2012.
2014 | 2013 | 2012 | ||||||
Sources of Funds: | ||||||||
Deposits: | ||||||||
Non-interest-bearing | 35.4 | % | 33.6 | % | 33.7 | % | ||
Interest-bearing | 50.2 | 51.0 | 49.3 | |||||
Federal funds purchased and repurchase agreements | 2.2 | 2.4 | 2.9 | |||||
Long-term debt and other borrowings | 0.9 | 1.0 | 1.1 | |||||
Other non-interest-bearing liabilities | 0.8 | 1.2 | 1.6 | |||||
Equity capital | 10.5 | 10.8 | 11.4 | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
Uses of Funds: | ||||||||
Loans | 40.0 | % | 40.6 | % | 40.6 | % | ||
Securities | 36.4 | 39.1 | 42.9 | |||||
Federal funds sold, resell agreements and interest-bearing deposits | 16.3 | 12.6 | 7.8 | |||||
Other non-interest-earning assets | 7.3 | 7.7 | 8.7 | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
Deposits continue to be the Corporation’s primary source of funding. Average deposits increased $2.8 billion, or 14.5%, in 2014 compared to 2013 and $2.0 billion, or 11.4% in 2013 compared to 2012. Average deposits in 2014 were impacted by the acquisition of $1.6 billion in deposits in connection with the acquisition of WNB during the second quarter of 2014. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining the Corporation’s relatively low cost of funds. Average non-interest-bearing deposits totaled 41.4% of total average deposits in 2014 compared to 39.7% in 2013, and 40.6% in 2012. The Dodd-Frank Act repealed the federal prohibitions on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts beginning July 21, 2011. To date, the Corporation has not experienced any significant additional interest costs as a result of the repeal; however, the Corporation may begin to incur interest costs associated with certain demand deposits in the future as market conditions warrant, in which case, the relative proportion of non-interest-bearing deposits to total deposits would be expected to decrease.
The Corporation primarily invests funds in loans and securities. Loans continue to be a large component of the Corporation’s mix of invested assets. Average loans increased $1.1 billion, or 11.6%, in 2014 compared to 2013 and increased $772.8 million, or 9.1% in 2013 compared to 2012. Average securities increased $474.7 million, or 5.3%, in 2014 compared to 2013 and increased $49.5 million, or 0.6%, in 2013 compared to 2012. Average federal funds sold, resell agreements and interest-bearing deposits increased $1.3 billion, or 46.8%, in 2014 compared to 2013 and increased $1.3 billion, or 77.6%, in 2013 compared to 2012. The Corporation acquired cash and cash equivalents totaling $879.7 million, loans totaling $670.6 million and securities totaling $154.2 million in connection with the acquisition of WNB during the second quarter of 2014.
50
Loans
Year-end loans were as follows:
2014 | Percentage of Total | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||
Commercial and industrial: | ||||||||||||||||||||||
Commercial | $ | 5,429,206 | 49.4 | % | $ | 4,587,499 | $ | 4,550,077 | $ | 3,723,455 | $ | 3,602,215 | ||||||||||
Leases | 338,537 | 3.1 | 319,577 | 278,535 | 193,412 | 186,443 | ||||||||||||||||
Total commercial and industrial | 5,767,743 | 52.5 | 4,907,076 | 4,828,612 | 3,916,867 | 3,788,658 | ||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||
Commercial mortgages | 3,080,202 | 28.0 | 2,800,760 | 2,495,481 | 2,383,479 | 2,374,542 | ||||||||||||||||
Construction | 629,988 | 5.7 | 426,639 | 608,306 | 434,870 | 593,273 | ||||||||||||||||
Land | 291,907 | 2.7 | 239,937 | 216,008 | 202,478 | 234,952 | ||||||||||||||||
Total commercial real estate | 4,002,097 | 36.4 | 3,467,336 | 3,319,795 | 3,020,827 | 3,202,767 | ||||||||||||||||
Consumer real estate: | ||||||||||||||||||||||
Home equity loans | 342,725 | 3.1 | 329,853 | 310,675 | 282,244 | 275,806 | ||||||||||||||||
Home equity lines of credit | 220,128 | 2.0 | 195,132 | 186,522 | 191,960 | 186,465 | ||||||||||||||||
Other | 286,198 | 2.6 | 283,219 | 280,150 | 288,605 | 335,993 | ||||||||||||||||
Total consumer real estate | 849,051 | 7.7 | 808,204 | 777,347 | 762,809 | 798,264 | ||||||||||||||||
Total real estate | 4,851,148 | 44.1 | 4,275,540 | 4,097,142 | 3,783,636 | 4,001,031 | ||||||||||||||||
Consumer and other: | ||||||||||||||||||||||
Consumer installment | 385,479 | 3.5 | 350,827 | 311,310 | 301,518 | 319,384 | ||||||||||||||||
Other | 8,122 | 0.1 | 7,289 | 8,435 | 11,018 | 28,234 | ||||||||||||||||
Total consumer and other | 393,601 | 3.6 | 358,116 | 319,745 | 312,536 | 347,618 | ||||||||||||||||
Unearned discounts | (24,957 | ) | (0.2 | ) | (25,032 | ) | (21,651 | ) | (17,910 | ) | (20,287 | ) | ||||||||||
Total | $ | 10,987,535 | 100.0 | % | $ | 9,515,700 | $ | 9,223,848 | $ | 7,995,129 | $ | 8,117,020 | ||||||||||
Overview. Year-end total loans increased $1.5 billion, or 15.5%, during 2014 compared to 2013, increased $291.9 million, or 3.2% during 2013 compared to 2012, increased $1.2 billion, or 15.4% during 2012 compared to 2011 and decreased $121.9 million, or 1.5% during 2011 compared to 2010. The Corporation acquired $670.6 million of loans in connection with the acquisition of WNB during the second quarter of 2014.
The majority of the Corporation’s loan portfolio is comprised of commercial and industrial loans and real estate loans. Commercial and industrial loans made up 52.5% and 51.6% of total loans at December 31, 2014 and 2013 while real estate loans made up 44.1% and 44.9% of total loans at December 31, 2014 and 2013. Real estate loans include both commercial and consumer balances.
Loan Origination/Risk Management. The Corporation has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. See Note 4 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report for further details of the Corporation’s policies and procedures related to loan origination and risk management.
Commercial and Industrial Loans. Commercial and industrial loans increased $860.7 million, or 17.5%, during 2014 compared to 2013 and $78.5 million, or 1.6%, from in 2013 compared to 2012. At December 31, 2012, commercial and industrial loans included $95.3 million related to an overdraft by a correspondent bank customer. The overdraft cleared subsequent to year-end. Excluding the effect of this overdraft, commercial and industrial loans increased $173.8 million, or 3.6%, in 2013 compared to 2012. The Corporation acquired approximately $437.0 million of commercial and industrial loans in connection with the acquisition of WNB. This amount included approximately $319.1 million in energy-related loans, which was partly responsible for the increased concentration of such loans as shown in the table below in the section captioned “Industry Concentrations.” The Corporation’s commercial and industrial loans are
51
a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with the Corporation’s loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits (“SNCs”), which are discussed in more detail below.
Industry Concentrations. As of December 31, 2014 and 2013, other than energy loans, there were no concentrations of loans within any single industry in excess of 10% of total loans, as segregated by Standard Industrial Classification code (“SIC code”). The SIC code system is a federally designed standard industrial numbering system used by the Corporation to categorize loans by the borrower’s type of business. The following table summarizes the industry concentrations of the Corporation’s loan portfolio, as segregated by SIC code. Industry concentrations are stated as a percentage of year-end total loans as of December 31, 2014 and 2013 are presented below:
2014 | 2013 | ||||
Industry concentrations: | |||||
Energy | 16.1 | % | 11.7 | % | |
Medical services | 5.0 | 5.7 | |||
Public finance | 5.0 | 5.6 | |||
Manufacturing, other | 3.8 | 3.2 | |||
General and specific trade contractors | 3.5 | 2.7 | |||
Services | 2.7 | 2.8 | |||
Religion | 2.5 | 2.9 | |||
Legal services | 2.2 | 2.6 | |||
Transportation | 2.1 | 2.6 | |||
Automobile dealers | 2.1 | 2.3 | |||
Insurance | 2.1 | 2.1 | |||
All other (36 categories in 2014 and 2013) | 52.9 | 55.8 | |||
Total loans | 100.0 | % | 100.0 | % | |
The Corporation’s largest concentration in any single industry is in energy. Year-end energy loans were as follows:
2014 | 2013 | ||||||
Energy loans: | |||||||
Production | $ | 1,067,971 | $ | 616,893 | |||
Service | 319,122 | 236,766 | |||||
Private client | 214,631 | 192,197 | |||||
Transportation | 85,508 | 23,281 | |||||
Manufacturing | 76,687 | 31,507 | |||||
Refining | 7,439 | 5,303 | |||||
Traders | 2,587 | 9,462 | |||||
Total energy loans | $ | 1,773,945 | $ | 1,115,409 | |||
Large Credit Relationships. The market areas served by the Corporation include three of the top ten most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, the Corporation originates and maintains large credit relationships with numerous commercial customers in the ordinary course of business. The Corporation considers large credit relationships to be those with commitments equal to or in excess of $10.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $10.0 million. In addition to the Corporation’s normal policies and procedures related to the origination of large credits, the Corporation’s Central Credit Committee (CCC) must approve all new and renewed credit facilities which are part of large credit relationships. The CCC meets regularly and reviews large credit relationship activity and discusses the current pipeline, among other things.
52
The following table provides additional information on the Corporation’s large credit relationships outstanding at year-end.
2014 | 2013 | ||||||||||||||||||
Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | ||||||||||||||||
Committed | Outstanding | Committed | Outstanding | ||||||||||||||||
Committed amount: | |||||||||||||||||||
$20.0 million and greater | 207 | $ | 8,256,802 | $ | 4,183,110 | 178 | $ | 6,859,052 | $ | 3,283,355 | |||||||||
$10.0 million to $19.9 million | 180 | 2,528,186 | 1,483,055 | 165 | 2,267,864 | 1,307,519 | |||||||||||||
The average commitment per large credit relationship in excess of $20.0 million totaled $39.9 million at December 31, 2014 and $38.5 million at December 31, 2013. The average outstanding balance per large credit relationship with a commitment in excess of $20.0 million totaled $20.2 million at December 31, 2014 and $18.4 million at December 31, 2013. The average commitment per large credit relationship between $10.0 million and $19.9 million totaled $14.0 million at December 31, 2014 and $13.7 million at December 31, 2013. The average outstanding balance per large credit relationship with a commitment between $10 million and $19.9 million totaled $8.2 million at December 31, 2014 and $7.9 million at December 31, 2013.
Purchased Shared National Credits. Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than the Corporation’s originated portfolio. The Corporation’s purchased SNC portfolio totaled $738.2 million at December 31, 2014 increasing $152.0 million, or 25.9%, from $586.2 million at December 31, 2013. At December 31, 2014, 63.8% of outstanding purchased SNCs were related to the energy industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the commercial and industrial portfolio, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of the Corporation’s customers. As a matter of policy, the Corporation generally only participates in SNCs for companies headquartered in or which have significant operations within the Corporation’s market areas. In addition, the Corporation must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes. The following table provides additional information about certain credits within the Corporation’s purchased SNCs portfolio as of year-end.
2014 | 2013 | ||||||||||||||||||
Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | ||||||||||||||||
Committed | Outstanding | Committed | Outstanding | ||||||||||||||||
Purchased shared national credits: | |||||||||||||||||||
$20.0 million and greater | 48 | $ | 1,622,974 | $ | 619,418 | 40 | $ | 1,329,601 | $ | 451,306 | |||||||||
$10.0 million to $19.9 million | 12 | 182,620 | 93,775 | 15 | 224,354 | 114,297 | |||||||||||||
Real Estate Loans. Real estate loans totaled $4.9 billion at December 31, 2014 increasing $575.6 million, or 13.5%, compared to $4.3 billion at December 31, 2013. The Corporation acquired approximately $227.9 million of real estate loans (including approximately $135.4 million of commercial real estate, approximately $73.2 million of real estate construction and approximately $19.3 million of consumer real estate) in connection with the acquisition of WNB. Real estate loans include both commercial and consumer balances. Commercial real estate loans totaled $4.0 billion, or 82.5% of total real estate loans, at December 31, 2014 and $3.5 billion, or 81.1% of total real estate loans, at December 31, 2013. The majority of this portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. The Corporation’s primary focus for the commercial real estate portfolio has been growth in loans secured by owner-occupied properties. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan.
53
The following tables summarize the Corporation’s commercial real estate loan portfolio, as segregated by (i) the type of property securing the credit and (ii) the geographic region in which the loans were originated. Property type concentrations are stated as a percentage of year-end total commercial real estate loans as of December 31, 2014 and 2013:
2014 | 2013 | ||||
Property type: | |||||
Office building | 17.1 | % | 17.1 | % | |
Office/warehouse | 16.4 | 15.2 | |||
Non-farm/non-residential | 8.8 | 7.4 | |||
Medical offices and services | 7.3 | 9.2 | |||
Religious | 6.4 | 7.6 | |||
Multifamily | 6.0 | 6.8 | |||
1-4 Family | 5.3 | 4.9 | |||
Retail | 5.2 | 4.6 | |||
All other | 27.5 | 27.2 | |||
Total commercial real estate loans | 100.0 | % | 100.0 | % | |
Geographic region: | |||||
San Antonio | 26.0 | % | 24.7 | % | |
Fort Worth | 20.7 | 23.9 | |||
Houston | 17.9 | 19.3 | |||
Dallas | 13.2 | 12.5 | |||
Austin | 9.3 | 10.0 | |||
Rio Grande Valley | 4.9 | 5.6 | |||
Permian Basin | 4.8 | — | |||
Corpus Christi | 3.2 | 4.0 | |||
Total commercial real estate loans | 100.0 | % | 100.0 | % | |
Consumer Loans. The consumer loan portfolio, including all consumer real estate, increased $75.5 million, or 6.5%, from December 31, 2013. As the following table illustrates, the consumer loan portfolio has two distinct segments, including consumer real estate and consumer installment.
2014 | 2013 | ||||||
Consumer real estate: | |||||||
Home equity loans | $ | 342,725 | $ | 329,853 | |||
Home equity lines of credit | 220,128 | 195,132 | |||||
Other | 286,198 | 283,219 | |||||
Total consumer real estate | 849,051 | 808,204 | |||||
Consumer installment | 385,479 | 350,827 | |||||
Total consumer loans | $ | 1,234,530 | $ | 1,159,031 | |||
Consumer real estate loans, increased $40.8 million, or 5.1%, from December 31, 2013. Combined, home equity loans and lines of credit made up 66.3% and 65.0% of the consumer real estate loan total at December 31, 2014 and 2013, respectively. The Corporation offers home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. In general, the Corporation does not originate 1-4 family mortgage loans; however, from time to time, the Corporation may invest in such loans to meet the needs of its customers.
The consumer installment loan portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Foreign Loans. The Corporation makes U.S. dollar-denominated loans and commitments to borrowers in Mexico. The outstanding balance of these loans and the unfunded amounts available under these commitments were not significant at December 31, 2014 or 2013.
54
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of the Corporation’s commercial and industrial loans (excluding leases), real estate construction loans and commercial real estate loans at December 31, 2014. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index such as the prime rate or LIBOR.
Due in One Year or Less | After One, but Within Five Years | After Five Years | Total | ||||||||||||
Commercial and industrial | $ | 2,669,919 | $ | 2,258,621 | $ | 500,666 | $ | 5,429,206 | |||||||
Real estate construction | 159,264 | 317,925 | 152,799 | 629,988 | |||||||||||
Commercial real estate | 525,127 | 1,567,545 | 1,279,437 | 3,372,109 | |||||||||||
Total | $ | 3,354,310 | $ | 4,144,091 | $ | 1,932,902 | $ | 9,431,303 | |||||||
Loans with fixed interest rates | $ | 1,137,840 | $ | 1,131,542 | $ | 895,399 | $ | 3,164,781 | |||||||
Loans with floating interest rates | 2,216,470 | 3,012,549 | 1,037,503 | 6,266,522 | |||||||||||
Total | $ | 3,354,310 | $ | 4,144,091 | $ | 1,932,902 | $ | 9,431,303 | |||||||
The Corporation generally structures commercial loans with shorter-term maturities in order to match the Corporation’s funding sources and to enable the Corporation to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time and in the ordinary course of business, the Corporation will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet the Corporation’s normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, the Corporation may require a principal reduction, adjust the rate of interest and/or modify the structure and other terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, the Corporation does not generally grant concessions, and, except for those reported in Note 4 - Loans, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled debt restructurings pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
55
Non-Performing Assets and Potential Problem Loans
Non-Performing Assets. Year-end non-performing assets and accruing past due loans were as follows:
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
Non-accrual loans: | |||||||||||||||||||
Commercial and industrial | $ | 34,744 | $ | 26,733 | $ | 46,308 | $ | 43,874 | $ | 60,408 | |||||||||
Real estate | 24,643 | 29,242 | 42,504 | 49,736 | 76,270 | ||||||||||||||
Consumer and other | 538 | 745 | 932 | 728 | 462 | ||||||||||||||
Total non-accrual loans | 59,925 | 56,720 | 89,744 | 94,338 | 137,140 | ||||||||||||||
Restructured loans | — | 1,137 | — | — | — | ||||||||||||||
Foreclosed assets: | |||||||||||||||||||
Real estate | 5,251 | 11,916 | 15,152 | 26,608 | 27,339 | ||||||||||||||
Other | — | — | 350 | — | 471 | ||||||||||||||
Total foreclosed assets | 5,251 | 11,916 | 15,502 | 26,608 | 27,810 | ||||||||||||||
Total non-performing assets | $ | 65,176 | $ | 69,773 | $ | 105,246 | $ | 120,946 | $ | 164,950 | |||||||||
Ratio of non-performing assets to: | |||||||||||||||||||
Total loans and foreclosed assets | 0.59 | % | 0.73 | % | 1.14 | % | 1.51 | % | 2.03 | % | |||||||||
Total assets | 0.23 | 0.29 | 0.46 | 0.60 | 0.94 | ||||||||||||||
Accruing past due loans: | |||||||||||||||||||
30 to 89 days past due | $ | 42,881 | $ | 31,297 | $ | 35,969 | $ | 42,463 | $ | 55,045 | |||||||||
90 or more days past due | 20,941 | 7,635 | 6,994 | 17,417 | 26,922 | ||||||||||||||
Total accruing past due loans | $ | 63,822 | $ | 38,932 | $ | 42,963 | $ | 59,880 | $ | 81,967 | |||||||||
Ratio of accruing past due loans to total loans: | |||||||||||||||||||
30 to 89 days past due | 0.39 | % | 0.33 | % | 0.39 | % | 0.53 | % | 0.68 | % | |||||||||
90 or more days past due | 0.19 | 0.08 | 0.08 | 0.22 | 0.33 | ||||||||||||||
Total accruing past due loans | 0.58 | % | 0.41 | % | 0.47 | % | 0.75 | % | 1.01 | % | |||||||||
Non-performing assets include non-accrual loans, trouble debt restructurings and foreclosed assets. Non-performing assets at December 31, 2014 decreased $4.6 million from December 31, 2013. While down in 2014 and 2013, in general, the level of non-performing assets in previous years was reflective of the weaker economic conditions which began in the latter part of 2008. Non-accrual commercial and industrial loans included one credit relationship in excess of $5 million totaling $15.5 million at December 31, 2014 and one credit relationships in excess of $5 million totaling $6.3 million at December 31, 2013. Non-accrual real estate loans primarily consist of land development, 1-4 family residential construction credit relationships and loans secured by office buildings and religious facilities. Non-accrual commercial real estate loans included one credit relationships in excess of $5 million totaling $5.6 million at December 31, 2014 and one credit relationship in excess of $5 million totaling $7.3 million at December 31, 2013. One credit relationship totaling $5.6 million at December 31, 2014 and $7.9 million at December 31, 2013 was included in both non-accrual commercial and industrial loans ($2.7 million at December 31, 2014 and $4.7 million at December 31, 2013) and non-accrual commercial real estate loans ($2.9 million at December 31, 2014 and $3.2 million at December 31, 2013).
Non-accrual commercial and industrial loans included three credit relationships in excess of $5 million totaling $27.8 million at December 31, 2012, two credit relationships in excess of $5 million totaling $17.3 million at December 31, 2011 and three credit relationships in excess of $5 million totaling $25.8 million at December 31, 2010. Non-accrual commercial real estate loans included two credit relationships in excess of $5 million totaling $18.2 million at December 31, 2012 and one credit relationship in excess of $5 million totaling $5.8 million at December 31, 2011. Approximately $15.0 million of the non-accrual commercial and industrial loans and $12.6 million of the non-accrual commercial real estate loans at December 31, 2012 pertained to the same customer. Non-accrual commercial and industrial and real estate loans also included $6.5 million to certain Mexican borrowers at December 31, 2010 primarily related to deterioration in the U.S. dollar exchange rate of the Mexican peso.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income
56
is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest.
Foreclosed assets represent property acquired as a result of borrower defaults on loans. Foreclosed assets are recorded at estimated fair value, less estimated selling costs, at the time of foreclosure. Write-downs occurring at foreclosure are charged against the allowance for loan losses. Regulatory guidelines require the Corporation to reevaluate the fair value of foreclosed assets on at least an annual basis. The Corporation’s policy is to comply with the regulatory guidelines. Write-downs are provided for subsequent declines in value and are included in other non-interest expense along with other expenses related to maintaining the properties. During 2014 and 2013, foreclosed assets, particularly among certain classes of property (primarily land), experienced significant deterioration in fair values as a result of the prevailing weaker economic conditions. Write-downs of foreclosed assets totaled $1.2 million and $895 thousand, during 2014 and 2013, respectively. During 2014, the Corporation recognized write-downs on12 different properties/relationships with the average write-down totaling $107 thousand and the largest individual write-down totaling $595 thousand. The weighted-average percentage write-down was 25.6%. During 2013, the Corporation recognized write-downs on 13 different properties/relationships with the average write-down totaling $69 thousand and the largest individual write-down totaling $490 thousand. The weighted-average percentage write-down was 18.0%. There were no significant concentrations of any properties, to which the aforementioned write-downs relate, in any single geographic region.
Potential problem loans consist of loans that are performing in accordance with contractual terms but for which management has concerns about the ability of an obligor to continue to comply with repayment terms because of the obligor’s potential operating or financial difficulties. Management monitors these loans closely and reviews their performance on a regular basis. At December 31, 2014 and 2013, the Corporation had $15.1 million and $13.8 million in loans of this type which are not included in any one of the non-accrual, restructured or 90 days past due loan categories. At December 31, 2014, potential problem loans consisted of six credit relationships. Of the total outstanding balance at December 31, 2014, 32.4% related to a general contractor, 28.7% related to two customers in the aviation industry, 18.5% related to a municipality and 10.8% related to a customer in commercial real estate/real estate development. Weakness in these borrowers’ operating performance has caused the Corporation to heighten the attention given to these credits.
Allowance For Loan Losses
The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The Corporation’s allowance for loan loss methodology includes allowance allocations calculated in accordance with ASC Topic 310, “Receivables” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies.” Accordingly, the methodology is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools and specific loss allocations, with adjustments for current events and conditions. The Corporation’s process for determining the appropriate level of the allowance for loan losses is designed to account for credit deterioration as it occurs. The provision for loan losses reflects loan quality trends, including the levels of and trends related to non-accrual loans, past due loans, potential problem loans, classified and criticized loans and net charge-offs or recoveries, among other factors. The provision for loan losses also reflects the totality of actions taken on all loans for a particular period. In other words, the amount of the provision reflects not only the necessary increases in the allowance for loan losses related to newly identified criticized loans, but it also reflects actions taken related to other loans including, among other things, any necessary increases or decreases in required allowances for specific loans or loan pools. See Note 4 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report for further details regarding the Corporation’s methodology for estimating the appropriate level of the allowance for loan losses.
57
The table below provides an allocation of the year-end allowance for loan losses by loan type; however, allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. Certain general valuation allowances were not allocated to specific loan portfolio segments and were included in unallocated allowances in years prior to 2014. See Note 4 - Loans for details of amounts allocated to specific portfolio segments.
2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||
Allowance for Loan Losses | Percentage of Loans in each Category to Total Loans | Allowance for Loan Losses | Percentage of Loans in each Category to Total Loans | Allowance for Loan Losses | Percentage of Loans in each Category to Total Loans | Allowance for Loan Losses | Percentage of Loans in each Category to Total Loans | Allowance for Loan Losses | Percentage of Loans in each Category to Total Loans | |||||||||||||||||||||||||
Commercial and industrial | $ | 59,192 | 52.5 | % | $ | 52,790 | 51.6 | % | $ | 54,164 | 52.3 | % | $ | 42,774 | 49.0 | % | $ | 57,789 | 46.7 | % | ||||||||||||||
Commercial real estate | 27,163 | 36.4 | 22,590 | 36.4 | 29,346 | 36.0 | 20,912 | 37.8 | 28,534 | 39.5 | ||||||||||||||||||||||||
Consumer real estate | 5,178 | 7.7 | 5,230 | 8.5 | 5,252 | 8.4 | 3,540 | 9.5 | 3,223 | 9.8 | ||||||||||||||||||||||||
Consumer and other | 8,009 | 3.4 | 5,010 | 3.5 | 3,507 | 3.3 | 12,635 | 3.7 | 11,974 | 4.0 | ||||||||||||||||||||||||
Unallocated | — | — | 6,818 | — | 12,184 | — | 30,286 | — | 24,796 | — | ||||||||||||||||||||||||
Total | $ | 99,542 | 100.0 | % | $ | 92,438 | 100.0 | % | $ | 104,453 | 100.0 | % | $ | 110,147 | 100.0 | % | $ | 126,316 | 100.0 | % | ||||||||||||||
The reserve allocated to commercial and industrial loans at December 31, 2014 increased $6.4 million compared to December 31, 2013. At December 31, 2014, the reserve allocated to commercial and industrial loans included reserves allocated for policy exceptions ($1.9 million), credit and collateral exceptions ($1.5 million) and general macroeconomic risk ($7.6 million) which were previously reported as components of unallocated reserves at December 31, 2013. Excluding the effect of these items, the reserve allocated to commercial and industrial loans at December 31, 2014 decreased $4.7 million compared to December 31, 2013. This decrease was primarily related to decreases in the distressed industries allocation and allocations for specific loans and an increase in the adjustment for recoveries partly offset by increases in historical valuation allowances and the environmental risk adjustment. The distressed industries allocation related to commercial and industrial loans decreased $4.7 million from $7.8 million at December 31, 2013 to $3.1 million at December 31, 2014. The decrease was primarily related to improvements in the weighted-average risk grades of certain segments of the contractors industry to a level below that of the weighted-average risk grade for all pass-grade loans within the overall loan portfolio segment. As a result, additional distressed industry allocations were no longer necessary for these segments of the contractors industry. Allocations for specific loans decreased $2.5 million from $4.1 million at December 31, 2013 to $1.6 million at December 31, 2014. The adjustment for recoveries increased $2.6 million from $3.6 million at December 31, 2013 to $6.2 million at December 31, 2014 primarily due to the higher level of recoveries experienced in 2014 relative to 2013. Historical valuation allowances increased $3.1 million from $29.3 million at December 31, 2013 to $32.4 million at December 31, 2014. The increase in historical valuation allowances was primarily due to an increase in the volume of non-classified commercial and industrial loans and increases in the historical loss allocation factors applied to certain categories of non-classified and classified commercial and industrial loans partly offset by a decrease in classified loans. The environmental risk adjustment increased $1.3 million from $5.5 million at December 31, 2013 to $6.8 million at December 31, 2014. Although the environmental risk adjustment factor decreased at December 31, 2014 compared to December 31, 2013, the dollar amount of the environmental risk adjustment increased as a result of the aforementioned increases in the base historical allowances to which the environmental risk adjustment factor is applied. Classified commercial and industrial loans (loans having a risk grade of 11, 12 or 13) totaled $95.0 million at December 31, 2014 compared to $120.2 million at December 31, 2013.
The reserve allocated to commercial real estate loans at December 31, 2014 increased $4.6 million compared to December 31, 2013. At December 31, 2014, the reserve allocated to commercial real estate loans included reserves allocated for policy exceptions ($875 thousand), credit and collateral exceptions ($681 thousand) and general macroeconomic risk ($3.5 million) which were previously reported as components of unallocated reserves at December 31, 2013. Excluding the effect of these items, the reserve allocated to commercial real estate loans at December 31, 2014 decreased $521 thousand compared to December 31, 2013. This decrease was primarily related to a decrease in allocations for specific loans, an increase in the adjustment for recoveries and a decrease in the distressed industries allocation mostly offset by increases in historical valuation allowances, the reserve allocated for highly
58
leveraged credit relationships and the reserve allocated for large credit relationships. Allocations for specific loans decreased $2.7 million from $2.8 million at December 31, 2013 to $67 thousand at December 31, 2014. The adjustment for recoveries increased $596 thousand from $1.2 million at December 31, 2013 to $1.8 million at December 31, 2014 primarily due to the higher level of recoveries experienced in 2014 relative to 2013. The distressed industries allocation related to commercial real estate loans decreased $381 thousand. As mentioned above, the decrease was primarily related to improvements in the weighted-average risk grades of certain segments of the contractors industry. Historical valuation allowances increased $1.6 million from $13.0 million at December 31, 2013 to $14.6 million at December 31, 2014 primarily due to an increase in the volume of pass grade commercial real estate loans. The reserve allocated for highly leveraged credit relationships and the reserve allocated for large credit relationships increased $728 thousand and $478 thousand, respectively, from December 31, 2013 to December 31, 2014 primarily due to increases in the volumes of such credit relationships. Classified commercial real estate loans totaled $65.8 million at December 31, 2014 compared to $80.8 million at December 31, 2013.
The reserve allocated to consumer real estate loans at December 31, 2014 decreased $52 thousand compared to December 31, 2013. At December 31, 2014, the reserve allocated to consumer real estate loans included reserves allocated for general macroeconomic risk ($715 thousand) which were previously reported as a component of unallocated reserves at December 31, 2013. Excluding the effect of this allocation, the reserve allocated to consumer real estate loans at December 31, 2014 decreased $767 thousand compared to December 31, 2013. This decrease was primarily due to a decrease in historical valuation allowances which decreased $627 thousand from $2.6 million at December 31, 2013 to $2.0 million at December 31, 2014. The decrease in historical valuation allowances was primarily related to a decrease in the historical loss allocation factor applied to pass grade consumer real estate loans. A decrease in the environmental risk adjustment and an increase in the adjustment for recoveries were partly offset by an increase in the allocation for loans not reviewed by concurrence.
The reserve allocated to consumer and other loans at December 31, 2014 increased $3.0 million compared to December 31, 2013. At December 31, 2014, the reserve allocated to consumer and other loans included reserves allocated for general macroeconomic risk ($1.1 million) which were previously reported as a component of unallocated reserves at December 31, 2013. Excluding the effect of this allocation, the reserve allocated to consumer and other loans at December 31, 2014 increased $1.9 million compared to December 31, 2013. The increase was primarily related to an increase in the historical valuation allowances due to an increase in the historical loss allocation factor applied to consumer and other loans and an increase in the volume of such loans combined with an increase in the environmental risk adjustment.
There was no unallocated portion of the allowance for loan losses at December 31, 2014. At December 31, 2013, the unallocated portion of the allowance for loan losses totaled $6.8 million. As discussed above, as of December 31, 2014, reserves allocated for loans originated with policy, credit and/or collateral exceptions that exceed specified risk grades and reserves allocated for general macroeconomic risk have been allocated to specific loan portfolio segments, rather than left unallocated. The aggregate reserve allocated to specific loan portfolio segments for policy exceptions totaled $2.8 million at December 31, 2014 compared to $2.5 million in reserves for policy exceptions reported as a part of the unallocated portion of the allowance for loan losses at December 31, 2013. The aggregate reserve allocated to specific loan portfolio segments for credit and collateral exceptions totaled $2.2 million at December 31, 2014 compared to $1.4 million in reserves for credit and collateral exceptions reported as a part of the unallocated portion of the allowance for loan losses at December 31, 2013. The aggregate reserve allocated to specific loan portfolio segments for general macroeconomic risk totaled $13.1 million at December 31, 2014 compared to $2.9 million in reserves for general macroeconomic risk reported as a part of the unallocated portion of the allowance for loan losses at December 31, 2013. The overall increase in the reserves allocated to specific loan portfolio segments for general macroeconomic risk is reflective of loan growth that is occurring in a positively trending but uncertain economic environment as reflected in recent market volatility and decreasing oil prices. The Corporation has also experienced an increase in past due loans, though the overall level of classified commercial and industrial and commercial real estate loans has decreased $40.1 million since December 31, 2013 while the weighted-average risk grades of these portfolios was 6.29% at December 31, 2014 compared to 6.40% at December 31, 2013.
The reserve allocated to commercial and industrial loans at December 31, 2013 decreased $1.4 million compared to December 31, 2012. The decrease was primarily related to a decreases in the reserve allocated for excessive industry concentrations, historical valuation allowances, the environmental risk adjustment and specific valuation allowances, partly offset by increases in the distressed industries allocation and the reserve allocated for highly leveraged credit relationships and a decrease in the adjustment for recoveries. The decrease in the reserve allocated for excessive industry concentrations was primarily related to a decrease in the volumes of industry concentrations combined with a decrease
59
in the allocation factors applied to certain categories of industry concentrations. The decrease in historical valuation allowances was primarily due to decreases in the historical loss allocation factors applied to certain categories of non-classified and classified commercial and industrial loans. The environmental risk adjustment decreased $1.1 million from $6.6 million at December 31, 2012 to $5.5 million at December 31, 2013. Although the environmental risk adjustment factor increased at December 31, 2013 compared to December 31, 2012, the dollar amount of the environmental risk adjustment decreased as a result of the aforementioned decreases in the base historical loss allocation factors to which the environmental risk adjustment factor is applied. The distressed industries allocation related to commercial and industrial loans increased $1.9 million from $5.9 million at December 31, 2012 to $7.8 million at December 31, 2013. The increase was primarily related to an increase in the volume of loans to contractors combined with an increase in the spread by which the weighted-average risk grade of this portfolio exceeds the weighted-average risk grade of the commercial and industrial loan portfolio as a whole. The reserve allocated for highly leveraged credit relationships increased $1.6 million from $2.9 million at December 31, 2012 to $4.5 million at December 31, 2013 primarily due to an increase in the volume of such credit relationships. The adjustment for recoveries decreased $1.3 million from $4.9 million at December 31, 2012 to $3.6 million at December 31, 2013 primarily due to the lower level of recoveries experienced in 2013 relative to 2012.
Classified commercial and industrial loans (loans having a risk grade of 11, 12 or 13) totaled $120.2 million at December 31, 2013 compared to $100.1 million at December 31, 2012. Specific allocations of the allowance for loan losses related to commercial and industrial loans totaled $4.1 million at December 31, 2013 compared to $5.1 million at December 31, 2012.
The reserve allocated to commercial real estate loans at December 31, 2013 decreased $6.8 million compared to December 31, 2012. The decrease was primarily related to decreases in the historical valuation allowances related to pass and watch grade commercial real estate loans due, in part, to decreases in the historical loss allocation factors applied to such loans. The reserve allocated to commercial real estate loans at December 31, 2013 compared to December 31, 2012 was also partly impacted by a decrease in the allocation for excessive industry concentrations (down $2.4 million), a decrease in the reserve allocation for distressed industries (down $798 thousand) and a decrease in the environmental risk adjustment (down $368 thousand).
Classified commercial real estate loans totaled $80.8 million at December 31, 2013 compared to $118.1 million at December 31, 2012. Specific allocations of the allowance for loan losses related to commercial real estate loans totaled $2.8 million at December 31, 2013 compared to $3.1 million at December 31, 2012. The environmental adjustment factor resulted in additional general valuation allowances for commercial real estate loans totaling $3.3 million at December 31, 2013 and $3.7 million at December 31, 2012. The distressed industries allocation related to commercial real estate loans totaled $384 thousand at December 31, 2013 and $1.2 million at December 31, 2012.
The reserve allocated to consumer real estate loans at December 31, 2013 did not significantly fluctuate compared to December 31, 2012 as decreases in historical valuation allowances as well as decreases in the allocation for loans that did not undergo a separate, independent concurrence review during the underwriting process and the environmental risk adjustment were mostly offset by a decrease in the adjustment for recoveries.
The reserve allocated to consumer and other loans at December 31, 2013 increased $1.5 million compared to December 31, 2012. The increase was primarily related to an increase in historical valuation allowances due to an increase in the historical loss allocation factor applied to consumer and other loans, combined with the effect of a higher volume of such loans, and an increase in the environmental risk adjustment. The increase from these items was partly offset by a decrease in the allocation for loans that did not undergo a separate, independent concurrence review during the underwriting process and an increase in the adjustment for recoveries.
The unallocated portion of the allowance for loan losses at December 31, 2013 decreased $5.4 million compared to December 31, 2012. This decrease was primarily due to a decrease in the allocation for general macroeconomic risk (down $5.2 million). This was reflective of improving trends in certain components of the Texas Leading Index and, aside from $18.8 million in charge-offs related to a single customer relationship which was not considered to be indicative of a decline in the overall credit quality of the Corporation’s loan portfolio, the trend in net charge-offs had stabilized at improved levels compared to recent years. The overall level of classified commercial and industrial and commercial real estate loans decreased approximately $17.3 million, or 7.9%, at December 31, 2013 compared to December 31, 2012 while the overall weighted-average risk grades of these portfolios was 6.40% at December 31, 2013 and 6.39% December 31, 2012.
60
As of December 31, 2012, the reserve allocated to commercial and industrial loans increased $11.4 million compared to December 31, 2011. As of December 31, 2012, the reserve allocated to commercial and industrial loans included $6.0 million related to certain general valuation allowances that were previously reported as components of the unallocated portion of the allowance for loan losses. Excluding the impact of this reclassification of certain general valuation allowances, the reserve allocated to commercial and industrial loans at December 31, 2012 increased $5.4 million from December 31, 2011. The increase was primarily related to increases in historical valuation allowances due to an increase in the volume of non-classified commercial and industrial loans, an increase in allocations for specific loans, an increase in the allocation for distressed industries and an increase in the environmental risk adjustment partly offset by a decrease in classified loans.
As of December 31, 2012, the reserve allocated to commercial real estate loans increased $8.4 million compared to December 31, 2011. The reserve allocated to commercial real estate loans included $5.7 million related to certain general valuation allowances that were previously reported as components of the unallocated portion of the allowance for loan losses. Excluding the impact of this reclassification of certain general valuation allowances, the reserve allocated to commercial real estate loans at December 31, 2012 increased $2.8 million compared to December 31, 2011. The increase was primarily related to an increase in allocations for specific loans, an increase in historical valuation allowances due to an increase in the volume of non-classified commercial real estate loans and an increase in the allocation for distressed industries partly offset by the effect of a decrease in classified loans. The allowance allocated to commercial real estate loans at December 31, 2012 was also impacted by a decrease in the historical loss allocation factors applied to certain categories of non-classified and classified commercial real estate loans compared to the historical loss allocation factors used in 2011.
The reserve allocated to consumer real estate loans at December 31, 2012 increased $1.7 million compared to December 31, 2011. The reserve allocated to consumer real estate loans included $1.6 million related to certain general valuation allowances that were previously reported as components of the unallocated portion of the allowance for loan losses. Excluding the impact of this reclassification of certain general valuation allowances, the reserve allocated to consumer real estate loans at December 31, 2012 did not significantly fluctuate compared to December 31, 2011 as the impact of factors requiring an increase in the level of allowance required for consumer real estate loans were for the most part offset by the impact of factors requiring a decrease in the level of allowance required for consumer real estate loans.
The reserve allocated to consumer and other loans at December 31, 2012 decreased $9.1 million compared to December 31, 2011. As of December 31, 2012, the reserve allocated to consumer and other loans included a reduction of $5.7 million related to certain general valuation allowances that were previously reported as components of the unallocated portion of the allowance for loan losses. Excluding the impact of this reclassification of certain general valuation allowances, the reserve allocated to consumer and other loans at December 31, 2012 decreased $3.5 million compared to December 31, 2011. The decrease was primarily related to a decrease in the historical loss allocation factor applied to consumer and other loans combined with a decrease in the environmental risk adjustment factor partly offset by the effect of an increase in the volume of consumer and other loans.
The unallocated portion of the allowance for loan losses at December 31, 2012 decreased $18.1 million compared to December 31, 2011. Excluding certain general valuation allowances that were reclassified to specific loan portfolio segments, as discussed above, the unallocated portion of the allowance for loan losses at December 31, 2012 would have decreased $9.4 million compared to December 31, 2011 primarily due to a decrease in the allocation for general macroeconomic risk, down $9.8 million at December 31, 2012 compared to December 31, 2011. The decrease in the allocation for general macroeconomic risk was reflective of improving trends in certain components of the Texas Leading Index and an improved outlook on the credit quality of the Corporation’s loan portfolio.
During 2011, the reserve allocated to commercial and industrial loans and commercial real estate loans decreased $15.0 million and $7.6 million, respectively, compared to 2010 primarily due to decreases in the level of classified loans and allocations for specific loans. The decreases in reserves allocated to commercial and industrial and commercial real estate loans were also partly due to decreases in the historical loss allocation factors applied to non-classified loans in these loan categories. The impact of these reductions was partly offset by the effect of a new allocation for distressed industries, which was implemented in 2011, and an increase in the environmental adjustment factor. The reserve allocated to consumer real estate loans increased $317 thousand in 2011 compared to 2010, while the reserve allocated to consumer and other loans increased $661 thousand in 2011 compared to 2010. The increases in the reserves allocated to consumer real estate loans and consumer and other loans were primarily related to increases in the historical loss allocation factors applied to these loan segments and an increase in the environmental adjustment factor, partly offset by the effect of a
61
decrease in the volume of loans in each of these segments. The unallocated portion of the allowance for loan losses increased $5.5 million in 2011 compared to 2010. This fluctuation was primarily due to an increase in the allocation for excessive industry concentrations which totaled $7.0 million at December 31, 2011 compared to $1.7 million at December 31, 2010. The increase was primarily related to new industry concentrations that were not considered to be excessive industry concentrations in 2010. In addition, during 2011, the Corporation refined its methodology for the determination of general valuation allowances to (i) provide additional allocations for loans that did not undergo a separate, independent concurrence review during the underwriting process (generally those loans under $1.0 million at origination), (ii) reduce the minimum balance/commitment threshold for which allocations are made for highly leveraged credit relationships that exceed specified risk grades, (iii) lower the maximum risk grade thresholds for highly leveraged credit relationships, and (iv) include a reduction factor for recoveries of prior charge-offs to compensate for the fact that historical loss allocations are based upon gross charge-offs rather than net. The net effect of these changes to the Corporation’s methodology for the determination of general valuation allowances did not significantly impact the level of the unallocated portion of the allowance for loan losses at December 31, 2011 compared to December 31, 2010.
Activity in the allowance for loan losses is presented in the following table.
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
Balance of allowance for loan losses at beginning of year | $ | 92,438 | $ | 104,453 | $ | 110,147 | $ | 126,316 | $ | 125,309 | |||||||||
Provision for loan losses | 16,314 | 20,582 | 10,080 | 27,445 | 43,611 | ||||||||||||||
Charge-offs: | |||||||||||||||||||
Commercial and industrial | (13,820 | ) | (32,932 | ) | (18,493 | ) | (33,678 | ) | (31,324 | ) | |||||||||
Commercial real estate | (3,800 | ) | (1,329 | ) | (3,951 | ) | (10,776 | ) | (7,524 | ) | |||||||||
Consumer real estate | (1,097 | ) | (1,047 | ) | (1,495 | ) | (2,789 | ) | (2,682 | ) | |||||||||
Consumer and other | (9,768 | ) | (9,489 | ) | (9,101 | ) | (9,442 | ) | (11,893 | ) | |||||||||
Total charge-offs | (28,485 | ) | (44,797 | ) | (33,040 | ) | (56,685 | ) | (53,423 | ) | |||||||||
Recoveries: | |||||||||||||||||||
Commercial and industrial | 9,672 | 3,588 | 4,870 | 4,526 | 2,794 | ||||||||||||||
Commercial real estate | 1,800 | 1,204 | 4,727 | 1,342 | 980 | ||||||||||||||
Consumer real estate | 364 | 328 | 857 | 496 | 623 | ||||||||||||||
Consumer and other | 7,439 | 7,080 | 6,812 | 6,707 | 6,422 | ||||||||||||||
Total recoveries | 19,275 | 12,200 | 17,266 | 13,071 | 10,819 | ||||||||||||||
Net charge-offs | (9,210 | ) | (32,597 | ) | (15,774 | ) | (43,614 | ) | (42,604 | ) | |||||||||
Balance at end of year | $ | 99,542 | $ | 92,438 | $ | 104,453 | $ | 110,147 | $ | 126,316 | |||||||||
Net loan charge-offs to average loans | 0.09 | % | 0.35 | % | 0.19 | % | 0.54 | % | 0.52 | % | |||||||||
Allowance for loan losses to year-end loans | 0.91 | 0.97 | 1.13 | 1.38 | 1.56 | ||||||||||||||
Allowance for loan losses to year-end non-accrual loans | 166.11 | 162.97 | 116.39 | 116.76 | 92.11 | ||||||||||||||
Average loans | $ | 10,299,025 | $ | 9,229,574 | $ | 8,456,818 | $ | 8,042,968 | $ | 8,125,150 | |||||||||
Year-end loans | 10,987,535 | 9,515,700 | 9,223,848 | 7,995,129 | 8,117,020 | ||||||||||||||
Year-end non-accrual loans | 59,925 | 56,720 | 89,744 | 94,338 | 137,140 | ||||||||||||||
The provision for loan losses decreased $4.3 million, or 20.7%, in 2014 compared to 2013. The decrease was primarily due to a $23.4 million decrease in net charge-offs and a decrease in the level of classified loans partly offset by the impact of an increase in the overall volume of loans. Net charge-offs to average loans totaled 0.09% during 2014 decreasing 26 basis points compared to 0.35% during 2013. Net -charge-offs during 2014 were impacted by a higher level of commercial and industrial loan recoveries which included a $3.4 million recovery related to a single commercial and industrial loan relationship. Net charge-offs and the level of the provision for loan losses in 2013, were impacted charge-offs totaling $18.8 million related to a single commercial and industrial loan relationship. The loan was not past due or previously considered to be a non-performing, impaired or potential problem loan prior to the initial charge-off in the first quarter of 2013; however, in April 2013, the borrower entered into bankruptcy proceedings.
The ratio of the allowance for loan losses to total loans was 0.91% at December 31, 2014 compared to 0.97% at December 31, 2013. The acquisition of WNB during the second quarter of 2014 did not significantly impact
62
management's determination of the allowance for loan losses in 2014. Management believes the recorded amount of the allowance for loan losses is appropriate based upon management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. Should any of the factors considered by management in evaluating the appropriate level of the allowance for loan losses change, the Corporation’s estimate of probable loan losses could also change, which could affect the level of future provisions for loan losses.
The provision for loan losses increased $10.5 million in 2013 compared to 2012. As mentioned above, during 2013, the Corporation recognized charge-offs totaling $18.8 million related to a single commercial and industrial loan relationship, which impacted the level of the provision for loan losses. The provision for loan losses decreased $17.4 million in 2012 compared to 2011, which was reflective of the decreasing trend in classified loans and a decrease in net charge-offs. The provision for loan losses decreased $16.2 million in 2011 compared to 2010, which was reflective of the decreasing trend in classified loans.
Net charge-offs during 2013 increased $16.8 million compared to 2012. Excluding the aforementioned $18.8 million in charge-offs related to a single commercial and industrial loan relationship, net charge-offs would have been $13.8 million, or 0.15% of average loans during 2013. This compares to net charge-offs of $15.8 million, or 0.19% of average loans during 2012, evidencing the otherwise positive trend in net charge-offs and the overall credit quality of the Corporation’s loan portfolio. Net charge-offs for 2012 decreased $27.8 million compared to 2011 and net charge-offs for 2011 increased $1.0 million compared to 2010. As a percentage of average loans, net charge-offs increased 16 basis points in 2013 compared to 2012 (or decreased 4 basis points in 2013 compared to 2012 when excluding the aforementioned $18.8 million in charge-offs related to a single commercial and industrial loan relationship), decreased 35 basis points in 2012 compared to 2011 and increased 2 basis points in 2011 compared to 2010. The level of net charge-offs in 2011 was partly related to the charge-off of several large credit relationships. Aside from these charge-offs and the $18.8 million charge-off in 2013, the overall trend in net charge-offs since 2010 reflects the continued improvement in the level of classified loans since the deterioration of economic conditions which began in 2009.
The ratio of the allowance for loan losses to total loans decreased 6 basis points from 0.97% at December 31, 2013 to 0.91% at December 31, 2014 and decreased 16 basis points from 1.13% at December 31, 2012 to 0.97% at December 31, 2013, which is reflective of continued improvement in the level of classified loans. Management believes the recorded amount of the allowance for loan losses is appropriate based upon management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. Should any of the factors considered by management in evaluating the appropriate level of the allowance for loan losses change, the Corporation’s estimate of probable loan losses could also change, which could affect the level of future provisions for loan losses and charge-offs.
63
Securities
Year-end securities were as follows:
2014 | 2013 | 2012 | ||||||||||||||||||
Amount | Percentage of Total | Amount | Percentage of Total | Amount | Percentage of Total | |||||||||||||||
Held to maturity: | ||||||||||||||||||||
U.S. Treasury | $ | 249,009 | 2.2 | % | $ | 248,592 | 2.7 | % | $ | 248,188 | 2.7 | % | ||||||||
Residential mortgage-backed securities | 8,012 | 0.1 | 9,674 | 0.1 | 10,725 | 0.1 | ||||||||||||||
States and political subdivisions | 2,668,115 | 23.4 | 2,880,482 | 31.8 | 2,696,468 | 29.4 | ||||||||||||||
Other | 1,350 | — | 1,000 | — | 1,000 | — | ||||||||||||||
Total | 2,926,486 | 25.7 | 3,139,748 | 34.6 | 2,956,381 | 32.2 | ||||||||||||||
Available for sale: | ||||||||||||||||||||
U.S. Treasury | 3,811,252 | 33.4 | 2,540,554 | 28.1 | 3,057,921 | 33.3 | ||||||||||||||
U.S. government agencies/corporations | — | — | 53,980 | 0.6 | — | — | ||||||||||||||
Residential mortgage-backed securities | 1,398,724 | 12.3 | 1,776,016 | 19.6 | 2,518,003 | 27.4 | ||||||||||||||
States and political subdivisions | 3,208,907 | 28.1 | 1,488,914 | 16.5 | 591,483 | 6.4 | ||||||||||||||
Other | 42,371 | 0.4 | 35,972 | 0.4 | 35,892 | 0.4 | ||||||||||||||
Total | 8,461,254 | 74.2 | 5,895,436 | 65.2 | 6,203,299 | 67.5 | ||||||||||||||
Trading: | ||||||||||||||||||||
U.S. Treasury | 15,339 | 0.1 | 15,389 | 0.2 | 14,038 | 0.1 | ||||||||||||||
States and political subdivisions | 87 | — | 1,009 | — | 16,036 | 0.2 | ||||||||||||||
Total | 15,426 | 0.1 | 16,398 | 0.2 | 30,074 | 0.3 | ||||||||||||||
Total securities | $ | 11,403,166 | 100.0 | % | $ | 9,051,582 | 100.0 | % | $ | 9,189,754 | 100.0 | % | ||||||||
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2014. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 35%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only.
Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
Held to maturity: | ||||||||||||||||||||||||||||||||||
U.S. Treasury | $ | — | — | % | $ | 249,009 | 3.44 | % | $ | — | — | % | $ | — | — | % | $ | 249,009 | 3.44 | % | ||||||||||||||
Residential mortgage- backed securities | 5 | 12.78 | 201 | 3.47 | 1,887 | 1.59 | 5,919 | 1.67 | 8,012 | 1.70 | ||||||||||||||||||||||||
States and political subdivisions | 152,351 | 6.60 | 284,981 | 6.21 | 172,371 | 5.28 | 2,058,412 | 5.43 | 2,668,115 | 5.57 | ||||||||||||||||||||||||
Other | 1,350 | 1.17 | — | — | — | — | — | — | 1,350 | 1.17 | ||||||||||||||||||||||||
Total | $ | 153,706 | 6.55 | $ | 534,191 | 4.92 | $ | 174,258 | 5.24 | $ | 2,064,331 | 5.42 | $ | 2,926,486 | 5.38 | |||||||||||||||||||
Available for sale: | ||||||||||||||||||||||||||||||||||
U.S. Treasury | $ | 500,631 | 1.65 | % | $ | 2,198,777 | 1.45 | % | $ | 1,111,844 | 2.27 | % | $ | — | — | % | $ | 3,811,252 | 1.71 | % | ||||||||||||||
Residential mortgage- backed securities | 1,321 | 4.99 | 83,429 | 4.60 | 607,048 | 2.34 | 706,926 | 4.00 | 1,398,724 | 3.30 | ||||||||||||||||||||||||
States and political subdivisions | 16,851 | 6.28 | 287,711 | 3.60 | 865,436 | 3.35 | 2,038,909 | 5.19 | 3,208,907 | 4.55 | ||||||||||||||||||||||||
Other | — | — | — | — | — | — | — | — | 42,371 | — | ||||||||||||||||||||||||
Total | $ | 518,803 | 1.81 | $ | 2,569,917 | 1.79 | $ | 2,584,328 | 2.65 | $ | 2,745,835 | 4.89 | $ | 8,461,254 | 3.04 | |||||||||||||||||||
64
Securities are classified as held to maturity and carried at amortized cost when management has the positive intent and ability to hold them to maturity. Securities are classified as available for sale when they might be sold before maturity. Securities available for sale are carried at fair value, with unrealized holding gains and losses reported in other comprehensive income, net of tax. The remaining securities are classified as trading. Trading securities are held primarily for sale in the near term and are carried at their fair values, with unrealized gains and losses included immediately in other income. Management determines the appropriate classification of securities at the time of purchase. Securities with limited marketability, such as stock in the Federal Reserve Bank and the Federal Home Loan Bank, are carried at cost.
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2014, approximately 97.4% of the securities in the Corporation’s municipal bond portfolio were issued by political subdivisions or agencies within the State of Texas, of which approximately 64.9% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers. At December 31, 2014, the Corporation held securities with an aggregate carrying value of $597.6 million and an aggregate fair value of $598.7 million of general obligation bonds issued by the State of Texas. Such amounts were in excess of 10% of the Corporation’s shareholders’ equity at December 31, 2014. At such date, all of these securities carried a “triple-A” rating. At December 31, 2014, there were no other holdings of any one issuer, other than the U.S. government and its agencies, in an amount greater than 10% of the Corporation’s shareholders’ equity.
The average taxable-equivalent yield on the securities portfolio was 3.96% in 2014 compared to 3.48% in 2013 and 3.31% in 2012. The increases in the average taxable-equivalent yield during the comparable periods were primarily related to increases in the relative proportion of investments held in higher-yielding, tax-exempt municipal securities. The increase in 2014 compared to 2013 was also partly related to an increase in the average yield on taxable securities. Tax-exempt municipal securities totaled 52.6% of average securities in 2014 compared to 40.7% in 2013 and 27.4% in 2012. The average yield on taxable securities was 2.14% in 2014 compared to 1.90% in 2013 and 2.10% in 2012, while the average taxable-equivalent yield on tax-exempt securities was 5.58% in 2014 compared to 5.75% in 2013 and 6.68% in 2012. See the section captioned “Net Interest Income” included elsewhere in this discussion. The overall growth in the securities portfolio since 2012 was primarily funded by deposit growth.
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
2014 | 2013 | 2012 | ||||||||||||||||||
Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | |||||||||||||||
Non-interest-bearing demand deposits: | ||||||||||||||||||||
Commercial and individual | $ | 8,384,376 | $ | 6,967,933 | $ | 6,300,944 | ||||||||||||||
Correspondent banks | 351,803 | 323,706 | 332,136 | |||||||||||||||||
Public funds | 388,851 | 366,135 | 388,847 | |||||||||||||||||
Total | 9,125,030 | 7,657,774 | 7,021,927 | |||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||
Private accounts: | ||||||||||||||||||||
Savings and interest checking | 4,211,336 | 0.02 | % | 3,608,273 | 0.04 | % | 3,018,116 | 0.05 | % | |||||||||||
Money market accounts | 7,342,967 | 0.11 | 6,596,764 | 0.15 | 5,834,822 | 0.21 | ||||||||||||||
Time accounts of $100,000 or more | 515,339 | 0.28 | 520,769 | 0.30 | 533,944 | 0.41 | ||||||||||||||
Time accounts under $100,000 | 451,081 | 0.14 | 450,215 | 0.22 | 491,078 | 0.33 | ||||||||||||||
Public funds | 407,006 | 0.05 | 434,299 | 0.13 | 392,213 | 0.16 | ||||||||||||||
Total | 12,927,729 | 0.09 | 11,610,320 | 0.12 | 10,270,173 | 0.18 | ||||||||||||||
Total deposits | $ | 22,052,759 | 0.05 | $ | 19,268,094 | 0.08 | $ | 17,292,100 | 0.10 | |||||||||||
Average deposits increased $2.8 billion, or 14.5%, in 2014 compared to 2013 and increased $2.0 billion, or 11.4%, in 2013 compared to 2012. The most significant volume growth during the comparable years was in non-interest-bearing commercial and individual accounts, money market accounts and savings and interest checking accounts. Average deposits in 2014 were impacted by the acquisition of $1.6 billion in deposits (approximately $827.8 million
65
in non-interest-bearing and $796.2 million in interest-bearing) in connection with the acquisition of WNB during the second quarter of 2014. Deposit growth was also driven by new customer relationships as well as increased balances from existing customers. The ratio of average interest-bearing deposits to total average deposits was 58.6% in 2014 compared to 60.3% in 2013 and 59.4% in 2012. The average cost of interest-bearing deposits and total deposits was 0.09% and 0.05% during 2014 compared to 0.12% and 0.08% during 2013 and 0.18% and 0.10% during 2012. The decrease in the average cost of interest-bearing deposits during the comparable periods was primarily the result of decreases in interest rates offered on certain deposit products due to decreases in average market interest rates and decreases in renewal interest rates on maturing certificates of deposit given the current low interest rate environment. Additionally, the relative proportion of higher-cost time accounts to total average interest-bearing deposits decreased from 10.0% in 2012 to 8.4% in 2013 and 7.5% in 2014. The Dodd-Frank Act repealed the federal prohibitions on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts beginning July 21, 2011. To date, the Corporation has not experienced any significant additional interest costs as a result of the repeal; however, the Corporation may begin to incur interest costs associated with certain demand deposits in the future as market conditions warrant.
The following table presents the proportion of each component of average non-interest-bearing deposits to the total of such non-interest-bearing deposits during the years presented:
2014 | 2013 | 2012 | ||||||
Commercial and individual | 91.9 | % | 91.0 | % | 89.7 | % | ||
Correspondent banks | 3.8 | 4.2 | 4.7 | |||||
Public funds | 4.3 | 4.8 | 5.6 | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
Average non-interest-bearing deposits increased $1.5 billion, or 19.2%, in 2014 compared to 2013 while average non-interest-bearing deposits increased $635.8 million, or 9.1% in 2013 compared to 2012. The increase in 2014 compared to 2013 was primarily due to a $1.4 billion, or 20.3% increase in average commercial and individual deposits. This increase was partly related to the acquisition of approximately $827.8 million of such deposits in connection with the acquisition of WNB. The increase in 2013 compared to 2012 was primarily due to a $667.0 million, or 10.6% increase in average commercial and individual deposits.
The following table presents the proportion of each component of average interest-bearing deposits to the total of such interest-bearing deposits during the years presented:
2014 | 2013 | 2012 | ||||||
Private accounts: | ||||||||
Savings and interest checking | 32.6 | % | 31.1 | % | 29.4 | % | ||
Money market accounts | 56.8 | 56.8 | 56.8 | |||||
Time accounts of $100,000 or more | 4.0 | 4.5 | 5.2 | |||||
Time accounts under $100,000 | 3.5 | 3.9 | 4.8 | |||||
Public funds | 3.1 | 3.7 | 3.8 | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
Total average interest-bearing deposits increased $1.3 billion, or 11.3%, in 2014 compared to 2013 and increased $1.3 billion, or 13.0%, in 2013 compared to 2012. The relative proportion of time accounts to total average interest-bearing deposits decreased from 10.0% in 2012 to 8.4% in 2013 and 7.5% in 2014, in favor of savings and interest checking accounts. The shift in relative proportions toward savings and interest checking accounts appears to be related to the lower interest rate environment experienced during recent years as many customers appear to have become less inclined to invest their funds for extended periods. The Corporation acquired approximately $796.2 million of interest-bearing deposits in connection with the acquisition of WNB including approximately $166.1 million of savings and interest checking, $473.2 million of money market accounts, $153.1 million of time accounts and $3.8 million of public funds.
Some of the Corporation’s interest-bearing deposits were obtained through brokered transactions, the Corporation’s participation in the Certificate of Deposit Account Registry Service (“CDARS”) and deposits from the Promontory Interfinancial Network Insured Cash Sweep Service (“Promontory Cash Sweep deposits”). The Corporation had no brokered money market accounts during 2014 and 2013, while average brokered money market deposits totaled
66
$1.2 million in 2012. Average CDARS deposits totaled $21.7 million in 2014 compared to $1.0 million in 2013 and $19.4 million in 2012. In late 2011, the Corporation discontinued reciprocal, matched-funds CDARs transactions, in favor of one-way sell transactions. Average CDARs in 2013 and 2012 relate to reciprocal transactions executed prior to 2012. The increase in average CDARS in 2014 was related to the acquisition of $45.5 million of such deposits in connection with the acquisition of WNB during the second quarter of 2014. Average Promontory Cash Sweep deposits totaled $70.9 million in 2014, while there were no Promontory Cash Sweep deposits in 2013 or 2012. The Corporation acquired $114.1 million of Promontory Cash Sweep deposits in connection with the acquisition of WNB.
Geographic Concentrations. The following table summarizes the Corporation’s average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level. Geographic concentrations are stated as a percentage of average total deposits during the years presented.
2014 | 2013 | 2012 | ||||||
San Antonio | 31.7 | % | 32.5 | % | 31.5 | % | ||
Houston | 18.1 | 18.7 | 18.7 | |||||
Fort Worth | 17.9 | 18.9 | 19.0 | |||||
Austin | 11.2 | 11.5 | 11.4 | |||||
Dallas | 7.2 | 6.9 | 7.0 | |||||
Corpus Christi | 5.9 | 6.1 | 6.2 | |||||
Permian Basin | 3.1 | — | — | |||||
Rio Grande Valley | 3.0 | 3.2 | 3.2 | |||||
Statewide | 1.9 | 2.2 | 3.0 | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
The Corporation experienced deposit growth in all regions, except for the Statewide region, during 2014 compared to 2013. The San Antonio region had the largest dollar volume increase during 2014, increasing $711.6 million, or 11.3%. The Dallas region had the largest percentage increase during 2014, increasing $270.8 million, or 20.5%. Average deposits for the Houston region increased $378.4 million, or 10.5%, while average deposits for the Fort Worth and Austin regions increased $298.2 million, or 8.2%, and $254.1 million, or 11.5%, respectively. The Permian Basin region is a new region established with the acquisition of WNB during the second quarter of 2014. Average deposits for the Permian Basin region were approximately $677.6 million during 2014. Average deposits for the Corpus Christi and Rio Grande Valley regions increased $141.1 million, or 12.1%, and $56.2 million, or 9.2%, respectively. The Statewide region decreased $3.5 million, or 0.8%.
The Corporation experienced deposit growth in all regions, except for the Statewide region, during 2013 compared to 2012. The San Antonio region had the largest dollar volume and percentage increase during 2013, increasing $830.5 million, or 15.3%. Average deposits for the Houston region increased $369.9 million, or 11.4%, while average deposits for the Fort Worth and Dallas regions increased $362.8 million, or 11.1%, and $112.7 million, or 9.3%, respectively. Average deposits for the Austin region increased $244.2 million, or 12.4%. Average deposits for the Corpus Christi and Rio Grande Valley regions increased $102.0 million, or 9.6%, and $46.3 million, or 8.2%, respectively. The Statewide region decreased $92.3 million, or 17.6%, primarily due to a decrease in correspondent banking balances.
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of the Corporation’s banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $766.3 million in 2014, $777.5 million in 2013 and $789.5 million in 2012.
Short-Term Borrowings
The Corporation’s primary source of short-term borrowings is federal funds purchased from correspondent banks and repurchase agreements in the natural trade territory of the Corporation, as well as from upstream banks. Federal funds purchased and repurchase agreements totaled $803.1 million, $668.3 million and $561.1 million at December 31, 2014, 2013 and 2012. The maximum amount of these borrowings outstanding at any month-end was $803.1 million in 2014, $668.3 million in 2013 and $659.8 million in 2012. The weighted-average interest rate on federal funds
67
purchased and repurchase agreements was 0.02% at both December 31, 2014 and December 31, 2013 and 0.01% at December 31, 2012.
The following table presents the Corporation’s average net funding position during the years indicated:
2014 | 2013 | 2012 | ||||||||||||||||||
Average Balance | Average Rate | Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||||
Federal funds sold and resell agreements | $ | 19,683 | 0.42 | % | $ | 17,259 | 0.48 | % | $ | 25,364 | 0.41 | % | ||||||||
Federal funds purchased and repurchase agreements | (560,841 | ) | 0.02 | (538,656 | ) | 0.02 | (603,934 | ) | 0.02 | |||||||||||
Net funds position | $ | (541,158 | ) | $ | (521,397 | ) | $ | (578,570 | ) | |||||||||||
The net funds purchased position increased $19.8 million in 2014 compared to 2013 and decreased $57.2 million in 2013 compared to 2012. Average interest-bearing deposits totaled $4.2 billion in 2014 compared to $2.8 billion in 2013 and $1.6 billion in 2012. During the reported periods, the Corporation has maintained excess liquid funds in interest-bearing deposits with the Federal Reserve rather than federal funds sold in order to capitalize on higher available yields.
Off Balance Sheet Arrangements, Commitments, Guarantees, and Contractual Obligations
The following table summarizes the Corporation’s contractual obligations and other commitments to make future payments as of December 31, 2014. Payments for borrowings do not include interest. Payments related to leases are based on actual payments specified in the underlying contracts. Loan commitments and standby letters of credit are presented at contractual amounts; however, since many of these commitments are expected to expire unused or only partially used, the total amounts of these commitments do not necessarily reflect future cash requirements.
Payments Due by Period | |||||||||||||||||||
1 Year or Less | More than 1 Year but Less than 3 Years | 3 Years or More but Less than 5 Years | 5 Years or More | Total | |||||||||||||||
Contractual obligations: | |||||||||||||||||||
Subordinated notes payable | $ | — | $ | 100,000 | $ | — | $ | — | $ | 100,000 | |||||||||
Junior subordinated deferrable interest debentures | — | — | — | 137,115 | 137,115 | ||||||||||||||
Operating leases | 21,373 | 38,337 | 30,336 | 77,000 | 167,046 | ||||||||||||||
Deposits with stated maturity dates | 857,857 | 141,261 | 150 | — | 999,268 | ||||||||||||||
879,230 | 279,598 | 30,486 | 214,115 | 1,403,429 | |||||||||||||||
Other commitments: | |||||||||||||||||||
Commitments to extend credit | 36,461 | 5,420,941 | 1,423,087 | 1,075,290 | 7,955,779 | ||||||||||||||
Standby letters of credit | 4,365 | 231,754 | 2,011 | 10,230 | 248,360 | ||||||||||||||
40,826 | 5,652,695 | 1,425,098 | 1,085,520 | 8,204,139 | |||||||||||||||
Total contractual obligations and other commitments | $ | 920,056 | $ | 5,932,293 | $ | 1,455,584 | $ | 1,299,635 | $ | 9,607,568 | |||||||||
Financial Instruments with Off-Balance-Sheet Risk. In the normal course of business, the Corporation enters into various transactions, which, in accordance with accounting principles generally accepted in the United States, are not included in its consolidated balance sheets. The Corporation enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The Corporation minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. The Corporation also holds certain assets which are not included in its consolidated balance sheets including assets held in fiduciary or custodial capacity on behalf of its trust customers and certain collateral funds resulting from acting as an agent in its securities lending program.
Commitments to Extend Credit. The Corporation enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the
68
Corporation’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. Commitments to extend credit outstanding at December 31, 2014 are included in the table above.
Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Corporation to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Corporation would be required to fund the commitment. The maximum potential amount of future payments the Corporation could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Corporation would be entitled to seek recovery from the customer. The Corporation’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements. Standby letters of credit outstanding at December 31, 2014 are included in the table above.
Trust Accounts. The Corporation also holds certain assets in fiduciary or custodial capacity on behalf of its trust customers. The estimated fair value of trust assets was approximately $30.5 billion (including managed assets of $13.0 billion and custody assets of $17.5 billion) at December 31, 2014. These assets were primarily composed of equity securities (46.3% of trust assets), fixed income securities (39.1% of trust assets) and cash equivalents (8.5% of trust assets).
Securities Lending. The Corporation lends certain customer securities to creditworthy brokers on behalf of those customers. If the borrower fails to return these securities, the Corporation indemnifies its customers based on the then current net realizable fair value of the securities. The Corporation holds collateral received in securities lending transactions as an agent. Accordingly, such collateral assets are not assets of the Corporation. The Corporation requires borrowers to provide collateral equal to or in excess of 100% of the fair value of the securities borrowed. The collateral is valued daily and additional collateral is requested as necessary. The maximum future payments guaranteed by the Corporation under these contractual agreements (representing the fair value of securities lent to brokers) totaled $2.5 billion at December 31, 2014. At December 31, 2014, the Corporation held pledged liquid assets with a fair value of $2.5 billion as collateral for these agreements.
Capital and Liquidity
Capital. At December 31, 2014, shareholders’ equity totaled $2.9 billion compared to $2.5 billion at December 31, 2013. In addition to net income of $278.0 million, other sources of capital during 2014 included $149.7 million in common stock issued in connection with the acquisition of WNB, $29.2 million in proceeds from stock option exercises and the related tax benefits of $3.2 million, $12.5 million related to stock-based compensation and other comprehensive income, net of tax, of $1.4 million. Uses of capital during 2014 included $135.2 million of dividends paid on preferred and common stock and purchases of treasury stock totaling $1.5 million.
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized gain of $141.8 million at December 31, 2014 compared to a net, after-tax, unrealized gain of $140.4 million at December 31, 2013. The increase was primarily due to a $43.9 million net after-tax increase in the net unrealized gain on securities available for sale and securities transferred to held to maturity partly offset by a $22.6 million net after-tax increase in the net actuarial loss on the Corporation’s defined benefit post-retirement benefit plans and a $19.9 million net after-tax decrease on the accumulated net gain on effective cash flow hedges.
Under regulatory requirements applicable as of December 31, 2014, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure Tier 1 and total capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 10 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
On February 15, 2013, the Corporation issued and sold 6,000,000 shares, or $150.0 million in aggregate liquidation preference, of its 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 and liquidation preference $25 per share (“Series A Preferred Stock”). The net proceeds from the offering were used to fund an accelerated share repurchase. See Note 10 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
69
The Corporation paid quarterly dividends of $0.50, $0.51, $0.51 and $0.51 per common share during the first, second, third and fourth quarters of 2014, respectively, and quarterly dividends of $0.48, $0.50, $0.50 and $0.50 per common share during the first, second, third and fourth quarters of 2013, respectively. This equates to a dividend payout ratio of 47.1% in 2014 and 51.8% in 2013. Under the terms of the junior subordinated deferrable interest debentures that Cullen/Frost has issued to Cullen/Frost Capital Trust II and WNB Capital Trust I, Cullen/Frost has the right at any time during the term of the debentures to defer the payment of interest any time or from time to time for an extension period not exceeding 20 consecutive quarterly periods with respect to each extension period. The ability of the Corporation to declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of its capital stock is subject to certain restrictions during any such extension period.
Under the terms of the Series A Preferred Stock, the ability of the Corporation to declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of its common stock or any securities of the Corporation that rank junior to the Series A Preferred Stock is subject to certain restrictions in the event that the Corporation does not declare and pay dividends on the Series A Preferred Stock for the most recent dividend period.
From time to time, the Corporation’s board of directors has authorized stock repurchase plans. Stock repurchase plans allow the Corporation to proactively manage its capital position and return excess capital to shareholders. Shares purchased under such plans also provide the Corporation with shares of common stock necessary to satisfy obligations related to stock compensation awards. The aforementioned accelerated share repurchase was part of the stock repurchase program that was authorized by the Corporation’s board of directors in December 2012 to buy up to $150.0 million of the Corporation’s common stock. During 2013, the Corporation repurchased 2,236,748 shares (1,905,077 shares in the first quarter and 331,671 during the third quarter) under the stock repurchase plan. No shares were repurchased under stock repurchase plans during 2014 or 2012. See Part II, Item 5 - Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities, included elsewhere in this report.
Basel III Capital Rules. In July 2013, Cullen/Frost’s and Frost Bank’s primary federal regulator, the Federal Reserve, published final rules (the “Basel III Capital Rules”) establishing a new comprehensive capital framework for U.S. banking organizations. The rules are discussed under “Supervision and Regulation - Capital Requirements - Basel III Capital Rules.”
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of the Corporation’s liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Corporation’s operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. The Corporation seeks to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on the Corporation’s balance sheet. The Company’s liquidity position is enhanced by its ability to raise additional funds as needed in the wholesale markets.
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements.
Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in the Corporation’s natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
The liquidity position of the Corporation is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in the Corporation’s asset/liability management process. The Corporation regularly models liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into the Corporation’s contingency funding plan, which provides the basis for the identification of the Corporation’s liquidity needs. As of December 31, 2014, management is not aware of any events that are reasonably likely to have a material adverse effect on the Corporation’s liquidity, capital resources or operations. In addition,
70
management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on the Corporation.
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 10 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At December 31, 2014, Cullen/Frost had liquid assets, including cash and resell agreements, totaling $294.0 million.
Impact of Inflation and Changing Prices
The Corporation’s financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). GAAP presently requires the Corporation to measure financial position and operating results primarily in terms of historic dollars. Changes in the relative value of money due to inflation or recession are generally not considered. The primary effect of inflation on the operations of the Corporation is reflected in increased operating costs. In management’s opinion, changes in interest rates affect the financial condition of a financial institution to a far greater degree than changes in the inflation rate. While interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate. Interest rates are highly sensitive to many factors that are beyond the control of the Corporation, including changes in the expected rate of inflation, the influence of general and local economic conditions and the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things, as further discussed in the next section.
Regulatory and Economic Policies
The Corporation’s business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. In addition, the Federal Reserve Board has taken a variety of extraordinary actions during the current economic climate that have had a material expansionary effect on the money supply. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on the earnings of the Corporation.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, the Corporation cannot accurately predict the nature, timing or extent of any effect such policies may have on its future business and earnings.
Accounting Standards Updates
See Note 21 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on the Corporation’s financial statements.
71
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The disclosures set forth in this item are qualified by Item 1A. Risk Factors and the section captioned “Forward-Looking Statements and Factors that Could Affect Future Results” included in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, of this report, and other cautionary statements set forth elsewhere in this report.
Market risk refers to the risk of loss arising from adverse changes in interest rates, foreign currency exchange rates, commodity prices, and other relevant market rates and prices, such as equity prices. The risk of loss can be assessed from the perspective of adverse changes in fair values, cash flows, and future earnings. Due to the nature of its operations, the Corporation is primarily exposed to interest rate risk and, to a lesser extent, liquidity risk.
Interest rate risk on the Corporation’s balance sheets consists of reprice, option, and basis risks. Reprice risk results from differences in the maturity, or repricing, of asset and liability portfolios. Option risk arises from “embedded options” present in many financial instruments such as loan prepayment options, deposit early withdrawal options and interest rate options. These options allow customers opportunities to benefit when market interest rates change, which typically results in higher costs or lower revenue for the Corporation. Basis risk refers to the potential for changes in the underlying relationship between market rates and indices, which subsequently result in a narrowing of the profit spread on an earning asset or liability. Basis risk is also present in administered rate liabilities, such as savings accounts, negotiable order of withdrawal accounts, and money market accounts where historical pricing relationships to market rates may change due to the level or directional change in market interest rates.
The Corporation seeks to avoid fluctuations in its net interest margin and to maximize net interest income within acceptable levels of risk through periods of changing interest rates. Accordingly, the Corporation’s interest rate sensitivity and liquidity are monitored on an ongoing basis by its Asset and Liability Committee (“ALCO”), which oversees market risk management and establishes risk measures, limits and policy guidelines for managing the amount of interest rate risk and its effect on net interest income and capital. A variety of measures are used to provide for a comprehensive view of the magnitude of interest rate risk, the distribution of risk, the level of risk over time and the exposure to changes in certain interest rate relationships.
The Corporation utilizes an earnings simulation model as the primary quantitative tool in measuring the amount of interest rate risk associated with changing market rates. The model quantifies the effects of various interest rate scenarios on projected net interest income and net income over the next 12 months. The model measures the impact on net interest income relative to a flat-rate case scenario of hypothetical fluctuations in interest rates over the next 12 months. These simulations incorporate assumptions regarding balance sheet growth and mix, pricing and the repricing and maturity characteristics of the existing and projected balance sheet. The impact of interest rate derivatives, such as interest rate swaps, caps and floors, is also included in the model. Other interest rate-related risks such as prepayment, basis and option risk are also considered.
ALCO continuously monitors and manages the balance between interest rate-sensitive assets and liabilities. The objective is to manage the impact of fluctuating market rates on net interest income within acceptable levels. In order to meet this objective, management may lengthen or shorten the duration of assets or liabilities or enter into derivative contracts to mitigate potential market risk.
For modeling purposes, as of December 31, 2014, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in negative variances in net interest income of 0.6% and 0.2%, respectively, relative to the flat-rate case over the next 12 months, while a decrease in interest rates of 25 basis points would result in a negative variance in net interest income of 2.6% relative to the flat-rate case over the next 12 months. The December 31, 2014 model simulations were impacted by the assumption, for modeling purposes, that the Corporation will begin to pay interest on demand deposits (those not already receiving an earnings credit rate) in the first quarter of 2015, as further discussed below. As of December 31, 2013, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of 0.2% and 1.4%, respectively, relative to the flat-rate case over the next 12 months, while a decrease in interest rates of 25 basis points would result in a negative variance in net interest income of 3.0% relative to the flat-rate case over the next 12 months. The December 31, 2013 model simulations were impacted by the assumption, for modeling purposes, that the Corporation would begin to pay interest on demand deposits in the first quarter of 2014, as further discussed below. The likelihood of a decrease in interest rates beyond 25 basis points as of December 31, 2014 and 2013 was considered to be remote given prevailing interest rate levels.
72
The model simulations as of December 31, 2014 indicate that the Corporation's balance sheet is liability sensitive in comparison to the asset sensitive balance sheet as of December 31, 2013. The shift to a liability sensitive position is primarily due to an increase in the relative proportion of interest-earning assets invested in fixed rate securities and a decrease in the relative proportion of interest-earning assets invested in variable rate interest-bearing deposits, which generally reprice as market interest rates change. The growth in the Corporation's balance sheet was partly funded by significant deposit growth during 2013 and 2014. Additionally, during the second quarter of 2014, the Corporation acquired WNB Bancshares, Inc. (See Note 2 - Mergers and Acquisitions included in the notes to consolidated financial statements elsewhere in this report). In connection with the acquisition, the Corporation acquired cash and cash equivalents totaling $879.7 million and loans totaling $670.6 million. The Corporation also acquired deposits totaling $1.6 billion. The acquisition of WNB did not significantly impact the Corporation's sensitivity to interest rate changes relative to it's exposure prior to the acquisition.
As mentioned above, financial regulatory reform legislation entitled the “Dodd-Frank Wall Street Reform and Consumer Protection Act” (the “Dodd-Frank Act”) repealed the federal prohibition on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts beginning July 21, 2011. To date, the Corporation has not experienced any significant additional interest costs as a result of the repeal; however, the Corporation may begin to incur interest costs associated with certain demand deposits in the future as market conditions warrant. If this were to occur, the Corporation’s balance sheet would likely become more liability sensitive. Because the interest rate that will ultimately be paid on these demand deposits depends upon a variety of factors, some of which are beyond the Corporation’s control, the Corporation assumed an aggressive pricing structure for the purposes of the model simulations discussed above with interest payments beginning in the first quarter of 2015. Should the actual interest rate paid on demand deposits be less than the rate assumed in the model simulations, or should the interest rate paid for demand deposits become an administered rate with less direct correlation to movements in general market interest rates, the Corporation’s balance sheet could be more asset sensitive than the model simulations might otherwise indicate.
As of December 31, 2014, the effects of a 200 basis point increase and a 25 basis point decrease in interest rates on the Corporation’s derivative holdings would not result in a significant variance in the Corporation’s net interest income.
The effects of hypothetical fluctuations in interest rates on the Corporation’s securities classified as “trading” under ASC Topic 320, “Investments - Debt and Equity Securities” are not significant, and, as such, separate quantitative disclosure is not presented.
73
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
The Board of Directors and Shareholders
Cullen/Frost Bankers, Inc.
We have audited the accompanying consolidated balance sheets of Cullen/Frost Bankers, Inc. (the “Corporation”) as of December 31, 2014 and 2013, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2014. These financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Cullen/Frost Bankers, Inc. at December 31, 2014 and 2013, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Cullen/Frost Bankers, Inc.’s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“2013 framework”), and our report dated February 5, 2015 expressed an unqualified opinion thereon.
San Antonio, Texas
February 5, 2015
74
Cullen/Frost Bankers, Inc.
Consolidated Balance Sheets
(Dollars in thousands, except per share amounts)
December 31, | |||||||
2014 | 2013 | ||||||
Assets: | |||||||
Cash and due from banks | $ | 702,485 | $ | 885,121 | |||
Interest-bearing deposits | 3,630,846 | 3,646,756 | |||||
Federal funds sold and resell agreements | 30,792 | 24,248 | |||||
Total cash and cash equivalents | 4,364,123 | 4,556,125 | |||||
Securities held to maturity, at amortized cost | 2,926,486 | 3,139,748 | |||||
Securities available for sale, at estimated fair value | 8,461,254 | 5,895,436 | |||||
Trading account securities | 15,426 | 16,398 | |||||
Loans, net of unearned discounts | 10,987,535 | 9,515,700 | |||||
Less: Allowance for loan losses | (99,542 | ) | (92,438 | ) | |||
Net loans | 10,887,993 | 9,423,262 | |||||
Premises and equipment, net | 442,888 | 313,331 | |||||
Goodwill | 653,950 | 536,649 | |||||
Other intangible assets, net | 12,125 | 6,345 | |||||
Cash surrender value of life insurance policies | 172,050 | 141,108 | |||||
Accrued interest receivable and other assets | 341,480 | 284,537 | |||||
Total assets | $ | 28,277,775 | $ | 24,312,939 | |||
Liabilities: | |||||||
Deposits: | |||||||
Non-interest-bearing demand deposits | $ | 10,149,061 | $ | 8,311,149 | |||
Interest-bearing deposits | 13,986,869 | 12,377,637 | |||||
Total deposits | 24,135,930 | 20,688,786 | |||||
Federal funds purchased and repurchase agreements | 803,119 | 668,253 | |||||
Junior subordinated deferrable interest debentures | 137,115 | 123,712 | |||||
Other long-term borrowings | 100,000 | 100,000 | |||||
Accrued interest payable and other liabilities | 250,208 | 218,027 | |||||
Total liabilities | 25,426,372 | 21,798,778 | |||||
Shareholders’ Equity: | |||||||
Preferred stock, par value $0.01 per share; 10,000,000 shares authorized; 6,000,000 Series A shares ($25 liquidation preference) issued in both 2014 and 2013 | 144,486 | 144,486 | |||||
Common stock, par value $0.01 per share; 210,000,000 shares authorized; 63,632,464 shares issued in 2014 and 61,632,464 shares issued in 2013 | 637 | 617 | |||||
Additional paid-in capital | 886,476 | 724,197 | |||||
Retained earnings | 1,710,324 | 1,575,282 | |||||
Accumulated other comprehensive income, net of tax | 141,814 | 140,434 | |||||
Treasury stock, at cost; 483,041 shares in 2014 and 1,066,021 in 2013 | (32,334 | ) | (70,855 | ) | |||
Total shareholders’ equity | 2,851,403 | 2,514,161 | |||||
Total liabilities and shareholders’ equity | $ | 28,277,775 | $ | 24,312,939 | |||
See accompanying Notes to Consolidated Financial Statements.
75
Cullen/Frost Bankers, Inc.
Consolidated Statements of Income
(Dollars in thousands, except per share amounts)
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Interest income: | |||||||||||
Loans, including fees | $ | 440,958 | $ | 415,230 | $ | 401,364 | |||||
Securities: | |||||||||||
Taxable | 93,087 | 97,873 | 132,432 | ||||||||
Tax-exempt | 156,618 | 122,031 | 93,412 | ||||||||
Interest-bearing deposits | 10,725 | 7,284 | 4,300 | ||||||||
Federal funds sold and resell agreements | 83 | 82 | 104 | ||||||||
Total interest income | 701,471 | 642,500 | 631,612 | ||||||||
Interest expense: | |||||||||||
Deposits | 11,022 | 14,459 | 18,099 | ||||||||
Federal funds purchased and repurchase agreements | 134 | 121 | 140 | ||||||||
Junior subordinated deferrable interest debentures | 2,488 | 6,426 | 6,806 | ||||||||
Other long-term borrowings | 893 | 939 | 1,706 | ||||||||
Total interest expense | 14,537 | 21,945 | 26,751 | ||||||||
Net interest income | 686,934 | 620,555 | 604,861 | ||||||||
Provision for loan losses | 16,314 | 20,582 | 10,080 | ||||||||
Net interest income after provision for loan losses | 670,620 | 599,973 | 594,781 | ||||||||
Non-interest income: | |||||||||||
Trust and investment management fees | 106,237 | 91,375 | 83,317 | ||||||||
Service charges on deposit accounts | 81,946 | 81,432 | 83,392 | ||||||||
Insurance commissions and fees | 45,115 | 43,140 | 39,948 | ||||||||
Interchange and debit card transaction fees | 18,372 | 16,979 | 16,933 | ||||||||
Other charges, commissions and fees | 36,180 | 34,185 | 30,180 | ||||||||
Net gain (loss) on securities transactions | 38 | 1,176 | 4,314 | ||||||||
Other | 32,256 | 34,531 | 30,703 | ||||||||
Total non-interest income | 320,144 | 302,818 | 288,787 | ||||||||
Non-interest expense: | |||||||||||
Salaries and wages | 292,349 | 273,692 | 258,752 | ||||||||
Employee benefits | 60,151 | 62,407 | 57,635 | ||||||||
Net occupancy | 55,745 | 50,468 | 48,975 | ||||||||
Furniture and equipment | 62,087 | 58,443 | 55,279 | ||||||||
Deposit insurance | 13,232 | 11,682 | 11,087 | ||||||||
Intangible amortization | 3,520 | 3,141 | 3,896 | ||||||||
Other | 167,656 | 152,077 | 139,469 | ||||||||
Total non-interest expense | 654,740 | 611,910 | 575,093 | ||||||||
Income before income taxes | 336,024 | 290,881 | 308,475 | ||||||||
Income taxes | 58,047 | 53,015 | 70,523 | ||||||||
Net income | 277,977 | 237,866 | 237,952 | ||||||||
Preferred stock dividends | 8,063 | 6,719 | — | ||||||||
Net income available to common shareholders | $ | 269,914 | $ | 231,147 | $ | 237,952 | |||||
Earnings per common share: | |||||||||||
Basic | $ | 4.32 | $ | 3.82 | $ | 3.87 | |||||
Diluted | 4.29 | 3.80 | 3.86 | ||||||||
See accompanying Notes to Consolidated Financial Statements.
76
Cullen/Frost Bankers, Inc.
Consolidated Statements of Comprehensive Income
(Dollars in thousands)
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net income | $ | 277,977 | $ | 237,866 | $ | 237,952 | |||||
Other comprehensive income (loss), before tax: | |||||||||||
Securities available for sale and transferred securities: | |||||||||||
Change in net unrealized gain/loss during the period | 103,044 | (115,245 | ) | 33,412 | |||||||
Change in net unrealized gain on securities transferred to held to maturity | (35,441 | ) | (35,682 | ) | (657 | ) | |||||
Reclassification adjustment for net (gains) losses included in net income | (38 | ) | (1,176 | ) | (4,314 | ) | |||||
Total securities available for sale and transferred securities | 67,565 | (152,103 | ) | 28,441 | |||||||
Defined-benefit post-retirement benefit plans: | |||||||||||
Change in the net actuarial gain/loss | (34,837 | ) | 35,293 | (9,405 | ) | ||||||
Derivatives: | |||||||||||
Change in the accumulated gain/loss on effective cash flow hedge derivatives | — | (49 | ) | (783 | ) | ||||||
Reclassification adjustments for (gains) losses included in net income: | |||||||||||
Interest rate swaps on variable-rate loans | (30,604 | ) | (37,380 | ) | (37,380 | ) | |||||
Interest rate swap on junior subordinated deferrable interest debentures | — | 4,064 | 4,224 | ||||||||
Total derivatives | (30,604 | ) | (33,365 | ) | (33,939 | ) | |||||
Other comprehensive income (loss), before tax | 2,124 | (150,175 | ) | (14,903 | ) | ||||||
Deferred tax expense (benefit) related to other comprehensive income | 744 | (52,561 | ) | (5,217 | ) | ||||||
Other comprehensive income (loss), net of tax | 1,380 | (97,614 | ) | (9,686 | ) | ||||||
Comprehensive income | $ | 279,357 | $ | 140,252 | $ | 228,266 | |||||
See accompanying Notes to Consolidated Financial Statements.
77
Cullen/Frost Bankers, Inc.
Consolidated Statement of Changes in Shareholders’ Equity
(Dollars in thousands, except per share amounts)
Preferred Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss), Net of Tax | Treasury Stock | Total | |||||||||||||||||||||
Balance at January 1, 2012 | $ | — | $ | 613 | $ | 680,803 | $ | 1,354,759 | $ | 247,734 | $ | (372 | ) | $ | 2,283,537 | ||||||||||||
Net income | — | — | — | 237,952 | — | — | 237,952 | ||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (9,686 | ) | — | (9,686 | ) | ||||||||||||||||||
Stock option exercises/deferred stock unit conversions (206,366 shares) | — | 2 | 10,100 | (6 | ) | — | 420 | 10,516 | |||||||||||||||||||
Tax benefits from stock-based compensation | — | — | (384 | ) | — | — | — | (384 | ) | ||||||||||||||||||
Stock-based compensation expense recognized in earnings | — | — | 12,836 | — | — | — | 12,836 | ||||||||||||||||||||
Non-vested stock awards (16,850 shares) and stock units (32,280 units) | — | — | (387 | ) | (1 | ) | — | 388 | — | ||||||||||||||||||
Purchase of treasury stock (7,960 shares) | — | — | — | — | — | (436 | ) | (436 | ) | ||||||||||||||||||
Cash dividends - common stock ($1.90 per share) | — | — | — | (116,853 | ) | — | — | (116,853 | ) | ||||||||||||||||||
Balance at December 31, 2012 | — | 615 | 702,968 | 1,475,851 | 238,048 | — | 2,417,482 | ||||||||||||||||||||
Net income | — | — | — | 237,866 | — | — | 237,866 | ||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (97,614 | ) | — | (97,614 | ) | ||||||||||||||||||
Stock option exercises/deferred stock unit conversions (1,319,786 shares) | — | 2 | 7,839 | (12,097 | ) | — | 72,909 | 68,653 | |||||||||||||||||||
Tax benefits from stock-based compensation | — | — | 2,293 | — | — | — | 2,293 | ||||||||||||||||||||
Stock-based compensation expense recognized in earnings | — | — | 11,963 | — | — | — | 11,963 | ||||||||||||||||||||
Non-vested stock awards (13,040 shares) and stock units (24,970 units) | — | — | (866 | ) | — | — | 866 | — | |||||||||||||||||||
Issuance of preferred stock (6,000,000 shares) | 144,486 | — | — | — | — | — | 144,486 | ||||||||||||||||||||
Purchase of treasury stock (2,245,572 shares) | — | — | — | — | — | (144,630 | ) | (144,630 | ) | ||||||||||||||||||
Cash dividends – preferred stock (approximately $1.12 per share) | — | — | — | (6,719 | ) | — | — | (6,719 | ) | ||||||||||||||||||
Cash dividends - common stock ($1.98 per share) | — | — | — | (119,619 | ) | — | — | (119,619 | ) | ||||||||||||||||||
Balance at December 31, 2013 | 144,486 | 617 | 724,197 | 1,575,282 | 140,434 | (70,855 | ) | 2,514,161 | |||||||||||||||||||
Net income | — | — | — | 277,977 | — | — | 277,977 | ||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 1,380 | — | 1,380 | ||||||||||||||||||||
Stock option exercises/deferred stock unit conversions (594,231 shares) | — | — | (2,620 | ) | (7,694 | ) | — | 39,472 | 29,158 | ||||||||||||||||||
Tax benefits from stock-based compensation | — | — | 3,202 | — | — | — | 3,202 | ||||||||||||||||||||
Stock-based compensation expense recognized in earnings | — | — | 12,503 | — | — | — | 12,503 | ||||||||||||||||||||
Non-vested stock awards (7,620 shares) and stock units (24,430 units) | — | — | (506 | ) | — | — | 506 | — | |||||||||||||||||||
Common stock issued in acquisition of WNB Bancshares (2,000,000 shares) | — | 20 | 149,700 | — | — | — | 149,720 | ||||||||||||||||||||
Purchase of treasury stock (18,871 shares) | — | — | — | — | — | (1,457 | ) | (1,457 | ) | ||||||||||||||||||
Cash dividends – preferred stock (approximately $1.34 per share) | — | — | — | (8,063 | ) | — | — | (8,063 | ) | ||||||||||||||||||
Cash dividends – common stock ($2.03 per share) | — | — | — | (127,178 | ) | — | — | (127,178 | ) | ||||||||||||||||||
Balance at December 31, 2014 | $ | 144,486 | $ | 637 | $ | 886,476 | $ | 1,710,324 | $ | 141,814 | $ | (32,334 | ) | $ | 2,851,403 | ||||||||||||
See accompanying Notes to Consolidated Financial Statements
78
Cullen/Frost Bankers, Inc.
Consolidated Statements of Cash Flows
(Dollars in thousands)
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Operating Activities: | |||||||||||
Net income | $ | 277,977 | $ | 237,866 | $ | 237,952 | |||||
Adjustments to reconcile net income to net cash from operating activities: | |||||||||||
Provision for loan losses | 16,314 | 20,582 | 10,080 | ||||||||
Deferred tax expense (benefit) | (4,130 | ) | 3,279 | (6,405 | ) | ||||||
Accretion of loan discounts | (14,567 | ) | (12,654 | ) | (10,888 | ) | |||||
Securities premium amortization (discount accretion), net | 61,268 | 41,921 | 21,701 | ||||||||
Net (gain) loss on securities transactions | (38 | ) | (1,176 | ) | (4,314 | ) | |||||
Depreciation and amortization | 39,694 | 38,471 | 37,776 | ||||||||
Net loss on sale/write-down of assets/foreclosed assets | 761 | 3,235 | 4,603 | ||||||||
Stock-based compensation | 12,503 | 11,963 | 12,836 | ||||||||
Net tax benefit (deficiency) from stock-based compensation | 19 | (393 | ) | (555 | ) | ||||||
Excess tax benefits from stock-based compensation | (3,183 | ) | (2,686 | ) | (171 | ) | |||||
Earnings on life insurance policies | (3,218 | ) | (3,103 | ) | (4,038 | ) | |||||
Net change in: | |||||||||||
Trading account securities | 972 | 14,686 | (16,465 | ) | |||||||
Accrued interest receivable and other assets | (73,184 | ) | (7,996 | ) | 48,176 | ||||||
Accrued interest payable and other liabilities | (24,518 | ) | (170,389 | ) | (30,289 | ) | |||||
Net cash from operating activities | 286,670 | 173,606 | 299,999 | ||||||||
Investing Activities: | |||||||||||
Securities held to maturity: | |||||||||||
Purchases | — | (257,571 | ) | (237,503 | ) | ||||||
Maturities, calls and principal repayments | 153,523 | 14,891 | 2,100 | ||||||||
Securities available for sale: | |||||||||||
Purchases | (19,484,433 | ) | (11,178,144 | ) | (18,328,058 | ) | |||||
Sales | 12,151,287 | 10,056,060 | 16,587,482 | ||||||||
Maturities, calls and principal repayments | 4,987,629 | 1,311,643 | 1,073,122 | ||||||||
Net change in loans | (800,120 | ) | (317,987 | ) | (1,241,422 | ) | |||||
Net cash received (paid) in acquisitions | 830,661 | (1,896 | ) | (7,199 | ) | ||||||
Proceeds from sales of premises and equipment | 49 | 18,481 | 5,085 | ||||||||
Purchases of premises and equipment | (131,970 | ) | (39,599 | ) | (24,891 | ) | |||||
Proceeds from sales of repossessed properties | 11,281 | 8,200 | 15,816 | ||||||||
Net cash from investing activities | (2,282,093 | ) | (385,922 | ) | (2,155,468 | ) | |||||
Financing Activities: | |||||||||||
Net change in deposits | 1,823,101 | 1,191,420 | 2,740,618 | ||||||||
Net change in short-term borrowings | 84,677 | 107,192 | (161,141 | ) | |||||||
Principal payments on long-term borrowings | — | (7 | ) | (19 | ) | ||||||
Proceeds from stock option exercises | 29,158 | 68,653 | 10,516 | ||||||||
Excess tax benefits from stock-based compensation | 3,183 | 2,686 | 171 | ||||||||
Proceeds from issuance of preferred stock | — | 144,486 | — | ||||||||
Purchase of treasury stock | (1,457 | ) | (144,630 | ) | (436 | ) | |||||
Cash dividends paid on preferred stock | (8,063 | ) | (6,719 | ) | — | ||||||
Cash dividends paid on common stock | (127,178 | ) | (119,619 | ) | (116,853 | ) | |||||
Net cash from financing activities | 1,803,421 | 1,243,462 | 2,472,856 | ||||||||
Net change in cash and cash equivalents | (192,002 | ) | 1,031,146 | 617,387 | |||||||
Cash and cash equivalents at beginning of year | 4,556,125 | 3,524,979 | 2,907,592 | ||||||||
Cash and cash equivalents at end of year | $ | 4,364,123 | $ | 4,556,125 | $ | 3,524,979 | |||||
See accompanying Notes to Consolidated Financial Statements.
79
Cullen/Frost Bankers, Inc.
Notes To Consolidated Financial Statements
(Table amounts in thousands, except share and per share amounts)
Note 1 - Summary of Significant Accounting Policies
Nature of Operations. Cullen/Frost Bankers, Inc. (“Cullen/Frost”) is a financial holding company and a bank holding company headquartered in San Antonio, Texas that provides, through its subsidiaries, a broad array of products and services throughout numerous Texas markets. In addition to general commercial and consumer banking, other products and services offered include trust and investment management, investment banking, insurance, brokerage, leasing, treasury management and item processing.
Basis of Presentation. The consolidated financial statements include the accounts of Cullen/Frost and all other entities in which Cullen/Frost has a controlling financial interest (collectively referred to as the “Corporation”). All significant intercompany balances and transactions have been eliminated in consolidation. The accounting and financial reporting policies the Corporation follows conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry.
The Corporation determines whether it has a controlling financial interest in an entity by first evaluating whether the entity is a voting interest entity or a variable interest entity (“VIE”) under accounting principles generally accepted in the United States. Voting interest entities are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. The Corporation consolidates voting interest entities in which it has all, or at least a majority of, the voting interest. As defined in applicable accounting standards, VIEs are entities that lack one or more of the characteristics of a voting interest entity. A controlling financial interest in a VIE is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE. The Corporation’s wholly owned subsidiaries Cullen/Frost Capital Trust II and WNB Capital Trust I are VIEs for which the Corporation is not the primary beneficiary. Accordingly, the accounts of these trusts are not included in the Corporation’s consolidated financial statements.
The Corporation has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued. All acquisitions during the reported periods were accounted for using the purchase method. Accordingly, the operating results of the acquired companies are included with the Corporation’s results of operations since their respective dates of acquisition.
Use of Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for loan losses and the fair values of financial instruments and the status of contingencies are particularly subject to change.
80
Cash Flow Reporting. Cash and cash equivalents include cash, deposits with other financial institutions that have an initial maturity of less than 90 days when acquired by the Corporation, federal funds sold and resell agreements. Net cash flows are reported for loans, deposit transactions and short-term borrowings. Additional cash flow information was as follows:
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Cash paid for interest | $ | 14,705 | $ | 22,449 | $ | 29,378 | |||||
Cash paid for income tax | 62,976 | 49,514 | 58,950 | ||||||||
Significant non-cash transactions: | |||||||||||
Transfer of securities from available for sale to held to maturity | — | — | 2,266,195 | ||||||||
Unsettled purchases of securities | — | 16,241 | 90,073 | ||||||||
Loans foreclosed and transferred to other real estate owned and foreclosed assets | 4,363 | 6,870 | 7,817 | ||||||||
Premises and equipment transferred to other real estate owned and foreclosed assets | 1,740 | — | — | ||||||||
Loans to facilitate the sale of other real estate owned | 102 | 678 | — | ||||||||
Deferred gain on sale of building and parking garage | — | 768 | — | ||||||||
Concentrations and Restrictions on Cash and Cash Equivalents. The Corporation maintains deposits with other financial institutions in amounts that exceed federal deposit insurance coverage. Furthermore, federal funds sold are essentially uncollateralized loans to other financial institutions. Management regularly evaluates the credit risk associated with the counterparties to these transactions and believes that the Corporation is not exposed to any significant credit risks on cash and cash equivalents.
The Corporation was required to have $175.6 million and $116.6 million of cash on hand or on deposit with the Federal Reserve Bank to meet regulatory reserve and clearing requirements at December 31, 2014 and 2013. These deposits with the Federal Reserve Bank do not earn interest. Additionally, as of December 31, 2014, the Corporation had $12.1 million in cash collateral on deposit with other financial institution counterparties to interest rate swap transactions.
Repurchase/Resell Agreements. The Corporation purchases certain securities under agreements to resell. The amounts advanced under these agreements represent short-term loans and are reflected as assets in the accompanying consolidated balance sheets. The securities underlying these agreements are book-entry securities. The Corporation also sells certain securities under agreements to repurchase. The agreements are treated as collateralized financing transactions and the obligations to repurchase securities sold are reflected as a liability in the accompanying consolidated balance sheets. The dollar amount of the securities underlying the agreements remain in the asset accounts.
Securities. Securities are classified as held to maturity and carried at amortized cost when management has the positive intent and ability to hold them until maturity. Securities to be held for indefinite periods of time are classified as available for sale and carried at fair value, with the unrealized holding gains and losses reported as a component of other comprehensive income, net of tax. Securities held for resale in anticipation of short-term market movements are classified as trading and are carried at fair value, with changes in unrealized holding gains and losses included in income. Management determines the appropriate classification of securities at the time of purchase. Securities with limited marketability, such as stock in the Federal Reserve Bank and the Federal Home Loan Bank, are carried at cost.
Purchase premiums and discounts on securities are amortized or accreted to interest income over the expected lives of the securities using the interest method with a constant effective yield. Expectations related to prepayments are considered in the calculation of the constant effective yield necessary to apply the interest method for mortgage-backed securities and certain pools of municipal securities. Premium amortization and discount accretion for mortgage-backed securities and pools of municipal securities is adjusted for changes in prepayment estimates, as applicable.
Realized gains and losses are derived from the amortized cost of the security sold. Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment losses, management considers, among other things, (i) the length of time and the extent to which the fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer and (iii) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
81
Loans. Loans are reported at the principal balance outstanding net of unearned discounts. Interest income on loans is reported on the level-yield method and includes amortization of deferred loan fees and costs over the loan term. Net loan commitment fees or costs for commitment periods greater than one year are deferred and amortized into fee income or other expense on a straight-line basis over the commitment period. Income on direct financing leases is recognized on a basis that achieves a constant periodic rate of return on the outstanding investment. Further information regarding the Corporation’s accounting policies related to past due loans, non-accrual loans, impaired loans and troubled-debt restructurings is presented in Note 4 - Loans.
Loans Acquired Through Transfer. Loans acquired through the completion of a transfer, including loans acquired in a business combination, are initially recorded at fair value.
Acquired loans that have evidence of deterioration of credit quality since origination and for which it is probable, at acquisition, that the Corporation will be unable to collect all contractually required payments receivable are considered to be purchased credit-impaired. For purchased credit-impaired loans, the difference between the undiscounted cash flows expected at acquisition and the recorded fair value of the loan, or the “accretable yield,” is recognized as interest income on a level-yield method over the life of the loan. Contractually required payments for interest and principal that exceed the undiscounted cash flows expected at acquisition, or the “nonaccretable difference,” are not recognized as a yield adjustment or as a loss accrual or a valuation allowance. Increases in expected cash flows subsequent to the initial investment are recognized prospectively through adjustment of the yield on the loan over its remaining life. Decreases in expected cash flows are recognized as impairment. Valuation allowances on these impaired loans reflect only losses incurred after the acquisition (meaning the present value of all cash flows expected at acquisition that ultimately are not to be received).
For acquired loans that are not deemed to be purchased credit-impaired at acquisition, the difference between the initial fair value and the unpaid principal balance is recognized as interest income on a level-yield basis over the lives of the related loans. Subsequent to acquisition, any valuation allowance on these loans reflects only the portion of probable losses that exceeds any unaccreted purchase discounts on these loans as of the measurement date.
Allowance for Loan Losses. The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses inherent in the loan portfolio. The allowance for loan losses includes allowance allocations calculated in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 310, “Receivables” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies.” Further information regarding the Corporation’s policies and methodology used to estimate the allowance for loan losses is presented in Note 4 - Loans.
Premises and Equipment. Land is carried at cost. Building and improvements, and furniture and equipment are carried at cost, less accumulated depreciation, computed principally by the straight-line method based on the estimated useful lives of the related property. Leasehold improvements are generally depreciated over the lesser of the term of the respective leases or the estimated useful lives of the improvements.
Foreclosed Assets. Assets acquired through or instead of loan foreclosure are held for sale and are initially recorded at fair value less estimated selling costs when acquired, establishing a new cost basis. Costs after acquisition are generally expensed. If the fair value of the asset declines, a write-down is recorded through expense. The valuation of foreclosed assets is subjective in nature and may be adjusted in the future because of changes in economic conditions. Foreclosed assets are included in other assets in the accompanying consolidated balance sheets and totaled $5.3 million and $11.9 million at December 31, 2014 and 2013.
Goodwill. Goodwill represents the excess of the cost of businesses acquired over the fair value of the net assets acquired. Goodwill is assigned to reporting units and tested for impairment at least annually, or on an interim basis if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying value. See Note 6 - Goodwill and Other Intangible Assets.
Intangibles and Other Long-Lived Assets. Intangible assets are acquired assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability. The Corporation’s intangible assets relate to core deposits, non-compete agreements and customer relationships. Intangible assets with definite useful lives are amortized on an accelerated basis over their estimated life. Intangible assets with indefinite useful lives are
82
not amortized until their lives are determined to be definite. Intangible assets, premises and equipment and other long-lived assets are tested for impairment whenever events or changes in circumstances indicate the carrying amount of the assets may not be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value. See Note 6 - Goodwill and Other Intangible Assets.
Insurance Commissions and Fees. Commission revenue is recognized as of the effective date of the insurance policy. The Corporation also receives contingent commissions from insurance companies as additional incentive for achieving specified premium volume goals and/or the loss experience of the insurance placed by the Corporation. Contingent commissions from insurance companies are recognized when determinable, which is generally when such commissions are received or when the Corporation receives data from the insurance companies that allows the reasonable estimation of these amounts. The Corporation maintains a reserve for commission adjustments based on estimated policy cancellations. This reserve was not significant at December 31, 2014 or 2013.
Stock-Based Compensation. Compensation expense for stock options, non-vested stock awards/stock units and deferred stock units is based on the fair value of the award on the measurement date, which, for the Corporation, is the date of the grant and is recognized ratably over the service period of the award. The fair value of stock options is estimated using a binomial lattice-based valuation model. The fair value of stock options granted prior to the fourth quarter of 2006 was estimated using the Black-Scholes option-pricing model. The fair value of non-vested stock awards/stock units and deferred stock units is generally the market price of the Corporation’s stock on the date of grant.
Advertising Costs. Advertising costs are expensed as incurred.
Income Taxes. Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities (excluding deferred tax assets and liabilities related to business combinations or components of other comprehensive income). Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, management believes it is more likely than not that all of the deferred tax assets will be realized. Interest and/or penalties related to income taxes are reported as a component of income tax expense.
The Corporation files a consolidated income tax return with its subsidiaries. Federal income tax expense or benefit has been allocated to subsidiaries on a separate return basis.
Basic and Diluted Earnings Per Common Share. Earnings per common share is computed using the two-class method prescribed under ASC Topic 260, “Earnings Per Share.” ASC Topic 260 provides that unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and shall be included in the computation of earnings per share pursuant to the two-class method. The Corporation has determined that its outstanding non-vested stock awards/stock units and deferred stock units are participating securities.
Under the two-class method, basic earnings per common share is computed by dividing net earnings allocated to common stock by the weighted-average number of common shares outstanding during the applicable period, excluding outstanding participating securities. Diluted earnings per common share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method. A reconciliation of the weighted-average shares used in calculating basic earnings per common share and the weighted average common shares used in calculating diluted earnings per common share for the reported periods is provided in Note 11 - Earnings Per Common Share.
Comprehensive Income. Comprehensive income includes all changes in shareholders’ equity during a period, except those resulting from transactions with shareholders. Besides net income, other components of the Corporation’s comprehensive income include the after tax effect of changes in the net unrealized gain/loss on securities available for sale, changes in the net unrealized gain on securities transferred to held to maturity, changes in the net actuarial gain/loss on defined benefit post-retirement benefit plans and changes in the accumulated gain/loss on effective cash flow hedging instruments. See Note 15 - Other Comprehensive Income (Loss).
83
Derivative Financial Instruments. The Corporation’s hedging policies permit the use of various derivative financial instruments to manage interest rate risk or to hedge specified assets and liabilities. All derivatives are recorded at fair value on the Corporation’s balance sheet. Derivatives executed with the same counterparty are generally subject to master netting arrangements, however, fair value amounts recognized for derivatives and fair value amounts recognized for the right/obligation to reclaim/return cash collateral are not offset for financial reporting purposes. The Corporation may be required to recognize certain contracts and commitments as derivatives when the characteristics of those contracts and commitments meet the definition of a derivative.
To qualify for hedge accounting, derivatives must be highly effective at reducing the risk associated with the exposure being hedged and must be designated as a hedge at the inception of the derivative contract. The Corporation considers a hedge to be highly effective if the change in fair value of the derivative hedging instrument is within 80% to 125% of the opposite change in the fair value of the hedged item attributable to the hedged risk. If derivative instruments are designated as hedges of fair values, and such hedges are highly effective, both the change in the fair value of the hedge and the hedged item are included in current earnings. Fair value adjustments related to cash flow hedges are recorded in other comprehensive income and are reclassified to earnings when the hedged transaction is reflected in earnings. Ineffective portions of hedges are reflected in earnings as they occur. Actual cash receipts and/or payments and related accruals on derivatives related to hedges are recorded as adjustments to the interest income or interest expense associated with the hedged item. During the life of the hedge, the Corporation formally assesses whether derivatives designated as hedging instruments continue to be highly effective in offsetting changes in the fair value or cash flows of hedged items. If it is determined that a hedge has ceased to be highly effective, the Corporation will discontinue hedge accounting prospectively. At such time, previous adjustments to the carrying value of the hedged item are reversed into current earnings and the derivative instrument is reclassified to a trading position recorded at fair value.
Fair Value Measurements. In general, fair values of financial instruments are based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Corporation’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time.
Transfers of Financial Assets. Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (i) the assets have been isolated from the Corporation, (ii) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (iii) the Corporation does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Loss Contingencies. Loss contingencies, including claims and legal actions arising in the ordinary course of business are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.
Trust Assets. Assets of the Corporation’s trust department, other than cash on deposit at Frost Bank, are not included in the accompanying financial statements because they are not assets of the Corporation.
Reclassifications. Certain items in prior financial statements have been reclassified to conform to the current presentation.
84
Note 2 - Mergers and Acquisition
On May 30, 2014, the Corporation acquired WNB Bancshares, Inc. (“WNB”), including its subsidiary Western National Bank (“Western”), a privately-held bank holding company and bank located in the Permian Basin region of Texas. The Corporation purchased all of the outstanding shares of WNB for approximately $198.8 million. The total purchase price included $149.7 million of the Corporation’s common stock (2 million shares) and $49.1 million in cash. Western was integrated into Frost Bank as of the close of business on June 20, 2014.
The acquisition of WNB was accounted for using the acquisition method with all cash consideration funded through internal sources. The operating results of WNB are included with the Corporation’s results of operations since the date of acquisition. The total purchase price paid for the acquisition of WNB was allocated based on the estimated fair values of the assets acquired and liabilities assumed as set forth below. The purchase price allocation is preliminary and is subject to final determination and valuation of the fair value of assets acquired and liabilities assumed.
Cash and cash equivalents | $ | 879,740 | |
Securities available for sale | 154,227 | ||
Loans | 670,619 | ||
Premises and equipment | 22,853 | ||
Core deposit intangible asset | 9,300 | ||
Goodwill | 117,301 | ||
Other assets | 33,644 | ||
Deposits | (1,624,043 | ) | |
Other borrowings | (63,592 | ) | |
Other liabilities | (1,251 | ) | |
$ | 198,798 | ||
The loans acquired in this transaction were recorded at fair value with no carryover of any existing allowance for loan losses. Purchased credit-impaired loans, meaning those loans with evidence of credit quality deterioration at acquisition, were not significant. The core deposit intangible asset acquired in this transaction will be amortized using an accelerated method over a period of 10 years. Pro forma condensed consolidated results of operations assuming WNB had been acquired at the beginning of the reported periods are not presented because the effect of this acquisition was not considered significant based on the SEC significance tests.
Expenditures related to the acquisition of WNB totaled $7.1 million and $1.4 million during 2014 and 2013, respectively, and are reported as a component of other non-interest expense in the accompanying consolidated income statements.
As part of the approval process in connection with the acquisition of WNB, the Corporation agreed with the Federal Reserve that before bringing it any further expansionary proposals, the Corporation would enhance certain compliance programs, including those related to fair lending. The Corporation is currently working on these enhancements.
85
Note 3 - Securities
Year-end securities held to maturity and available for sale consisted of the following:
2014 | 2013 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||||||
Held to Maturity: | |||||||||||||||||||||||||||||||
U.S. Treasury | $ | 249,009 | $ | 14,604 | $ | — | $ | 263,613 | $ | 248,592 | $ | 20,139 | $ | — | $ | 268,731 | |||||||||||||||
Residential mortgage-backed securities | 8,012 | 92 | — | 8,104 | 9,674 | 89 | 143 | 9,620 | |||||||||||||||||||||||
States and political subdivisions | 2,668,115 | 34,243 | 9,035 | 2,693,323 | 2,880,482 | 7,691 | 137,861 | 2,750,312 | |||||||||||||||||||||||
Other | 1,350 | — | — | 1,350 | 1,000 | — | — | 1,000 | |||||||||||||||||||||||
Total | $ | 2,926,486 | $ | 48,939 | $ | 9,035 | $ | 2,966,390 | $ | 3,139,748 | $ | 27,919 | $ | 138,004 | $ | 3,029,663 | |||||||||||||||
Available for Sale: | |||||||||||||||||||||||||||||||
U. S. Treasury | $ | 3,783,899 | $ | 30,594 | $ | 3,241 | $ | 3,811,252 | $ | 2,522,159 | $ | 18,395 | $ | — | $ | 2,540,554 | |||||||||||||||
U.S. government agencies/corporations | — | — | — | — | 54,024 | — | 44 | 53,980 | |||||||||||||||||||||||
Residential mortgage-backed securities | 1,331,114 | 68,027 | 417 | 1,398,724 | 1,710,664 | 66,791 | 1,439 | 1,776,016 | |||||||||||||||||||||||
States and political subdivisions | 3,104,563 | 104,500 | 156 | 3,208,907 | 1,476,316 | 20,090 | 7,492 | 1,488,914 | |||||||||||||||||||||||
Other | 42,371 | — | — | 42,371 | 35,972 | — | — | 35,972 | |||||||||||||||||||||||
Total | $ | 8,261,947 | $ | 203,121 | $ | 3,814 | $ | 8,461,254 | $ | 5,799,135 | $ | 105,276 | $ | 8,975 | $ | 5,895,436 | |||||||||||||||
All mortgage-backed securities included in the above table were issued by U.S. government agencies and corporations. At December 31, 2014, approximately 97.4% of the securities in the Corporation’s municipal bond portfolio were issued by political subdivisions or agencies within the State of Texas, of which approximately 64.9% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers. Securities with limited marketability, such as stock in the Federal Reserve Bank and the Federal Home Loan Bank, are carried at cost and are reported as other available for sale securities in the table above. The carrying value of securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law was $3.0 billion at both December 31, 2014 and 2013.
During the fourth quarter of 2012, the Corporation reclassified certain securities from available for sale to held to maturity. The securities had an aggregate fair value of $2.3 billion with an aggregate net unrealized gain of $165.7 million ($107.7 million, net of tax) on the date of the transfer. The net unamortized, unrealized gain on the transferred securities included in accumulated other comprehensive income in the accompanying balance sheet totaled $93.9 million ($61.0 million, net of tax) at December 31, 2014 and $129.3 million ($84.1 million, net of tax) at December 31, 2013. This amount will be amortized out of accumulated other comprehensive income over the remaining life of the underlying securities as an adjustment of the yield on those securities.
86
Year-end securities with unrealized losses, segregated by length of impairment, were as follows:
Less than 12 Months | More than 12 Months | Total | |||||||||||||||||||||
Estimated Fair Value | Unrealized Losses | Estimated Fair Value | Unrealized Losses | Estimated Fair Value | Unrealized Losses | ||||||||||||||||||
2014 | |||||||||||||||||||||||
Held to Maturity: | |||||||||||||||||||||||
States and political subdivisions | $ | 68,024 | $ | 144 | $ | 683,251 | $ | 8,891 | $ | 751,275 | $ | 9,035 | |||||||||||
Total | $ | 68,024 | $ | 144 | $ | 683,251 | $ | 8,891 | $ | 751,275 | $ | 9,035 | |||||||||||
Available for Sale: | |||||||||||||||||||||||
U.S. Treasury | $ | 1,019,230 | $ | 3,241 | $ | — | $ | — | $ | 1,019,230 | $ | 3,241 | |||||||||||
Residential mortgage-backed securities | 8,550 | 42 | 16,944 | 375 | 25,494 | 417 | |||||||||||||||||
States and political subdivisions | 65,751 | 156 | — | — | 65,751 | 156 | |||||||||||||||||
Total | $ | 1,093,531 | $ | 3,439 | $ | 16,944 | $ | 375 | $ | 1,110,475 | $ | 3,814 | |||||||||||
2013 | |||||||||||||||||||||||
Held to Maturity: | |||||||||||||||||||||||
Residential mortgage-backed securities | $ | 6,934 | $ | 143 | $ | — | $ | — | $ | 6,934 | $ | 143 | |||||||||||
States and political subdivisions | 2,071,521 | 113,512 | 266,566 | 24,349 | 2,338,087 | 137,861 | |||||||||||||||||
Total | $ | 2,078,455 | $ | 113,655 | $ | 266,566 | $ | 24,349 | $ | 2,345,021 | $ | 138,004 | |||||||||||
Available for Sale: | |||||||||||||||||||||||
U.S. government agencies/ corporations | $ | 53,980 | $ | 44 | $ | — | $ | — | $ | 53,980 | $ | 44 | |||||||||||
Residential mortgage-backed securities | 33,001 | 1,157 | 2,713 | 282 | 35,714 | 1,439 | |||||||||||||||||
States and political subdivisions | 679,923 | 7,492 | — | — | 679,923 | 7,492 | |||||||||||||||||
Total | $ | 766,904 | $ | 8,693 | $ | 2,713 | $ | 282 | $ | 769,617 | $ | 8,975 | |||||||||||
Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses. The amount of the impairment related to other factors is recognized in other comprehensive income. In estimating other-than-temporary impairment losses, management considers, among other things, (i) the length of time and the extent to which the fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, and (iii) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in cost.
Management has the ability and intent to hold the securities classified as held to maturity in the table above until they mature, at which time the Corporation will receive full value for the securities. Furthermore, as of December 31, 2014, management does not have the intent to sell any of the securities classified as available for sale in the table above and believes that it is more likely than not that the Corporation will not have to sell any such securities before a recovery of cost. Any unrealized losses are largely due to increases in market interest rates over the yields available at the time the underlying securities were purchased. The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2014, management believes the impairments detailed in the table above are temporary and no impairment loss has been realized in the Corporation’s consolidated income statement.
87
The amortized cost and estimated fair value of securities, excluding trading securities, at December 31, 2014 are presented below by contractual maturity. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Residential mortgage-backed securities and equity securities are shown separately since they are not due at a single maturity date.
Held to Maturity | Available for Sale | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Due in one year or less | $ | 153,701 | $ | 155,505 | $ | 515,567 | $ | 517,482 | |||||||
Due after one year through five years | 533,990 | 564,854 | 2,474,795 | 2,486,488 | |||||||||||
Due after five years through ten years | 172,371 | 172,240 | 1,937,104 | 1,977,280 | |||||||||||
Due after ten years | 2,058,412 | 2,065,687 | 1,960,996 | 2,038,909 | |||||||||||
Residential mortgage-backed securities | 8,012 | 8,104 | 1,331,114 | 1,398,724 | |||||||||||
Equity securities | — | — | 42,371 | 42,371 | |||||||||||
Total | $ | 2,926,486 | $ | 2,966,390 | $ | 8,261,947 | $ | 8,461,254 | |||||||
Sales of securities available for sale were as follows:
2014 | 2013 | 2012 | |||||||||
Proceeds from sales | $ | 12,151,287 | $ | 10,056,060 | $ | 16,587,482 | |||||
Gross realized gains | 39 | 1,206 | 6,943 | ||||||||
Gross realized losses | (1 | ) | (30 | ) | (2,629 | ) | |||||
Tax (expense) benefit of securities gains/losses | (13 | ) | (412 | ) | (1,510 | ) | |||||
Premium amortization and discount accretion included in interest income on securities was as follows:
2014 | 2013 | 2012 | |||||||||
Premium amortization | $ | (68,070 | ) | $ | (49,112 | ) | $ | (28,364 | ) | ||
Discount accretion | 6,802 | 7,191 | 6,663 | ||||||||
Net (premium amortization) discount accretion | $ | (61,268 | ) | $ | (41,921 | ) | $ | (21,701 | ) | ||
Year-end trading account securities, at estimated fair value, were as follows:
2014 | 2013 | ||||||
U.S. Treasury | $ | 15,339 | $ | 15,389 | |||
States and political subdivisions | 87 | 1,009 | |||||
Total | $ | 15,426 | $ | 16,398 | |||
Net gains and losses on trading account securities were as follows:
2014 | 2013 | 2012 | |||||||||
Net gain on sales transactions | $ | 829 | $ | 878 | $ | 1,219 | |||||
Net mark-to-market gains (losses) | — | (429 | ) | (161 | ) | ||||||
Net gain on trading account securities | $ | 829 | $ | 449 | $ | 1,058 | |||||
88
Note 4 - Loans
Year-end loans consisted of the following:
2014 | 2013 | ||||||
Commercial and industrial: | |||||||
Commercial | $ | 5,429,206 | $ | 4,587,499 | |||
Leases | 338,537 | 319,577 | |||||
Total commercial and industrial | 5,767,743 | 4,907,076 | |||||
Commercial real estate: | |||||||
Commercial mortgages | 3,080,202 | 2,800,760 | |||||
Construction | 629,988 | 426,639 | |||||
Land | 291,907 | 239,937 | |||||
Total commercial real estate | 4,002,097 | 3,467,336 | |||||
Consumer real estate: | |||||||
Home equity loans | 342,725 | 329,853 | |||||
Home equity lines of credit | 220,128 | 195,132 | |||||
Other | 286,198 | 283,219 | |||||
Total consumer real estate | 849,051 | 808,204 | |||||
Total real estate | 4,851,148 | 4,275,540 | |||||
Consumer and other: | |||||||
Consumer installment | 385,479 | 350,827 | |||||
Other | 8,122 | 7,289 | |||||
Total consumer and other | 393,601 | 358,116 | |||||
Unearned discounts | (24,957 | ) | (25,032 | ) | |||
Total loans | $ | 10,987,535 | $ | 9,515,700 | |||
Loan Origination/Risk Management. The Corporation has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, the Corporation’s management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Corporation’s commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce the Corporation’s exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the
89
Corporation avoids financing single-purpose projects unless other underwriting factors are present to help mitigate risk. The Corporation also utilizes third-party experts to provide insight and guidance about economic conditions and trends affecting market areas it serves. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2014, approximately 55% of the outstanding principal balance of the Corporation’s commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that the Corporation may originate from time to time, the Corporation generally requires the borrower to have had an existing relationship with the Corporation and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Corporation until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
The Corporation originates consumer loans utilizing a computer-based credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, a maximum loan-to-value percentage of 80%, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
The Corporation maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Corporation’s policies and procedures.
Concentrations of Credit. Most of the Corporation’s lending activity occurs within the State of Texas, including the four largest metropolitan areas of Austin, Dallas/Ft. Worth, Houston and San Antonio, as well as other markets. The majority of the Corporation’s loan portfolio consists of commercial and industrial and commercial real estate loans. As of December 31, 2014 and 2013, there were no concentrations of loans related to any single industry in excess of 10% of total loans other than energy loans, which totaled 16.1% and 11.7% of total loans, respectively.
Foreign Loans. The Corporation has U.S. dollar denominated loans and commitments to borrowers in Mexico. The outstanding balance of these loans and the unfunded amounts available under these commitments were not significant at December 31, 2014 or 2013.
Overdrafts. Deposit account overdrafts reported as loans totaled $7.7 million and $6.8 million at December 31, 2014 and 2013.
Related Party Loans. In the ordinary course of business, the Corporation has granted loans to certain directors, executive officers and their affiliates (collectively referred to as “related parties”). These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other unaffiliated persons and do not involve more than normal risk of collectibility. Activity in related party loans during 2014 is presented in the following table. Other changes were primarily related to changes in related-party status.
Balance outstanding at December 31, 2013 | $ | 76,672 | |
Principal additions | 127,347 | ||
Principal reductions | (165,963 | ) | |
Other changes | 644 | ||
Balance outstanding at December 31, 2014 | $ | 38,700 | |
90
Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. In determining whether or not a borrower may be unable to meet payment obligations for each class of loans, the Corporation considers the borrower’s debt service capacity through the analysis of current financial information, if available, and/or current information with regards to the Corporation’s collateral position. Regulatory provisions would typically require the placement of a loan on non-accrual status if (i) principal or interest has been in default for a period of 90 days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest is not expected. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income on non-accrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.
Year-end non-accrual loans, segregated by class of loans, were as follows:
2014 | 2013 | ||||||
Commercial and industrial: | |||||||
Energy | $ | 636 | $ | 590 | |||
Other commercial | 34,108 | 26,143 | |||||
Commercial real estate: | |||||||
Buildings, land and other | 19,639 | 27,035 | |||||
Construction | 2,792 | — | |||||
Consumer real estate | 2,212 | 2,207 | |||||
Consumer and other | 538 | 745 | |||||
Total | $ | 59,925 | $ | 56,720 | |||
As of December 31, 2014 and 2013, non-accrual loans reported in the table above included $8.3 million and $10.1 million related to loans that were restructured as “troubled debt restructurings” during 2014 and 2013, respectively. See the section captioned “Troubled Debt Restructurings” elsewhere in this note.
Had non-accrual loans performed in accordance with their original contract terms, the Corporation would have recognized additional interest income, net of tax, of approximately $1.5 million in 2014, $2.2 million in 2013 and $2.6 million in 2012.
An age analysis of past due loans (including both accruing and non-accruing loans), segregated by class of loans, as of December 31, 2014 was as follows:
Loans 30-89 Days Past Due | Loans 90 or More Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or More Days Past Due | ||||||||||||||||||
Commercial and industrial: | |||||||||||||||||||||||
Energy | $ | 7,278 | $ | — | $ | 7,278 | $ | 1,766,667 | $ | 1,773,945 | $ | — | |||||||||||
Other commercial | 16,350 | 33,998 | 50,348 | 3,943,450 | 3,993,798 | 14,254 | |||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Buildings, land and other | 6,535 | 11,308 | 17,843 | 3,354,266 | 3,372,109 | 3,333 | |||||||||||||||||
Construction | 5,081 | 1,327 | 6,408 | 623,580 | 629,988 | 1,042 | |||||||||||||||||
Consumer real estate | 4,560 | 2,148 | 6,708 | 842,343 | 849,051 | 1,910 | |||||||||||||||||
Consumer and other | 5,706 | 476 | 6,182 | 387,419 | 393,601 | 402 | |||||||||||||||||
Unearned discounts | — | — | — | (24,957 | ) | (24,957 | ) | — | |||||||||||||||
Total | $ | 45,510 | $ | 49,257 | $ | 94,767 | $ | 10,892,768 | $ | 10,987,535 | $ | 20,941 | |||||||||||
91
Impaired Loans. Loans are considered impaired when, based on current information and events, it is probable the Corporation will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectibility of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.
Regulatory guidelines require the Corporation to reevaluate the fair value of collateral supporting impaired collateral dependent loans on at least an annual basis. While the Corporation’s policy is to comply with the regulatory guidelines, the Corporation’s general practice is to reevaluate the fair value of collateral supporting impaired collateral dependent loans on a quarterly basis. Thus, appraisals are never considered to be outdated, and the Corporation does not need to make any adjustments to the appraised values. The fair value of collateral supporting impaired collateral dependent loans is evaluated by the Corporation’s internal appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice. The fair value of collateral supporting impaired collateral dependent construction loans is based on an “as is” valuation.
Year-end impaired loans are set forth in the following table. No interest income was recognized on impaired loans subsequent to their classification as impaired.
Unpaid Contractual Principal Balance | Recorded Investment With No Allowance | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Average Recorded Investment | ||||||||||||||||||
2014 | |||||||||||||||||||||||
Commercial and industrial: | |||||||||||||||||||||||
Energy | $ | 706 | $ | 636 | $ | — | $ | 636 | $ | — | $ | 571 | |||||||||||
Other commercial | 42,212 | 29,007 | 2,853 | 31,860 | 1,613 | 27,154 | |||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Buildings, land and other | 22,919 | 17,441 | 265 | 17,706 | 67 | 20,339 | |||||||||||||||||
Construction | 3,007 | 2,793 | — | 2,793 | — | 739 | |||||||||||||||||
Consumer real estate | 812 | 596 | — | 596 | — | 674 | |||||||||||||||||
Consumer and other | — | — | — | — | — | 159 | |||||||||||||||||
Total | $ | 69,656 | $ | 50,473 | $ | 3,118 | $ | 53,591 | $ | 1,680 | $ | 49,636 | |||||||||||
2013 | |||||||||||||||||||||||
Commercial and industrial: | |||||||||||||||||||||||
Energy | $ | 545 | $ | 531 | $ | — | $ | 531 | $ | — | $ | 428 | |||||||||||
Other commercial | 31,429 | 15,337 | 7,004 | 22,341 | 4,140 | 34,894 | |||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Buildings, land and other | 27,792 | 15,697 | 8,870 | 24,567 | 2,786 | 34,633 | |||||||||||||||||
Construction | — | — | — | — | — | 634 | |||||||||||||||||
Consumer real estate | 907 | 745 | — | 745 | — | 804 | |||||||||||||||||
Consumer and other | 334 | 278 | — | 278 | — | 348 | |||||||||||||||||
Total | $ | 61,007 | $ | 32,588 | $ | 15,874 | $ | 48,462 | $ | 6,926 | $ | 71,741 | |||||||||||
2012 | |||||||||||||||||||||||
Commercial and industrial: | |||||||||||||||||||||||
Energy | $ | 1,255 | $ | — | $ | 1,069 | $ | 1,069 | $ | 900 | $ | 214 | |||||||||||
Other commercial | 56,784 | 21,709 | 19,096 | 40,805 | 4,200 | 42,630 | |||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Buildings, land and other | 44,652 | 19,010 | 17,149 | 36,159 | 3,137 | 40,258 | |||||||||||||||||
Construction | 1,497 | 1,100 | — | 1,100 | — | 1,392 | |||||||||||||||||
Consumer real estate | 961 | 864 | — | 864 | — | 1,617 | |||||||||||||||||
Consumer and other | 428 | 400 | — | 400 | — | 469 | |||||||||||||||||
Total | $ | 105,577 | $ | 43,083 | $ | 37,314 | $ | 80,397 | $ | 8,237 | $ | 86,580 | |||||||||||
92
Troubled Debt Restructurings. The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, principal forgiveness, restructuring amortization schedules, reductions in collateral and other actions intended to minimize potential losses. Troubled debt restructurings during 2014, 2013 and 2012 are set forth in the following table.
2014 | 2013 | 2012 | |||||||||||||||||||||
Balance at Restructure | Balance at Year-end | Balance at Restructure | Balance at Year-end | Balance at Restructure | Balance at Year-end | ||||||||||||||||||
Commercial and industrial: | |||||||||||||||||||||||
Energy | $ | — | $ | — | $ | 528 | $ | 531 | $ | — | $ | — | |||||||||||
Other commercial | 5,795 | 5,391 | 6,334 | 4,937 | 1,602 | 1,478 | |||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||
Buildings, land and other | 3,121 | 2,948 | 7,964 | 5,747 | 714 | 710 | |||||||||||||||||
Consumer real estate | — | — | — | — | — | — | |||||||||||||||||
Consumer | — | — | 7 | — | — | — | |||||||||||||||||
$ | 8,916 | $ | 8,339 | $ | 14,833 | $ | 11,215 | $ | 2,316 | $ | 2,188 | ||||||||||||
The modifications during the reported periods primarily related to extending the amortization periods, converting the loans to interest only for a limited period of time, consolidating notes and/or reducing collateral or interest rates. The modifications did not significantly impact the Corporation's determination of the allowance for loan losses. Approximately $2.7 million of commercial and industrial loans and $2.9 million of the commercial real estate loans restructured during 2014 were related to a single relationship that was previously restructured during 2013. As of December 31, 2014, there were no loans restructured during 2014 that were in excess of 90 days past due. During 2014, the Corporation charged off $627 thousand of commercial and industrial loans that were related to loans restructured during 2013. During 2014, the Corporation also foreclosed upon certain commercial real estate loans that were restructured during 2013. The Corporation recognized $500 thousand of other real estate owned and no charge-offs in connection with these foreclosures. The aforementioned charge-offs and foreclosures did not significantly impact the Corporation's determination of the allowance for loan losses. As of December 31, 2014, $8.3 million of the loans restructured in 2014 were on non-accrual status, while as of December 31, 2013, $10.1 million of the loans restructured in 2013 were on non-accrual status. See the section captioned “Non-accrual Loans” elsewhere in this note.
Credit Quality Indicators. As part of the on-going monitoring of the credit quality of the Corporation’s loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) the delinquency status of consumer loans (see details above) (iv) net charge-offs, (v) non-performing loans (see details above) and (vi) the general economic conditions in the State of Texas.
The Corporation utilizes a risk grading matrix to assign a risk grade to each of its commercial loans. Loans are graded on a scale of 1 to 14. A description of the general characteristics of the 14 risk grades is as follows:
• | Grades 1, 2 and 3 - These grades include loans to very high credit quality borrowers of investment or near investment grade. These borrowers are generally publicly traded (grades 1 and 2), have significant capital strength, moderate leverage, stable earnings and growth, and readily available financing alternatives. Smaller entities, regardless of strength, would generally not fit in these grades. |
• | Grades 4 and 5 - These grades include loans to borrowers of solid credit quality with moderate risk. Borrowers in these grades are differentiated from higher grades on the basis of size (capital and/or revenue), leverage, asset quality and the stability of the industry or market area. |
• | Grades 6, 7 and 8 - These grades include “pass grade” loans to borrowers of acceptable credit quality and risk. Such borrowers are differentiated from Grades 4 and 5 in terms of size, secondary sources of repayment or they are of lesser stature in other key credit metrics in that they may be over-leveraged, under capitalized, inconsistent in performance or in an industry or an economic area that is known to have a higher level of risk, volatility, or susceptibility to weaknesses in the economy. |
• | Grade 9 - This grade includes loans on management’s “watch list” and is intended to be utilized on a temporary basis for pass grade borrowers where a significant risk-modifying action is anticipated in the near term. |
93
• | Grade 10 - This grade is for “Other Assets Especially Mentioned” in accordance with regulatory guidelines. This grade is intended to be temporary and includes loans to borrowers whose credit quality has clearly deteriorated and are at risk of further decline unless active measures are taken to correct the situation. |
• | Grade 11 - This grade includes “Substandard” loans, in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. By definition under regulatory guidelines, a “Substandard” loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business. |
• | Grade 12 - This grade includes “Substandard” loans, in accordance with regulatory guidelines, for which the accrual of interest has been stopped. This grade includes loans where interest is more than 120 days past due and not fully secured and loans where a specific valuation allowance may be necessary, but generally does not exceed 30% of the principal balance. |
• | Grade 13 - This grade includes “Doubtful” loans in accordance with regulatory guidelines. Such loans are placed on non-accrual status and may be dependent upon collateral having a value that is difficult to determine or upon some near-term event which lacks certainty. Additionally, these loans generally have a specific valuation allowance in excess of 30% of the principal balance. |
• | Grade 14 - This grade includes “Loss” loans in accordance with regulatory guidelines. Such loans are to be charged-off or charged-down when payment is acknowledged to be uncertain or when the timing or value of payments cannot be determined. “Loss” is not intended to imply that the loan or some portion of it will never be paid, nor does it in any way imply that there has been a forgiveness of debt. |
94
In monitoring credit quality trends in the context of assessing the appropriate level of the allowance for loan losses, the Corporation monitors portfolio credit quality by the weighted-average risk grade of each class of commercial loan. Individual relationship managers review updated financial information for all pass grade loans to recalculate the risk grade on at least an annual basis. When a loan has a calculated risk grade of 9, it is still considered a pass grade loan; however, it is considered to be on management’s “watch list,” where a significant risk-modifying action is anticipated in the near term. When a loan has a calculated risk grade of 10 or higher, a special assets officer monitors the loan on an on-going basis. The following table presents weighted average risk grades for all commercial loans by class.
December 31, 2014 | December 31, 2013 | ||||||||||||
Weighted Average Risk Grade | Loans | Weighted Average Risk Grade | Loans | ||||||||||
Commercial and industrial: | |||||||||||||
Energy | |||||||||||||
Risk grades 1-8 | 5.37 | $ | 1,740,455 | 5.37 | $ | 1,106,348 | |||||||
Risk grade 9 | 9.00 | 27,313 | 9.00 | 7,726 | |||||||||
Risk grade 10 | 10.00 | 161 | 10.00 | 245 | |||||||||
Risk grade 11 | 11.00 | 5,380 | 11.00 | 500 | |||||||||
Risk grade 12 | 12.00 | 636 | 12.00 | 590 | |||||||||
Risk grade 13 | 13.00 | — | 13.00 | — | |||||||||
Total energy | 5.45 | $ | 1,773,945 | 5.40 | $ | 1,115,409 | |||||||
Other commercial | |||||||||||||
Risk grades 1-8 | 5.93 | $ | 3,785,171 | 5.95 | $ | 3,507,963 | |||||||
Risk grade 9 | 9.00 | 65,166 | 9.00 | 74,766 | |||||||||
Risk grade 10 | 10.00 | 54,519 | 10.00 | 89,878 | |||||||||
Risk grade 11 | 11.00 | 55,034 | 11.00 | 92,917 | |||||||||
Risk grade 12 | 12.00 | 31,683 | 12.00 | 21,389 | |||||||||
Risk grade 13 | 13.00 | 2,225 | 13.00 | 4,754 | |||||||||
Total other commercial | 6.16 | $ | 3,993,798 | 6.27 | $ | 3,791,667 | |||||||
Commercial real estate: | |||||||||||||
Buildings, land and other | |||||||||||||
Risk grades 1-8 | 6.53 | $ | 3,148,339 | 6.59 | $ | 2,844,665 | |||||||
Risk grade 9 | 9.00 | 72,906 | 9.00 | 65,770 | |||||||||
Risk grade 10 | 10.00 | 87,889 | 10.00 | 49,881 | |||||||||
Risk grade 11 | 11.00 | 43,336 | 11.00 | 53,208 | |||||||||
Risk grade 12 | 12.00 | 19,501 | 12.00 | 24,387 | |||||||||
Risk grade 13 | 13.00 | 138 | 13.00 | 2,786 | |||||||||
Total commercial real estate | 6.76 | $ | 3,372,109 | 6.83 | $ | 3,040,697 | |||||||
Construction | |||||||||||||
Risk grades 1-8 | 6.91 | $ | 617,805 | 7.05 | $ | 418,999 | |||||||
Risk grade 9 | 9.00 | 8,003 | 9.00 | 1,301 | |||||||||
Risk grade 10 | 10.00 | 1,323 | 10.00 | 5,931 | |||||||||
Risk grade 11 | 11.00 | 64 | 11.00 | 408 | |||||||||
Risk grade 12 | 12.00 | 2,793 | 12.00 | — | |||||||||
Risk grade 13 | 13.00 | — | 13.00 | — | |||||||||
Total construction | 6.97 | $ | 629,988 | 7.10 | $ | 426,639 | |||||||
The Corporation has established maximum loan to value standards to be applied during the origination process of commercial and consumer real estate loans. The Corporation does not subsequently monitor loan-to-value ratios (either individually or on a weighted-average basis) for loans that are subsequently considered to be of a pass grade (grades 9 or better) and/or current with respect to principal and interest payments. As stated above, when an individual commercial real estate loan has a calculated risk grade of 10 or higher, a special assets officer analyzes the loan to determine whether the loan is impaired. At that time, the Corporation reassesses the loan to value position in the loan. If the loan is determined to be collateral dependent, specific allocations of the allowance for loan losses are made for the amount of any collateral deficiency. If a collateral deficiency is ultimately deemed to be uncollectible, the amount
95
is charged-off. These loans and related assessments of collateral position are monitored on an individual, case-by-case basis. The Corporation does not monitor loan-to-value ratios on a weighted-average basis for commercial real estate loans having a calculated risk grade of 10 or higher. Nonetheless, there were six commercial real estate loans having a calculated risk grade of 10 or higher in excess of $5 million as of December 31, 2014, which totaled $44.4 million and had a weighted-average loan-to-value ratio of 53.7%. When an individual consumer real estate loan becomes past due by more than 10 days, the assigned relationship manager will begin collection efforts. The Corporation only reassesses the loan to value position in a consumer real estate loan if, during the course of the collections process, it is determined that the loan has become collateral dependent, and any collateral deficiency is recognized as a charge-off to the allowance for loan losses. Accordingly, the Corporation does not monitor loan-to-value ratios on a weighted-average basis for collateral dependent consumer real estate loans.
Generally, a commercial loan, or a portion thereof, is charged-off immediately when it is determined, through the analysis of any available current financial information with regards to the borrower, that the borrower is incapable of servicing unsecured debt, there is little or no prospect for near term improvement and no realistic strengthening action of significance is pending or, in the case of secured debt, when it is determined, through analysis of current information with regards to the Corporation’s collateral position, that amounts due from the borrower are in excess of the calculated current fair value of the collateral. Notwithstanding the foregoing, generally, commercial loans that become past due 180 cumulative days are charged-off. Generally, a consumer loan, or a portion thereof, is charged-off in accordance with regulatory guidelines which provide that such loans be charged-off when the Corporation becomes aware of the loss, such as from a triggering event that may include new information about a borrower’s intent/ability to repay the loan, bankruptcy, fraud or death, among other things, but in no case should the charge-off exceed specified delinquency time frames. Such delinquency time frames state that closed-end retail loans (loans with pre-defined maturity dates, such as real estate mortgages, home equity loans and consumer installment loans) that become past due 120 cumulative days and open-end retail loans (loans that roll-over at the end of each term, such as home equity lines of credit) that become past due 180 cumulative days should be classified as a loss and charged-off.
Net (charge-offs)/recoveries, segregated by class of loan, were as follows:
2014 | 2013 | 2012 | |||||||||
Commercial and industrial: | |||||||||||
Energy | $ | (1,237 | ) | $ | (913 | ) | $ | 4 | |||
Other commercial | (2,911 | ) | (28,431 | ) | (13,627 | ) | |||||
Commercial real estate: | |||||||||||
Buildings, land and other | (2,348 | ) | (381 | ) | 698 | ||||||
Construction | 348 | 256 | 78 | ||||||||
Consumer real estate | (733 | ) | (719 | ) | (638 | ) | |||||
Consumer and other | (2,329 | ) | (2,409 | ) | (2,289 | ) | |||||
Total | $ | (9,210 | ) | $ | (32,597 | ) | $ | (15,774 | ) | ||
In assessing the general economic conditions in the State of Texas, management monitors and tracks the Texas Leading Index (“TLI”), which is produced by the Federal Reserve Bank of Dallas. The TLI is a single summary statistic that is designed to signal the likelihood of the Texas economy’s transition from expansion to recession and vice versa. Management believes this index provides a reliable indication of the direction of overall credit quality. The TLI is a composite of the following eight leading indicators: (i) Texas Value of the Dollar, (ii) U.S. Leading Index, (iii) real oil prices (iv) well permits, (v) initial claims for unemployment insurance, (vi) Texas Stock Index, (vii) Help-Wanted Index and (viii) average weekly hours worked in manufacturing. The TLI totaled 131.4 at November 30, 2014 (most recent date available) and 129.1 at December 31, 2013. A higher TLI value implies more favorable economic conditions.
96
Allowance for Loan Losses. The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The Corporation’s allowance for loan loss methodology follows the accounting guidance set forth in U.S. generally accepted accounting principles and the Interagency Policy Statement on the Allowance for Loan and Lease Losses, which was jointly issued by U.S. bank regulatory agencies. In that regard, the Corporation’s allowance for loan losses includes allowance allocations calculated in accordance with ASC Topic 310, “Receivables” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies.” Accordingly, the methodology is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools and specific loss allocations, with adjustments for current events and conditions. The Corporation’s process for determining the appropriate level of the allowance for loan losses is designed to account for credit deterioration as it occurs. The provision for loan losses reflects loan quality trends, including the levels of and trends related to non-accrual loans, past due loans, potential problem loans, criticized loans and net charge-offs or recoveries, among other factors. The provision for loan losses also reflects the totality of actions taken on all loans for a particular period. In other words, the amount of the provision reflects not only the necessary increases in the allowance for loan losses related to newly identified criticized loans, but it also reflects actions taken related to other loans including, among other things, any necessary increases or decreases in required allowances for specific loans or loan pools.
The level of the allowance reflects management’s continuing evaluation of industry concentrations, specific credit risks, loan loss and recovery experience, current loan portfolio quality, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate determination of the appropriate level of the allowance is dependent upon a variety of factors beyond the Corporation’s control, including, among other things, the performance of the Corporation’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications. The Corporation monitors whether or not the allowance for loan loss allocation model, as a whole, calculates an appropriate level of allowance for loan losses that moves in direct correlation to the general macroeconomic and loan portfolio conditions the Corporation experiences over time.
The Corporation’s allowance for loan losses consists of three elements: (i) specific valuation allowances determined in accordance with ASC Topic 310 based on probable losses on specific loans; (ii) historical valuation allowances determined in accordance with ASC Topic 450 based on historical loan loss experience for similar loans with similar characteristics and trends, adjusted, as necessary, to reflect the impact of current conditions; and (iii) general valuation allowances determined in accordance with ASC Topic 450 based on general economic conditions and other risk factors both internal and external to the Corporation.
The allowances established for probable losses on specific loans are based on a regular analysis and evaluation of problem loans. Loans are classified based on an internal credit risk grading process that evaluates, among other things: (i) the obligor’s ability to repay; (ii) the underlying collateral, if any; and (iii) the economic environment and industry in which the borrower operates. This analysis is performed at the relationship manager level for all commercial loans. When a loan has a calculated grade of 10 or higher, a special assets officer analyzes the loan to determine whether the loan is impaired and, if impaired, the need to specifically allocate a portion of the allowance for loan losses to the loan. Specific valuation allowances are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things.
Historical valuation allowances are calculated based on the historical gross loss experience of specific types of loans and the internal risk grade of such loans at the time they were charged-off. The Corporation calculates historical gross loss ratios for pools of similar loans with similar characteristics based on the proportion of actual charge-offs experienced to the total population of loans in the pool. The historical gross loss ratios are periodically (no less than annually) updated based on actual charge-off experience. A historical valuation allowance is established for each pool of similar loans based upon the product of the historical gross loss ratio and the total dollar amount of the loans in the pool. The Corporation’s pools of similar loans include similarly risk-graded groups of commercial and industrial loans, commercial real estate loans, consumer real estate loans and consumer and other loans.
97
The components of the general valuation allowance include (i) the additional reserves allocated as a result of applying an environmental risk adjustment factor to the base historical loss allocation, (ii) the additional reserves allocated for loans to borrowers in distressed industries and (iii) the additional reserves allocated for groups of similar loans with risk characteristics that exceed certain concentration limits established by management.
The environmental adjustment factor is based upon a more qualitative analysis of risk and is calculated through a survey of senior officers who are involved in credit making decisions at a corporate-wide and/or regional level. On a quarterly basis, survey participants rate the degree of various risks utilizing a numeric scale that translates to varying grades of high, moderate or low levels of risk. The results are then input into a risk-weighting matrix to determine an appropriate environmental risk adjustment factor. The various risks that may be considered in the determination of the environmental adjustment factor include, among other things, (i) the experience, ability and effectiveness of the bank’s lending management and staff; (ii) the effectiveness of the Corporation’s loan policies, procedures and internal controls; (iii) changes in asset quality; (iv) the impact of legislative and governmental influences affecting industry sectors; (v) the effectiveness of the internal loan review function; (vi) the impact of competition on loan structuring and pricing; and (vii) the impact of rising interest rates on portfolio risk. In periods where the surveyed risks are perceived to be higher, the risk-weighting matrix will generally result in a higher environmental adjustment factor, which, in turn will result in higher levels of general valuation allowance allocations. The opposite holds true in periods where the surveyed risks are perceived to be lower.
General valuation allowances also include amounts allocated for loans to borrowers in distressed industries. To determine the amount of the allocation for each loan portfolio segment, management calculates the weighted-average risk grade for all loans to borrowers in distressed industries by loan portfolio segment. A multiple is then applied to the amount by which the weighted-average risk grade for loans to borrowers in distressed industries exceeds the weighted-average risk grade for all pass-grade loans within the loan portfolio segment to derive an allocation factor for loans to borrowers in distressed industries. The amount of the allocation for each loan portfolio segment is the product of this allocation factor and the outstanding balance of pass-grade loans within the identified distressed industries that have a risk grade of 6 or higher. Management identifies potential distressed industries by analyzing industry trends related to delinquencies, classifications and charge-offs. At December 31, 2014 and 2013, certain segments of contractors were considered to be a distressed industry based on elevated levels of delinquencies, classifications and charge-offs relative to other industries within the Corporation’s loan portfolio. Furthermore, the Corporation determined, through a review of borrower financial information that, as a whole, contractors have experienced, among other things, decreased revenues, reduced backlog of work, compressed margins and little, if any, net income.
General valuation allowances also include allocations for groups of loans with similar risk characteristics that exceed certain concentration limits established by management and/or the Corporation’s board of directors. Concentration risk limits have been established, among other things, for certain industry concentrations, large balance and highly leveraged credit relationships that exceed specified risk grades, and loans originated with policy, credit and/or collateral exceptions that exceed specified risk grades. Additionally, general valuation allowances are provided for loans that did not undergo a separate, independent concurrence review during the underwriting process (generally those loans under $1.0 million at origination). The Corporation’s allowance methodology for general valuation allowances also includes a reduction factor for recoveries of prior charge-offs to compensate for the fact that historical loss allocations are based upon gross charge-offs rather than net. The adjustment for recoveries is based on the lower of annualized, year-to-date gross recoveries or the total gross recoveries for the preceding four quarters, adjusted, when necessary, for expected future trends in recoveries. General valuation allowances are also allocated for general macroeconomic risk related to current economic trends and other quantitative and qualitative factors that could impact the Corporation’s loan portfolio segments.
98
The following table presents details of the allowance for loan losses, segregated by loan portfolio segment.
Commercial and Industrial | Commercial Real Estate | Consumer Real Estate | Consumer and Other | Unallocated | Total | ||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||
Historical valuation allowances | $ | 32,421 | $ | 14,684 | $ | 2,017 | $ | 10,482 | $ | — | $ | 59,604 | |||||||||||
Specific valuation allowances | 1,613 | 67 | — | — | — | 1,680 | |||||||||||||||||
General valuation allowances: | |||||||||||||||||||||||
Environmental risk adjustment | 6,773 | 3,547 | 474 | 2,683 | — | 13,477 | |||||||||||||||||
Distressed industries | 3,090 | 3 | — | — | — | 3,093 | |||||||||||||||||
Excessive industry concentrations | 2,114 | 378 | — | — | — | 2,492 | |||||||||||||||||
Large relationship concentrations | 2,248 | 1,559 | — | — | — | 3,807 | |||||||||||||||||
Highly-leveraged credit relationships | 3,958 | 1,347 | — | — | — | 5,305 | |||||||||||||||||
Policy exceptions | 1,907 | 875 | — | — | — | 2,782 | |||||||||||||||||
Credit and collateral exceptions | 1,483 | 681 | — | — | — | 2,164 | |||||||||||||||||
Loans not reviewed by concurrence | 2,110 | 2,284 | 2,336 | 1,176 | — | 7,906 | |||||||||||||||||
Adjustment for recoveries | (6,234 | ) | (1,800 | ) | (364 | ) | (7,439 | ) | — | (15,837 | ) | ||||||||||||
General macroeconomic risk | 7,709 | 3,538 | 715 | 1,107 | — | 13,069 | |||||||||||||||||
Total | $ | 59,192 | $ | 27,163 | $ | 5,178 | $ | 8,009 | $ | — | $ | 99,542 | |||||||||||
December 31, 2013 | |||||||||||||||||||||||
Historical valuation allowances | $ | 29,357 | $ | 13,042 | $ | 2,644 | $ | 8,695 | $ | — | $ | 53,738 | |||||||||||
Specific valuation allowances | 4,140 | 2,786 | — | — | — | 6,926 | |||||||||||||||||
General valuation allowances: | |||||||||||||||||||||||
Environmental risk adjustment | 5,497 | 3,314 | 664 | 2,331 | — | 11,806 | |||||||||||||||||
Distressed industries | 7,812 | 384 | — | — | — | 8,196 | |||||||||||||||||
Excessive industry concentrations | 1,499 | 367 | — | — | — | 1,866 | |||||||||||||||||
Large relationship concentrations | 1,529 | 1,081 | — | — | — | 2,610 | |||||||||||||||||
Highly-leveraged credit relationships | 4,535 | 619 | — | — | — | 5,154 | |||||||||||||||||
Policy exceptions | — | — | — | — | 2,492 | 2,492 | |||||||||||||||||
Credit and collateral exceptions | — | — | — | — | 1,398 | 1,398 | |||||||||||||||||
Loans not reviewed by concurrence | 2,009 | 2,201 | 2,250 | 1,064 | — | 7,524 | |||||||||||||||||
Adjustment for recoveries | (3,588 | ) | (1,204 | ) | (328 | ) | (7,080 | ) | — | (12,200 | ) | ||||||||||||
General macroeconomic risk | — | — | — | — | 2,928 | 2,928 | |||||||||||||||||
Total | $ | 52,790 | $ | 22,590 | $ | 5,230 | $ | 5,010 | $ | 6,818 | $ | 92,438 | |||||||||||
The Corporation monitors whether or not the allowance for loan loss allocation model, as a whole, calculates an appropriate level of allowance for loan losses that moves in direct correlation to the general macroeconomic and loan portfolio conditions the Corporation experiences over time. In assessing the general macroeconomic trends/conditions, the Corporation analyzes trends in the components of the TLI, as well as any available information related to regional, national and international economic conditions and events and the impact such conditions and events may have on the Corporation and its customers. With regard to assessing loan portfolio conditions, the Corporation analyzes trends in weighted-average portfolio risk-grades, classified and non-performing loans and charge-off activity. In periods where general macroeconomic and loan portfolio conditions are in a deteriorating trend or remain at deteriorated levels, based on historical trends, the Corporation would expect to see the allowance for loan loss allocation model, as a whole, calculate higher levels of required allowances than in periods where general macroeconomic and loan portfolio conditions are in an improving trend or remain at an elevated level, based on historical trends.
99
The following table details activity in the allowance for loan losses by portfolio segment for 2014, 2013 and 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Commercial and Industrial | Commercial Real Estate | Consumer Real Estate | Consumer and Other | Unallocated | Total | ||||||||||||||||||
2014 | |||||||||||||||||||||||
Beginning balance | $ | 52,790 | $ | 22,590 | $ | 5,230 | $ | 5,010 | $ | 6,818 | $ | 92,438 | |||||||||||
Provision for loan losses | 10,550 | 6,573 | 681 | 5,328 | (6,818 | ) | 16,314 | ||||||||||||||||
Charge-offs | (13,820 | ) | (3,800 | ) | (1,097 | ) | (9,768 | ) | — | (28,485 | ) | ||||||||||||
Recoveries | 9,672 | 1,800 | 364 | 7,439 | — | 19,275 | |||||||||||||||||
Net charge-offs | (4,148 | ) | (2,000 | ) | (733 | ) | (2,329 | ) | — | (9,210 | ) | ||||||||||||
Ending balance | $ | 59,192 | $ | 27,163 | $ | 5,178 | 8,009 | $ | — | $ | 99,542 | ||||||||||||
Period-end amount allocated to: | |||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 11,836 | $ | 1,164 | $ | — | $ | — | $ | — | $ | 13,000 | |||||||||||
Loans collectively evaluated for impairment | 47,356 | 25,999 | 5,178 | 8,009 | — | 86,542 | |||||||||||||||||
Ending balance | $ | 59,192 | $ | 27,163 | $ | 5,178 | $ | 8,009 | $ | — | $ | 99,542 | |||||||||||
2013 | |||||||||||||||||||||||
Beginning balance | $ | 54,164 | $ | 29,346 | $ | 5,252 | $ | 3,507 | $ | 12,184 | $ | 104,453 | |||||||||||
Provision for loan losses | 27,970 | (6,631 | ) | 697 | 3,912 | (5,366 | ) | 20,582 | |||||||||||||||
Charge-offs | (32,932 | ) | (1,329 | ) | (1,047 | ) | (9,489 | ) | — | (44,797 | ) | ||||||||||||
Recoveries | 3,588 | 1,204 | 328 | 7,080 | — | 12,200 | |||||||||||||||||
Net charge-offs | (29,344 | ) | (125 | ) | (719 | ) | (2,409 | ) | — | (32,597 | ) | ||||||||||||
Ending balance | $ | 52,790 | $ | 22,590 | $ | 5,230 | $ | 5,010 | $ | 6,818 | $ | 92,438 | |||||||||||
Period-end amount allocated to: | |||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 16,682 | $ | 3,914 | $ | — | $ | — | $ | — | $ | 20,596 | |||||||||||
Loans collectively evaluated for impairment | 36,108 | 18,676 | 5,230 | 5,010 | 6,818 | 71,842 | |||||||||||||||||
Ending balance | $ | 52,790 | $ | 22,590 | $ | 5,230 | $ | 5,010 | $ | 6,818 | $ | 92,438 | |||||||||||
2012 | |||||||||||||||||||||||
Beginning balance | $ | 42,774 | $ | 20,912 | $ | 3,540 | $ | 12,635 | $ | 30,286 | $ | 110,147 | |||||||||||
Provision for loan losses | 25,013 | 7,658 | 2,350 | (6,839 | ) | (18,102 | ) | 10,080 | |||||||||||||||
Charge-offs | (18,493 | ) | (3,951 | ) | (1,495 | ) | (9,101 | ) | — | (33,040 | ) | ||||||||||||
Recoveries | 4,870 | 4,727 | 857 | 6,812 | — | 17,266 | |||||||||||||||||
Net charge-offs | (13,623 | ) | 776 | (638 | ) | (2,289 | ) | — | (15,774 | ) | |||||||||||||
Ending balance | $ | 54,164 | $ | 29,346 | $ | 5,252 | $ | 3,507 | $ | 12,184 | $ | 104,453 | |||||||||||
Period-end amount allocated to: | |||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 13,171 | $ | 4,366 | $ | — | $ | — | $ | — | $ | 17,537 | |||||||||||
Loans collectively evaluated for impairment | 40,993 | 24,980 | 5,252 | 3,507 | 12,184 | 86,916 | |||||||||||||||||
Ending balance | $ | 54,164 | $ | 29,346 | $ | 5,252 | $ | 3,507 | $ | 12,184 | $ | 104,453 | |||||||||||
100
The Corporation’s recorded investment in loans as of December 31, 2014 and 2013 related to each balance in the allowance for loan losses by portfolio segment and detailed on the basis of the impairment methodology used by the Corporation was as follows:
Commercial and Industrial | Commercial Real Estate | Consumer Real Estate | Consumer and Other | Unearned Discounts | Total | ||||||||||||||||||
2014 | |||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 149,638 | $ | 155,044 | $ | 596 | $ | — | $ | — | $ | 305,278 | |||||||||||
Loans collectively evaluated for impairment | 5,618,105 | 3,847,053 | 848,455 | 393,601 | (24,957 | ) | 10,682,257 | ||||||||||||||||
Ending balance | $ | 5,767,743 | $ | 4,002,097 | $ | 849,051 | $ | 393,601 | $ | (24,957 | ) | $ | 10,987,535 | ||||||||||
2013 | |||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 210,273 | $ | 136,601 | $ | 745 | $ | 278 | $ | — | $ | 347,897 | |||||||||||
Loans collectively evaluated for impairment | 4,696,803 | 3,330,735 | 807,459 | 357,838 | (25,032 | ) | 9,167,803 | ||||||||||||||||
Ending balance | $ | 4,907,076 | $ | 3,467,336 | $ | 808,204 | $ | 358,116 | $ | (25,032 | ) | $ | 9,515,700 | ||||||||||
Note 5 - Premises and Equipment
Year-end premises and equipment were as follows:
2014 | 2013 | ||||||
Land | $ | 102,334 | $ | 97,095 | |||
Buildings | 240,430 | 231,066 | |||||
Furniture and equipment | 103,603 | 212,169 | |||||
Leasehold improvements | 60,902 | 61,221 | |||||
Construction in progress | 118,367 | 10,074 | |||||
625,636 | 611,625 | ||||||
Less accumulated depreciation and amortization | (182,748 | ) | (298,294 | ) | |||
Total premises and equipment, net | $ | 442,888 | $ | 313,331 | |||
Depreciation and amortization of premises and equipment totaled $23.5 million in 2014, $22.5 million in 2013 and $21.8 million in 2012.
Note 6 - Goodwill and Other Intangible Assets
Goodwill and other intangible assets are presented in the table below. During 2014, the Corporation preliminarily recorded goodwill totaling $117.3 million and a core deposit intangible asset totaling $9.3 million in connection with the acquisition of WNB. See Note 2 - Mergers and Acquisitions.
Goodwill. Year-end goodwill was as follows:
2014 | 2013 | ||||||
Goodwill | $ | 653,950 | $ | 536,649 | |||
101
Other Intangible Assets. Year-end other intangible assets were as follows:
Gross Intangible Assets | Accumulated Amortization | Net Intangible Assets | |||||||||
2014 | |||||||||||
Core deposits | $ | 44,266 | $ | (34,591 | ) | $ | 9,675 | ||||
Customer relationships | 5,771 | (3,643 | ) | 2,128 | |||||||
Non-compete agreements | 725 | (403 | ) | 322 | |||||||
$ | 50,762 | $ | (38,637 | ) | $ | 12,125 | |||||
2013 | |||||||||||
Core deposits | $ | 34,966 | $ | (31,961 | ) | $ | 3,005 | ||||
Customer relationships | 7,870 | (5,042 | ) | 2,828 | |||||||
Non-compete agreements | 1,135 | (623 | ) | 512 | |||||||
$ | 43,971 | $ | (37,626 | ) | $ | 6,345 | |||||
Other intangible assets are amortized on an accelerated basis over their estimated lives, which range from 5 to 10 years. Amortization expense related to intangible assets totaled $3.5 million in 2014, $3.1 million in 2013, and $3.9 million in 2012. The estimated aggregate future amortization expense for intangible assets remaining as of December 31, 2014 is as follows:
2015 | $ | 3,324 | |
2016 | 2,413 | ||
2017 | 1,619 | ||
2018 | 1,346 | ||
2019 | 1,102 | ||
Thereafter | 2,321 | ||
$ | 12,125 | ||
Note 7 - Deposits
Year-end deposits were as follows:
2014 | 2013 | ||||||
Non-interest-bearing demand deposits: | |||||||
Commercial and individual | $ | 9,256,045 | $ | 7,445,656 | |||
Correspondent banks | 429,000 | 427,134 | |||||
Public funds | 464,016 | 438,359 | |||||
Total non-interest-bearing demand deposits | 10,149,061 | 8,311,149 | |||||
Interest-bearing deposits: | |||||||
Private accounts: | |||||||
Savings and interest checking | 4,743,963 | 4,020,313 | |||||
Money market accounts | 7,860,403 | 6,883,869 | |||||
Time accounts of $100,000 or more | 490,209 | 508,441 | |||||
Time accounts under $100,000 | 454,220 | 438,800 | |||||
Total private accounts | 13,548,795 | 11,851,423 | |||||
Public funds: | |||||||
Savings and interest checking | 326,090 | 305,976 | |||||
Money market accounts | 57,145 | 56,015 | |||||
Time accounts of $100,000 or more | 53,684 | 160,637 | |||||
Time accounts under $100,000 | 1,155 | 3,586 | |||||
Total public funds | 438,074 | 526,214 | |||||
Total interest-bearing deposits | 13,986,869 | 12,377,637 | |||||
Total deposits | $ | 24,135,930 | $ | 20,688,786 | |||
102
The following table presents additional information about the Corporation’s year-end deposits:
2014 | 2013 | ||||||
Deposits from the Certificate of Deposit Account Registry Service (CDARS) | $ | 22 | $ | 200 | |||
Deposits from the Promontory Interfinancial Network Insured Cash Sweep Service (acquired in the acquisition of WNB) | 149 | — | |||||
Deposits from foreign sources (primarily Mexico) | 744,295 | 769,970 | |||||
Deposits from certain directors, executive officers and their affiliates | 176,821 | 144,216 | |||||
Scheduled maturities of time deposits, including both private and public funds, at December 31, 2014 were as follows:
2015 | $ | 857,857 | |
2016 | 140,882 | ||
2017 | 379 | ||
2018 | 92 | ||
2019 | 58 | ||
$ | 999,268 | ||
Scheduled maturities of time deposits in amounts of $100,000 or more, including both private and public funds, at December 31, 2014, were as follows:
Due within 3 months or less | $ | 228,010 | |
Due after 3 months and within 6 months | 97,194 | ||
Due after 6 months and within 12 months | 142,973 | ||
Due after 12 months | 75,716 | ||
$ | 543,893 | ||
Note 8 - Borrowed Funds
Federal Funds Purchased and Securities Sold Under Agreements to Repurchase. Federal funds purchased are short-term borrowings that typically mature within one to ninety days. Federal funds purchased totaled $12.0 million and $200 thousand at December 31, 2014 and 2013. Securities sold under agreements to repurchase are secured short-term borrowings that typically mature within thirty to ninety days. Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction. The Corporation may be required to provide additional collateral based on the fair value of the underlying securities. Securities sold under agreements to repurchase totaled $791.1 million and $668.1 million at December 31, 2014 and 2013.
Subordinated Notes Payable. In February 2007, the Corporation issued $100 million of 5.75% fixed-to-floating rate subordinated notes that mature on February 15, 2017. The notes, which qualify as Tier 2 capital for Cullen/Frost under the capital rules in effect at December 31, 2014 (see Note 10 - Capital and Regulatory Matters), had an interest rate of 5.75% per annum, payable semi-annually on each February 15 and August 15, commencing on August 15, 2007 until February 15, 2012. From February 15, 2012, to but excluding the maturity date or date of earlier redemption and commencing on May 15, 2012, the notes bear interest at a rate per annum equal to three-month LIBOR for the related interest period plus 0.53% (0.76% and 0.77% at December 31, 2014 and 2013), payable quarterly on each February 15, May 15, August 15 and November 15. The notes are subordinated in right of payment to all of the Corporation's senior indebtedness and effectively subordinated to all existing and future debt and all other liabilities of the Corporation's subsidiaries. The notes cannot be accelerated except in the event of bankruptcy or the occurrence of certain other events of bankruptcy, insolvency or reorganization. The notes mature on February 15, 2017. The Corporation may elect to redeem the notes (subject to regulatory approval), in whole or in part, on any interest payment date on or after February 15, 2012 at a redemption price equal to 100% of the principal amount plus any accrued and unpaid interest. Unamortized debt issuance costs related to these notes, which are included in other assets, totaled $250 thousand and $370 thousand at December 31, 2014 and 2013. Proceeds from sale of the notes were used to fund a portion of the redemption of certain junior subordinated deferrable interest debentures.
103
Junior Subordinated Deferrable Interest Debentures. At December 31, 2014 and 2013, the Corporation had $123.7 million of junior subordinated deferrable interest debentures issued to Cullen/Frost Capital Trust II (“Trust II”), a wholly owned Delaware statutory business trust. Unamortized debt issuance costs related to Trust II, which are included in other assets, totaled $1.1 million and $1.2 million at December 31, 2014 and 2013. At December 31, 2014, the Corporation also had $13.4 million of junior subordinated deferrable interest debentures issued to WNB Capital Trust I (“WNB Trust”), a wholly owned Delaware statutory business trust acquired in connection with the acquisition of WNB during the second quarter of 2014. Trust II and WNB Trust are variable interest entities for which the Corporation is not the primary beneficiary. As such, the accounts of Trust II and WNB Trust are not included in the Corporation’s consolidated financial statements. See Note 1 - Summary of Significant Accounting Policies for additional information about the Corporation’s consolidation policy. Details of the Corporation’s transactions with the capital trust are presented below.
Trust II was formed in 2004 for the purpose of issuing $120 million of floating rate (three-month LIBOR plus a margin of 1.55%) trust preferred securities, which represent beneficial interests in the assets of the trust. The trust preferred securities will mature on March 1, 2034 and are redeemable with the approval of the Federal Reserve Board in whole or in part at the option of the Corporation at any time after March 1, 2009 and in whole at any time upon the occurrence of certain events affecting their tax or regulatory capital treatment. Distributions on the trust preferred securities are payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year. Trust II also issued $3.7 million of common equity securities to Cullen/Frost. The proceeds of the offering of the trust preferred securities and common equity securities were used to purchase $123.7 million of floating rate (three-month LIBOR plus a margin of 1.55%, which was equal to 1.78% and 1.79% at December 31, 2014 and 2013) junior subordinated deferrable interest debentures issued by the Corporation, which have terms substantially similar to the trust preferred securities. In October 2008, the Corporation entered into an interest rate swap contract on the junior subordinated deferrable interest debentures that effectively fixed the interest rate on the debentures for a period of five years, terminating in October 2013. See Note 16 - Derivative Financial Instruments.
WNB Trust was formed in 2004 by WNB for the purpose of issuing $13.0 million of floating rate (three-month LIBOR plus a margin of 2.35%) trust preferred securities, which represent beneficial interests in the assets of the trust. The trust preferred securities will mature on July 23, 2034 and are redeemable with the approval of the Federal Reserve Board in whole or in part at the option of the Corporation at any time after July 23, 2009 and in whole at any time upon the occurrence of certain events affecting their tax or regulatory capital treatment. Distributions on the trust preferred securities are payable quarterly in arrears on January 23, April 23, July 23 and October 23 of each year. WNB Trust also issued $403 thousand of common equity securities to WNB. The proceeds of the offering of the trust preferred securities and common equity securities were used to purchase $13.4 million of floating rate (three-month LIBOR plus a margin of 2.35%, which was equal to 2.58% at December 31, 2014) junior subordinated deferrable interest debentures issued by WNB, which have terms substantially similar to the trust preferred securities.
The Corporation has the right at any time during the term of the debentures issued to Trust II and WNB Trust to defer payments of interest at any time or from time to time for an extension period not exceeding 20 consecutive quarterly periods with respect to each extension period. Under the terms of the debentures, in the event that under certain circumstances there is an event of default under the debentures or the Corporation has elected to defer interest on the debentures, the Corporation may not, with certain exceptions, declare or pay any dividends or distributions on its capital stock or purchase or acquire any of its capital stock.
Payments of distributions on the trust preferred securities and payments on redemption of the trust preferred securities are guaranteed by the Corporation on a limited basis. The Corporation is obligated by agreement to pay any costs, expenses or liabilities of Trust II and WNB Trust other than those arising under the trust preferred securities. The obligations of the Corporation under the junior subordinated debentures, the related indentures, the trust agreements establishing the trusts, the guarantees and the agreements as to expenses and liabilities, in the aggregate, constitute a full and unconditional guarantee by the Corporation of Trust II’s and WNB Trust's obligations under the trust preferred securities.
Although the accounts of Trust II and WNB Trust are not included in the Corporation’s consolidated financial statements, the $120.0 million in trust preferred securities issued by Trust II and the $13.0 million in trust preferred securities issued by WNB Trust are included in the Tier 1 capital of Cullen/Frost for regulatory capital purposes as of December 31, 2014 and, in the case of Trust II, December 31, 2013. Federal Reserve Board rules applicable as of December 31, 2014 limit the aggregate amount of restricted core capital elements (which includes trust preferred securities, among other things) that may be included in the Tier 1 capital of most bank holding companies to 25% of
104
all core capital elements, including restricted core capital elements, net of goodwill less any associated deferred tax liability. Amounts of restricted core capital elements in excess of these limits generally may be included in Tier 2 capital. This quantitative limit did not preclude the Corporation from including the aggregate $133.0 million in trust preferred securities outstanding in Tier 1 capital as of December 31, 2014. As more fully discussed in Note 10 - Capital and Regulatory Matters, new rules related to the implementation of the Basel III capital framework will require the phase-out of certain hybrid securities, such as trust preferred securities, as Tier 1 capital of bank holding companies beginning January 1, 2015.
Note 9 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies
Financial Instruments with Off-Balance-Sheet Risk. In the normal course of business, the Corporation enters into various transactions, which, in accordance with generally accepted accounting principles are not included in its consolidated balance sheets. The Corporation enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The Corporation minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.
The Corporation enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Corporation’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. Standby letters of credit are written conditional commitments issued by the Corporation to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Corporation would be required to fund the commitment. The maximum potential amount of future payments the Corporation could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Corporation would be entitled to seek recovery from the customer. The Corporation’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.
The Corporation considers the fees collected in connection with the issuance of standby letters of credit to be representative of the fair value of its obligation undertaken in issuing the guarantee. In accordance with applicable accounting standards related to guarantees, the Corporation defers fees collected in connection with the issuance of standby letters of credit. The fees are then recognized in income proportionately over the life of the standby letter of credit agreement. The deferred standby letter of credit fees represent the fair value of the Corporation’s potential obligations under the standby letter of credit guarantees.
Year-end financial instruments with off-balance-sheet risk were as follows:
2014 | 2013 | ||||||
Commitments to extend credit | $ | 7,955,779 | $ | 6,919,942 | |||
Standby letters of credit | 248,360 | 186,857 | |||||
Deferred standby letter of credit fees | 1,942 | 1,450 | |||||
Credit Card Guarantees. The Corporation guarantees the credit card debt of certain customers to the merchant bank that issues the cards. At December 31, 2014 and 2013, the guarantees totaled approximately $8.9 million and $8.4 million, of which amounts, $1.5 million and $1.2 million were fully collateralized.
Securities Lending. The Corporation lends certain customer securities to creditworthy brokers on behalf of those customers. If the borrower fails to return these securities, the Corporation indemnifies its customers based on the then current net realizable fair value of the securities. The Corporation holds collateral received in securities lending transactions as an agent. Accordingly, such collateral assets are not assets of the Corporation. The Corporation requires borrowers to provide collateral equal to or in excess of 100% of the fair value of the securities borrowed. The collateral is valued daily and additional collateral is requested as necessary. The maximum future payments guaranteed by the Corporation under these contractual agreements (representing the fair value of securities lent to brokers) totaled $2.5 billion at December 31, 2014. At December 31, 2014, the Corporation held pledged liquid assets with a fair value of $2.5 billion as collateral for these agreements.
105
Lease Commitments. The Corporation leases certain office facilities and office equipment under operating leases. Rent expense for all operating leases totaled $28.2 million in 2014, $24.6 million in 2013 and $22.7 million in 2012. Future minimum lease payments due under non-cancelable operating leases at December 31, 2014 were as follows:
2015 | $ | 21,373 | |
2016 | 19,834 | ||
2017 | 18,503 | ||
2018 | 17,067 | ||
2019 | 13,269 | ||
Thereafter | 77,000 | ||
$ | 167,046 | ||
It is expected that certain leases will be renewed, or equipment replaced with new leased equipment, as these leases expire. Aggregate future minimum rentals to be received under non-cancelable subleases greater than one year at December 31, 2014, were $209 thousand.
The Corporation leases a branch facility from a partnership interest of a director. Payments related to this lease totaled $925 thousand in 2014, $871 thousand in 2013, and $902 thousand in 2012. The terms of the lease are substantially the same as those offered for comparable transactions with non-related parties at the time the lease transaction was consummated.
Change in Control Agreements. The Corporation has change-in-control agreements with certain executive officers. Under these agreements, each covered person could receive, upon the effectiveness of a change-in-control, two to three times (depending on the person) his or her base compensation plus the target bonus established for the year, and any unpaid base salary and pro rata target bonus for the year in which the termination occurs, including vacation pay. Additionally, the executive’s insurance benefits will continue for two to three full years after the termination and all long-term incentive awards will immediately vest.
Litigation. The Corporation is subject to various claims and legal actions that have arisen in the course of conducting business. Management does not expect the ultimate disposition of these matters to have a material adverse impact on the Corporation’s financial statements.
Note 10 - Capital and Regulatory Matters
Regulatory Capital Requirements in Effect as of December 31, 2014. Banks and bank holding companies are subject to various regulatory capital requirements administered by state and federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.
Quantitative measures established by regulations to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).
Cullen/Frost’s and Frost Bank’s Tier 1 capital consists of shareholders’ equity excluding unrealized gains and losses on securities available for sale, the accumulated gain or loss on effective cash flow hedging derivatives, the net actuarial gain/loss on the Corporation’s defined benefit post-retirement benefit plans, goodwill and other intangible assets. Tier 1 capital for Cullen/Frost also includes $144.5 million of 5.375% non-cumulative perpetual preferred stock and $133 million of trust preferred securities issued by its unconsolidated subsidiary trusts. Cullen/Frost’s and Frost Bank’s total capital is comprised of Tier 1 capital for each entity plus a permissible portion of the allowance for loan losses and outstanding subordinated debt. The Corporation’s aggregate $100 million of floating rate subordinated notes are not included in Tier 1 capital but the permissible portion (which decreases 20% per year during the final five years of the term of the notes) totaling $40 million at December 31, 2014 and $60 million at December 31, 2013, is included in total capital of Cullen/Frost.
The Tier 1 and total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. Risk-weighted assets are calculated based on regulatory requirements and include total assets, excluding goodwill and other intangible assets, allocated by risk weight category, and certain off-balance-sheet items (primarily loan
106
commitments). The leverage ratio is calculated by dividing Tier 1 capital by adjusted quarterly average total assets, which exclude goodwill and other intangible assets.
As further discussed below, in July 2013, Cullen/Frost’s and Frost Bank’s primary federal regulator, the Federal Reserve, published final rules establishing a new comprehensive capital framework for U.S. banking organizations which will become effective on January 1, 2015 (subject to a phase-in period for certain provisions).
Year-end actual and required capital ratios for Cullen/Frost and Frost Bank were as follows:
Actual | Minimum Required for Capital Adequacy Purposes | Required to be Considered Well Capitalized | ||||||||||||||||||
Capital Amount | Ratio | Capital Amount | Ratio | Capital Amount | Ratio | |||||||||||||||
2014 | ||||||||||||||||||||
Total Capital to Risk-Weighted Assets | ||||||||||||||||||||
Cullen/Frost | $ | 2,325,818 | 14.55 | % | $ | 1,278,797 | 8.00 | % | $ | 1,598,496 | 10.00 | % | ||||||||
Frost Bank | 2,071,012 | 12.99 | 1,275,858 | 8.00 | 1,594,823 | 10.00 | ||||||||||||||
Tier 1 Capital to Risk-Weighted Assets | ||||||||||||||||||||
Cullen/Frost | 2,186,276 | 13.68 | 639,398 | 4.00 | 959,098 | 6.00 | ||||||||||||||
Frost Bank | 1,979,415 | 12.41 | 637,929 | 4.00 | 956,894 | 6.00 | ||||||||||||||
Leverage Ratio | ||||||||||||||||||||
Cullen/Frost | 2,186,276 | 8.16 | 1,072,035 | 4.00 | 1,340,043 | 5.00 | ||||||||||||||
Frost Bank | 1,979,415 | 7.40 | 1,070,109 | 4.00 | 1,337,636 | 5.00 | ||||||||||||||
2013 | ||||||||||||||||||||
Total Capital to Risk-Weighted Assets | ||||||||||||||||||||
Cullen/Frost | $ | 2,110,774 | 15.52 | % | $ | 1,088,349 | 8.00 | % | $ | 1,360,437 | 10.00 | % | ||||||||
Frost Bank | 1,780,313 | 13.12 | 1,085,447 | 8.00 | 1,356,809 | 10.00 | ||||||||||||||
Tier 1 Capital to Risk-Weighted Assets | ||||||||||||||||||||
Cullen/Frost | 1,958,336 | 14.39 | 544,175 | 4.00 | 816,262 | 6.00 | ||||||||||||||
Frost Bank | 1,707,307 | 12.58 | 542,724 | 4.00 | 814,085 | 6.00 | ||||||||||||||
Leverage Ratio | ||||||||||||||||||||
Cullen/Frost | 1,958,336 | 8.49 | 922,728 | 4.00 | 1,153,410 | 5.00 | ||||||||||||||
Frost Bank | 1,707,307 | 7.42 | 920,107 | 4.00 | 1,150,134 | 5.00 | ||||||||||||||
Management believes that, as of December 31, 2014, Cullen/Frost and its bank subsidiary, Frost Bank, were “well capitalized” based on the ratios presented above.
Cullen/Frost and Frost Bank are subject to the regulatory capital requirements administered by the Federal Reserve and, for Frost Bank, the Federal Deposit Insurance Corporation (“FDIC”). Regulatory authorities can initiate certain mandatory actions if Cullen/Frost or Frost Bank fail to meet the minimum capital requirements, which could have a direct material effect on the Corporation’s financial statements. Management believes, as of December 31, 2014, that Cullen/Frost and Frost Bank meet all capital adequacy requirements to which they are subject.
Trust Preferred Securities. In accordance with the applicable accounting standard related to variable interest entities, the accounts of the Corporation’s wholly owned subsidiary trust, Cullen/Frost Capital Trust II and WNB Capital Trust I, have not been included in the Corporation’s consolidated financial statements. However, the $133.0 million in trust preferred securities issued by these subsidiary trusts have been included in the Tier 1 capital of Cullen/Frost for regulatory capital purposes pursuant to guidance from the Federal Reserve. As more fully discussed below, new rules related to the implementation of the Basel III capital framework will require the phase-out of certain hybrid securities, such as trust preferred securities, as Tier 1 capital of bank holding companies beginning January 1, 2015.
Preferred Stock. On February 15, 2013, the Corporation issued and sold 6,000,000 shares, or $150.0 million in aggregate liquidation preference, of it’s 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 and liquidation preference $25 per share (“Series A Preferred Stock”). Dividends on the Series A Preferred stock, if declared, accrue and are payable quarterly, in arrears, at a rate of 5.375%. The Series A Preferred Stock qualifies as Tier 1 capital for the purposes of the regulatory capital calculations. The net proceeds from the issuance and sale of the Series A Preferred Stock, after deducting underwriting discount and commissions, and the payment of expenses, were
107
approximately $144.5 million. The net proceeds from the offering were used to fund the accelerated share repurchase further discussed below.
Stock Repurchase Plans. From time to time, the Corporation’s board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow the Corporation to proactively manage its capital position and return excess capital to shareholders. Shares purchased under such plans also provide the Corporation with shares of common stock necessary to satisfy obligations related to stock compensation awards. The accelerated share repurchase discussed below was part of a stock repurchase program that was authorized by the Corporation’s board of directors in December 2012 to buy up to $150.0 million of the Corporation’s common stock. As of December 31, 2014, the Corporation did not have any active stock repurchase plans.
Accelerated Share Repurchase. Concurrent with the issuance and sale of the Series A Preferred Stock, on February 12, 2013, the Corporation entered into an accelerated share repurchase agreement (the “ASR agreement”) with Goldman, Sachs & Co. (“Goldman Sachs”). Under the ASR agreement, the Corporation paid $144.0 million to Goldman Sachs and received from Goldman Sachs 1,905,077 shares of the Corporation’s common stock, representing approximately 80% of the estimated total number of shares to be repurchased. Goldman Sachs borrowed such shares delivered to the Corporation from stock lenders, and during the term of the ASR agreement, purchased shares in the open market to return to those stock lenders. Final settlement of the ASR agreement occurred on August 13, 2013 and the Corporation received an additional 331,671 shares. The total number of shares that the Corporation repurchased was based on the volume-weighted-average price per share of the Corporation’s common stock during the repurchase period as adjusted pursuant to the terms and conditions of the ASR agreement.
Dividend Restrictions. In the ordinary course of business, Cullen/Frost is dependent upon dividends from Frost Bank to provide funds for the payment of dividends to shareholders and to provide for other cash requirements. Banking regulations may limit the amount of dividends that may be paid. Approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of Frost Bank to fall below specified minimum levels. Approval is also required if dividends declared exceed the net profits for that year combined with the retained net profits for the preceding two years. Under the foregoing dividend restrictions and while maintaining its “well capitalized” status, at December 31, 2014, Frost Bank could pay aggregate dividends of up to $363.9 million to Cullen/Frost without prior regulatory approval.
Under the terms of the junior subordinated deferrable interest debentures that Cullen/Frost has issued to Cullen/Frost Capital Trust II and WNB Capital Trust I, Cullen/Frost has the right at any time during the term of the debentures to defer the payment of interest at any time or from time to time for an extension period not exceeding 20 consecutive quarterly periods with respect to each extension period. In the event that the Corporation has elected to defer interest on the debentures, the Corporation may not, with certain exceptions, declare or pay any dividends or distributions on its capital stock or purchase or acquire any of its capital stock.
Under the terms of the Series A Preferred Stock, in the event that the Corporation does not declare and pay dividends on the Series A Preferred Stock for the most recent dividend period, the Corporation may not, with certain exceptions, declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of its common stock or any securities of the Corporation that rank junior to the Series A Preferred Stock.
Basel III Capital Rules Effective January 1, 2015. In July 2013, Cullen/Frost’s and Frost Bank’s primary federal regulator, the Federal Reserve, published final rules (the “Basel III Capital Rules”) establishing a new comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee’s December 2010 framework known as “Basel III” for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. The Basel III Capital Rules substantially revise the risk-based capital requirements applicable to bank holding companies and depository institutions, including Cullen/Frost and Frost Bank, compared to the current U.S. risk-based capital rules. The Basel III Capital Rules define the components of capital and address other issues affecting the numerator in banking institutions’ regulatory capital ratios. The Basel III Capital Rules also address risk weights and other issues affecting the denominator in banking institutions’ regulatory capital ratios and replace the existing risk-weighting approach, which was derived from the Basel I capital accords of the Basel Committee, with a more risk-sensitive approach based, in part, on the standardized approach in the Basel Committee’s 2004 “Basel II” capital accords. The Basel III Capital Rules also implement the requirements of Section 939A of the Dodd-Frank Act to remove references to credit ratings from the federal banking agencies’ rules. The Basel III Capital Rules are effective for Cullen/Frost and Frost Bank on January 1, 2015 (subject to a phase-in period for certain provisions).
108
Note 11 - Earnings Per Common Share
Earnings Per Common Share. Earnings per common share is computed using the two-class method. Basic earnings per common share is computed by dividing net earnings allocated to common stock by the weighted-average number of common shares outstanding during the applicable period, excluding outstanding participating securities. Participating securities include non-vested stock awards/stock units and deferred stock units, though no actual shares of common stock related to non-vested stock units and deferred stock units have been issued. Non-vested stock awards/stock units and deferred stock units are considered participating securities because holders of these securities receive non-forfeitable dividends at the same rate as holders of the Corporation’s common stock. Diluted earnings per common share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method.
The following table presents a reconciliation of net income available to common shareholders, net earnings allocated to common stock and the number of shares used in the calculation of basic and diluted earnings per common share.
2014 | 2013 | 2012 | |||||||||
Net Income | $ | 277,977 | $ | 237,866 | $ | 237,952 | |||||
Less: Preferred stock dividends | 8,063 | 6,719 | — | ||||||||
Net income available to common shareholders | 269,914 | 231,147 | 237,952 | ||||||||
Less: Earnings allocated to participating securities | 1,001 | 850 | 773 | ||||||||
Net earnings allocated to common stock | $ | 268,913 | $ | 230,297 | $ | 237,179 | |||||
Distributed earnings allocated to common stock | $ | 126,709 | $ | 119,177 | $ | 116,472 | |||||
Undistributed earnings allocated to common stock | 142,204 | 111,120 | 120,707 | ||||||||
Net earnings allocated to common stock | $ | 268,913 | $ | 230,297 | $ | 237,179 | |||||
Weighted-average shares outstanding for basic earnings per common share | 62,072,080 | 60,350,552 | 61,298,041 | ||||||||
Dilutive effect of stock compensation | 901,448 | 765,858 | 345,341 | ||||||||
Weighted-average shares outstanding for diluted earnings per common share | 62,973,528 | 61,116,410 | 61,643,382 | ||||||||
Note 12 - Employee Benefit Plans
Retirement Plans
Profit Sharing Plans. The profit-sharing plan is a defined contribution retirement plan that covers employees who have completed at least one year of service and are age 21 or older. All contributions to the plan are made at the discretion of the Corporation and may be made without regard to current or accumulated profits. Contributions are allocated to eligible participants pro rata, based upon compensation, age and other factors. Plan participants self-direct the investment of allocated contributions by choosing from a menu of investment options. Account assets are subject to withdrawal restrictions and participants vest in their accounts after three years of service. The Corporation also maintains a separate non-qualified profit sharing plan for certain employees whose participation in the qualified profit sharing plan is limited. The plan offers such employees an alternative means of receiving comparable benefits. Expense related to these plans totaled $10.8 million in 2014, $11.4 million in 2013 and $9.2 million in 2012.
Retirement Plan and Restoration Plan. The Corporation maintains a non-contributory defined benefit plan (the “Retirement Plan”) that was frozen as of December 31, 2001. The plan provides pension and death benefits to substantially all employees who were at least 21 years of age and had completed at least one year of service prior to December 31, 2001. Defined benefits are provided based on an employee’s final average compensation and years of service at the time the plan was frozen and age at retirement. The freezing of the plan provides that future salary increases will not be considered. The Corporation’s funding policy is to contribute yearly, at least the amount necessary to satisfy the funding standards of the Employee Retirement Income Security Act (“ERISA”).
The Corporation’s Restoration of Retirement Income Plan (the “Restoration Plan”) provides benefits for eligible employees that are in excess of the limits under Section 415 of the Internal Revenue Code of 1986, as amended, that apply to the Retirement Plan. The Restoration Plan is designed to comply with the requirements of ERISA. The entire cost of the plan, which was also frozen as of December 31, 2001, is supported by contributions from the Corporation.
109
The Corporation uses a December 31 measurement date for its defined benefit plans. Combined activity in the Corporation’s defined benefit pension plans was as follows:
2014 | 2013 | 2012 | |||||||||
Change in benefit obligation: | |||||||||||
Benefit obligation at beginning of year | $ | 163,876 | $ | 178,158 | $ | 157,855 | |||||
Interest cost | 8,002 | 7,341 | 7,801 | ||||||||
Actuarial (gain) loss | 34,438 | (15,333 | ) | 18,436 | |||||||
Benefits paid | (6,679 | ) | (6,290 | ) | (5,934 | ) | |||||
Benefit obligation at end of year | 199,637 | 163,876 | 178,158 | ||||||||
Change in plan assets: | |||||||||||
Fair value of plan assets at beginning of year | 164,769 | 145,901 | 137,253 | ||||||||
Actual return on plan assets | 9,428 | 24,489 | 13,931 | ||||||||
Employer contributions | 667 | 669 | 651 | ||||||||
Benefits paid | (6,679 | ) | (6,290 | ) | (5,934 | ) | |||||
Fair value of plan assets at end of year | 168,185 | 164,769 | 145,901 | ||||||||
Funded status of the plan at end of year and accrued (benefit) liability recognized | $ | 31,452 | $ | (893 | ) | $ | 32,257 | ||||
Accumulated benefit obligation at end of year | $ | 199,637 | $ | 163,876 | $ | 178,158 | |||||
Certain disaggregated information related to the Corporation’s defined benefit pension plans as of year-end was as follows:
Retirement Plan | Restoration Plan | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Projected benefit obligation | $ | 179,970 | $ | 147,403 | $ | 19,667 | $ | 16,473 | |||||||
Accumulated benefit obligation | 179,970 | 147,403 | 19,667 | 16,473 | |||||||||||
Fair value of plan assets | 168,185 | 164,769 | — | — | |||||||||||
Funded status of the plan at end of year and accrued (benefit) liability recognized | 11,785 | (17,366 | ) | 19,667 | 16,473 | ||||||||||
The components of the combined net periodic cost (benefit) for the Corporation’s defined benefit pension plans were as follows:
2014 | 2013 | 2012 | |||||||||
Expected return on plan assets, net of expenses | $ | (12,514 | ) | $ | (11,087 | ) | $ | (10,412 | ) | ||
Interest cost on projected benefit obligation | 8,002 | 7,341 | 7,801 | ||||||||
Net amortization and deferral | 2,687 | 6,558 | 5,709 | ||||||||
Net periodic cost (benefit) | $ | (1,825 | ) | $ | 2,812 | $ | 3,098 | ||||
Amounts related to the Corporation’s defined benefit pension plans recognized as a component of other comprehensive income were as follows:
2014 | 2013 | 2012 | |||||||||
Net actuarial gain (loss) | $ | (34,837 | ) | $ | 35,293 | $ | (9,405 | ) | |||
Deferred tax (expense) benefit | 12,193 | (12,353 | ) | 3,292 | |||||||
Other comprehensive income (loss), net of tax | $ | (22,644 | ) | $ | 22,940 | $ | (6,113 | ) | |||
110
Amounts recognized as a component of accumulated other comprehensive loss as of year-end that have not been recognized as a component of the combined net period benefit cost of the Corporation’s defined benefit pension plans are presented in the following table. The Corporation expects to recognize approximately $7.0 million of the net actuarial loss reported in the following table as of December 31, 2014 as a component of net periodic benefit cost during 2015.
2014 | 2013 | ||||||
Net actuarial loss | $ | (75,038 | ) | $ | (40,201 | ) | |
Deferred tax benefit | 26,263 | 14,070 | |||||
Amounts included in accumulated other comprehensive loss, net of tax | $ | (48,775 | ) | $ | (26,131 | ) | |
The weighted-average assumptions used to determine the benefit obligations as of the end of the years indicated and the net periodic benefit cost for the years indicated are presented in the table below. Because the plans were frozen, increases in compensation are not considered after 2001.
2014 | 2013 | 2012 | ||||||
Benefit obligations: | ||||||||
Discount rate | 4.20 | % | 5.00 | % | 4.20 | % | ||
Net periodic benefit cost: | ||||||||
Discount rate | 5.00 | % | 4.20 | % | 5.05 | % | ||
Expected return on plan assets | 7.75 | 7.75 | 7.75 | |||||
Management uses an asset allocation optimization model to analyze the potential risks and rewards associated with various asset allocation strategies on a quarterly basis. As of December 31, 2014, management’s investment objective for the Corporation’s defined benefit plans is to achieve long-term growth. This strategy provides for a target asset allocation of approximately 65% invested in equity securities, approximately 32% invested in fixed income debt securities with any remainder invested in cash or short-term cash equivalents. The modeling process calculates, with a 90% confidence ratio, the potential risk associated with a given asset allocation and helps achieve adequate diversification of investment assets. The plan assets are reviewed annually to determine if the obligations can be met with the current investment mix and funding strategy.
The major categories of assets in the Corporation’s Retirement Plan as of year-end are presented in the following table. Assets are segregated by the level of the valuation inputs within the fair value hierarchy established by ASC Topic 820 “Fair Value Measurements and Disclosures,” utilized to measure fair value (see Note 18 - Fair Value Measurements). The Corporation’s Restoration Plan is unfunded.
2014 | 2013 | ||||||
Level 1: | |||||||
Mutual funds | $ | 165,429 | $ | 163,046 | |||
Cash and cash equivalents | 1,447 | 91 | |||||
Level 2: | |||||||
Corporate bonds and notes | 653 | 893 | |||||
U.S. government agency securities | 394 | 473 | |||||
States and political subdivisions | 262 | 266 | |||||
Total fair value of plan assets | $ | 168,185 | $ | 164,769 | |||
Mutual funds include various equity, fixed-income and blended funds with varying investment strategies. Approximately 71% of mutual fund investments consist of equity investments as of December 31, 2014. The investment objective of equity funds is long-term capital appreciation with current income. The remaining mutual fund investments consist of U.S. fixed-income securities, including investment-grade U.S. Treasury securities, U.S. government agency securities and mortgage-backed securities, corporate bonds and notes and collateralized mortgage obligations. The investment objective of fixed-income funds is to maximize investment return while preserving investment principal. Corporate bonds and notes include investment-grade bonds and notes of U.S. companies from diversified industries. U.S. government agency securities include obligations of Ginnie Mae. States and political subdivisions include fixed income municipal securities. The Corporation’s investment strategies prohibit selling assets short and the use of derivatives. Additionally, the Corporation’s defined benefit plans do not directly invest in real estate, commodities, or private investments.
111
The asset allocation optimization model is used to estimate the expected long-term rate of return for a given asset allocation strategy. Expectations of returns for each asset class are based on comprehensive reviews of historical data and economic/financial market theory. During periods with volatile interest rates and equity security prices, the model may call for changes in the allocation of plan investments to achieve desired returns. Management assumed a long-term rate of return of 7.75% in the determination of the net periodic benefit cost for 2014. The expected long-term rate of return on assets was selected from within the reasonable range of rates determined by historical real returns, net of inflation, for the asset classes covered by the plan’s investment policy and projections of inflation over the long-term period during which benefits are payable to plan participants.
As of December 31, 2014, expected future benefit payments related to the Corporation’s defined benefit plans were as follows:
2015 | $ | 8,429 | |
2016 | 11,991 | ||
2017 | 9,532 | ||
2018 | 9,988 | ||
2019 | 10,413 | ||
2020 through 2024 | 57,255 | ||
$ | 107,608 | ||
The Corporation expects to contribute $1.1 million to the defined benefit plans during 2015.
Supplemental Executive Retirement Plan. The Corporation maintains a supplemental executive retirement plan (“SERP”) for one active key executive. The plan provides for target retirement benefits, as a percentage of pay, beginning at age 55. The target percentage is 45 percent of pay at age 55, increasing to 60 percent at age 60 and later. Benefits under the SERP are reduced, dollar-for-dollar, by benefits received under the profit sharing, non-qualified profit sharing, defined benefit retirement and restoration plans, described above, and any social security benefits. Expense related to this plan was not significant during 2014, 2013 and 2012.
Savings Plans
401(k) Plan and Thrift Incentive Plan. The Corporation maintains a 401(k) stock purchase plan that permits each participant to make before- or after-tax contributions in an amount not less than 2% and not exceeding 50% of eligible compensation and subject to dollar limits from Internal Revenue Service regulations. The Corporation matches 100% of the employee’s contributions to the plan based on the amount of each participant’s contributions up to a maximum of 6% of eligible compensation. Eligible employees must complete 90 days of service in order to enroll and vest in the Corporation’s matching contributions immediately. Expense related to the plan totaled $12.3 million in 2014, $11.5 million in 2013, and $10.8 million in 2012. The Corporation’s matching contribution is initially invested in the Cullen/Frost common stock fund. However, employees may immediately reallocate the Corporation’s matching portion, as well as invest their individual contribution, to any of a variety of investment alternatives offered under the 401(k) Plan.
The Corporation maintains a thrift incentive stock purchase plan to offer certain employees whose participation in the 401(k) plan is limited an alternative means of receiving comparable benefits. Expense related to this plan was not significant during 2014, 2013 and 2012.
Stock Compensation Plans
The Corporation has one active executive stock plan (the 2005 Omnibus Incentive Plan) and one active outside director stock plan (the 2007 Outside Directors Incentive Plan). The executive stock plan was established to help the Corporation retain and motivate key employees, while the outside director stock plan was established as a means to compensate outside directors for their service to the Corporation. Both of the plans have been approved by the Corporation’s shareholders. The Compensation and Benefits Committee (“Committee”) of the Corporation’s Board of Directors has sole authority to select the employees, establish the awards to be issued, and approve the terms and conditions of each award contract under the executive stock plans.
During 2005, the 2005 Omnibus Incentive Plan (“2005 Plan”) was established to replace all other previously approved executive stock plans and the remaining shares authorized for grant under the previous plan were canceled. Under the
112
2005 Plan, the Corporation may grant, among other things, nonqualified stock options, incentive stock options, stock awards, stock award units, stock appreciation rights, or any combination thereof to certain employees.
During 2007, the 2007 Outside Directors Incentive Plan (the “2007 Directors Plan”) was established to replace the previous plan. The 2007 Directors Plan allows the Corporation to grant nonqualified stock options, stock awards and stock award units to outside directors. Subject to the terms of the plan, stock options, stock awards and/or stock award units may be awarded in such number, and upon such terms, and at any time and from time to time as determined by the Committee.
Options awarded under the 2005 Plan during the periods presented have a ten-year life and generally vest in equal annual installments over a four-year period. Non-vested stock awards/stock units awarded under the 2005 Plan generally have a four-year-cliff vesting period. No options were awarded under the 2007 Directors Plan during the reported periods. Director deferred stock units awarded under the 2007 Directors Plan have immediate vesting. Upon retirement from the Corporation’s board of directors, non-employee directors will receive one share of the Corporation’s common stock for each deferred stock unit held. Outstanding non-vested stock units and director deferred stock units receive equivalent dividend payments as such dividends are declared on the Corporation’s common stock.
Each award from both plans is evidenced by an award agreement that specifies the option price, the duration of the option, the number of shares to which the option pertains, and such other provisions as the Committee determines. The option price for each grant is at least equal to the fair market value of a share of Cullen/Frost’s common stock on the date of grant. Options granted expire at such time as the Committee determines at the date of grant and in no event does the exercise period exceed a maximum of ten years. Upon a change-in-control of Cullen/Frost, as defined in the plans, all outstanding options and non-vested stock awards/units immediately vest.
A combined summary of activity in the Corporation’s active stock plans is presented in the following table.
Non-Vested Stock Awards/Stock Units Outstanding | Stock Options Outstanding | ||||||||||||||||||
Shares Available for Grant | Director Deferred Stock Units Outstanding | Number of Shares | Weighted- Average Grant-Date Fair Value | Number of Shares | Weighted- Average Exercise Price | ||||||||||||||
Balance, January 1, 2012 | 1,963,455 | 22,092 | 169,530 | $ | 50.33 | 4,968,822 | $ | 51.49 | |||||||||||
Granted | (825,542 | ) | 5,632 | 49,130 | 54.56 | 770,780 | 54.56 | ||||||||||||
Stock options exercised | — | — | — | — | (206,336 | ) | 50.96 | ||||||||||||
Stock awards vested | — | — | (30,100 | ) | 52.44 | — | — | ||||||||||||
Forfeited | 19,750 | — | — | — | (19,750 | ) | 50.49 | ||||||||||||
Canceled/expired | (250 | ) | — | — | — | — | — | ||||||||||||
Balance, December 31, 2012 | 1,157,413 | 27,724 | 188,560 | 51.67 | 5,513,516 | 51.94 | |||||||||||||
Authorized | 2,293,660 | — | — | — | — | — | |||||||||||||
Granted | (635,360 | ) | 5,500 | 38,010 | 71.39 | 591,850 | 71.38 | ||||||||||||
Stock options exercised | — | — | — | — | (1,319,786 | ) | 52.02 | ||||||||||||
Stock awards vested | — | — | (26,830 | ) | 50.64 | — | — | ||||||||||||
Forfeited | 46,890 | — | — | — | (46,890 | ) | 46.05 | ||||||||||||
Canceled/expired | — | — | — | — | — | — | |||||||||||||
Balance, December 31, 2013 | 2,862,603 | 33,224 | 199,740 | 55.32 | 4,738,690 | 54.35 | |||||||||||||
Authorized | — | — | — | — | — | — | |||||||||||||
Granted | (955,443 | ) | 5,643 | 32,050 | 78.92 | 917,750 | 78.93 | ||||||||||||
Stock options exercised | — | — | — | — | (560,291 | ) | 52.04 | ||||||||||||
Stock awards/units vested | — | — | (56,300 | ) | 52.46 | — | — | ||||||||||||
Forfeited | 66,267 | — | — | — | (66,267 | ) | 62.21 | ||||||||||||
Canceled/expired | — | — | — | — | — | — | |||||||||||||
Balance, December 31, 2014 | 1,973,427 | 38,867 | 175,490 | $ | 60.55 | 5,029,882 | $ | 58.99 | |||||||||||
Of the shares available for grant included in the above table as of December 31, 2014, a total of 281,840 shares may be granted as full value awards, meaning awards other than in the form of stock options or stock appreciation rights, and which are settled by the issuance of shares.
113
Other information regarding options outstanding and exercisable as of December 31, 2014 is as follows:
Options Outstanding | Options Exercisable | |||||||||||||||||||||||
Range of Exercise Prices | Number of Shares | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Life in Years | Number of Shares | Weighted- Average Exercise Price | |||||||||||||||||||
$ | 45.01 | to | $ | 50.00 | 946,265 | $ | 48.26 | 5.58 | 760,240 | $ | 49.91 | |||||||||||||
50.01 | to | 55.00 | 2,273,190 | 52.61 | 5.58 | 1,907,700 | 52.24 | |||||||||||||||||
55.01 | to | 60.00 | 334,075 | 57.63 | 1.88 | 334,075 | 57.63 | |||||||||||||||||
70.01 | to | 75.00 | 576,602 | 71.38 | 8.84 | 140,613 | 71.38 | |||||||||||||||||
75.01 | to | 80.00 | 899,750 | 78.94 | 9.80 | — | — | |||||||||||||||||
Total | 5,029,882 | 58.99 | 6.46 | 3,142,628 | 53.11 | |||||||||||||||||||
The total intrinsic value of outstanding in-the-money stock options and outstanding in-the-money exercisable stock options was $66.5 million and $56.4 million at December 31, 2014.
Shares issued in connection with stock compensation awards are issued from available treasury shares. If no treasury shares are available, new shares are issued from available authorized shares. Shares issued in connection with stock compensation awards along with other related information were as follows:
2014 | 2013 | 2012 | |||||||||
New shares issued from available authorized shares | — | 153,275 | 207,586 | ||||||||
Issued from available treasury stock | 601,851 | 1,179,551 | 15,600 | ||||||||
Total | 601,851 | 1,332,826 | 223,186 | ||||||||
Proceeds from stock option exercises | $ | 29,158 | $ | 68,653 | $ | 10,516 | |||||
Intrinsic value of stock options exercised | 13,714 | 20,506 | 1,538 | ||||||||
Fair value of stock awards/units vested | 4,346 | 1,918 | 1,649 | ||||||||
Stock-based Compensation Expense. Stock-based compensation expense is recognized ratably over the requisite service period for all awards. The service period generally matches the vesting period for most awards; however, the service period for certain executive officers does not extend past the date they reach 65 years of age. Stock-based compensation expense and the related income tax benefit was as follows:
2014 | 2013 | 2012 | |||||||||
Stock options | $ | 9,142 | $ | 8,814 | $ | 9,663 | |||||
Non-vested stock awards/stock units | 2,920 | 2,819 | 2,843 | ||||||||
Deferred stock-units | 441 | 330 | 330 | ||||||||
Total | $ | 12,503 | $ | 11,963 | $ | 12,836 | |||||
Income tax benefit | $ | 4,376 | $ | 4,187 | $ | 4,493 | |||||
Unrecognized stock-based compensation expense at December 31, 2014 was as follows:
Stock options | $ | 22,066 | |
Non-vested stock awards/stock units | 2,437 | ||
Total | $ | 24,503 | |
The weighted-average period over which the remaining unrecognized stock-based compensation expense related to stock options is expected to be recognized was 3.1 years as of December 31, 2014. The weighted-average period over which the remaining unrecognized stock-based compensation expense related to non-vested stock awards/stock units is expected to be recognized was 2.5 years as of December 31, 2014 .
Valuation of Stock-Based Compensation. The fair value of the Corporation’s employee stock options granted is estimated on the measurement date, which, for the Corporation, is the date of grant. The fair value of stock options is estimated using a binomial lattice-based valuation model that takes into account employee exercise patterns based on changes in the Corporation’s stock price and other variables, and allows for the use of dynamic assumptions about
114
interest rates and expected volatility. The fair value of stock options granted prior to the fourth quarter of 2006 was estimated using the Black-Scholes option-pricing model.
The weighted-average fair value of stock options granted during 2014, 2013 and 2012 estimated using a binomial lattice-based valuation model, was $16.97, $13.74, and $11.07. The assumptions used to determine the fair value of options granted are detailed in the table below.
2014 | 2013 | 2012 | ||||||
Weighted-average risk-free interest rate | 2.33 | % | 2.65 | % | 1.85 | % | ||
Dividend yield | 2.71 | 2.92 | 3.28 | |||||
Weighted-average expected market price volatility | 26.66 | 24.20 | 28.06 | |||||
Weighted-average expected term | 7.1 years | 6.7 years | 6.2 years | |||||
Expected volatility is based on the short-term historical volatility (estimated over the most recent two years) and the long-term historical volatility (estimated over a period at least equal to the contractual term of the options) of the Corporation’s stock, and other factors. A variance targeting methodology is utilized to estimate the convergence, or mean reversion, from short-term to long-term volatility within the model. In estimating the fair value of stock options under the binomial lattice-based valuation model, separate groups of employees that have similar historical exercise behavior are considered separately. The expected term of options granted is derived using a regression model and represents the period of time that options granted are expected to be outstanding. Certain groups of employees exhibit different behavior.
The fair value of non-vested stock awards/stock units and deferred stock units for the purposes of recognizing stock-based compensation expense is the market price of the stock on the measurement date, which, for the Corporation, is the date of the award.
Note 13 - Other Non-Interest Income and Expense
Other non-interest income and expense totals are presented in the following tables. Components of these totals exceeding 1% of the aggregate of total net interest income and total non-interest income for any of the years presented are stated separately.
2014 | 2013 | 2012 | |||||||||
Other non-interest income: | |||||||||||
Other | $ | 32,256 | $ | 34,531 | $ | 30,703 | |||||
Total | $ | 32,256 | $ | 34,531 | $ | 30,703 | |||||
Other non-interest expense: | |||||||||||
Advertising, promotions and public relations | $ | 28,998 | $ | 26,232 | $ | 27,194 | |||||
Legal and other professional fees | 27,365 | 26,132 | 22,341 | ||||||||
Check card expense | 15,970 | 11,787 | 10,227 | ||||||||
Travel/meals and entertainment | 14,813 | 13,571 | 13,049 | ||||||||
Other | 80,510 | 74,355 | 66,658 | ||||||||
Total | $ | 167,656 | $ | 152,077 | $ | 139,469 | |||||
115
Note 14 - Income Taxes
Income tax expense was as follows:
2014 | 2013 | 2012 | |||||||||
Current income tax expense | $ | 62,177 | $ | 49,736 | $ | 76,928 | |||||
Deferred income tax expense (benefit) | (4,130 | ) | 3,279 | (6,405 | ) | ||||||
Income tax expense, as reported | $ | 58,047 | $ | 53,015 | $ | 70,523 | |||||
Reported income tax expense differed from the amounts computed by applying the U.S. federal statutory income tax rate of 35% to income before income taxes as follows:
2014 | 2013 | 2012 | |||||||||
Income tax expense computed at the statutory rate | $ | 117,608 | $ | 101,808 | $ | 107,966 | |||||
Effect of tax-exempt interest | (58,761 | ) | (46,535 | ) | (36,543 | ) | |||||
Bank owned life insurance income | (1,116 | ) | (1,086 | ) | (1,413 | ) | |||||
Other | 316 | (1,172 | ) | 513 | |||||||
Income tax expense, as reported | $ | 58,047 | $ | 53,015 | $ | 70,523 | |||||
Year-end deferred taxes were as follows:
2014 | 2013 | ||||||
Deferred tax assets: | |||||||
Allowance for loan losses | $ | 34,840 | $ | 32,353 | |||
Net actuarial loss on defined benefit post-retirement benefit plans | 26,263 | 14,070 | |||||
Stock-based compensation | 18,839 | 17,746 | |||||
Bonus accrual | 6,118 | 5,301 | |||||
Gain on sale of assets | 2,139 | 2,234 | |||||
Partnerships | 1,911 | 2,208 | |||||
Transaction costs | 1,794 | 565 | |||||
Other | 5,272 | 4,489 | |||||
Total gross deferred tax assets | 97,176 | 78,966 | |||||
Deferred tax liabilities: | |||||||
Net unrealized gain on securities available for sale and effective cash flow hedging derivatives | (102,626 | ) | (89,689 | ) | |||
Premises and equipment | (20,039 | ) | (21,192 | ) | |||
Defined benefit post-retirement benefit plans | (15,010 | ) | (14,137 | ) | |||
Intangible assets | (6,143 | ) | (7,253 | ) | |||
Leases | (4,952 | ) | (4,237 | ) | |||
Reserve for medical insurance | (3,017 | ) | (2,171 | ) | |||
Prepaid expenses | (1,639 | ) | (1,618 | ) | |||
Other | (341 | ) | (1,456 | ) | |||
Total gross deferred tax liabilities | (153,767 | ) | (141,753 | ) | |||
Net deferred tax asset (liability) | $ | (56,591 | ) | $ | (62,787 | ) | |
No valuation allowance for deferred tax assets was recorded at December 31, 2014 and 2013 as management believes it is more likely than not that all of the deferred tax assets will be realized because they were supported by recoverable taxes paid in prior years. There were no unrecognized tax benefits during any of the reported periods.
The Corporation files income tax returns in the U.S. federal jurisdiction. The Company is no longer subject to U.S. federal income tax examinations by tax authorities for years before 2011.
116
Note 15 - Other Comprehensive Income (Loss)
The tax effects allocated to each component of other comprehensive income (loss) were as follows:
Before Tax Amount | Tax Expense, (Benefit) | Net of Tax Amount | |||||||||
2014 | |||||||||||
Securities available for sale and transferred securities: | |||||||||||
Change in net unrealized gain/loss during the period | $ | 103,044 | $ | 36,065 | $ | 66,979 | |||||
Change in net unrealized gain on securities transferred to held to maturity | (35,441 | ) | (12,404 | ) | (23,037 | ) | |||||
Reclassification adjustment for net (gains) losses included in net income | (38 | ) | (13 | ) | (25 | ) | |||||
Total securities available for sale and transferred securities | 67,565 | 23,648 | 43,917 | ||||||||
Defined-benefit post-retirement benefit plans: | |||||||||||
Change in the net actuarial gain/loss | (34,837 | ) | (12,193 | ) | (22,644 | ) | |||||
Derivatives: | |||||||||||
Reclassification adjustment for gains on interest rate swaps on variable-rate loans included in net income | (30,604 | ) | (10,711 | ) | (19,893 | ) | |||||
Total other comprehensive income (loss) | $ | 2,124 | $ | 744 | $ | 1,380 | |||||
2013 | |||||||||||
Securities available for sale and transferred securities: | |||||||||||
Change in net unrealized gain/loss during the period | $ | (115,245 | ) | $ | (40,335 | ) | $ | (74,910 | ) | ||
Change in net unrealized gain on securities transferred to held to maturity | (35,682 | ) | (12,489 | ) | (23,193 | ) | |||||
Reclassification adjustment for net (gains) losses included in net income | (1,176 | ) | (412 | ) | (764 | ) | |||||
Total securities available for sale and transferred securities | (152,103 | ) | (53,236 | ) | (98,867 | ) | |||||
Defined-benefit post-retirement benefit plans: | |||||||||||
Change in the net actuarial gain/loss | 35,293 | 12,353 | 22,940 | ||||||||
Derivatives: | |||||||||||
Change in the accumulated gain/loss on effective cash flow hedge derivatives | (49 | ) | (17 | ) | (32 | ) | |||||
Reclassification adjustments for (gains) losses included in net income: | |||||||||||
Interest rate swaps on variable-rate loans | (37,380 | ) | (13,083 | ) | (24,297 | ) | |||||
Interest rate swap on junior subordinated deferrable interest debentures | 4,064 | 1,422 | 2,642 | ||||||||
Total derivatives | (33,365 | ) | (11,678 | ) | (21,687 | ) | |||||
Total other comprehensive income (loss) | $ | (150,175 | ) | $ | (52,561 | ) | $ | (97,614 | ) | ||
2012 | |||||||||||
Securities available for sale and transferred securities: | |||||||||||
Change in net unrealized gain/loss during the period | $ | 33,412 | $ | 11,694 | $ | 21,718 | |||||
Change in net unrealized gain on securities transferred to held to maturity | (657 | ) | (230 | ) | (427 | ) | |||||
Reclassification adjustment for net (gains) losses included in net income | (4,314 | ) | (1,510 | ) | (2,804 | ) | |||||
Total securities available for sale and transferred securities | 28,441 | 9,954 | 18,487 | ||||||||
Defined-benefit post-retirement benefit plans: | |||||||||||
Change in the net actuarial gain/loss | (9,405 | ) | (3,292 | ) | (6,113 | ) | |||||
Derivatives: | |||||||||||
Change in the accumulated gain/loss on effective cash flow hedge derivatives | (783 | ) | (274 | ) | (509 | ) | |||||
Reclassification adjustments for (gains) losses included in net income: | |||||||||||
Interest rate swaps on variable-rate loans | (37,380 | ) | (13,083 | ) | (24,297 | ) | |||||
Interest rate swap on junior subordinated deferrable interest debentures | 4,224 | 1,478 | 2,746 | ||||||||
Total derivatives | (33,939 | ) | (11,879 | ) | (22,060 | ) | |||||
Total other comprehensive income (loss) | $ | (14,903 | ) | $ | (5,217 | ) | $ | (9,686 | ) | ||
117
Activity in accumulated other comprehensive income, net of tax, was as follows:
Securities Available For Sale | Defined Benefit Plans | Derivatives | Accumulated Other Comprehensive Income | ||||||||||||
Balance January 1, 2014 | $ | 146,672 | $ | (26,131 | ) | $ | 19,893 | $ | 140,434 | ||||||
Other comprehensive income (loss) before reclassification | 43,942 | (22,644 | ) | — | 21,298 | ||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (25 | ) | — | (19,893 | ) | (19,918 | ) | ||||||||
Net other comprehensive income (loss) during period | 43,917 | (22,644 | ) | (19,893 | ) | 1,380 | |||||||||
Balance December 31, 2014 | $ | 190,589 | $ | (48,775 | ) | $ | — | $ | 141,814 | ||||||
Balance January 1, 2013 | $ | 245,539 | $ | (49,071 | ) | $ | 41,580 | $ | 238,048 | ||||||
Other comprehensive income (loss) before reclassification | (98,103 | ) | 22,940 | (32 | ) | (75,195 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (764 | ) | — | (21,655 | ) | (22,419 | ) | ||||||||
Net other comprehensive income (loss) during period | (98,867 | ) | 22,940 | (21,687 | ) | (97,614 | ) | ||||||||
Balance December 31, 2013 | $ | 146,672 | $ | (26,131 | ) | $ | 19,893 | $ | 140,434 | ||||||
Balance January 1, 2012 | $ | 227,052 | $ | (42,958 | ) | $ | 63,640 | $ | 247,734 | ||||||
Other comprehensive income (loss) before reclassification | 21,291 | (6,113 | ) | (509 | ) | 14,669 | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (2,804 | ) | — | (21,551 | ) | (24,355 | ) | ||||||||
Net other comprehensive income (loss) during period | 18,487 | (6,113 | ) | (22,060 | ) | (9,686 | ) | ||||||||
Balance December 31, 2012 | $ | 245,539 | $ | (49,071 | ) | $ | 41,580 | $ | 238,048 | ||||||
Note 16 - Derivative Financial Instruments
The fair value of derivative positions outstanding is included in accrued interest receivable and other assets and accrued interest payable and other liabilities in the accompanying consolidated balance sheets and in the net change in each of these financial statement line items in the accompanying consolidated statements of cash flows.
Interest Rate Derivatives. The Corporation utilizes interest rate swaps, caps and floors to mitigate exposure to interest rate risk and to facilitate the needs of its customers. The Corporation’s objectives for utilizing these derivative instruments are described below:
The Corporation has entered into certain interest rate swap contracts that are matched to specific fixed-rate commercial loans or leases that the Corporation has entered into with its customers. These contracts have been designated as hedging instruments to hedge the risk of changes in the fair value of the underlying commercial loan/lease due to changes in interest rates. The related contracts are structured so that the notional amounts reduce over time to generally match the expected amortization of the underlying loan/lease.
During 2007, the Corporation entered into three interest rate swap contracts on variable-rate loans with a total notional amount of $1.2 billion. The interest rate swap contracts were designated as hedging instruments in cash flow hedges with the objective of protecting the overall cash flows from the Corporation’s monthly interest receipts on a rolling portfolio of $1.2 billion of variable-rate loans outstanding throughout the 84-month period beginning in October 2007 and ending in October 2014 from the risk of variability of those cash flows such that the yield on the underlying loans would remain constant. The Corporation terminated portions of the hedges and settled portions of the interest rate swap contracts during November 2009 and terminated the remaining portions of the hedges and settled the remaining portions of the interest rate swap contracts during November 2010. The accumulated gain on the interest rate swaps upon settlement was deferred and amortized over the original lives of the underlying swap contracts. The amortization of the deferred accumulated gain ended in October 2014. As of December 31, 2013, the deferred accumulated gain applicable to the settled interest rate swap contracts included in accumulated other comprehensive income totaled $30.6 million ($19.9 million on an after-tax basis), all of which was recognized in interest income during 2014.
118
In October 2008, the Corporation entered into an interest rate swap contract on junior subordinated deferrable interest debentures with a total notional amount of $120.0 million. The interest rate swap contract was designated as a hedging instrument in a cash flow hedge with the objective of protecting the quarterly interest payments on the Corporation’s $120.0 million of junior subordinated deferrable interest debentures issued to Cullen/Frost Capital Trust II throughout the five-year period beginning in December 2008 and ending in December 2013 from the risk of variability of those payments resulting from changes in the three-month LIBOR interest rate. Under the swap, the Corporation paid a fixed interest rate of 5.47% and received a variable interest rate of three-month LIBOR plus a margin of 1.55% on a total notional amount of $120.0 million, with quarterly settlements. The swap terminated in December 2013.
The Corporation has entered into certain interest rate swap, cap and floor contracts that are not designated as hedging instruments. These derivative contracts relate to transactions in which the Corporation enters into an interest rate swap, cap and/or floor with a customer while at the same time entering into an offsetting interest rate swap, cap and/or floor with another financial institution. In connection with each swap transaction, the Corporation agrees to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. At the same time, the Corporation agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the Corporation’s customer to effectively convert a variable rate loan to a fixed rate. Because the Corporation acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts for the most part offset each other and do not significantly impact the Corporation’s results of operations.
The notional amounts and estimated fair values of interest rate derivative contracts outstanding at December 31, 2014 and 2013 are presented in the following table. The Corporation obtains dealer quotations to value its interest rate derivative contracts designated as hedges of cash flows, while the fair values of other interest rate derivative contracts are estimated utilizing internal valuation models with observable market data inputs.
December 31, 2014 | December 31, 2013 | ||||||||||||||
Notional Amount | Estimated Fair Value | Notional Amount | Estimated Fair Value | ||||||||||||
Derivatives designated as hedges of fair value: | |||||||||||||||
Financial institution counterparties: | |||||||||||||||
Loan/lease interest rate swaps - assets | $ | 31,614 | $ | 469 | $ | 50,965 | $ | 1,386 | |||||||
Loan/lease interest rate swaps - liabilities | 37,672 | (3,179 | ) | 43,631 | (4,191 | ) | |||||||||
Non-hedging interest rate derivatives: | |||||||||||||||
Financial institution counterparties: | |||||||||||||||
Loan/lease interest rate swaps - assets | 69,842 | 719 | 195,234 | 9,573 | |||||||||||
Loan/lease interest rate swaps - liabilities | 765,979 | (38,952 | ) | 626,980 | (32,469 | ) | |||||||||
Loan/lease interest rate caps - assets | 73,058 | 1,003 | 53,058 | 1,309 | |||||||||||
Customer counterparties: | |||||||||||||||
Loan/lease interest rate swaps - assets | 765,979 | 38,910 | 626,980 | 32,426 | |||||||||||
Loan/lease interest rate swaps - liabilities | 69,842 | (719 | ) | 195,234 | (9,573 | ) | |||||||||
Loan/lease interest rate caps - liabilities | 73,058 | (1,003 | ) | 53,058 | (1,309 | ) | |||||||||
The weighted-average rates paid and received for interest rate swaps outstanding at December 31, 2014 were as follows:
Weighted-Average | |||||
Interest Rate Paid | Interest Rate Received | ||||
Interest rate swaps: | |||||
Fair value hedge loan/lease interest rate swaps | 2.80 | % | 0.16 | % | |
Non-hedging interest rate swaps - financial institution counterparties | 4.05 | 1.67 | |||
Non-hedging interest rate swap - customer counterparties | 1.67 | 4.05 | |||
The weighted-average strike rate for outstanding interest rate caps was 2.99% at December 31, 2014.
119
Commodity Derivatives. The Corporation enters into commodity swaps and option contracts that are not designated as hedging instruments primarily to accommodate the business needs of its customers. Upon the origination of a commodity swap or option contract with a customer, the Corporation simultaneously enters into an offsetting contract with a third party financial institution to mitigate the exposure to fluctuations in commodity prices.
The notional amounts and estimated fair values of non-hedging commodity swap and option derivative positions outstanding are presented in the following table. The Corporation obtains dealer quotations and uses internal valuation models with observable market data inputs to value its commodity derivative positions.
December 31, 2014 | December 31, 2013 | ||||||||||||||
Notional Units | Notional Amount | Estimated Fair Value | Notional Amount | Estimated Fair Value | |||||||||||
Financial institution counterparties: | |||||||||||||||
Oil - assets | Barrels | 470 | $ | 14,357 | 356 | $ | 1,004 | ||||||||
Oil - liabilities | Barrels | 197 | (1,670 | ) | 1,574 | (2,704 | ) | ||||||||
Natural gas - assets | MMBTUs | 12,235 | 12,707 | 14,240 | 2,903 | ||||||||||
Natural gas - liabilities | MMBTUs | 16,755 | (4,095 | ) | 22,510 | (3,212 | ) | ||||||||
Customer counterparties: | |||||||||||||||
Oil - assets | Barrels | 197 | 1,670 | 1,574 | 2,818 | ||||||||||
Oil - liabilities | Barrels | 470 | (14,318 | ) | 356 | (991 | ) | ||||||||
Natural gas - assets | MMBTUs | 16,755 | 4,095 | 22,850 | 3,301 | ||||||||||
Natural gas - liabilities | MMBTUs | 12,235 | (12,646 | ) | 13,900 | (2,805 | ) | ||||||||
Foreign Currency Derivatives. The Corporation enters into foreign currency forward contracts that are not designated as hedging instruments primarily to accommodate the business needs of its customers. Upon the origination of a foreign currency denominated transaction with a customer, the Corporation simultaneously enters into an offsetting contract with a third party to negate the exposure to fluctuations in foreign currency exchange rates. The Corporation also utilizes foreign currency forward contracts that are not designated as hedging instruments to mitigate the economic effect of fluctuations in foreign currency exchange rates on foreign currency holdings and certain short-term, non-U.S. dollar denominated loans. The notional amounts and fair values of open foreign currency forward contracts were as follows:
December 31, 2014 | December 31, 2013 | ||||||||||||||
Notional Currency | Notional Amount | Estimated Fair Value | Notional Amount | Estimated Fair Value | |||||||||||
Financial institution counterparties: | |||||||||||||||
Forward contracts – assets | EUR | 936 | $ | 7 | 1,175 | $ | 5 | ||||||||
Forward contracts - assets | CAD | 24,724 | 659 | 18,886 | 85 | ||||||||||
Forward contracts – liabilities | GBP | 544 | (2 | ) | — | — | |||||||||
Forward contracts - liabilities | EUR | — | — | 494 | (4 | ) | |||||||||
Forward contracts - liabilities | CAD | — | — | 14,078 | (23 | ) | |||||||||
Customer counterparties: | |||||||||||||||
Forward contracts – assets | CAD | — | — | 14,055 | 45 | ||||||||||
Forward contracts – liabilities | CAD | 24,680 | (615 | ) | 18,859 | (58 | ) | ||||||||
Gains, Losses and Derivative Cash Flows. For fair value hedges, the changes in the fair value of both the derivative hedging instrument and the hedged item are included in other non-interest income or other non-interest expense. The extent that such changes in fair value do not offset represents hedge ineffectiveness. Net cash flows from interest rate swaps on commercial loans/leases designated as hedging instruments in effective hedges of fair value are included in interest income on loans. For cash flow hedges, the effective portion of the gain or loss due to changes in the fair value of the derivative hedging instrument is included in other comprehensive income, while the ineffective portion (indicated by the excess of the cumulative change in the fair value of the derivative over that which is necessary to offset the cumulative change in expected future cash flows on the hedge transaction) is included in other non-interest income or other non-interest expense. Net cash flows from interest rate swaps on variable-rate loans designated as hedging instruments in effective hedges of cash flows and the reclassification from other comprehensive income of deferred gains associated with the termination of those hedges are included in interest income on loans. Net cash flows from
120
the interest rate swap on junior subordinated deferrable interest debentures designated as a hedging instrument in an effective hedge of cash flows were included in interest expense on junior subordinated deferrable interest debentures during 2013 and 2012. For non-hedging derivative instruments, gains and losses due to changes in fair value and all cash flows are included in other non-interest income and other non-interest expense.
Amounts included in the consolidated statements of income related to interest rate derivatives designated as hedges of fair value were as follows:
2014 | 2013 | 2012 | |||||||||
Commercial loan/lease interest rate swaps: | |||||||||||
Amount of gain (loss) included in interest income on loans | $ | (2,014 | ) | $ | (2,437 | ) | $ | (2,587 | ) | ||
Amount of (gain) loss included in other non-interest expense | 3 | 4 | 46 | ||||||||
Amounts included in the consolidated statements of income and in other comprehensive income for the period related to interest rate derivatives designated as hedges of cash flows were as follows:
2014 | 2013 | 2012 | |||||||||
Interest rate swaps/caps/floors on variable-rate loans: | |||||||||||
Amount reclassified from accumulated other comprehensive income to interest income on loans | $ | 30,604 | $ | 37,380 | $ | 37,380 | |||||
Interest rate swaps on junior subordinated deferrable interest debentures: | |||||||||||
Amount reclassified from accumulated other comprehensive income to interest expense on junior subordinated deferrable interest debentures | — | 4,064 | 4,224 | ||||||||
Amount of gain (loss) recognized in other comprehensive income | — | (49 | ) | (783 | ) | ||||||
No ineffectiveness related to interest rate derivatives designated as hedges of cash flows was recognized in the consolidated statements of income during the reported periods. The amortization of the deferred accumulated gain applicable to the settled interest rate swap contracts ended in October 2014. As of December 31, 2013, the deferred accumulated gain applicable to the settled interest rate swap contracts included in accumulated other comprehensive income totaled $30.6 million ($19.9 million on an after-tax basis), all of which was recognized in interest income during 2014.
As stated above, the Corporation enters into non-hedge related derivative positions primarily to accommodate the business needs of its customers. Upon the origination of a derivative contract with a customer, the Corporation simultaneously enters into an offsetting derivative contract with a third party. The Corporation recognizes immediate income based upon the difference in the bid/ask spread of the underlying transactions with its customers and the third party. Because the Corporation acts only as an intermediary for its customer, subsequent changes in the fair value of the underlying derivative contracts for the most part offset each other and do not significantly impact the Corporation’s results of operations.
Amounts included in the consolidated statements of income related to non-hedging interest rate, commodity and foreign currency derivative instruments are presented in the table below.
2014 | 2013 | 2012 | |||||||||
Non-hedging interest rate derivatives: | |||||||||||
Other non-interest income | $ | 1,786 | $ | 1,441 | $ | 4,722 | |||||
Other non-interest expense | (2 | ) | (96 | ) | (116 | ) | |||||
Non-hedging commodity derivatives: | |||||||||||
Other non-interest income | 118 | 496 | 124 | ||||||||
Non-hedging foreign currency derivatives: | |||||||||||
Other non-interest income | 162 | 175 | — | ||||||||
Counterparty Credit Risk. Derivative contracts involve the risk of dealing with both bank customers and institutional derivative counterparties and their ability to meet contractual terms. Institutional counterparties must have an investment grade credit rating and be approved by the Corporation’s Asset/Liability Management Committee. The Corporation’s
121
credit exposure on interest rate swaps is limited to the net favorable value and interest payments of all swaps by each counterparty, while the Corporation’s credit exposure on commodity swaps/options and foreign currency forward contracts is limited to the net favorable value of all contracts by each counterparty. Credit exposure may be reduced by the amount of collateral pledged by the counterparty. There are no credit-risk-related contingent features associated with any of the Corporation’s derivative contracts. Certain derivative contracts with upstream financial institution counterparties may be terminated with respect to a party in the transaction, if such party does not have at least a minimum level rating assigned to either its senior unsecured long-term debt or its deposit obligations by certain third-party rating agencies.
The Corporation’s credit exposure relating to interest rate swaps, commodity swaps/options and foreign currency forward contracts with bank customers was approximately $39.0 million at December 31, 2014. This credit exposure is partly mitigated as transactions with customers are generally secured by the collateral, if any, securing the underlying transaction being hedged. The Corporation’s credit exposure, net of collateral pledged, relating to interest rate swaps, commodity swaps/options and foreign currency forward contracts with upstream financial institution counterparties was approximately $8.5 million at December 31, 2014. This amount was primarily related to excess collateral posted by the Corporation to counterparties and under-collateralized derivative assets held by the Corporation. Collateral levels for upstream financial institution counterparties are monitored and adjusted as necessary. See Note 17 – Balance Sheet Offsetting for additional information regarding the Corporation’s credit exposure with upstream financial institution counterparties.
The aggregate fair value of securities posted as collateral by the Corporation related to derivative contracts totaled $19.3 million at December 31, 2014. At such date, the Corporation also had $12.1 million in cash collateral on deposit with other financial institution counterparties.
Note 17 - Balance Sheet Offsetting
Certain financial instruments, including resell and repurchase agreements, securities lending arrangements and derivatives, may be eligible for offset in the consolidated balance sheet and/or subject to master netting arrangements or similar agreements. The Corporation’s derivative transactions with upstream financial institution counterparties are generally executed under International Swaps and Derivative Association (“ISDA”) master agreements which include “right of set-off” provisions. In such cases there is generally a legally enforceable right to offset recognized amounts and there may be an intention to settle such amounts on a net basis. Nonetheless, the Corporation does not generally offset such financial instruments for financial reporting purposes.
Information about financial instruments that are eligible for offset in the consolidated balance sheet as of December 31, 2014 is presented in the following tables.
Gross Amount Recognized | Gross Amount Offset | Net Amount Recognized | |||||||||
December 31, 2014 | |||||||||||
Financial assets: | |||||||||||
Derivatives: | |||||||||||
Loan/lease interest rate swaps and caps | $ | 2,191 | $ | — | $ | 2,191 | |||||
Commodity swaps and options | 27,064 | — | 27,064 | ||||||||
Foreign currency forward contracts | 666 | — | 666 | ||||||||
Total derivatives | 29,921 | — | 29,921 | ||||||||
Resell agreements | 9,642 | — | 9,642 | ||||||||
Total | $ | 39,563 | $ | — | $ | 39,563 | |||||
Financial liabilities: | |||||||||||
Derivatives: | |||||||||||
Loan/lease interest rate swaps | $ | 42,131 | $ | — | $ | 42,131 | |||||
Commodity swaps and options | 5,765 | — | 5,765 | ||||||||
Foreign currency forward contracts | 2 | — | 2 | ||||||||
Total derivatives | 47,898 | — | 47,898 | ||||||||
Repurchase agreements | 791,119 | — | 791,119 | ||||||||
Total | $ | 839,017 | $ | — | $ | 839,017 | |||||
122
Gross Amounts Not Offset | |||||||||||||||
Net Amount Recognized | Financial Instruments | Collateral | Net Amount | ||||||||||||
December 31, 2014 | |||||||||||||||
Financial assets: | |||||||||||||||
Derivatives: | |||||||||||||||
Counterparty A | $ | 627 | $ | (627 | ) | $ | — | $ | — | ||||||
Counterparty B | 17,308 | (9,506 | ) | (4,925 | ) | 2,877 | |||||||||
Counterparty C | 7,991 | (7,539 | ) | — | 452 | ||||||||||
Other counterparties | 3,995 | (2,764 | ) | (1,110 | ) | 121 | |||||||||
Total derivatives | 29,921 | (20,436 | ) | (6,035 | ) | 3,450 | |||||||||
Resell agreements | 9,642 | — | (9,642 | ) | — | ||||||||||
Total | $ | 39,563 | $ | (20,436 | ) | $ | (15,677 | ) | $ | 3,450 | |||||
Financial liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Counterparty A | $ | 18,653 | $ | (627 | ) | $ | (17,626 | ) | $ | 400 | |||||
Counterparty B | 9,506 | (9,506 | ) | — | — | ||||||||||
Counterparty C | 7,539 | (7,539 | ) | — | — | ||||||||||
Other counterparties | 12,200 | (2,764 | ) | (8,681 | ) | 755 | |||||||||
Total derivatives | 47,898 | (20,436 | ) | (26,307 | ) | 1,155 | |||||||||
Repurchase agreements | 791,119 | — | (791,119 | ) | — | ||||||||||
Total | $ | 839,017 | $ | (20,436 | ) | $ | (817,426 | ) | $ | 1,155 | |||||
Information about financial instruments that are eligible for offset in the consolidated balance sheet as of December 31, 2013 is presented in the following tables.
Gross Amount Recognized | Gross Amount Offset | Net Amount Recognized | |||||||||
December 31, 2013 | |||||||||||
Financial assets: | |||||||||||
Derivatives: | |||||||||||
Loan/lease interest rate swaps and caps | $ | 12,268 | $ | — | $ | 12,268 | |||||
Commodity swaps and options | 3,907 | — | 3,907 | ||||||||
Foreign currency forward contracts | 90 | — | 90 | ||||||||
Total derivatives | 16,265 | — | 16,265 | ||||||||
Resell agreements | 7,898 | — | 7,898 | ||||||||
Total | $ | 24,163 | $ | — | $ | 24,163 | |||||
Financial liabilities: | |||||||||||
Derivatives: | |||||||||||
Loan/lease interest rate swaps | $ | 36,660 | $ | — | $ | 36,660 | |||||
Commodity swaps and options | 5,916 | — | 5,916 | ||||||||
Foreign currency forward contracts | 27 | — | 27 | ||||||||
Total derivatives | 42,603 | — | 42,603 | ||||||||
Repurchase agreements | 668,053 | — | 668,053 | ||||||||
Total | $ | 710,656 | $ | — | $ | 710,656 | |||||
123
Gross Amounts Not Offset | |||||||||||||||
Net Amount Recognized | Financial Instruments | Collateral | Net Amount | ||||||||||||
December 31, 2013 | |||||||||||||||
Financial assets: | |||||||||||||||
Derivatives: | |||||||||||||||
Counterparty A | $ | 3,342 | $ | (3,342 | ) | $ | — | $ | — | ||||||
Counterparty B | 8,196 | (8,196 | ) | — | — | ||||||||||
Counterparty C | 1,187 | (1,187 | ) | — | — | ||||||||||
Other counterparties | 3,540 | (2,099 | ) | (1,360 | ) | 81 | |||||||||
Total derivatives | 16,265 | (14,824 | ) | (1,360 | ) | 81 | |||||||||
Resell agreements | 7,898 | — | (7,898 | ) | — | ||||||||||
Total | $ | 24,163 | $ | (14,824 | ) | $ | (9,258 | ) | $ | 81 | |||||
Financial liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Counterparty A | $ | 18,615 | $ | (3,342 | ) | $ | (15,167 | ) | $ | 106 | |||||
Counterparty B | 9,054 | (8,196 | ) | (613 | ) | 245 | |||||||||
Counterparty C | 10,870 | (1,187 | ) | (9,683 | ) | — | |||||||||
Other counterparties | 4,064 | (2,099 | ) | (1,549 | ) | 416 | |||||||||
Total derivatives | 42,603 | (14,824 | ) | (27,012 | ) | 767 | |||||||||
Repurchase agreements | 668,053 | — | (668,053 | ) | — | ||||||||||
Total | $ | 710,656 | $ | (14,824 | ) | $ | (695,065 | ) | $ | 767 | |||||
Note 18 - Fair Value Measurements
The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Corporation utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. ASC Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
• | Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. |
• | Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might 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, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means. |
• | Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. |
In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Corporation’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Corporation’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Corporation’s valuation
124
methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein. A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value is set forth below. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Corporation’s monthly and/or quarterly valuation process.
Financial Assets and Financial Liabilities: Financial assets and financial liabilities measured at fair value on a recurring basis include the following:
Securities Available for Sale. U.S. Treasury securities are reported at fair value utilizing Level 1 inputs. Other securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, the Corporation obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.
The Corporation reviews the prices supplied by the independent pricing service, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. In general, the Corporation does not purchase investment portfolio securities that are esoteric or that have a complicated structure. The Corporation’s entire portfolio consists of traditional investments, nearly all of which are U.S. Treasury obligations, federal agency bullet or mortgage pass-through securities, or general obligation or revenue based municipal bonds. Pricing for such instruments is fairly generic and is easily obtained. From time to time, the Corporation will validate prices supplied by the independent pricing service by comparison to prices obtained from third-party sources or derived using internal models.
Trading Securities. U.S. Treasury securities and exchange-listed common stock are reported at fair value utilizing Level 1 inputs. Other securities classified as trading are reported at fair value utilizing Level 2 inputs in the same manner as described above for securities available for sale.
Derivatives. Derivatives are generally reported at fair value utilizing Level 2 inputs, except for foreign currency contracts, which are reported at fair value utilizing Level 1 inputs. The Corporation obtains dealer quotations and utilizes internally developed valuation models to value commodity swaps/options. The Corporation utilizes internally developed valuation models and/or third-party models with observable market data inputs to validate the valuations provided by the dealers. Though there has never been a significant discrepancy in the valuations, should such a significant discrepancy arise, the Corporation would obtain price verification from a third-party dealer. The Corporation utilizes internal valuation models with observable market data inputs to estimate fair values of customer interest rate swaps, caps and floors. The Corporation also obtains dealer quotations for these derivatives for comparative purposes to assess the reasonableness of the model valuations. In cases where significant credit valuation adjustments are incorporated into the estimation of fair value, reported amounts are considered to have been derived utilizing Level 3 inputs.
For purposes of potential valuation adjustments to its derivative positions, the Corporation evaluates the credit risk of its counterparties as well as that of the Corporation. Accordingly, the Corporation has considered factors such as the likelihood of default by the Corporation and its counterparties, its net exposures, and remaining contractual life, among other things, in determining if any fair value adjustments related to credit risk are required. Counterparty exposure is evaluated by netting positions that are subject to master netting arrangements, as well as considering the amount of collateral securing the position. The Corporation reviews its counterparty exposure on a regular basis, and, when necessary, appropriate business actions are taken to adjust the exposure. The Corporation also utilizes this approach to estimate its own credit risk on derivative liability positions. To date, the Corporation has not realized any significant losses due to a counterparty’s inability to pay any net uncollateralized position. The change in value of derivative assets and derivative liabilities attributable to credit risk was not significant during the reported periods.
125
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of December 31, 2014 and 2013, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | ||||||||||||
2014 | |||||||||||||||
Securities available for sale: | |||||||||||||||
U.S. Treasury | $ | 3,811,252 | $ | — | $ | — | $ | 3,811,252 | |||||||
Residential mortgage-backed securities | — | 1,398,724 | — | 1,398,724 | |||||||||||
States and political subdivisions | — | 3,208,907 | — | 3,208,907 | |||||||||||
Other | — | 42,371 | — | 42,371 | |||||||||||
Trading account securities: | |||||||||||||||
U.S. Treasury | 15,339 | — | — | 15,339 | |||||||||||
States and political subdivisions | — | 87 | — | 87 | |||||||||||
Derivative assets: | |||||||||||||||
Interest rate swaps, caps and floors | — | 40,931 | 170 | 41,101 | |||||||||||
Commodity swaps and options | — | 32,829 | — | 32,829 | |||||||||||
Foreign currency forward contracts | 666 | — | — | 666 | |||||||||||
Derivative liabilities: | |||||||||||||||
Interest rate swaps, caps and floors | — | 43,853 | — | 43,853 | |||||||||||
Commodity swaps and options | — | 32,729 | — | 32,729 | |||||||||||
Foreign currency forward contracts | 617 | — | — | 617 | |||||||||||
2013 | |||||||||||||||
Securities available for sale: | |||||||||||||||
U.S. Treasury | $ | 2,540,554 | $ | — | $ | — | $ | 2,540,554 | |||||||
U.S. government agencies/corporations | — | 53,980 | — | 53,980 | |||||||||||
Residential mortgage-backed securities | — | 1,776,016 | — | 1,776,016 | |||||||||||
States and political subdivisions | — | 1,488,914 | — | 1,488,914 | |||||||||||
Other | — | 35,972 | — | 35,972 | |||||||||||
Trading account securities: | |||||||||||||||
U.S. Treasury | 15,389 | — | — | 15,389 | |||||||||||
States and political subdivisions | — | 1,009 | — | 1,009 | |||||||||||
Derivative assets: | |||||||||||||||
Interest rate swaps, caps and floors | — | 44,520 | 174 | 44,694 | |||||||||||
Commodity swaps and options | — | 10,026 | — | 10,026 | |||||||||||
Foreign currency forward contracts | 135 | — | — | 135 | |||||||||||
Derivative liabilities: | |||||||||||||||
Interest rate swaps, caps and floors | — | 47,542 | — | 47,542 | |||||||||||
Commodity swaps and options | — | 9,712 | — | 9,712 | |||||||||||
Foreign currency forward contracts | 85 | — | — | 85 | |||||||||||
Derivative assets, measured at fair value on a recurring basis using significant unobservable (Level 3) inputs during the reported periods consist of interest rate swaps sold to loan customers. The significant unobservable (Level 3) inputs used in the fair value measurement of these interest rate swaps sold to loan customers primarily relate to the probability of default and loss severity in the event of default. The probability of default is determined by the underlying risk grade of the loan (see Note 4 – Loans) underlying the interest rate swap in that the probability of default increases as a loan’s risk grade deteriorates, while the loss severity is estimated through an analysis of the collateral supporting both the underlying loan and interest rate swap. Generally, a change in the assumption used for the probability of default is accompanied by a directionally similar change in the assumption used for the loss severity. As of December 31, 2014, the weighted-average risk grade of loans underlying interest rate swaps measured at fair value using significant unobservable (Level 3) inputs was 11.0. The weighted-average loss severity in the event of default on the interest rate swaps was 20.0%. A reconciliation of the beginning and ending balances of derivative assets measured at fair value on a recurring basis using significant unobservable (Level 3) inputs is not presented as such amounts were not significant during the reported periods.
126
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). Financial assets measured at fair value on a non-recurring basis during the reported periods include certain impaired loans reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 2 inputs based on observable market data, typically in the case of real estate collateral, or Level 3 inputs based on customized discounting criteria, typically in the case of non-real estate collateral such as inventory, accounts receivable, equipment or other business assets.
The following table presents impaired loans that were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for loan losses based upon the fair value of the underlying collateral:
2014 | 2013 | 2012 | |||||||||||||||||||||
Level 2 | Level 3 | Level 2 | Level 3 | Level 2 | Level 3 | ||||||||||||||||||
Carrying value of impaired loans before allocations | $ | — | $ | 2,715 | $ | 9,374 | $ | — | $ | 18,319 | $ | 15,754 | |||||||||||
Specific valuation allowance allocations | — | (1,475 | ) | (2,785 | ) | — | (3,634 | ) | (2,911 | ) | |||||||||||||
Fair value | $ | — | $ | 1,240 | $ | 6,589 | $ | — | $ | 14,685 | $ | 12,843 | |||||||||||
Non-Financial Assets and Non-Financial Liabilities: The Corporation has no non-financial assets or non-financial liabilities measured at fair value on a recurring basis. Certain non-financial assets measured at fair value on a non-recurring basis include foreclosed assets (upon initial recognition or subsequent impairment), non-financial assets and non-financial liabilities measured at fair value in the second step of a goodwill impairment test, and intangible assets and other non-financial long-lived assets measured at fair value for impairment assessment. Non-financial assets measured at fair value on a non-recurring basis during the reported periods include certain foreclosed assets which, upon initial recognition, were remeasured and reported at fair value through a charge-off to the allowance for loan losses and certain foreclosed assets which, subsequent to their initial recognition, were remeasured at fair value through a write-down included in other non-interest expense. The fair value of a foreclosed asset is estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. During the reported periods, all fair value measurements for foreclosed assets utilized Level 2 inputs.
The following table presents foreclosed assets that were remeasured and reported at fair value:
2014 | 2013 | 2012 | |||||||||
Foreclosed assets remeasured at initial recognition: | |||||||||||
Carrying value of foreclosed assets prior to remeasurement | $ | 6,388 | $ | 7,580 | $ | 9,428 | |||||
Charge-offs recognized in the allowance for loan losses | (285 | ) | (710 | ) | (1,611 | ) | |||||
Fair value | $ | 6,103 | $ | 6,870 | $ | 7,817 | |||||
Foreclosed assets remeasured subsequent to initial recognition: | |||||||||||
Carrying value of foreclosed assets prior to remeasurement | $ | 5,026 | $ | 4,979 | $ | 12,126 | |||||
Write-downs included in other non-interest expense | (1,289 | ) | (895 | ) | (2,093 | ) | |||||
Fair value | $ | 3,737 | $ | 4,084 | $ | 10,033 | |||||
Charge-offs recognized upon loan foreclosures are generally offset by general or specific allocations of the allowance for loan losses and generally do not, and did not during the reported periods, significantly impact the Corporation’s provision for loan losses. Regulatory guidelines require the Corporation to reevaluate the fair value of other real estate owned on at least an annual basis. The Corporation’s policy is to comply with the regulatory guidelines. Accordingly, appraisals are never considered to be outdated, and the Corporation does not make any adjustments to the appraised values.
FASB ASC Topic 825, “Financial Instruments,” requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis. The estimated fair value approximates carrying value for cash and cash equivalents, accrued interest and the cash surrender value of life insurance policies. The methodologies for other financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis are discussed below:
127
Loans. The estimated fair value approximates carrying value for variable-rate loans that reprice frequently and with no significant change in credit risk. The fair value of fixed-rate loans and variable-rate loans which reprice on an infrequent basis is estimated by discounting future cash flows using the current interest rates at which similar loans with similar terms would be made to borrowers of similar credit quality. An overall valuation adjustment is made for specific credit risks as well as general portfolio credit risk.
Deposits. The estimated fair value approximates carrying value for demand deposits. The fair value of fixed-rate deposit liabilities with defined maturities is estimated by discounting future cash flows using the interest rates currently offered for deposits of similar remaining maturities. The estimated fair value of deposits does not take into account the value of the Corporation’s long-term relationships with depositors, commonly known as core deposit intangibles, which are separate intangible assets, and not considered financial instruments. Nonetheless, the Corporation would likely realize a core deposit premium if its deposit portfolio were sold in the principal market for such deposits.
Borrowed Funds. The estimated fair value approximates carrying value for short-term borrowings. The fair value of long-term fixed-rate borrowings is estimated using quoted market prices, if available, or by discounting future cash flows using current interest rates for similar financial instruments. The estimated fair value approximates carrying value for variable-rate junior subordinated deferrable interest debentures that reprice quarterly.
Loan Commitments, Standby and Commercial Letters of Credit. The Corporation’s lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates. Therefore, the fair values of these items are not significant and are not included in the following table.
The estimated fair values of financial instruments that are reported at amortized cost in the Corporation’s consolidated balance sheets, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows:
December 31, 2014 | December 31, 2013 | ||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||
Financial assets: | |||||||||||||||
Level 2 inputs: | |||||||||||||||
Cash and cash equivalents | $ | 4,364,123 | $ | 4,364,123 | $ | 4,556,125 | $ | 4,556,125 | |||||||
Securities held to maturity | 2,926,486 | 2,966,390 | 3,139,748 | 3,029,663 | |||||||||||
Cash surrender value of life insurance policies | 172,050 | 172,050 | 141,108 | 141,108 | |||||||||||
Accrued interest receivable | 128,436 | 128,436 | 99,281 | 99,281 | |||||||||||
Level 3 inputs: | |||||||||||||||
Loans, net | 10,887,993 | 10,939,684 | 9,423,262 | 9,582,734 | |||||||||||
Financial liabilities: | |||||||||||||||
Level 2 inputs: | |||||||||||||||
Deposits | 24,135,930 | 24,136,402 | 20,688,786 | 20,689,323 | |||||||||||
Federal funds purchased and repurchase agreements | 803,119 | 803,119 | 668,253 | 668,253 | |||||||||||
Junior subordinated deferrable interest debentures | 137,115 | 137,115 | 123,712 | 123,712 | |||||||||||
Subordinated notes payable and other borrowings | 100,000 | 95,591 | 100,000 | 92,552 | |||||||||||
Accrued interest payable | 1,132 | 1,132 | 1,300 | 1,300 | |||||||||||
Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates. The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments. Unrealized gains and losses on items for which the fair value measurement option has been elected must be reported in earnings at each subsequent reporting date. During the reported periods, the Corporation had no financial instruments measured at fair value under the fair value measurement option.
128
Note 19 - Operating Segments
The Corporation is managed under a matrix organizational structure whereby its two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. The regions are primarily based upon geographic location and include Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley, San Antonio and Statewide. The Corporation is primarily managed based on the line of business structure. In that regard, all regions have the same lines of business, which have the same product and service offerings, have similar types and classes of customers and utilize similar service delivery methods. Pricing guidelines for products and services are the same across all regions. The regional reporting structure is primarily a means to scale the lines of business to provide a local, community focus for customer relations and business development.
Banking and Frost Wealth Advisors are delineated by the products and services that each segment offers. The Banking operating segment includes both commercial and consumer banking services, Frost Securities, Inc. and Frost Insurance Agency. Commercial banking services are provided to corporations and other business clients and include a wide array of lending and cash management products. Consumer banking services include direct lending and depository services. Frost Insurance Agency provides insurance brokerage services to individuals and businesses covering corporate and personal property and casualty products, as well as group health and life insurance products and human resources consulting services. Frost Securities, Inc. provides advisory and private equity services to middle market companies. The Frost Wealth Advisors operating segment includes fee-based services within private trust, retirement services, and financial management services, including personal wealth management and brokerage services. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. The parent company’s principal activities include the direct and indirect ownership of the Corporation’s banking and non-banking subsidiaries and the issuance of debt and equity. Its principal source of revenue is dividends from its subsidiaries.
The accounting policies of each reportable segment are the same as those of the Corporation except for the following items, which impact the Banking and Frost Wealth Advisors segments: (i) expenses for consolidated back-office operations and general overhead-type expenses such as executive administration, accounting and internal audit are allocated to operating segments based on estimated uses of those services, (ii) income tax expense for the individual segments is calculated essentially at the statutory rate, and (iii) the parent company records the tax expense or benefit necessary to reconcile to the consolidated total.
The Corporation uses a match-funded transfer pricing process to assess operating segment performance. The process helps the Corporation to (i) identify the cost or opportunity value of funds within each business segment, (ii) measure the profitability of a particular business segment by relating appropriate costs to revenues, (iii) evaluate each business segment in a manner consistent with its economic impact on consolidated earnings, and (iv) enhance asset and liability pricing decisions.
129
Financial results by operating segment are detailed below. Certain prior period amounts have been reclassified to conform to the current presentation.
Banking | Frost Wealth Advisors | Non-Banks | Consolidated | ||||||||||||
2014 | |||||||||||||||
Net interest income (expense) | $ | 683,579 | $ | 6,734 | $ | (3,379 | ) | $ | 686,934 | ||||||
Provision for loan losses | 16,312 | 2 | — | 16,314 | |||||||||||
Non-interest income | 193,883 | 122,261 | 4,000 | 320,144 | |||||||||||
Non-interest expense | 549,812 | 96,330 | 8,598 | 654,740 | |||||||||||
Income (loss) before income taxes | 311,338 | 32,663 | (7,977 | ) | 336,024 | ||||||||||
Income tax expense (benefit) | 51,881 | 11,431 | (5,265 | ) | 58,047 | ||||||||||
Net income (loss) | 259,457 | 21,232 | (2,712 | ) | 277,977 | ||||||||||
Preferred stock dividends | — | — | 8,063 | 8,063 | |||||||||||
Net income (loss) available to common shareholders | $ | 259,457 | $ | 21,232 | $ | (10,775 | ) | $ | 269,914 | ||||||
Revenues from (expenses to) external customers | $ | 877,462 | $ | 128,995 | $ | 621 | $ | 1,007,078 | |||||||
Average assets (in millions)(1) | $ | 25,734 | $ | 32 | $ | 2 | $ | 25,768 | |||||||
2013 | |||||||||||||||
Net interest income (expense) | $ | 621,333 | $ | 6,586 | $ | (7,364 | ) | $ | 620,555 | ||||||
Provision for loan losses | 20,585 | (3 | ) | — | 20,582 | ||||||||||
Non-interest income | 190,767 | 107,759 | 4,292 | 302,818 | |||||||||||
Non-interest expense | 513,909 | 90,132 | 7,869 | 611,910 | |||||||||||
Income (loss) before income taxes | 277,606 | 24,216 | (10,941 | ) | 290,881 | ||||||||||
Income tax expense (benefit) | 50,823 | 8,563 | (6,371 | ) | 53,015 | ||||||||||
Net income (loss) | 226,783 | 15,653 | (4,570 | ) | 237,866 | ||||||||||
Preferred stock dividends | — | — | 6,719 | 6,719 | |||||||||||
Net income (loss) available to common shareholders | $ | 226,783 | $ | 15,653 | $ | (11,289 | ) | $ | 231,147 | ||||||
Revenues from (expenses to) external customers | $ | 812,100 | $ | 114,345 | $ | (3,072 | ) | $ | 923,373 | ||||||
Average assets (in millions)(1) | $ | 22,709 | $ | 31 | $ | 12 | $ | 22,752 | |||||||
2012 | |||||||||||||||
Net interest income (expense) | $ | 605,330 | $ | 8,013 | $ | (8,482 | ) | $ | 604,861 | ||||||
Provision for loan losses | 10,078 | 2 | — | 10,080 | |||||||||||
Non-interest income | 188,440 | 96,577 | 3,770 | 288,787 | |||||||||||
Non-interest expense | 485,302 | 82,744 | 7,047 | 575,093 | |||||||||||
Income (loss) before income taxes | 298,390 | 21,844 | (11,759 | ) | 308,475 | ||||||||||
Income tax expense (benefit) | 69,078 | 7,646 | (6,201 | ) | 70,523 | ||||||||||
Net income (loss) | $ | 229,312 | $ | 14,198 | $ | (5,558 | ) | $ | 237,952 | ||||||
Revenues from (expenses to) external customers | $ | 793,770 | $ | 104,590 | $ | (4,712 | ) | $ | 893,648 | ||||||
Average assets (in millions)(1) | $ | 20,783 | $ | 29 | $ | 15 | $ | 20,827 | |||||||
(1) | Frost Wealth Advisors excludes off balance sheet managed and custody assets with a total fair value of $30.5 billion, $29.0 billion and $26.2 billion at December 31, 2014, 2013 and 2012. |
130
Note 20 - Condensed Financial Statements of Parent Company
Condensed financial statements pertaining only to Cullen/Frost Bankers, Inc. are presented below. Investments in subsidiaries are stated using the equity method of accounting.
Condensed Balance Sheets
December 31, | |||||||
2014 | 2013 | ||||||
Assets: | |||||||
Cash | $ | 7,335 | $ | 7,477 | |||
Resell agreements | 286,660 | 320,200 | |||||
Total cash and cash equivalents | 293,995 | 327,677 | |||||
Investment in subsidiaries | 2,791,647 | 2,409,433 | |||||
Accrued interest receivable and other assets | 29,705 | 19,038 | |||||
Total assets | $ | 3,115,347 | $ | 2,756,148 | |||
Liabilities: | |||||||
Junior subordinated deferrable interest debentures | $ | 137,115 | $ | 123,712 | |||
Subordinated notes payable | 100,000 | 100,000 | |||||
Accrued interest payable and other liabilities | 26,829 | 18,275 | |||||
Total liabilities | 263,944 | 241,987 | |||||
Shareholders’ Equity | 2,851,403 | 2,514,161 | |||||
Total liabilities and shareholders’ equity | $ | 3,115,347 | $ | 2,756,148 | |||
Condensed Statements of Income
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Income: | |||||||||||
Dividend income paid by Frost Bank | $ | 114,439 | $ | 144,642 | $ | 143,623 | |||||
Dividend income paid by non-banks | 4,323 | 2,819 | 3,077 | ||||||||
Interest and other income | 69 | 79 | 308 | ||||||||
Total income | 118,831 | 147,540 | 147,008 | ||||||||
Expenses: | |||||||||||
Interest expense | 3,381 | 7,365 | 8,512 | ||||||||
Salaries and employee benefits | 1,218 | 1,175 | 1,167 | ||||||||
Other | 8,526 | 6,735 | 6,727 | ||||||||
Total expenses | 13,125 | 15,275 | 16,406 | ||||||||
Income before income taxes and equity in undistributed earnings of subsidiaries | 105,706 | 132,265 | 130,602 | ||||||||
Income tax benefit | 6,702 | 7,845 | 7,463 | ||||||||
Equity in undistributed earnings of subsidiaries | 165,569 | 97,756 | 99,887 | ||||||||
Net income | 277,977 | 237,866 | 237,952 | ||||||||
Preferred stock dividends | 8,063 | 6,719 | — | ||||||||
Net income available to common shareholders | $ | 269,914 | $ | 231,147 | $ | 237,952 | |||||
131
Condensed Statements of Cash Flows
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Operating Activities: | |||||||||||
Net income | $ | 277,977 | $ | 237,866 | $ | 237,952 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Equity in undistributed earnings of subsidiaries | (165,569 | ) | (97,756 | ) | (99,887 | ) | |||||
Stock-based compensation | 441 | 330 | 330 | ||||||||
Excess tax benefits from stock-based compensation | (165 | ) | (155 | ) | (133 | ) | |||||
Net change in other assets and other liabilities | (1,984 | ) | 2,372 | (2,256 | ) | ||||||
Net cash from operating activities | 110,700 | 142,657 | 136,006 | ||||||||
Investing Activities: | |||||||||||
Net cash received in acquisitions | 830,661 | — | — | ||||||||
Capital contribution to subsidiaries | (879,730 | ) | — | — | |||||||
Net cash from investing activities | (49,069 | ) | — | — | |||||||
Financing Activities: | |||||||||||
Proceeds from stock option exercises | 29,158 | 68,653 | 10,516 | ||||||||
Proceeds from stock-based compensation activities of subsidiaries | 12,062 | 11,633 | 12,506 | ||||||||
Excess tax benefits from stock-based compensation | 165 | 155 | 133 | ||||||||
Proceeds from issuance of preferred stock | — | 144,486 | — | ||||||||
Purchase of treasury stock | (1,457 | ) | (144,630 | ) | (436 | ) | |||||
Cash dividends paid on preferred stock | (8,063 | ) | (6,719 | ) | — | ||||||
Cash dividends paid on common stock | (127,178 | ) | (119,619 | ) | (116,853 | ) | |||||
Net cash from financing activities | (95,313 | ) | (46,041 | ) | (94,134 | ) | |||||
Net change in cash and cash equivalents | (33,682 | ) | 96,616 | 41,872 | |||||||
Cash and cash equivalents at beginning of year | 327,677 | 231,061 | 189,189 | ||||||||
Cash and cash equivalents at end of year | $ | 293,995 | $ | 327,677 | $ | 231,061 | |||||
Note 21 - Accounting Standards Updates
ASU No. 2011-03, “Transfers and Servicing (Topic 860) - Reconsideration of Effective Control for Repurchase Agreements.” ASU 2011-03 is intended to improve financial reporting of repurchase agreements and other agreements that both entitle and obligate a transferor to repurchase or redeem financial assets before their maturity. ASU 2011-03 removes from the assessment of effective control (i) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and (ii) the collateral maintenance guidance related to that criterion. ASU 2011-03 became effective for the Corporation on January 1, 2012 and did not have a significant impact on the Corporation’s financial statements.
ASU 2011-04, “Fair Value Measurement (Topic 820) - Amendments to Achieve Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRSs.” ASU 2011-04 amends Topic 820, “Fair Value Measurements and Disclosures,” to converge the fair value measurement guidance in U.S. generally accepted accounting principles and International Financial Reporting Standards. ASU 2011-04 clarifies the application of existing fair value measurement requirements, changes certain principles in Topic 820 and requires additional fair value disclosures. ASU 2011-04 became effective for the Corporation on January 1, 2012 and, aside from new disclosures included in Note 18 – Fair Value Measurements, did not have a significant impact on the Corporation’s financial statements.
ASU 2011-05, “Comprehensive Income (Topic 220) - Presentation of Comprehensive Income.” ASU 2011-05 amends Topic 220, “Comprehensive Income,” to require that all non-owner changes in stockholders’ equity be presented in either a single continuous statement of comprehensive income or in two separate but consecutive statements. Additionally, ASU 2011-05 requires entities to present, on the face of the financial statements, reclassification adjustments for items that are reclassified from other comprehensive income to net income in the statement or statements
132
where the components of net income and the components of other comprehensive income are presented. The option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity was eliminated. ASU 2011-05 became effective for the Corporation on January 1, 2012; however, certain provisions related to the presentation of reclassification adjustments were deferred by ASU 2011-12 “Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05.” ASU 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income,” amended the guidance of ASU 2011-05 related to the reporting of reclassifications out of accumulated other comprehensive income. ASU 2013-02 became effective for the Corporation on January 1, 2013. As a result of the these accounting standards updates, the Corporation’s financial statements now include separate statements of comprehensive income and additional footnote disclosures (see Note 15 – Other Comprehensive Income (Loss)).
ASU 2011-08, “Intangibles – Goodwill and Other (Topic 350) - Testing Goodwill for Impairment.” ASU 2011-08 amends Topic 350, “Intangibles – Goodwill and Other,” to give entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary. However, if an entity concludes otherwise, then it is required to perform the first step of the two-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. ASU 2011-08 became effective for the Corporation on January 1, 2012 and did not have a significant impact on the Corporation’s financial statements.
ASU 2011-11, “Balance Sheet (Topic 210) – Disclosures about Offsetting Assets and Liabilities.” ASU 2011-11 amends Topic 210, “Balance Sheet,” to require an entity to disclose both gross and net information about financial instruments, such as sales and repurchase agreements and reverse sale and repurchase agreements and securities borrowing/lending arrangements, and derivative instruments that are eligible for offset in the statement of financial position and/or subject to a master netting arrangement or similar agreement. ASU No. 2013-01, “Balance Sheet (Topic 210) – Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities,” clarifies that ordinary trade receivables are not within the scope of ASU 2011-11. ASU 2011-11, as amended by ASU 2013-01, became effective for the Corporation on January 1, 2013. See Note 17 – Balance Sheet Offsetting for applicable disclosures.
ASU 2012-02, “Intangibles – Goodwill and Other (Topic 350) - Testing Indefinite-Lived Intangible Assets for Impairment.” ASU 2012-02 gives entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that an indefinite-lived intangible asset is impaired. If, after assessing the totality of events or circumstances, an entity determines it is more likely than not that an indefinite-lived intangible asset is impaired, then the entity must perform the quantitative impairment test. If, under the quantitative impairment test, the carrying amount of the intangible asset exceeds its fair value, an entity should recognize an impairment loss in the amount of that excess. Permitting an entity to assess qualitative factors when testing indefinite-lived intangible assets for impairment results in guidance that is similar to the goodwill impairment testing guidance in ASU 2011-08. ASU 2012-02 became effective for the Corporation on January 1, 2013 and did not have a significant impact on the Corporation’s financial statements.
ASU 2012-06, “Business Combinations (Topic 805) - Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution (a consensus of the FASB Emerging Issues Task Force).” ASU 2012-06 clarifies the applicable guidance for subsequently measuring an indemnification asset recognized as a result of a government-assisted acquisition of a financial institution. Under ASU 2012-06, when a reporting entity recognizes an indemnification asset as a result of a government-assisted acquisition of a financial institution and, subsequently, a change in the cash flows expected to be collected on the indemnification asset occurs (as a result of a change in cash flows expected to be collected on the assets subject to indemnification), the reporting entity should subsequently account for the change in the measurement of the indemnification asset on the same basis as the change in the assets subject to indemnification. Any amortization of changes in value should be limited to the contractual term of the indemnification agreement (that is, the lesser of the term of the indemnification agreement and the remaining life of the indemnified assets). ASU 2012-06 became effective for the Corporation on January 1, 2013 and did not have a significant impact on the Corporation’s financial statements.
133
ASU 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.” ASU 2013-02 amends recent guidance related to the reporting of comprehensive income to enhance the reporting of reclassifications out of accumulated other comprehensive income. ASU 2013-02 became effective for the Corporation on January 1, 2013 and did not have a significant impact on the Corporation’s financial statements. See Note 15 – Other Comprehensive Income (Loss).
ASU 2013-08, “Financial Services – Investment Companies (Topic 946) – Amendments to the Scope, Measurement and Disclosure Requirements.” ASU 2013-08 clarifies the characteristics of investment companies and sets forth a new approach for determining whether a company is an investment company. The fundamental characteristics of an investment company include (i) the company obtains funds from investors and provides the investors with investment management services; (ii) the company commits to its investors that its business purpose and only substantive activities are investing the funds for returns solely from capital appreciation, investment income, or both; and (iii) the company or its affiliates do not obtain or have the objective of obtaining returns or benefits from an investee or its affiliates that are not normally attributable to ownership interests or that are other than capital appreciation or investment income. ASU 2013-08 also sets forth the scope, measurement and disclosure requirements for investment companies. ASU 2013-08 became effective for the Corporation on January 1, 2014 and did not have a significant impact on the Corporation’s financial statements.
ASU 2013-10, “Derivatives and Hedging (Topic 815) – Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes.” ASU 2013-10 permits the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) to be used as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815, in addition to interest rates on direct Treasury obligations of the U.S. government and the London Interbank Offered Rate (“LIBOR”). ASU 2013-10 became effective for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013 and did not have a significant impact on the Corporation’s financial statements.
ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2014-09 is effective for the Corporation on January 1, 2017. The Corporation is still evaluating the potential impact on the Corporation's financial statements.
ASU 2014-11, “Transfers and Servicing (Topic 860).” ASU 2014-11 requires that repurchase-to-maturity transactions be accounted for as secured borrowings consistent with the accounting for other repurchase agreements. In addition, ASU 2014-11 requires separate accounting for repurchase financings, which entails the transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty. ASU 2014-11 requires entities to disclose certain information about transfers accounted for as sales in transactions that are economically similar to repurchase agreements. In addition, ASU 2014-11 requires disclosures related to collateral, remaining contractual tenor and of the potential risks associated with repurchase agreements, securities lending transactions and repurchase-to-maturity transactions. ASU 2014-11 is effective for the Corporation on January 1, 2015 and is not expected to have a significant impact on the Corporation's financial statements.
ASU 2015-01, “Income Statement - Extraordinary and Unusual Items (Subtopic 225-20) – Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.” ASU 2015-01 eliminates from U.S. GAAP the concept of extraordinary items, which, among other things, required an entity to segregate extraordinary items considered to be unusual and infrequent from the results of ordinary operations and show the item separately in the income statement, net of tax, after income from continuing operations. ASU 2015-01 is effective for the Corporation beginning January 1, 2016, though early adoption is permitted. ASU 2015-01 is not expected to have a significant impact on the Corporation's financial statements.
134
Cullen/Frost Bankers, Inc.
Consolidated Average Balance Sheets
(Dollars in thousands - tax-equivalent basis)
The following unaudited schedule is presented for additional information and analysis.
Year Ended December 31, | |||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||
Average Balance | Interest Income/ Expense | Yield/ Cost | Average Balance | Interest Income/ Expense | Yield/ Cost | ||||||||||||||||
Assets: | |||||||||||||||||||||
Interest-bearing deposits | $ | 4,189,110 | $ | 10,725 | 0.26 | % | $ | 2,849,467 | $ | 7,284 | 0.26 | % | |||||||||
Federal funds sold and resell agreements | 19,683 | 83 | 0.42 | 17,259 | 82 | 0.48 | |||||||||||||||
Securities: | |||||||||||||||||||||
Taxable | 4,439,993 | 93,087 | 2.14 | 5,276,574 | 97,873 | 1.90 | |||||||||||||||
Tax-exempt | 4,929,665 | 271,543 | 5.58 | 3,618,347 | 206,442 | 5.75 | |||||||||||||||
Total securities | 9,369,658 | 364,630 | 3.96 | 8,894,921 | 304,315 | 3.48 | |||||||||||||||
Loans, net of unearned discount | 10,299,025 | 447,036 | 4.34 | 9,229,574 | 421,114 | 4.56 | |||||||||||||||
Total earning assets and average rate earned | 23,877,476 | 822,474 | 3.47 | 20,991,221 | 732,795 | 3.52 | |||||||||||||||
Cash and due from banks | 554,439 | 559,361 | |||||||||||||||||||
Allowance for loan losses | (97,932 | ) | (96,426 | ) | |||||||||||||||||
Premises and equipment, net | 363,790 | 310,544 | |||||||||||||||||||
Accrued interest receivable and other assets | 1,069,965 | 987,337 | |||||||||||||||||||
Total assets | $ | 25,767,738 | $ | 22,752,037 | |||||||||||||||||
Liabilities: | |||||||||||||||||||||
Non-interest-bearing demand deposits: | |||||||||||||||||||||
Commercial and individual | $ | 8,384,376 | $ | 6,967,933 | |||||||||||||||||
Correspondent banks | 351,803 | 323,706 | |||||||||||||||||||
Public funds | 388,851 | 366,135 | |||||||||||||||||||
Total non-interest-bearing demand deposits | 9,125,030 | 7,657,774 | |||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||
Private accounts: | |||||||||||||||||||||
Savings and interest checking | 4,211,336 | 924 | 0.02 | 3,608,273 | 1,321 | 0.04 | |||||||||||||||
Money market deposit accounts | 7,342,967 | 7,852 | 0.11 | 6,596,764 | 10,091 | 0.15 | |||||||||||||||
Time accounts | 966,420 | 2,053 | 0.21 | 970,984 | 2,468 | 0.25 | |||||||||||||||
Public funds | 407,006 | 193 | 0.05 | 434,299 | 579 | 0.13 | |||||||||||||||
Total interest-bearing deposits | 12,927,729 | 11,022 | 0.09 | 11,610,320 | 14,459 | 0.12 | |||||||||||||||
Total deposits | 22,052,759 | 19,268,094 | |||||||||||||||||||
Federal funds purchased and repurchase agreements | 560,841 | 134 | 0.02 | 538,656 | 121 | 0.02 | |||||||||||||||
Junior subordinated deferrable interest debentures | 131,607 | 2,488 | 1.89 | 123,712 | 6,426 | 5.19 | |||||||||||||||
Subordinated notes payable and other notes | 100,000 | 893 | 0.89 | 100,000 | 939 | 0.94 | |||||||||||||||
Federal Home Loan Bank advances | — | — | — | 1 | — | 6.00 | |||||||||||||||
Total interest-bearing liabilities and average rate paid | 13,720,177 | 14,537 | 0.11 | 12,372,689 | 21,945 | 0.18 | |||||||||||||||
Accrued interest payable and other liabilities | 210,305 | 266,533 | |||||||||||||||||||
Total liabilities | 23,055,512 | 20,296,996 | |||||||||||||||||||
Shareholders’ equity | 2,712,226 | 2,455,041 | |||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 25,767,738 | $ | 22,752,037 | |||||||||||||||||
Net interest income | $ | 807,937 | $ | 710,850 | |||||||||||||||||
Net interest spread | 3.36 | % | 3.34 | % | |||||||||||||||||
Net interest income to total average earning assets | 3.41 | % | 3.41 | % | |||||||||||||||||
For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 35% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
135
Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | |||||||||||||||||||||||||||||||||||||||
Average Balance | Interest Income/ Expense | Yield/ Cost | Average Balance | Interest Income/ Expense | Yield/ Cost | Average Balance | Interest Income/ Expense | Yield/ Cost | Average Balance | Interest Income/ Expense | Yield/ Cost | |||||||||||||||||||||||||||||||
$ | 1,589,110 | $ | 4,300 | 0.27 | % | $ | 2,499,047 | $ | 6,357 | 0.25 | % | $ | 1,973,675 | $ | 4,901 | 0.25 | % | $ | 829,178 | $ | 2,161 | 0.26 | % | |||||||||||||||||||
25,364 | 104 | 0.41 | 14,509 | 61 | 0.42 | 20,646 | 74 | 0.36 | 59,236 | 207 | 0.35 | |||||||||||||||||||||||||||||||
6,496,224 | 132,432 | 2.10 | 4,026,797 | 127,072 | 3.27 | 3,286,489 | 121,402 | 3.84 | 2,813,801 | 125,084 | 4.58 | |||||||||||||||||||||||||||||||
2,448,191 | 150,807 | 6.68 | 2,185,707 | 146,338 | 6.97 | 1,927,388 | 129,027 | 7.04 | 1,449,141 | 99,546 | 7.15 | |||||||||||||||||||||||||||||||
8,944,415 | 283,239 | 3.31 | 6,212,504 | 273,410 | 4.57 | 5,213,877 | 250,429 | 5.02 | 4,262,942 | 224,630 | 5.45 | |||||||||||||||||||||||||||||||
8,456,818 | 407,284 | 4.82 | 8,042,968 | 403,479 | 5.02 | 8,125,150 | 414,795 | 5.11 | 8,652,563 | 437,075 | 5.05 | |||||||||||||||||||||||||||||||
19,015,707 | 694,927 | 3.73 | 16,769,028 | 683,307 | 4.13 | 15,333,348 | 670,199 | 4.44 | 13,803,919 | 664,073 | 4.86 | |||||||||||||||||||||||||||||||
573,023 | 593,224 | 549,256 | 585,825 | |||||||||||||||||||||||||||||||||||||||
(108,073 | ) | (122,641 | ) | (126,742 | ) | (120,160 | ) | |||||||||||||||||||||||||||||||||||
321,137 | 317,771 | 320,030 | 297,958 | |||||||||||||||||||||||||||||||||||||||
1,025,091 | 1,011,585 | 1,110,680 | 1,134,418 | |||||||||||||||||||||||||||||||||||||||
$ | 20,826,885 | $ | 18,568,967 | $ | 17,186,572 | $ | 15,701,960 | |||||||||||||||||||||||||||||||||||
$ | 6,300,944 | $ | 5,093,948 | $ | 4,546,054 | $ | 3,793,195 | |||||||||||||||||||||||||||||||||||
332,136 | 324,954 | 310,599 | 360,238 | |||||||||||||||||||||||||||||||||||||||
388,847 | 320,080 | 167,127 | 105,051 | |||||||||||||||||||||||||||||||||||||||
7,021,927 | 5,738,982 | 5,023,780 | 4,258,484 | |||||||||||||||||||||||||||||||||||||||
3,018,116 | 1,618 | 0.05 | 2,541,677 | 2,115 | 0.08 | 2,277,982 | 3,066 | 0.13 | 2,024,867 | 3,015 | 0.15 | |||||||||||||||||||||||||||||||
5,834,822 | 12,085 | 0.21 | 5,407,207 | 14,331 | 0.27 | 5,066,747 | 17,792 | 0.35 | 4,152,225 | 24,709 | 0.60 | |||||||||||||||||||||||||||||||
1,025,022 | 3,783 | 0.37 | 1,127,731 | 5,015 | 0.44 | 1,251,088 | 8,184 | 0.65 | 1,609,678 | 26,759 | 1.66 | |||||||||||||||||||||||||||||||
392,213 | 613 | 0.16 | 407,018 | 718 | 0.18 | 428,022 | 931 | 0.22 | 374,373 | 1,532 | 0.41 | |||||||||||||||||||||||||||||||
10,270,173 | 18,099 | 0.18 | 9,483,633 | 22,179 | 0.23 | 9,023,839 | 29,973 | 0.33 | 8,161,143 | 56,015 | 0.69 | |||||||||||||||||||||||||||||||
17,292,100 | 15,222,615 | 14,047,619 | 12,419,627 | |||||||||||||||||||||||||||||||||||||||
603,934 | 140 | 0.02 | 596,159 | 312 | 0.05 | 472,492 | 437 | 0.09 | 610,945 | 1,052 | 0.17 | |||||||||||||||||||||||||||||||
123,712 | 6,806 | 5.50 | 123,712 | 6,783 | 5.48 | 130,051 | 6,982 | 5.37 | 136,084 | 7,231 | 5.31 | |||||||||||||||||||||||||||||||
100,000 | 1,705 | 1.71 | 187,123 | 11,965 | 6.39 | 250,000 | 16,318 | 6.53 | 250,000 | 16,318 | 6.53 | |||||||||||||||||||||||||||||||
16 | 1 | 6.00 | 35 | 2 | 6.00 | 2,600 | 170 | 6.54 | 190,077 | 5,741 | 3.02 | |||||||||||||||||||||||||||||||
11,097,835 | 26,751 | 0.24 | 10,390,662 | 41,241 | 0.40 | 9,878,982 | 53,880 | 0.55 | 9,348,249 | 86,357 | 0.92 | |||||||||||||||||||||||||||||||
334,378 | 267,227 | 256,111 | 264,094 | |||||||||||||||||||||||||||||||||||||||
18,454,140 | 16,396,871 | 15,158,873 | 13,870,827 | |||||||||||||||||||||||||||||||||||||||
2,372,745 | 2,172,096 | 2,027,699 | 1,831,133 | |||||||||||||||||||||||||||||||||||||||
$ | 20,826,885 | $ | 18,568,967 | $ | 17,186,572 | $ | 15,701,960 | |||||||||||||||||||||||||||||||||||
$ | 668,176 | $ | 642,066 | $ | 616,319 | $ | 577,716 | |||||||||||||||||||||||||||||||||||
3.49 | % | 3.73 | % | 3.89 | % | 3.94 | % | |||||||||||||||||||||||||||||||||||
3.59 | % | 3.88 | % | 4.08 | % | 4.23 | % | |||||||||||||||||||||||||||||||||||
136
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None
ITEM 9A. CONTROLS AND PROCEDURES
As of the end of the period covered by this Annual Report on Form 10-K, an evaluation was carried out by the Corporation’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Corporation’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report. No changes were made to the Corporation’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the last fiscal quarter that materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
Management’s Report on Internal Control Over Financial Reporting
The management of Cullen/Frost Bankers, Inc. (the “Corporation”) is responsible for establishing and maintaining adequate internal control over financial reporting. The Corporation’s internal control over financial reporting is a process designed under the supervision of the Corporation’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Corporation’s financial statements for external purposes in accordance with generally accepted accounting principles.
As of December 31, 2014, management assessed the effectiveness of the Corporation’s internal control over financial reporting based on the criteria for effective internal control over financial reporting established in “Internal Control - Integrated Framework,” issued by the Committee of Sponsoring Organizations (“COSO”) of the Treadway Commission (“2013 framework”). Based on the assessment, management determined that the Corporation maintained effective internal control over financial reporting as of December 31, 2014, based on those criteria.
Ernst & Young LLP, the independent registered public accounting firm that audited the consolidated financial statements of the Corporation included in this Annual Report on Form 10-K, has issued an attestation report on the effectiveness of the Corporation’s internal control over financial reporting as of December 31, 2014. The report, which expresses an unqualified opinion on the effectiveness of the Corporation’s internal control over financial reporting as of December 31, 2014, is included in this Item under the heading “Attestation Report of Independent Registered Public Accounting Firm.”
Attestation Report of Independent Registered Public Accounting Firm
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders
Cullen/Frost Bankers, Inc.
We have audited Cullen/Frost Bankers, Inc.’s (the “Corporation’s”) internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“2013 framework”) (the “COSO criteria”). The Corporation’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Corporation’s internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
137
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, Cullen/Frost Bankers, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets as of December 31, 2014 and 2013, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2014, of Cullen/Frost Bankers, Inc., and our report dated February 5, 2015 expressed an unqualified opinion thereon.
San Antonio, Texas
February 5, 2015
ITEM 9B. OTHER INFORMATION
None
138
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Certain information regarding executive officers is included under the section captioned “Executive Officers of the Registrant” in Part I, Item 1, elsewhere in this Annual Report on Form 10-K. Other information required by this Item is incorporated herein by reference to the Corporation’s Proxy Statement (Schedule 14A) for its 2015 Annual Meeting of Shareholders to be filed with the SEC within 120 days of the Corporation’s fiscal year-end.
ITEM 11. EXECUTIVE COMPENSATION
The information required by this Item is incorporated herein by reference to the Corporation’s Proxy Statement (Schedule 14A) for its 2015 Annual Meeting of Shareholders to be filed with the SEC within 120 days of the Corporation’s fiscal year-end.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Certain information regarding securities authorized for issuance under the Corporation’s equity compensation plans is included under the section captioned “Stock-Based Compensation Plans” in Part II, Item 5, elsewhere in this Annual Report on Form 10-K. Other information required by this Item is incorporated herein by reference to the Corporation’s Proxy Statement (Schedule 14A) for its 2015 Annual Meeting of Shareholders to be filed with the SEC within 120 days of the Corporation’s fiscal year-end.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this Item is incorporated herein by reference to the Corporation’s Proxy Statement (Schedule 14A) for its 2015 Annual Meeting of Shareholders to be filed with the SEC within 120 days of the Corporation’s fiscal year-end.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
The information required by this Item is incorporated herein by reference to the Corporation’s Proxy Statement (Schedule 14A) for its 2015 Annual Meeting of Shareholders to be filed with the SEC within 120 days of the Corporation’s fiscal year-end.
139
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(a) | The following documents are filed as part of this Annual Report on Form 10-K: |
1. | Consolidated Financial Statements. Reference is made to Part II, Item 8, of this Annual Report on Form 10-K. |
2. | Consolidated Financial Statement Schedules. These schedules are omitted as the required information is inapplicable or the information is presented in the consolidated financial statements or related notes. |
3. | Exhibits. The exhibits to this Annual Report on Form 10-K listed below have been included only with the copy of this report filed with the Securities and Exchange Commission. |
Incorporated by Reference | |||||||||||||
Exhibit Number | Exhibit Description | Filed Herewith | Form | File No. | Exhibit | Filing Date | |||||||
3.1 | Restated Articles of Incorporation of Cullen/Frost Bankers, Inc. | 10-Q | 001-13221 | 3.1 | 7/26/2006 | ||||||||
3.2 | Amended and Restated Bylaws of Cullen/Frost Bankers, Inc. | 10-K | 001-13221 | 3.2 | 2/1/2008 | ||||||||
3.3 | Certificate of Designations of 5.375% Non-Cumulative Perpetual Preferred Stock, Series A | 8-A | 001-13221 | 3.3 | 2/15/2013 | ||||||||
4.1* | Instruments Defining the Rights of Holders of Long-Term Debt | ||||||||||||
10.1+ | Restoration of Retirement Income Plan for Participants in the Retirement Plan for Employees of Cullen/Frost Bankers, Inc. and its Affiliates (as amended and restated) | 10-K | 001-13221 | 10.1 | 3/31/1999 | ||||||||
10.2+ | 1991 Thrift Incentive Stock Purchase Plan for Employees of Cullen/Frost Bankers, Inc. and its Affiliates | S-8 | 33-39478 | 4.4 | 3/18/1991 | ||||||||
10.3+ | Cullen/Frost Bankers, Inc. Supplemental Executive Retirement Plan | 10-K | 001-13221 | 10.13 | 3/30/1995 | ||||||||
10.4+ | Change-In-Control Agreements with 5 Executive Officers | 10-K | 001-13221 | 10.8 | 2/3/2009 | ||||||||
10.5+ | Change-In-Control Agreements with 5 Executive Officers | 10-K | 001-13221 | 10.9 | 2/3/2009 | ||||||||
10.6+ | Deferred Compensation Plan for Covered Employees | 10-K | 001-13221 | 10.11 | 3/28/2003 | ||||||||
10.7+ | Cullen/Frost Restoration Profit Sharing Plan | 10-K | 001-13221 | 10.12 | 2/4/2005 | ||||||||
10.8+ | 2005 Omnibus Incentive Plan | DEF 14A | 001-13221 | Annex A | 3/20/2013 | ||||||||
10.9+ | 2007 Outside Director Incentive Plan | S-8 | 333-143397 | 4.4 | 5/31/2007 | ||||||||
10.10+ | Description of the Bonus Plan for the Chief Executive Officer | 10-Q | 001-13221 | 10.1 | 7/28/2010 | ||||||||
10.11+ | Description of the Executive Management Bonus Plan | 10-Q | 001-13221 | 10.2 | 7/28/2010 | ||||||||
10.12 | Letter Agreement Between Frost Bank and Southwest Energy Distributors, Inc. | 8-K | 001-13221 | 99.2 | 7/31/2014 | ||||||||
21.1 | Subsidiaries of Cullen/Frost Bankers, Inc. | X | |||||||||||
23.1 | Consent of Independent Registered Public Accounting Firm | X | |||||||||||
24.1 | Power of Attorney | X | |||||||||||
31.1 | Rule 13a-14(a) Certification of the Chief Executive Officer | X | |||||||||||
31.2 | Rule 13a-14(a) Certification of the Chief Financial Officer | X | |||||||||||
32.1++ | Section 1350 Certification of the Chief Executive Officer | X | |||||||||||
32.2++ | Section 1350 Certification of the Chief Financial Officer | X | |||||||||||
101 | Interactive Data File | X | |||||||||||
_________________________
* | The Corporation agrees to furnish to the SEC, upon request, copies of any such instruments. |
+ | Management contract or compensatory plan or arrangement. |
++ | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934. |
(b) | Exhibits - See exhibit index included in Item 15(a)3 of this Annual Report on Form 10-K. |
(c) | Financial Statement Schedules - See Item 15(a)2 of this Annual Report on Form 10-K. |
140
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: | February 5, 2015 | CULLEN/FROST BANKERS, INC. | |
(Registrant) | |||
By: | /s/ JERRY SALINAS | ||
Jerry Salinas Group Executive Vice President and Chief Financial Officer | |||
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature | Title | Date |
/s/ RICHARD W. EVANS, JR.* | Chairman of the Board, Director and Chief Executive Officer (Principal Executive Officer) | February 5, 2015 |
Richard W. Evans, Jr. | ||
/s/ JERRY SALINAS | Group Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | February 5, 2015 |
Jerry Salinas | ||
/s/ R. DENNY ALEXANDER* | Director | February 5, 2015 |
R. Denny Alexander | ||
/s/ CARLOS ALVAREZ* | Director | February 5, 2015 |
Carlos Alvarez | ||
/s/ ROYCE S. CALDWELL* | Director | February 5, 2015 |
Royce S. Caldwell | ||
/s/ CRAWFORD H. EDWARDS* | Director | February 5, 2015 |
Crawford H. Edwards | ||
/s/ RUBEN M. ESCOBEDO* | Director | February 5, 2015 |
Ruben M. Escobedo | ||
/s/ PATRICK B. FROST* | Director and President of Frost Bank | February 5, 2015 |
Patrick B. Frost | ||
/s/ DAVID J. HAEMISEGGER* | Director | February 5, 2015 |
David J. Haemisegger | ||
/s/ KAREN E. JENNINGS* | Director | February 5, 2015 |
Karen E. Jennings | ||
/s/ RICHARD M. KLEBERG, III* | Director | February 5, 2015 |
Richard M. Kleberg, III | ||
/s/ CHARLES W. MATTHEWS* | Director | February 5, 2015 |
Charles W. Matthews | ||
/s/ IDA CLEMENT STEEN* | Director | February 5, 2015 |
Ida Clement Steen | ||
/s/ HORACE WILKINS, JR.* | Director | February 5, 2015 |
Horace Wilkins, Jr. | ||
/s/ JACK WOOD* | Director | February 5, 2015 |
Jack Wood | ||
*By: /s/ JERRY SALINAS | Group Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | February 5, 2015 |
Jerry Salinas As attorney-in-fact for the persons indicated | ||
141