[X] | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the quarterly period ended: March 31, 2013 | |
or |
[ ] | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the transition period from to . |
OREGON | 93-1261319 |
(State or Other Jurisdiction | (I.R.S. Employer Identification Number) |
of Incorporation or Organization) |
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. | ||
(in thousands, except shares) | |||||||
March 31, | December 31, | ||||||
2013 | 2012 | ||||||
ASSETS | |||||||
Cash and due from banks | $ | 148,851 | $ | 223,532 | |||
Interest bearing deposits | 566,241 | 315,053 | |||||
Temporary investments | 3,096 | 5,202 | |||||
Total cash and cash equivalents | 718,188 | 543,787 | |||||
Investment securities | |||||||
Trading, at fair value | 3,183 | 3,747 | |||||
Available for sale, at fair value | 2,396,617 | 2,625,229 | |||||
Held to maturity, at amortized cost | 4,189 | 4,541 | |||||
Loans held for sale, at fair value | 133,100 | 320,132 | |||||
Non-covered loans and leases | 6,663,186 | 6,681,080 | |||||
Allowance for non-covered loan and lease losses | (84,692 | ) | (85,391 | ) | |||
Net non-covered loans and leases | 6,578,494 | 6,595,689 | |||||
Covered loans and leases, net of allowance of $18,221 and $18,275 | 449,860 | 477,078 | |||||
Restricted equity securities | 32,783 | 33,443 | |||||
Premises and equipment, net | 161,911 | 162,667 | |||||
Goodwill and other intangible assets, net | 684,125 | 685,331 | |||||
Mortgage servicing rights, at fair value | 32,097 | 27,428 | |||||
Non-covered other real estate owned | 18,673 | 17,138 | |||||
Covered other real estate owned | 7,896 | 10,374 | |||||
FDIC indemnification asset | 46,046 | 52,798 | |||||
Other assets | 224,248 | 236,061 | |||||
Total assets | $ | 11,491,410 | $ | 11,795,443 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Deposits | |||||||
Noninterest bearing | $ | 2,175,140 | $ | 2,278,914 | |||
Interest bearing | 6,896,515 | 7,100,361 | |||||
Total deposits | 9,071,655 | 9,379,275 | |||||
Securities sold under agreements to repurchase | 142,810 | 137,075 | |||||
Term debt | 253,080 | 253,605 | |||||
Junior subordinated debentures, at fair value | 85,616 | 85,081 | |||||
Junior subordinated debentures, at amortized cost | 102,141 | 110,985 | |||||
Other liabilities | 101,845 | 105,383 | |||||
Total liabilities | 9,757,147 | 10,071,404 | |||||
COMMITMENTS AND CONTINGENCIES (NOTE 10) | |||||||
SHAREHOLDERS' EQUITY | |||||||
Common stock, no par value, 200,000,000 shares authorized; issued and outstanding: 111,960,580 in 2013 and 111,889,959 in 2012 | 1,513,197 | 1,512,400 | |||||
Retained earnings | 199,362 | 187,293 | |||||
Accumulated other comprehensive income | 21,704 | 24,346 | |||||
Total shareholders' equity | 1,734,263 | 1,724,039 | |||||
Total liabilities and shareholders' equity | $ | 11,491,410 | $ | 11,795,443 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
INTEREST INCOME | |||||||
Interest and fees on non-covered loans | $ | 78,545 | $ | 77,659 | |||
Interest and fees on covered loans | 14,580 | 17,343 | |||||
Interest and dividends on investment securities: | |||||||
Taxable | 8,644 | 18,120 | |||||
Exempt from federal income tax | 2,288 | 2,277 | |||||
Dividends | 24 | 6 | |||||
Interest on temporary investments and interest bearing deposits | 252 | 237 | |||||
Total interest income | 104,333 | 115,642 | |||||
INTEREST EXPENSE | |||||||
Interest on deposits | 5,878 | 8,845 | |||||
Interest on securities sold under agreement | |||||||
to repurchase and federal funds purchased | 31 | 80 | |||||
Interest on term debt | 2,273 | 2,304 | |||||
Interest on junior subordinated debentures | 1,962 | 2,058 | |||||
Total interest expense | 10,144 | 13,287 | |||||
Net interest income | 94,189 | 102,355 | |||||
PROVISION FOR NON-COVERED LOAN AND LEASE LOSSES | 6,988 | 3,167 | |||||
PROVISION (RECAPTURE) FOR COVERED LOAN AND LEASE LOSSES | 232 | (31 | ) | ||||
Net interest income after provision for loan and lease losses | 86,969 | 99,219 | |||||
NON-INTEREST INCOME | |||||||
Service charges on deposit accounts | 6,992 | 6,666 | |||||
Brokerage commissions and fees | 3,636 | 2,944 | |||||
Mortgage banking revenue, net | 23,568 | 13,082 | |||||
Gain on investment securities, net | 7 | 148 | |||||
Loss on junior subordinated debentures carried at fair value | (542 | ) | (548 | ) | |||
Change in FDIC indemnification asset | (5,073 | ) | (1,845 | ) | |||
Other income | 5,427 | 6,790 | |||||
Total non-interest income | 34,015 | 27,237 | |||||
NON-INTEREST EXPENSE | |||||||
Salaries and employee benefits | 51,505 | 47,093 | |||||
Net occupancy and equipment | 14,735 | 13,498 | |||||
Communications | 3,203 | 2,942 | |||||
Marketing | 861 | 990 | |||||
Services | 5,893 | 6,162 | |||||
Supplies | 718 | 665 | |||||
FDIC assessments | 1,651 | 1,968 | |||||
Net (gain) loss on non-covered other real estate owned | (130 | ) | 3,187 | ||||
Net loss on covered other real estate owned | 284 | 2,454 | |||||
Intangible amortization | 1,204 | 1,212 | |||||
Merger related expenses | 1,531 | 100 | |||||
Other expenses | 4,307 | 7,425 | |||||
Total non-interest expense | 85,762 | 87,696 | |||||
Income before provision for income taxes | 35,222 | 38,760 | |||||
Provision for income taxes | 11,861 | 13,257 | |||||
Net income | $ | 23,361 | $ | 25,503 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Net income | $ | 23,361 | $ | 25,503 | |||
Dividends and undistributed earnings allocated to participating securities | 183 | 167 | |||||
Net earnings available to common shareholders | $ | 23,178 | $ | 25,336 | |||
Earnings per common share: | |||||||
Basic | $0.21 | $0.23 | |||||
Diluted | $0.21 | $0.23 | |||||
Weighted average number of common shares outstanding: | |||||||
Basic | 111,937 | 111,989 | |||||
Diluted | 112,118 | 112,160 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Net income | $ | 23,361 | $ | 25,503 | |||
Available for sale securities: | |||||||
Unrealized (losses) gains arising during the period | (4,425 | ) | 2,022 | ||||
Reclassification adjustment for net gains realized in earnings (net of tax expense $3 and $59 for the three months ended March 31, 2013 and 2012, respectively) | (4 | ) | (89 | ) | |||
Income tax benefit (expense) related to unrealized (losses) gains | 1,770 | (809 | ) | ||||
Net change in unrealized gains | (2,659 | ) | 1,124 | ||||
Held to maturity securities: | |||||||
Accretion of unrealized losses related to factors other than credit to investment securities held to maturity (net of tax benefit of $12 and $28 for the three months ended March 31, 2013 and 2012, respectively) | 17 | 41 | |||||
Net change in unrealized losses related to factors other than credit | 17 | 41 | |||||
Other comprehensive (loss) income, net of tax | (2,642 | ) | 1,165 | ||||
Comprehensive income | $ | 20,719 | $ | 26,668 |
Accumulated | ||||||||||||||||||
Other | ||||||||||||||||||
Common Stock | Retained | Comprehensive | ||||||||||||||||
Shares | Amount | Earnings | Income | Total | ||||||||||||||
BALANCE AT JANUARY 1, 2012 | 112,164,891 | $ | 1,514,913 | $ | 123,726 | $ | 33,774 | $ | 1,672,413 | |||||||||
Net income | 101,891 | 101,891 | ||||||||||||||||
Other comprehensive loss, net of tax | (9,428 | ) | (9,428 | ) | ||||||||||||||
Comprehensive income | $ | 92,463 | ||||||||||||||||
Stock-based compensation | 4,041 | 4,041 | ||||||||||||||||
Stock repurchased and retired | (596,000 | ) | (7,436 | ) | (7,436 | ) | ||||||||||||
Issuances of common stock under stock plans | ||||||||||||||||||
and related net tax benefit | 321,068 | 882 | 882 | |||||||||||||||
Cash dividends on common stock ($0.34 per share) | (38,324 | ) | (38,324 | ) | ||||||||||||||
Balance at December 31, 2012 | 111,889,959 | $ | 1,512,400 | $ | 187,293 | $ | 24,346 | $ | 1,724,039 | |||||||||
BALANCE AT JANUARY 1, 2013 | 111,889,959 | $ | 1,512,400 | $ | 187,293 | $ | 24,346 | $ | 1,724,039 | |||||||||
Net income | 23,361 | 23,361 | ||||||||||||||||
Other comprehensive loss, net of tax | (2,642 | ) | (2,642 | ) | ||||||||||||||
Comprehensive income | $ | 20,719 | ||||||||||||||||
Stock-based compensation | 1,185 | 1,185 | ||||||||||||||||
Stock repurchased and retired | (33,549 | ) | (428 | ) | (428 | ) | ||||||||||||
Issuances of common stock under stock plans | ||||||||||||||||||
and related net tax benefit | 104,170 | 40 | 40 | |||||||||||||||
Cash dividends on common stock ($0.10 per share) | (11,292 | ) | (11,292 | ) | ||||||||||||||
Balance at March 31, 2013 | 111,960,580 | $ | 1,513,197 | $ | 199,362 | $ | 21,704 | $ | 1,734,263 |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands) | |||||||
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 23,361 | $ | 25,503 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Amortization of investment premiums, net | 11,042 | 10,744 | |||||
Gain on sale of investment securities, net | (7 | ) | (148 | ) | |||
Gain on sale of non-covered other real estate owned | (499 | ) | (336 | ) | |||
Gain on sale of covered other real estate owned | (270 | ) | (452 | ) | |||
Valuation adjustment on non-covered other real estate owned | 369 | 3,523 | |||||
Valuation adjustment on covered other real estate owned | 554 | 2,906 | |||||
Provision for non-covered loan and lease losses | 6,988 | 3,167 | |||||
Provision for covered loan and lease losses | 232 | (31 | ) | ||||
Proceeds from bank owned life insurance | 1,173 | — | |||||
Change in FDIC indemnification asset | 5,073 | 1,845 | |||||
Depreciation, amortization and accretion | 4,497 | 4,020 | |||||
Increase in mortgage servicing rights | (6,403 | ) | (2,948 | ) | |||
Change in mortgage servicing rights carried at fair value | 1,734 | 922 | |||||
Change in junior subordinated debentures carried at fair value | 535 | 548 | |||||
Stock-based compensation | 1,185 | 916 | |||||
Net decrease (increase) in trading account assets | 564 | (847 | ) | ||||
Gain on sale of loans | (28,484 | ) | (2,445 | ) | |||
Change in loans held for sale carried at fair value | 10,798 | (242 | ) | ||||
Origination of loans held for sale | (471,175 | ) | (352,522 | ) | |||
Proceeds from sales of loans held for sale | 675,150 | 326,783 | |||||
Excess tax benefits from the exercise of stock options | (27 | ) | (46 | ) | |||
Change in other assets and liabilities: | |||||||
Net decrease in other assets | 12,357 | 15,493 | |||||
Net decrease in other liabilities | (14,007 | ) | (5,554 | ) | |||
Net cash provided by operating activities | 234,740 | 30,799 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of investment securities available for sale | (51,191 | ) | (266,541 | ) | |||
Proceeds from investment securities available for sale | 264,313 | 331,374 | |||||
Proceeds from investment securities held to maturity | 402 | 170 | |||||
Redemption of restricted equity securities | 660 | 128 | |||||
Net non-covered loan and lease originations | (3,363 | ) | (68,883 | ) | |||
Net covered loan and lease paydowns | 17,346 | 23,956 | |||||
Proceeds from sales of non-covered loans | 17,515 | 4,428 | |||||
Proceeds from disposals of furniture and equipment | 112 | 653 | |||||
Purchases of premises and equipment | (5,166 | ) | (5,863 | ) | |||
Net proceeds from FDIC indemnification asset | 1,710 | 12,649 | |||||
Proceeds from sales of non-covered other real estate owned | 4,284 | 3,892 | |||||
Proceeds from sales of covered other real estate owned | 3,935 | 5,033 | |||||
Net cash provided by investing activities | 250,557 | 40,996 |
UMPQUA HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (UNAUDITED) (in thousands) | |||||||
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Net decrease in deposit liabilities | (307,500 | ) | (121,444 | ) | |||
Net increase in securities sold under agreements to repurchase | 5,735 | 2,040 | |||||
Repayment of junior subordinated debentures | (8,764 | ) | — | ||||
Dividends paid on common stock | — | (7,890 | ) | ||||
Excess tax benefits from stock based compensation | 27 | 46 | |||||
Proceeds from stock options exercised | 34 | 21 | |||||
Retirement of common stock | (428 | ) | (5,013 | ) | |||
Net cash used by financing activities | (310,896 | ) | (132,240 | ) | |||
Net increase (decrease) in cash and cash equivalents | 174,401 | (60,445 | ) | ||||
Cash and cash equivalents, beginning of period | 543,787 | 598,766 | |||||
Cash and cash equivalents, end of period | $ | 718,188 | $ | 538,321 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 11,181 | $ | 14,392 | |||
Income taxes | $ | 1,100 | $ | — | |||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | |||||||
Change in unrealized gains on investment securities available for sale, net of taxes | $ | (2,659 | ) | $ | 1,124 | ||
Change in unrealized losses on investment securities held to maturity | |||||||
related to factors other than credit, net of taxes | $ | 17 | $ | 41 | |||
Cash dividend declared on common stock and payable after period-end | $ | 11,288 | $ | 7,887 | |||
Transfer of non-covered loans to non-covered other real estate owned | $ | 5,689 | $ | 7,209 | |||
Transfer of covered loans to covered other real estate owned | $ | 1,741 | $ | 784 | |||
Transfer of covered loans to non-covered loans | $ | 7,899 | $ | 4,563 | |||
Transfer from FDIC indemnification asset to due from FDIC and other | $ | 1,679 | $ | 10,827 |
Circle Bank | |||
November 14, 2012 | |||
Cost basis net assets | $ | 17,127 | |
Cash payment paid | (24,860 | ) | |
Fair value adjustments: | |||
Non-covered loans and leases, net | (2,622 | ) | |
Other intangible assets | 830 | ||
Non-covered other real estate owned | (487 | ) | |
Deposits | (904 | ) | |
Term debt | (2,404 | ) | |
Other | 775 | ||
Goodwill | $ | (12,545 | ) |
Circle Bank | |||
November 14, 2012 | |||
Assets Acquired: | |||
Cash and equivalents | $ | 39,328 | |
Investment securities | 793 | ||
Non-covered loans and leases, net | 246,665 | ||
Premises and equipment | 7,713 | ||
Restricted equity securities | 2,491 | ||
Goodwill | 12,545 | ||
Other intangible assets | 830 | ||
Non-covered other real estate owned | 1,602 | ||
Other assets | 5,784 | ||
Total assets acquired | $ | 317,751 | |
Liabilities Assumed: | |||
Deposits | $ | 250,408 | |
Junior subordinated debentures | 8,764 | ||
Term debt | 55,404 | ||
Other liabilities | 3,175 | ||
Total liabilities assumed | $ | 317,751 |
November 14, | |||
2012 | |||
Contractually required principal payments | $ | 242,999 | |
Purchase adjustment for credit, interest rate, and liquidity | (2,149 | ) | |
Balance of performing non-covered loans | $ | 240,850 |
November 14, | December 31, | March 31, | |||||||||
2012 | 2012 | 2013 | |||||||||
Contractually required principal payments | $ | 12,252 | $ | 12,231 | $ | 11,365 | |||||
Carrying balance of acquired purchase credit impaired non-covered loans | $ | 5,815 | $ | 5,809 | $ | 5,337 |
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
U.S. Treasury and agencies | $ | 45,276 | $ | 162 | $ | (1 | ) | $ | 45,437 | ||||||
Obligations of states and political subdivisions | 243,244 | 15,961 | (218 | ) | 258,987 | ||||||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 2,069,664 | 25,854 | (5,627 | ) | 2,089,891 | ||||||||||
Other debt securities | 143 | 88 | — | 231 | |||||||||||
Investments in mutual funds and | |||||||||||||||
other equity securities | 1,959 | 112 | — | 2,071 | |||||||||||
$ | 2,360,286 | $ | 42,177 | $ | (5,846 | ) | $ | 2,396,617 | |||||||
HELD TO MATURITY: | |||||||||||||||
Obligations of states and political subdivisions | $ | 350 | $ | 1 | $ | — | $ | 351 | |||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 3,839 | 187 | (16 | ) | 4,010 | ||||||||||
$ | 4,189 | $ | 188 | $ | (16 | ) | $ | 4,361 |
Amortized | Unrealized | Unrealized | Fair | ||||||||||||
Cost | Gains | Losses | Value | ||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||
U.S. Treasury and agencies | $ | 45,503 | $ | 318 | $ | (1 | ) | $ | 45,820 | ||||||
Obligations of states and political subdivisions | 245,606 | 18,119 | — | 263,725 | |||||||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 2,291,253 | 28,747 | (6,624 | ) | 2,313,376 | ||||||||||
Other debt securities | 143 | 79 | — | 222 | |||||||||||
Investments in mutual funds and | |||||||||||||||
other equity securities | 1,959 | 127 | — | 2,086 | |||||||||||
$ | 2,584,464 | $ | 47,390 | $ | (6,625 | ) | $ | 2,625,229 | |||||||
HELD TO MATURITY: | |||||||||||||||
Obligations of states and political subdivisions | $ | 595 | $ | 1 | $ | — | $ | 596 | |||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 3,946 | 197 | (7 | ) | 4,136 | ||||||||||
$ | 4,541 | $ | 198 | $ | (7 | ) | $ | 4,732 |
Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||||||||||
U.S. Treasury and agencies | $ | — | $ | — | $ | 52 | $ | 1 | $ | 52 | $ | 1 | |||||||||||
Obligations of states and political subdivisions | 10,363 | 218 | — | — | 10,363 | 218 | |||||||||||||||||
Residential mortgage-backed securities and | |||||||||||||||||||||||
collateralized mortgage obligations | 604,636 | 4,198 | 222,754 | 1,429 | 827,390 | 5,627 | |||||||||||||||||
Total temporarily impaired securities | $ | 614,999 | $ | 4,416 | $ | 222,806 | $ | 1,430 | $ | 837,805 | $ | 5,846 | |||||||||||
HELD TO MATURITY: | |||||||||||||||||||||||
Residential mortgage-backed securities and | |||||||||||||||||||||||
collateralized mortgage obligations | $ | 118 | $ | 12 | $ | 50 | $ | 4 | $ | 168 | $ | 16 | |||||||||||
Total temporarily impaired securities | $ | 118 | $ | 12 | $ | 50 | $ | 4 | $ | 168 | $ | 16 |
Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
AVAILABLE FOR SALE: | |||||||||||||||||||||||
U.S. Treasury and agencies | $ | — | $ | — | $ | 59 | $ | 1 | $ | 59 | $ | 1 | |||||||||||
Residential mortgage-backed securities and | |||||||||||||||||||||||
collateralized mortgage obligations | 780,234 | 5,548 | 106,096 | 1,076 | 886,330 | 6,624 | |||||||||||||||||
Total temporarily impaired securities | $ | 780,234 | $ | 5,548 | $ | 106,155 | $ | 1,077 | $ | 886,389 | $ | 6,625 | |||||||||||
HELD TO MATURITY: | |||||||||||||||||||||||
Residential mortgage-backed securities and | |||||||||||||||||||||||
collateralized mortgage obligations | $ | — | $ | — | $ | 48 | $ | 7 | $ | 48 | $ | 7 | |||||||||||
Total temporarily impaired securities | $ | — | $ | — | $ | 48 | $ | 7 | $ | 48 | $ | 7 |
Available For Sale | Held To Maturity | ||||||||||||||
Amortized | Fair | Amortized | Fair | ||||||||||||
Cost | Value | Cost | Value | ||||||||||||
AMOUNTS MATURING IN: | |||||||||||||||
Three months or less | $ | 73,106 | $ | 73,295 | $ | 350 | $ | 351 | |||||||
Over three months through twelve months | 348,163 | 351,017 | — | — | |||||||||||
After one year through five years | 1,442,344 | 1,467,309 | 940 | 1,117 | |||||||||||
After five years through ten years | 400,317 | 406,476 | 401 | 393 | |||||||||||
After ten years | 94,397 | 96,449 | 2,498 | 2,500 | |||||||||||
Other investment securities | 1,959 | 2,071 | — | — | |||||||||||
$ | 2,360,286 | $ | 2,396,617 | $ | 4,189 | $ | 4,361 |
Three months ended | Three months ended | ||||||||||||||
March 31, 2013 | March 31, 2012 | ||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||
U.S. Treasury and agencies | $ | — | $ | — | $ | 371 | $ | — | |||||||
Obligations of states and political subdivisions | 7 | — | 2 | — | |||||||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | — | — | — | 230 | |||||||||||
Other debt securities | — | — | 5 | — | |||||||||||
$ | 7 | $ | — | $ | 378 | $ | 230 |
Amortized | Fair | ||||||
Cost | Value | ||||||
To Federal Home Loan Bank to secure borrowings | $ | 47,663 | $ | 48,838 | |||
To state and local governments to secure public deposits | 736,556 | 751,180 | |||||
Other securities pledged principally to secure repurchase agreements | 194,609 | 195,728 | |||||
Total pledged securities | $ | 978,828 | $ | 995,746 |
March 31, | December 31, | ||||||
2013 | 2012 | ||||||
Commercial real estate | |||||||
Term & multifamily | $ | 3,945,518 | $ | 3,938,443 | |||
Construction & development | 196,663 | 202,118 | |||||
Residential development | 57,873 | 57,209 | |||||
Commercial | |||||||
Term | 784,193 | 797,802 | |||||
LOC & other | 905,331 | 923,328 | |||||
Residential | |||||||
Mortgage | 486,992 | 476,579 | |||||
Home equity loans & lines | 257,362 | 260,797 | |||||
Consumer & other | 40,890 | 37,327 | |||||
Total | 6,674,822 | 6,693,603 | |||||
Deferred loan fees, net | (11,636 | ) | (12,523 | ) | |||
Total | $ | 6,663,186 | $ | 6,681,080 |
Three months ended March 31, 2013 | |||||||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Unallocated | Total | ||||||||||||||||||
Balance, beginning of period | $ | 54,909 | $ | 22,925 | $ | 6,925 | $ | 632 | $ | — | $ | 85,391 | |||||||||||
Charge-offs | (1,454 | ) | (6,174 | ) | (904 | ) | (193 | ) | — | (8,725 | ) | ||||||||||||
Recoveries | 470 | 367 | 92 | 109 | — | 1,038 | |||||||||||||||||
Provision | 1,170 | 4,543 | 1,106 | 169 | — | 6,988 | |||||||||||||||||
Balance, end of period | $ | 55,095 | $ | 21,661 | $ | 7,219 | $ | 717 | $ | — | $ | 84,692 |
Three months ended March 31, 2012 | |||||||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Unallocated | Total | ||||||||||||||||||
Balance, beginning of period | $ | 59,574 | $ | 20,485 | $ | 7,625 | $ | 867 | $ | 4,417 | $ | 92,968 | |||||||||||
Charge-offs | (5,772 | ) | (3,843 | ) | (2,588 | ) | (488 | ) | — | (12,691 | ) | ||||||||||||
Recoveries | 955 | 2,060 | 95 | 116 | — | 3,226 | |||||||||||||||||
Provision | 3,269 | (816 | ) | 974 | 367 | (627 | ) | 3,167 | |||||||||||||||
Balance, end of period | $ | 58,026 | $ | 17,886 | $ | 6,106 | $ | 862 | $ | 3,790 | $ | 86,670 |
March 31, 2013 | |||||||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Unallocated | Total | ||||||||||||||||||
Allowance for non-covered loans and leases: | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 53,158 | $ | 21,645 | $ | 7,219 | $ | 717 | $ | — | $ | 82,739 | |||||||||||
Individually evaluated for impairment | 1,937 | 16 | — | — | — | 1,953 | |||||||||||||||||
Total | $ | 55,095 | $ | 21,661 | $ | 7,219 | $ | 717 | $ | — | $ | 84,692 | |||||||||||
Non-covered loans and leases: | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 4,085,501 | $ | 1,670,149 | $ | 744,016 | $ | 40,890 | $ | 6,540,556 | |||||||||||||
Individually evaluated for impairment | 114,553 | 19,375 | 338 | — | 134,266 | ||||||||||||||||||
Total | $ | 4,200,054 | $ | 1,689,524 | $ | 744,354 | $ | 40,890 | $ | 6,674,822 |
March 31, 2012 | |||||||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Unallocated | Total | ||||||||||||||||||
Allowance for non-covered loans and leases: | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 57,260 | $ | 17,886 | $ | 6,103 | $ | 862 | $ | 3,790 | $ | 85,901 | |||||||||||
Individually evaluated for impairment | 766 | — | 3 | — | — | 769 | |||||||||||||||||
Total | $ | 58,026 | $ | 17,886 | $ | 6,106 | $ | 862 | $ | 3,790 | $ | 86,670 | |||||||||||
Non-covered loans and leases: | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 3,726,385 | $ | 1,427,710 | $ | 610,297 | $ | 37,082 | $ | 5,801,474 | |||||||||||||
Individually evaluated for impairment | 127,471 | 23,581 | 128 | — | 151,180 | ||||||||||||||||||
Total | $ | 3,853,856 | $ | 1,451,291 | $ | 610,425 | $ | 37,082 | $ | 5,952,654 |
Three months ended March 31, 2013 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 172 | $ | 807 | $ | 173 | $ | 71 | $ | 1,223 | |||||||||
Net change to other expense | (13 | ) | 43 | 9 | 7 | 46 | |||||||||||||
Balance, end of period | $ | 159 | $ | 850 | $ | 182 | $ | 78 | $ | 1,269 |
Three months ended March 31, 2012 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 59 | $ | 633 | $ | 185 | $ | 63 | $ | 940 | |||||||||
Net change to other expense | 38 | 145 | (22 | ) | 1 | 162 | |||||||||||||
Balance, end of period | $ | 97 | $ | 778 | $ | 163 | $ | 64 | $ | 1,102 |
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Unfunded loan commitments: | |||||||||||||||||||
March 31, 2013 | $ | 183,996 | $ | 984,672 | $ | 270,510 | $ | 54,240 | $ | 1,493,418 | |||||||||
March 31, 2012 | $ | 86,373 | $ | 875,399 | $ | 246,680 | $ | 49,945 | $ | 1,258,397 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Commercial real estate | |||||||
Term & multifamily | $ | 2,850 | $ | 3,652 | |||
Construction & development | 3,515 | — | |||||
Residential development | 23 | — | |||||
Commercial | |||||||
Term | 11,127 | — | |||||
LOC & other | — | 776 | |||||
Total | $ | 17,515 | $ | 4,428 |
March 31, 2013 | |||||||||||||||||||||||||||
30-59 | 60-89 | Greater Than | Total Non- | ||||||||||||||||||||||||
Days | Days | 90 Days and | Total | Current & | covered Loans | ||||||||||||||||||||||
Past Due | Past Due | Accruing | Past Due | Nonaccrual | Other (1) | and Leases | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 13,542 | $ | 3,947 | $ | 238 | $ | 17,727 | $ | 35,591 | $ | 3,892,200 | $ | 3,945,518 | |||||||||||||
Construction & development | — | 917 | — | 917 | — | 195,746 | 196,663 | ||||||||||||||||||||
Residential development | — | 605 | — | 605 | 4,964 | 52,304 | 57,873 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | 3,662 | 12,389 | 2 | 16,053 | 11,623 | 756,517 | 784,193 | ||||||||||||||||||||
LOC & other | 581 | 368 | — | 949 | 3,007 | 901,375 | 905,331 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | 1,939 | 84 | 4,493 | 6,516 | — | 480,476 | 486,992 | ||||||||||||||||||||
Home equity loans & lines | 738 | 786 | 992 | 2,516 | 49 | 254,797 | 257,362 | ||||||||||||||||||||
Consumer & other | 212 | 30 | 99 | 341 | — | 40,549 | 40,890 | ||||||||||||||||||||
Total | $ | 20,674 | $ | 19,126 | $ | 5,824 | $ | 45,624 | $ | 55,234 | $ | 6,573,964 | $ | 6,674,822 | |||||||||||||
Deferred loan fees, net | (11,636 | ) | |||||||||||||||||||||||||
Total | $ | 6,663,186 |
December 31, 2012 | |||||||||||||||||||||||||||
30-59 | 60-89 | Greater Than | Total Non- | ||||||||||||||||||||||||
Days | Days | 90 Days and | Total | Current & | covered Loans | ||||||||||||||||||||||
Past Due | Past Due | Accruing | Past Due | Nonaccrual | Other (1) | and Leases | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 7,747 | $ | 2,784 | $ | — | $ | 10,531 | $ | 43,290 | $ | 3,884,622 | $ | 3,938,443 | |||||||||||||
Construction & development | 283 | — | — | 283 | 4,177 | 197,658 | 202,118 | ||||||||||||||||||||
Residential development | 479 | — | — | 479 | 5,132 | 51,598 | 57,209 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | 3,009 | 746 | 81 | 3,836 | 7,040 | 786,926 | 797,802 | ||||||||||||||||||||
LOC & other | 1,647 | 1,503 | — | 3,150 | 7,027 | 913,151 | 923,328 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | 2,906 | 602 | 3,303 | 6,811 | — | 469,768 | 476,579 | ||||||||||||||||||||
Home equity loans & lines | 1,398 | 214 | 758 | 2,370 | 49 | 258,378 | 260,797 | ||||||||||||||||||||
Consumer & other | 282 | 191 | 90 | 563 | 21 | 36,743 | 37,327 | ||||||||||||||||||||
Total | $ | 17,751 | $ | 6,040 | $ | 4,232 | $ | 28,023 | $ | 66,736 | $ | 6,598,844 | $ | 6,693,603 | |||||||||||||
Deferred loan fees, net | (12,523 | ) | |||||||||||||||||||||||||
Total | $ | 6,681,080 |
March 31, 2013 | |||||||||||
Unpaid | |||||||||||
Principal | Recorded | Related | |||||||||
Balance | Investment | Allowance | |||||||||
With no related allowance recorded: | |||||||||||
Commercial real estate | |||||||||||
Term & multifamily | $ | 39,863 | $ | 34,307 | $ | — | |||||
Construction & development | 12,420 | 11,400 | — | ||||||||
Residential development | 8,729 | 5,513 | — | ||||||||
Commercial | |||||||||||
Term | 26,198 | 11,623 | — | ||||||||
LOC & other | 7,957 | 3,007 | — | ||||||||
Residential | |||||||||||
Mortgage | — | — | — | ||||||||
Home equity loans & lines | 50 | 49 | — | ||||||||
Consumer & other | — | — | — | ||||||||
With an allowance recorded: | |||||||||||
Commercial real estate | |||||||||||
Term & multifamily | 46,521 | 46,521 | 1,713 | ||||||||
Construction & development | 1,091 | 1,091 | 13 | ||||||||
Residential development | 15,721 | 15,721 | 211 | ||||||||
Commercial | |||||||||||
Term | 3,475 | 3,475 | 12 | ||||||||
LOC & other | 1,270 | 1,270 | 4 | ||||||||
Residential | |||||||||||
Mortgage | 289 | 289 | — | ||||||||
Home equity loans & lines | — | — | — | ||||||||
Consumer & other | — | — | — | ||||||||
Total: | |||||||||||
Commercial real estate | 124,345 | 114,553 | 1,937 | ||||||||
Commercial | 38,900 | 19,375 | 16 | ||||||||
Residential | 339 | 338 | — | ||||||||
Consumer & other | — | — | — | ||||||||
Total | $ | 163,584 | $ | 134,266 | $ | 1,953 |
December 31, 2012 | |||||||||||
Unpaid | |||||||||||
Principal | Recorded | Related | |||||||||
Balance | Investment | Allowance | |||||||||
With no related allowance recorded: | |||||||||||
Commercial real estate | |||||||||||
Term & multifamily | $ | 49,953 | $ | 43,406 | $ | — | |||||
Construction & development | 18,526 | 15,638 | — | ||||||||
Residential development | 9,293 | 6,091 | — | ||||||||
Commercial | |||||||||||
Term | 13,729 | 10,532 | — | ||||||||
LOC & other | 10,778 | 7,846 | — | ||||||||
Residential | |||||||||||
Mortgage | — | — | — | ||||||||
Home equity loans & lines | 50 | 49 | — | ||||||||
Consumer & other | 21 | 21 | — | ||||||||
With an allowance recorded: | |||||||||||
Commercial real estate | |||||||||||
Term & multifamily | 41,016 | 41,016 | 1,198 | ||||||||
Construction & development | 1,091 | 1,091 | 14 | ||||||||
Residential development | 16,593 | 16,593 | 184 | ||||||||
Commercial | |||||||||||
Term | — | — | — | ||||||||
LOC & other | — | — | — | ||||||||
Residential | |||||||||||
Mortgage | — | — | — | ||||||||
Home equity loans & lines | 126 | 126 | 5 | ||||||||
Consumer & other | — | — | — | ||||||||
Total: | |||||||||||
Commercial real estate | 136,472 | 123,835 | 1,396 | ||||||||
Commercial | 24,507 | 18,378 | — | ||||||||
Residential | 176 | 175 | 5 | ||||||||
Consumer & other | 21 | 21 | — | ||||||||
Total | $ | 161,176 | $ | 142,409 | $ | 1,401 |
Three months ended | Three months ended | ||||||||||||||
March 31, 2013 | March 31, 2012 | ||||||||||||||
Average | Interest | Average | Interest | ||||||||||||
Recorded | Income | Recorded | Income | ||||||||||||
Investment | Recognized | Investment | Recognized | ||||||||||||
With no related allowance recorded: | |||||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | $ | 39,679 | $ | — | $ | 45,092 | $ | — | |||||||
Construction & development | 14,649 | — | 19,937 | — | |||||||||||
Residential development | 10,515 | — | 21,000 | — | |||||||||||
Commercial | |||||||||||||||
Term | 11,795 | — | 12,612 | — | |||||||||||
LOC & other | 5,478 | — | 9,220 | — | |||||||||||
Residential | |||||||||||||||
Mortgage | — | — | — | — | |||||||||||
Home equity loans & lines | 175 | — | — | — | |||||||||||
Consumer & other | 2 | — | — | — | |||||||||||
With an allowance recorded: | |||||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | 37,729 | 386 | 22,914 | 242 | |||||||||||
Construction & development | 1,746 | 149 | 2,742 | 246 | |||||||||||
Residential development | 17,069 | 163 | 22,171 | 221 | |||||||||||
Commercial | |||||||||||||||
Term | 1,959 | 42 | 925 | 53 | |||||||||||
LOC & other | 1,033 | 11 | 1,988 | 36 | |||||||||||
Residential | |||||||||||||||
Mortgage | 145 | — | — | — | |||||||||||
Home equity loans & lines | 64 | — | 129 | 2 | |||||||||||
Consumer & other | — | — | — | — | |||||||||||
Total: | |||||||||||||||
Commercial real estate | 121,387 | 698 | 133,856 | 709 | |||||||||||
Commercial | 20,265 | 53 | 24,745 | 89 | |||||||||||
Residential | 384 | — | 129 | 2 | |||||||||||
Consumer & other | 2 | — | — | — | |||||||||||
Total | $ | 142,038 | $ | 751 | $ | 158,730 | $ | 800 |
• | Borrower may be experiencing declining operating trends, strained cash flows or less-than anticipated performance. Cash flow should still be adequate to cover debt service, and the negative trends should be identified as being of a short-term or temporary nature. |
• | The borrower may have experienced a minor, unexpected covenant violation. |
• | Companies who may be experiencing tight working capital or have a cash cushion deficiency. |
• | A loan may also be a watch if financial information is late, there is a documentation deficiency, the borrower has experienced unexpected management turnover, or if they face industry issues that, when combined with performance factors create uncertainty in their future ability to perform. |
• | Delinquent payments, increasing and material overdraft activity, request for bulge and/or out-of-formula advances may be an indicator of inadequate working capital and may suggest a lower rating. |
• | Failure of the intended repayment source to materialize as expected, or renewal of a loan (other than cash/marketable security secured or lines of credit) without reduction are possible indicators of a watch or worse risk rating. |
• | Performance is poor or significantly less than expected. There may be a temporary debt-servicing deficiency or inadequate working capital as evidenced by a cash cushion deficiency, but not to the extent that repayment is compromised. Material violation of financial covenants is common. |
• | Loans with unresolved material issues that significantly cloud the debt service outlook, even though a debt servicing deficiency does not currently exist. |
• | Modest underperformance or deviation from plan for real estate loans where absorption of rental/sales units is necessary to properly service the debt as structured. Depth of support for interest carry provided by owner/guarantors may mitigate and provide for improved rating. |
• | This rating may be assigned when a loan officer is unable to supervise the credit properly, an inadequate loan agreement, an inability to control collateral, failure to obtain proper documentation, or any other deviation from prudent lending practices. |
• | Unlike a substandard credit, there should be a reasonable expectation that these temporary issues will be corrected within the normal course of business, rather than liquidation of assets, and in a reasonable period of time. |
March 31, 2013 | |||||||||||||||||||||||||||
Pass/Watch | Special Mention | Substandard | Doubtful | Loss | Impaired | Total | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 3,534,943 | $ | 176,345 | $ | 153,402 | $ | — | $ | — | $ | 80,828 | $ | 3,945,518 | |||||||||||||
Construction & development | 174,269 | 7,679 | 2,224 | — | — | 12,491 | 196,663 | ||||||||||||||||||||
Residential development | 27,074 | 4,608 | 4,957 | — | — | 21,234 | 57,873 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | 713,414 | 18,650 | 37,031 | — | — | 15,098 | 784,193 | ||||||||||||||||||||
LOC & other | 865,198 | 23,616 | 12,240 | — | — | 4,277 | 905,331 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | 480,286 | 1,649 | 2,208 | — | 2,560 | 289 | 486,992 | ||||||||||||||||||||
Home equity loans & lines | 254,797 | 1,524 | 155 | — | 837 | 49 | 257,362 | ||||||||||||||||||||
Consumer & other | 40,549 | 242 | 19 | — | 80 | — | 40,890 | ||||||||||||||||||||
Total | $ | 6,090,530 | $ | 234,313 | $ | 212,236 | $ | — | $ | 3,477 | $ | 134,266 | $ | 6,674,822 | |||||||||||||
Deferred loan fees, net | (11,636 | ) | |||||||||||||||||||||||||
Total | $ | 6,663,186 |
December 31, 2012 | |||||||||||||||||||||||||||
Pass/Watch | Special Mention | Substandard | Doubtful | Loss | Impaired | Total | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 3,515,753 | $ | 203,643 | $ | 134,625 | $ | — | $ | — | $ | 84,422 | $ | 3,938,443 | |||||||||||||
Construction & development | 166,660 | 12,666 | 6,063 | — | — | 16,729 | 202,118 | ||||||||||||||||||||
Residential development | 25,082 | 4,379 | 5,064 | — | — | 22,684 | 57,209 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | 718,122 | 22,255 | 46,893 | — | — | 10,532 | 797,802 | ||||||||||||||||||||
LOC & other | 880,385 | 19,521 | 15,576 | — | — | 7,846 | 923,328 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | 469,325 | 3,507 | 1,120 | — | 2,627 | — | 476,579 | ||||||||||||||||||||
Home equity loans & lines | 258,252 | 1,612 | — | — | 758 | 175 | 260,797 | ||||||||||||||||||||
Consumer & other | 36,797 | 419 | 57 | — | 33 | 21 | 37,327 | ||||||||||||||||||||
Total | $ | 6,070,376 | $ | 268,002 | $ | 209,398 | $ | — | $ | 3,418 | $ | 142,409 | $ | 6,693,603 | |||||||||||||
Deferred loan fees, net | (12,523 | ) | |||||||||||||||||||||||||
Total | $ | 6,681,080 |
March 31, 2013 | |||||||||||
Accrual | Non-Accrual | Total | |||||||||
Status | Status | Modifications | |||||||||
Commercial real estate | |||||||||||
Term & multifamily | $ | 43,733 | $ | 15,802 | $ | 59,535 | |||||
Construction & development | 12,492 | — | 12,492 | ||||||||
Residential development | 15,957 | 4,758 | 20,715 | ||||||||
Commercial | |||||||||||
Term | 351 | 4,569 | 4,920 | ||||||||
LOC & other | 1,270 | 489 | 1,759 | ||||||||
Residential | |||||||||||
Mortgage | 289 | — | 289 | ||||||||
Home equity loans & lines | — | — | — | ||||||||
Consumer & other | — | — | — | ||||||||
Total | $ | 74,092 | $ | 25,618 | $ | 99,710 |
December 31, 2012 | |||||||||||
Accrual | Non-Accrual | Total | |||||||||
Status | Status | Modifications | |||||||||
Commercial real estate | |||||||||||
Term & multifamily | $ | 39,613 | $ | 16,605 | $ | 56,218 | |||||
Construction & development | 12,552 | 3,516 | 16,068 | ||||||||
Residential development | 17,141 | 4,921 | 22,062 | ||||||||
Commercial | |||||||||||
Term | 350 | 4,641 | 4,991 | ||||||||
LOC & other | 820 | 1,493 | 2,313 | ||||||||
Residential | |||||||||||
Mortgage | — | — | — | ||||||||
Home equity loans & lines | 126 | — | 126 | ||||||||
Consumer & other | — | — | — | ||||||||
Total | $ | 70,602 | $ | 31,176 | $ | 101,778 |
Three months ended March 31, 2013 | |||||||||||||||||||||||
Rate | Term | Interest Only | Payment | Combination | Total | ||||||||||||||||||
Modifications | Modifications | Modifications | Modifications | Modifications | Modifications | ||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||
Term & multifamily | $ | — | $ | — | $ | 4,291 | $ | — | $ | — | $ | 4,291 | |||||||||||
Construction & development | — | — | — | — | — | — | |||||||||||||||||
Residential development | — | — | — | — | — | — | |||||||||||||||||
Commercial | |||||||||||||||||||||||
Term | — | — | — | — | — | — | |||||||||||||||||
LOC & other | — | — | — | — | 452 | 452 | |||||||||||||||||
Residential | |||||||||||||||||||||||
Mortgage | — | — | — | — | 289 | 289 | |||||||||||||||||
Home equity loans & lines | — | — | — | — | — | — | |||||||||||||||||
Consumer & other | — | — | — | — | — | — | |||||||||||||||||
Total | $ | — | $ | — | $ | 4,291 | $ | — | $ | 741 | $ | 5,032 |
Three months ended March 31, 2012 | |||||||||||||||||||||||
Rate | Term | Interest Only | Payment | Combination | Total | ||||||||||||||||||
Modifications | Modifications | Modifications | Modifications | Modifications | Modifications | ||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||
Term & multifamily | $ | — | $ | — | $ | — | $ | — | $ | 803 | $ | 803 | |||||||||||
Construction & development | — | — | — | — | — | — | |||||||||||||||||
Residential development | — | — | — | — | — | — | |||||||||||||||||
Commercial | |||||||||||||||||||||||
Term | — | — | — | — | — | — | |||||||||||||||||
LOC & other | — | — | — | — | — | — | |||||||||||||||||
Residential | |||||||||||||||||||||||
Mortgage | — | — | — | — | — | — | |||||||||||||||||
Home equity loans & lines | — | — | — | — | — | — | |||||||||||||||||
Consumer & other | — | — | — | — | — | — | |||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | 803 | $ | 803 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Commercial real estate | |||||||
Term & multifamily | $ | — | $ | 217 | |||
Construction & development | — | — | |||||
Residential development | — | — | |||||
Commercial | |||||||
Term | — | — | |||||
LOC & other | — | 26 | |||||
Residential | |||||||
Mortgage | — | — | |||||
Home equity loans & lines | — | — | |||||
Consumer & other | — | — | |||||
Total | $ | — | $ | 243 |
March 31, 2013 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | $ | 68,604 | $ | 190,245 | $ | 99,828 | $ | 358,677 | |||||||
Construction & development | 3,792 | 614 | 6,003 | 10,409 | |||||||||||
Residential development | 3,873 | — | 5,512 | 9,385 | |||||||||||
Commercial | |||||||||||||||
Term | 8,626 | 1,503 | 11,211 | 21,340 | |||||||||||
LOC & other | 4,461 | 7,484 | 2,737 | 14,682 | |||||||||||
Residential | |||||||||||||||
Mortgage | 3,510 | 20,629 | 1,807 | 25,946 | |||||||||||
Home equity loans & lines | 3,387 | 16,494 | 2,477 | 22,358 | |||||||||||
Consumer & other | 1,487 | 3,769 | 28 | 5,284 | |||||||||||
Total | $ | 97,740 | $ | 240,738 | $ | 129,603 | $ | 468,081 | |||||||
Allowance for covered loans | (18,221 | ) | |||||||||||||
Total | $ | 449,860 |
December 31, 2012 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | $ | 72,888 | $ | 199,685 | $ | 105,436 | $ | 378,009 | |||||||
Construction & development | 4,941 | 637 | 6,133 | 11,711 | |||||||||||
Residential development | 3,840 | — | 5,954 | 9,794 | |||||||||||
Commercial | |||||||||||||||
Term | 9,961 | 2,230 | 11,333 | 23,524 | |||||||||||
LOC & other | 4,984 | 7,081 | 2,932 | 14,997 | |||||||||||
Residential | |||||||||||||||
Mortgage | 3,948 | 22,059 | 1,818 | 27,825 | |||||||||||
Home equity loans & lines | 3,478 | 17,178 | 2,786 | 23,442 | |||||||||||
Consumer & other | 1,855 | 4,143 | 53 | 6,051 | |||||||||||
Total | $ | 105,895 | $ | 253,013 | $ | 136,445 | $ | 495,353 | |||||||
Allowance for covered loans | (18,275 | ) | |||||||||||||
Total | $ | 477,078 |
Three months ended March 31, 2013 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Balance, beginning of period | $ | 34,567 | $ | 102,468 | $ | 46,353 | $ | 183,388 | |||||||
Accretion to interest income | (4,139 | ) | (5,864 | ) | (4,194 | ) | (14,197 | ) | |||||||
Disposals | (236 | ) | (1,363 | ) | (1,331 | ) | (2,930 | ) | |||||||
Reclassifications from nonaccretable difference | 1,412 | 142 | 1,805 | 3,359 | |||||||||||
Balance, end of period | $ | 31,604 | $ | 95,383 | $ | 42,633 | $ | 169,620 |
Three months ended March 31, 2012 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Balance, beginning of period | $ | 56,479 | $ | 120,334 | $ | 61,021 | $ | 237,834 | |||||||
Accretion to interest income | (4,235 | ) | (7,709 | ) | (4,914 | ) | (16,858 | ) | |||||||
Disposals | (1,097 | ) | (3,997 | ) | (270 | ) | (5,364 | ) | |||||||
Reclassifications from nonaccretable difference | 2,323 | 4,217 | 3,964 | 10,504 | |||||||||||
Balance, end of period | 53,470 | $ | 112,845 | $ | 59,801 | $ | 226,116 |
Three months ended March 31, 2013 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 12,129 | $ | 4,980 | $ | 804 | $ | 362 | $ | 18,275 | |||||||||
Charge-offs | (261 | ) | (328 | ) | (50 | ) | (178 | ) | (817 | ) | |||||||||
Recoveries | 295 | 164 | 37 | 35 | 531 | ||||||||||||||
Provision (recapture) | 211 | 51 | (106 | ) | 76 | 232 | |||||||||||||
Balance, end of period | $ | 12,374 | $ | 4,867 | $ | 685 | $ | 295 | $ | 18,221 |
Three months ended March 31, 2012 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Balance, beginning of period | $ | 8,939 | $ | 3,964 | $ | 991 | $ | 426 | $ | 14,320 | |||||||||
Charge-offs | (931 | ) | (508 | ) | (303 | ) | (478 | ) | (2,220 | ) | |||||||||
Recoveries | 337 | 169 | 32 | 28 | 566 | ||||||||||||||
Provision | (47 | ) | (350 | ) | 20 | 346 | (31 | ) | |||||||||||
Balance, end of period | $ | 8,298 | $ | 3,275 | $ | 740 | $ | 322 | $ | 12,635 |
March 31, 2013 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Allowance for covered loans and leases: | |||||||||||||||||||
Loans acquired with deteriorated credit quality (1) | $ | 11,985 | $ | 4,529 | $ | 636 | $ | 249 | $ | 17,399 | |||||||||
Collectively evaluated for impairment (2) | 389 | 338 | 49 | 46 | 822 | ||||||||||||||
Total | $ | 12,374 | $ | 4,867 | $ | 685 | $ | 295 | $ | 18,221 | |||||||||
Covered loans and leases: | |||||||||||||||||||
Loans acquired with deteriorated credit quality (1) | $ | 375,531 | $ | 23,080 | $ | 43,338 | $ | 2,779 | $ | 444,728 | |||||||||
Collectively evaluated for impairment (2) | 2,940 | 12,942 | 4,966 | 2,505 | 23,353 | ||||||||||||||
Total | $ | 378,471 | $ | 36,022 | $ | 48,304 | $ | 5,284 | $ | 468,081 |
March 31, 2012 | |||||||||||||||||||
Commercial | Consumer | ||||||||||||||||||
Real Estate | Commercial | Residential | & Other | Total | |||||||||||||||
Allowance for covered loans and leases: | |||||||||||||||||||
Loans acquired with deteriorated credit quality (1) | $ | 7,765 | $ | 2,717 | $ | 700 | $ | 281 | $ | 11,463 | |||||||||
Collectively evaluated for impairment (2) | 533 | 558 | 40 | 41 | 1,172 | ||||||||||||||
Total | $ | 8,298 | $ | 3,275 | $ | 740 | $ | 322 | $ | 12,635 | |||||||||
Covered loans and leases: | |||||||||||||||||||
Loans acquired with deteriorated credit quality (1) | $ | 485,058 | $ | 34,311 | $ | 54,305 | $ | 4,672 | $ | 578,346 | |||||||||
Collectively evaluated for impairment (2) | 2,801 | 17,480 | 4,647 | 2,540 | 27,468 | ||||||||||||||
Total | $ | 487,859 | $ | 51,791 | $ | 58,952 | $ | 7,212 | $ | 605,814 |
March 31, 2013 | |||||||||||||||||||||||
Special | |||||||||||||||||||||||
Pass/Watch | Mention | Substandard | Doubtful | Loss | Total | ||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||
Term & multifamily | $ | 222,933 | $ | 48,419 | $ | 68,478 | $ | 10,493 | $ | — | $ | 350,323 | |||||||||||
Construction & development | 1,817 | — | 4,937 | 1,322 | — | 8,076 | |||||||||||||||||
Residential development | — | 383 | 6,097 | 1,219 | — | 7,699 | |||||||||||||||||
Commercial | |||||||||||||||||||||||
Term | 7,742 | 3,418 | 4,444 | 1,980 | — | 17,584 | |||||||||||||||||
LOC & other | 11,552 | 364 | 700 | 955 | — | 13,571 | |||||||||||||||||
Residential | |||||||||||||||||||||||
Mortgage | 25,741 | — | — | — | — | 25,741 | |||||||||||||||||
Home equity loans & lines | 21,727 | — | 150 | — | — | 21,877 | |||||||||||||||||
Consumer & other | 4,989 | — | — | — | — | 4,989 | |||||||||||||||||
Total | $ | 296,501 | $ | 52,584 | $ | 84,806 | $ | 15,969 | $ | — | $ | 449,860 |
December 31, 2012 | |||||||||||||||||||||||
Special | |||||||||||||||||||||||
Pass/Watch | Mention | Substandard | Doubtful | Loss | Total | ||||||||||||||||||
Construction & development | |||||||||||||||||||||||
Term & multifamily | $ | 243,723 | $ | 47,880 | $ | 62,811 | $ | 14,925 | $ | — | $ | 369,339 | |||||||||||
Construction & development | 1,792 | 195 | 4,315 | 3,386 | — | 9,688 | |||||||||||||||||
Residential development | — | 391 | 6,658 | 1,309 | — | 8,358 | |||||||||||||||||
Commercial | |||||||||||||||||||||||
Term | 9,020 | 3,401 | 4,986 | 2,021 | — | 19,428 | |||||||||||||||||
LOC & other | 11,498 | 354 | 1,080 | 1,181 | — | 14,113 | |||||||||||||||||
Residential | |||||||||||||||||||||||
Mortgage | 27,596 | — | — | — | — | 27,596 | |||||||||||||||||
Home equity loans & lines | 22,790 | — | 77 | — | — | 22,867 | |||||||||||||||||
Consumer & other | 5,689 | — | — | — | — | 5,689 | |||||||||||||||||
Total | $ | 322,108 | $ | 52,221 | $ | 79,927 | $ | 22,822 | $ | — | $ | 477,078 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 10,374 | $ | 19,491 | |||
Additions to covered OREO | 1,741 | 784 | |||||
Dispositions of covered OREO | (3,665 | ) | (4,582 | ) | |||
Valuation adjustments in the period | (554 | ) | (2,906 | ) | |||
Balance, end of period | $ | 7,896 | $ | 12,787 |
Three months ended March 31, 2013 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Balance, beginning of period | $ | 14,876 | $ | 15,110 | $ | 22,812 | $ | 52,798 | |||||||
Change in FDIC indemnification asset | (1,238 | ) | (1,568 | ) | (2,267 | ) | (5,073 | ) | |||||||
Transfers to due from FDIC and other | (473 | ) | (513 | ) | (693 | ) | (1,679 | ) | |||||||
Balance, end of period | $ | 13,165 | $ | 13,029 | $ | 19,852 | $ | 46,046 |
Three months ended March 31, 2012 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Balance, beginning of period | $ | 28,547 | $ | 28,272 | $ | 34,270 | $ | 91,089 | |||||||
Change in FDIC indemnification asset | (1,847 | ) | (645 | ) | 647 | (1,845 | ) | ||||||||
Transfers to due from FDIC and other | (1,849 | ) | (3,265 | ) | (5,713 | ) | (10,827 | ) | |||||||
Balance, end of period | $ | 24,851 | $ | 24,362 | $ | 29,204 | $ | 78,417 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 27,428 | $ | 18,184 | |||
Additions for new mortgage servicing rights capitalized | 6,403 | 2,948 | |||||
Changes in fair value: | |||||||
Due to changes in model inputs or assumptions(1) | (1,525 | ) | (94 | ) | |||
Other(2) | (209 | ) | (828 | ) | |||
Balance, end of period | $ | 32,097 | $ | 20,210 |
(1) | Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates. |
(2) | Represents changes due to collection/realization of expected cash flows over time. |
March 31, 2013 | December 31, 2012 | ||||||
Balance of loans serviced for others | $ | 3,624,819 | $ | 3,162,080 | |||
MSR as a percentage of serviced loans | 0.89 | % | 0.87 | % |
March 31, 2013 | December 31, 2012 | ||||
Constant prepayment rate | 20.48 | % | 21.39 | % | |
Discount rate | 8.67 | % | 8.65 | % | |
Weighted average life (years) | 4.5 | 4.7 |
March 31, 2013 | December 31, 2012 | ||||||
Constant prepayment rate | |||||||
Effect on fair value of a 10% adverse change | $ | (1,733 | ) | $ | (1,445 | ) | |
Effect on fair value of a 20% adverse change | $ | (3,295 | ) | $ | (2,754 | ) | |
Discount rate | |||||||
Effect on fair value of a 100 basis point adverse change | $ | (1,008 | ) | $ | (889 | ) | |
Effect on fair value of a 200 basis point adverse change | $ | (1,957 | ) | $ | (1,720 | ) |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 17,138 | $ | 34,175 | |||
Additions to OREO | 5,689 | 7,209 | |||||
Dispositions of OREO | (3,785 | ) | (3,555 | ) | |||
Valuation adjustments in the period | (369 | ) | (3,523 | ) | |||
Balance, end of period | $ | 18,673 | $ | 34,306 |
Issued | Carrying | Effective | |||||||||||||||
Trust Name | Issue Date | Amount | Value (1) | Rate (2) | Rate (3) | Maturity Date | Redemption Date | ||||||||||
AT FAIR VALUE: | |||||||||||||||||
Umpqua Statutory Trust II | October 2002 | $ | 20,619 | $ | 14,555 | Floating (4) | 5.17% | October 2032 | October 2007 | ||||||||
Umpqua Statutory Trust III | October 2002 | 30,928 | 22,045 | Floating (5) | 5.25% | November 2032 | November 2007 | ||||||||||
Umpqua Statutory Trust IV | December 2003 | 10,310 | 6,849 | Floating (6) | 4.75% | January 2034 | January 2009 | ||||||||||
Umpqua Statutory Trust V | December 2003 | 10,310 | 6,831 | Floating (6) | 4.72% | March 2034 | March 2009 | ||||||||||
Umpqua Master Trust I | August 2007 | 41,238 | 22,104 | Floating (7) | 3.04% | September 2037 | September 2012 | ||||||||||
Umpqua Master Trust IB | September 2007 | 20,619 | 13,232 | Floating (8) | 4.72% | December 2037 | December 2012 | ||||||||||
134,024 | 85,616 | ||||||||||||||||
AT AMORTIZED COST: | |||||||||||||||||
HB Capital Trust I | March 2000 | 5,310 | 6,260 | 10.875% | 8.33% | March 2030 | March 2010 | ||||||||||
Humboldt Bancorp Statutory Trust I | February 2001 | 5,155 | 5,848 | 10.200% | 8.32% | February 2031 | February 2011 | ||||||||||
Humboldt Bancorp Statutory Trust II | December 2001 | 10,310 | 11,311 | Floating (9) | 3.06% | December 2031 | December 2006 | ||||||||||
Humboldt Bancorp Statutory Trust III | September 2003 | 27,836 | 30,442 | Floating (10) | 2.53% | September 2033 | September 2008 | ||||||||||
CIB Capital Trust | November 2002 | 10,310 | 11,164 | Floating (5) | 3.06% | November 2032 | November 2007 | ||||||||||
Western Sierra Statutory Trust I | July 2001 | 6,186 | 6,186 | Floating (11) | 3.88% | July 2031 | July 2006 | ||||||||||
Western Sierra Statutory Trust II | December 2001 | 10,310 | 10,310 | Floating (9) | 3.88% | December 2031 | December 2006 | ||||||||||
Western Sierra Statutory Trust III | September 2003 | 10,310 | 10,310 | Floating (12) | 3.20% | September 2033 | September 2008 | ||||||||||
Western Sierra Statutory Trust IV | September 2003 | 10,310 | 10,310 | Floating (12) | 3.20% | September 2033 | September 2008 | ||||||||||
96,037 | 102,141 | ||||||||||||||||
Total | $ | 230,061 | $ | 187,757 |
(1) | Includes purchase accounting adjustments, net of accumulated amortization, for junior subordinated debentures assumed in connection with previous mergers as well as fair value adjustments related to trusts recorded at fair value. |
(2) | Contractual interest rate of junior subordinated debentures. |
(3) | Effective interest rate based upon the carrying value as of March 31, 2013. |
(4) | Rate based on LIBOR plus 3.35%, adjusted quarterly. |
(5) | Rate based on LIBOR plus 3.45%, adjusted quarterly. |
(6) | Rate based on LIBOR plus 2.85%, adjusted quarterly. |
(7) | Rate based on LIBOR plus 1.35%, adjusted quarterly. |
(8) | Rate based on LIBOR plus 2.75%, adjusted quarterly. |
(9) | Rate based on LIBOR plus 3.60%, adjusted quarterly. |
(10) | Rate based on LIBOR plus 2.95%, adjusted quarterly. |
(11) | Rate based on LIBOR plus 3.58%, adjusted quarterly. |
(12) | Rate based on LIBOR plus 2.90%, adjusted quarterly. |
As of March 31, 2013 | |||
Commitments to extend credit | $ | 1,472,028 | |
Commitments to extend overdrafts | $ | 214,636 | |
Forward sales commitments | $ | 263,566 | |
Commitments to originate loans held for sale | $ | 205,158 | |
Standby letters of credit | $ | 54,994 |
Asset Derivatives | Liability Derivatives | |||||||||||||||||
Derivatives not designated | Balance Sheet | March 31, | December 31, | March 31, | December 31, | |||||||||||||
as hedging instrument | Location | 2013 | 2012 | 2013 | 2012 | |||||||||||||
Interest rate lock commitments | Other assets/Other liabilities | $ | 3,946 | $ | 1,496 | $ | — | $ | 18 | |||||||||
Interest rate forward sales commitments | Other assets/Other liabilities | — | 133 | 1,994 | 905 | |||||||||||||
Interest rate swaps | Other assets/Other liabilities | 19,663 | 22,213 | 19,481 | 22,048 | |||||||||||||
Total | $ | 23,609 | $ | 23,842 | $ | 21,475 | $ | 22,971 |
Three months ended | ||||||||||
Derivatives not designated | Income Statement | March 31, | ||||||||
as hedging instrument | Location | 2013 | 2012 | |||||||
Interest rate lock commitments | Mortgage banking revenue | $ | 2,467 | $ | (298 | ) | ||||
Interest rate forward sales commitments | Mortgage banking revenue | 2,631 | (1,568 | ) | ||||||
Interest rate swaps | Other income | 16 | 584 | |||||||
Total | $ | 5,114 | $ | (1,282 | ) |
Gross Amounts Not Offset in the Statement of Financial Position | ||||||||||||||||||||||||
Gross Amounts of Recognized Assets/Liabilities | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets/Liabilities presented in the Statement of Financial Position | Financial Instruments | Collateral Posted | Net Amount | |||||||||||||||||||
March 31, 2013 | ||||||||||||||||||||||||
Derivative Assets | ||||||||||||||||||||||||
Interest rate swaps | $ | 19,663 | $ | — | $ | 19,663 | $ | (15 | ) | $ | — | $ | 19,648 | |||||||||||
Derivative Liabilities | ||||||||||||||||||||||||
Interest rate swaps | $ | 19,481 | $ | — | $ | 19,481 | $ | (15 | ) | $ | (19,466 | ) | $ | — | ||||||||||
December 31, 2012 | ||||||||||||||||||||||||
Derivative Assets | ||||||||||||||||||||||||
Interest rate swaps | $ | 22,213 | $ | — | $ | 22,213 | $ | (16 | ) | $ | — | $ | 22,197 | |||||||||||
Derivative Liabilities | ||||||||||||||||||||||||
Interest rate swaps | $ | 22,048 | $ | — | $ | 22,048 | $ | (16 | ) | $ | (22,032 | ) | $ | — |
Three months ended March 31, 2013 | ||||||||||||
Weighted-Avg | ||||||||||||
Options | Weighted-Avg | Remaining Contractual | Aggregate | |||||||||
Outstanding | Exercise Price | Term (Years) | Intrinsic Value | |||||||||
Balance, beginning of period | 1,850 | $ | 15.37 | |||||||||
Exercised | (3 | ) | $ | 10.94 | ||||||||
Forfeited/expired | (11 | ) | $ | 18.78 | ||||||||
Balance, end of period | 1,836 | $ | 15.36 | 4.81 | $ | 1,958 | ||||||
Options exercisable, end of period | 1,362 | $ | 16.69 | 3.90 | $ | 1,131 |
Three months ended March 31, 2013 | ||||||
Restricted | Weighted | |||||
Shares | Average Grant | |||||
Outstanding | Date Fair Value | |||||
Balance, beginning of period | 763 | $ | 12.39 | |||
Granted | 298 | $ | 12.17 | |||
Released | (101 | ) | $ | 12.48 | ||
Forfeited/expired | — | $ | — | |||
Balance, end of period | 960 | $ | 12.31 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
NUMERATORS: | |||||||
Net income | $ | 23,361 | $ | 25,503 | |||
Less: | |||||||
Dividends and undistributed earnings allocated to participating securities (1) | 183 | 167 | |||||
Net earnings available to common shareholders | $ | 23,178 | $ | 25,336 | |||
DENOMINATORS: | |||||||
Weighted average number of common shares outstanding - basic | 111,937 | 111,989 | |||||
Effect of potentially dilutive common shares (2) | 181 | 171 | |||||
Weighted average number of common shares outstanding - diluted | 112,118 | 112,160 | |||||
EARNINGS PER COMMON SHARE: | |||||||
Basic | $ | 0.21 | $ | 0.23 | |||
Diluted | $ | 0.21 | $ | 0.23 |
(1) | Represents dividends paid and undistributed earnings allocated to nonvested restricted stock awards. |
(2) | Represents the effect of the assumed exercise of stock options, vesting of non-participating restricted shares, and vesting of restricted stock units, based on the treasury stock method. |
Three months ended | |||||
March 31, | |||||
2013 | 2012 | ||||
Stock options | 1,069 | 1,545 |
Three months ended March 31, 2013 | |||||||||||||||
Community | Wealth | Home | |||||||||||||
Banking | Management | Lending | Consolidated | ||||||||||||
Interest income | $ | 95,011 | $ | 3,724 | $ | 5,598 | $ | 104,333 | |||||||
Interest expense | 9,281 | 190 | 673 | 10,144 | |||||||||||
Net interest income | 85,730 | 3,534 | 4,925 | 94,189 | |||||||||||
Provision for non-covered loan and lease losses | 6,988 | — | — | 6,988 | |||||||||||
Provision for covered loan and lease losses | 232 | — | — | 232 | |||||||||||
Non-interest income | 6,496 | 3,790 | 23,729 | 34,015 | |||||||||||
Non-interest expense | 71,458 | 4,002 | 10,302 | 85,762 | |||||||||||
Income before income taxes | 13,548 | 3,322 | 18,352 | 35,222 | |||||||||||
Provision for income taxes | 3,191 | 1,329 | 7,341 | 11,861 | |||||||||||
Net income | 10,357 | 1,993 | 11,011 | 23,361 | |||||||||||
Dividends and undistributed earnings allocated | |||||||||||||||
to participating securities | 183 | — | — | 183 | |||||||||||
Net earnings available to common shareholders | $ | 10,174 | $ | 1,993 | $ | 11,011 | $ | 23,178 |
Three months ended March 31, 2012 | |||||||||||||||
Community | Wealth | Home | |||||||||||||
Banking | Management | Lending | Consolidated | ||||||||||||
Interest income | $ | 107,280 | $ | 4,118 | $ | 4,244 | $ | 115,642 | |||||||
Interest expense | 12,421 | 267 | 599 | 13,287 | |||||||||||
Net interest income | 94,859 | 3,851 | 3,645 | 102,355 | |||||||||||
Provision for non-covered loan and lease losses | 3,167 | — | — | 3,167 | |||||||||||
Recapture of covered loan and lease losses | (31 | ) | — | — | (31 | ) | |||||||||
Non-interest income | 10,864 | 3,090 | 13,283 | 27,237 | |||||||||||
Non-interest expense | 76,719 | 3,729 | 7,248 | 87,696 | |||||||||||
Income before income taxes | 25,868 | 3,212 | 9,680 | 38,760 | |||||||||||
Provision for income taxes | 8,222 | 1,163 | 3,872 | 13,257 | |||||||||||
Net income | 17,646 | 2,049 | 5,808 | 25,503 | |||||||||||
Dividends and undistributed earnings allocated | |||||||||||||||
to participating securities | 167 | — | — | 167 | |||||||||||
Net earnings available to common shareholders | $ | 17,479 | $ | 2,049 | $ | 5,808 | $ | 25,336 |
March 31, 2013 | |||||||||||||||
Community | Wealth | Home | |||||||||||||
Banking | Management | Lending | Consolidated | ||||||||||||
Total assets | $ | 10,780,015 | $ | 100,372 | $ | 611,023 | $ | 11,491,410 | |||||||
Total loans and leases (covered and non-covered) | $ | 6,587,045 | $ | 85,263 | $ | 440,738 | $ | 7,113,046 | |||||||
Total deposits | $ | 8,656,052 | $ | 384,898 | $ | 30,705 | $ | 9,071,655 |
December 31, 2012 | |||||||||||||||
Community | Wealth | Home | |||||||||||||
Banking | Management | Lending | Consolidated | ||||||||||||
Total assets | $ | 10,984,996 | $ | 90,370 | $ | 720,077 | $ | 11,795,443 | |||||||
Total loans and leases (covered and non-covered) | $ | 6,713,792 | $ | 74,132 | $ | 370,234 | $ | 7,158,158 | |||||||
Total deposits | $ | 8,968,867 | $ | 382,033 | $ | 28,375 | $ | 9,379,275 |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Carrying | Fair | Carrying | Fair | ||||||||||||
Value | Value | Value | Value | ||||||||||||
FINANCIAL ASSETS: | |||||||||||||||
Cash and cash equivalents | $ | 718,188 | $ | 718,188 | $ | 543,787 | $ | 543,787 | |||||||
Trading securities | 3,183 | 3,183 | 3,747 | 3,747 | |||||||||||
Securities available for sale | 2,396,617 | 2,396,617 | 2,625,229 | 2,625,229 | |||||||||||
Securities held to maturity | 4,189 | 4,361 | 4,541 | 4,732 | |||||||||||
Loans held for sale | 133,100 | 133,100 | 320,132 | 320,132 | |||||||||||
Non-covered loans and leases, net | 6,578,494 | 6,641,666 | 6,595,689 | 6,652,179 | |||||||||||
Covered loans and leases, net | 449,860 | 512,780 | 477,078 | 543,628 | |||||||||||
Restricted equity securities | 32,783 | 32,783 | 33,443 | 33,443 | |||||||||||
Mortgage servicing rights | 32,097 | 32,097 | 27,428 | 27,428 | |||||||||||
Bank owned life insurance assets | 94,637 | 94,637 | 93,831 | 93,831 | |||||||||||
FDIC indemnification asset | 46,046 | 17,895 | 52,798 | 18,714 | |||||||||||
Derivatives | 23,609 | 23,609 | 23,842 | 23,842 | |||||||||||
Visa Class B common stock | — | 31,805 | — | 28,385 | |||||||||||
FINANCIAL LIABILITIES: | |||||||||||||||
Deposits | $ | 9,071,655 | $ | 9,087,201 | $ | 9,379,275 | $ | 9,396,646 | |||||||
Securities sold under agreements to repurchase | 142,810 | 142,810 | 137,075 | 137,075 | |||||||||||
Term debt | 253,080 | 286,585 | 253,605 | 289,404 | |||||||||||
Junior subordinated debentures, at fair value | 85,616 | 85,616 | 85,081 | 85,081 | |||||||||||
Junior subordinated debentures, at amortized cost | 102,141 | 70,649 | 110,985 | 78,529 | |||||||||||
Derivatives | 21,475 | 21,475 | 22,971 | 22,971 |
March 31, 2013 | |||||||||||||||
Description | Total | Level 1 | Level 2 | Level 3 | |||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | $ | 718,188 | $ | 718,188 | $ | — | $ | — | |||||||
Securities held to maturity | 3,183 | — | — | 3,183 | |||||||||||
Non-covered loans and leases, net | 6,641,666 | — | — | 6,641,666 | |||||||||||
Covered loans and leases, net | 512,780 | — | — | 512,780 | |||||||||||
Restricted equity securities | 32,783 | 32,783 | — | — | |||||||||||
Bank owned life insurance assets | 94,637 | 94,637 | — | — | |||||||||||
FDIC indemnification asset | 17,895 | — | — | 17,895 | |||||||||||
Visa Class B common stock | 31,805 | — | — | 31,805 | |||||||||||
LIABILITIES | |||||||||||||||
Deposits | |||||||||||||||
Non-maturity deposits | $ | 7,124,244 | $ | 7,124,244 | $ | — | $ | — | |||||||
Deposits with stated maturities | 1,962,957 | — | 1,962,957 | — | |||||||||||
Securities sold under agreements to repurchase | 142,810 | — | 142,810 | — | |||||||||||
Term debt | 286,585 | — | 286,585 | — | |||||||||||
Junior subordinated debentures, at amortized cost | 70,649 | — | — | 70,649 |
December 31, 2012 | |||||||||||||||
Description | Total | Level 1 | Level 2 | Level 3 | |||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | $ | 543,787 | $ | 543,787 | $ | — | $ | — | |||||||
Securities held to maturity | 4,732 | — | — | 4,732 | |||||||||||
Non-covered loans and leases, net | 6,652,179 | — | — | 6,652,179 | |||||||||||
Covered loans and leases, net | 543,628 | — | — | 543,628 | |||||||||||
Restricted equity securities | 33,443 | 33,443 | — | — | |||||||||||
Bank owned life insurance assets | 93,831 | 93,831 | — | — | |||||||||||
FDIC indemnification asset | 18,714 | — | — | 18,714 | |||||||||||
Visa Class B common stock | 28,385 | — | — | 28,385 | |||||||||||
LIABILITIES | |||||||||||||||
Deposits | |||||||||||||||
Non-maturity deposits | $ | 7,376,288 | $ | 7,376,288 | $ | — | $ | — | |||||||
Deposits with stated maturities | 2,020,358 | — | 2,020,358 | — | |||||||||||
Securities sold under agreements to repurchase | 137,075 | — | 137,075 | — | |||||||||||
Term debt | 289,404 | — | 289,404 | — | |||||||||||
Junior subordinated debentures, at amortized cost | 78,529 | — | — | 78,529 |
March 31, 2013 | |||||||||||||||
Description | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Trading securities | |||||||||||||||
Obligations of states and political subdivisions | $ | 250 | $ | — | $ | 250 | $ | — | |||||||
Equity securities | 2,835 | 2,835 | — | — | |||||||||||
Other investments securities(1) | 98 | — | 98 | — | |||||||||||
Available for sale securities | |||||||||||||||
U.S. Treasury and agencies | 45,437 | — | 45,437 | — | |||||||||||
Obligations of states and political subdivisions | 258,987 | — | 258,987 | — | |||||||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 2,089,891 | — | 2,089,891 | — | |||||||||||
Other debt securities | 231 | — | 231 | — | |||||||||||
Investments in mutual funds and other equity securities | 2,071 | — | 2,071 | — | |||||||||||
Loans held for sale, at fair value | 133,100 | 133,100 | |||||||||||||
Mortgage servicing rights, at fair value | 32,097 | — | — | 32,097 | |||||||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | 3,946 | — | — | 3,946 | |||||||||||
Interest rate forward sales commitments | — | — | — | — | |||||||||||
Interest rate swaps | 19,663 | — | 19,663 | — | |||||||||||
Total assets measured at fair value | $ | 2,588,606 | $ | 2,835 | $ | 2,549,728 | $ | 36,043 | |||||||
Junior subordinated debentures, at fair value | $ | 85,616 | $ | — | $ | — | $ | 85,616 | |||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | — | — | — | — | |||||||||||
Interest rate forward sales commitments | 1,994 | — | 1,994 | — | |||||||||||
Interest rate swaps | 19,481 | — | 19,481 | — | |||||||||||
Total liabilities measured at fair value | $ | 107,091 | $ | — | $ | 21,475 | $ | 85,616 |
December 31, 2012 | |||||||||||||||
Description | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Trading securities | |||||||||||||||
Obligations of states and political subdivisions | $ | 1,216 | $ | — | $ | 1,216 | $ | — | |||||||
Equity securities | 2,408 | 2,408 | — | — | |||||||||||
Other investments securities(1) | 123 | — | 123 | — | |||||||||||
Available for sale securities | |||||||||||||||
U.S. Treasury and agencies | 45,820 | — | 45,820 | — | |||||||||||
Obligations of states and political subdivisions | 263,725 | — | 263,725 | — | |||||||||||
Residential mortgage-backed securities and | |||||||||||||||
collateralized mortgage obligations | 2,313,376 | — | 2,313,376 | — | |||||||||||
Other debt securities | 222 | — | 222 | — | |||||||||||
Investments in mutual funds and other equity securities | 2,086 | — | 2,086 | — | |||||||||||
Loans held for sale, at fair value | 320,132 | 320,132 | |||||||||||||
Mortgage servicing rights, at fair value | 27,428 | — | — | 27,428 | |||||||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | 1,496 | — | — | 1,496 | |||||||||||
Interest rate forward sales commitments | 133 | — | 133 | — | |||||||||||
Interest rate swaps | 22,213 | — | 22,213 | — | |||||||||||
Total assets measured at fair value | $ | 3,000,378 | $ | 2,408 | $ | 2,969,046 | $ | 28,924 | |||||||
Junior subordinated debentures, at fair value | $ | 85,081 | $ | — | $ | — | $ | 85,081 | |||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | 18 | — | — | 18 | |||||||||||
Interest rate forward sales commitments | 905 | — | 905 | — | |||||||||||
Interest rate swaps | 22,048 | — | 22,048 | — | |||||||||||
Total liabilities measured at fair value | $ | 108,052 | $ | — | $ | 22,953 | $ | 85,099 |
(1) | Principally represents U.S. Treasury and agencies or residential mortgage-backed securities issued or guaranteed by governmental agencies. |
Financial Instrument | Valuation Technique | Unobservable Input | Weighted Average (Range) |
Mortgage servicing rights | Discounted cash flow | ||
Constant Prepayment Rate | 20.48% | ||
Discount Rate | 8.67% | ||
Interest rate lock commitment | |||
Internal Pricing Model | |||
Pull-through rate | 76.5% | ||
Junior subordinated debentures | Discounted cash flow | ||
Credit Spread | 6.21% |
Three months ended March 31, | Beginning Balance | Change included in earnings | Purchases and issuances | Sales and settlements | Ending Balance | Net change in unrealized gains or (losses) relating to items held at end of period | |||||||||||||||||
2013 | |||||||||||||||||||||||
Mortgage servicing rights | $ | 27,428 | $ | (1,734 | ) | $ | 6,403 | $ | — | $ | 32,097 | $ | (512 | ) | |||||||||
Interest rate lock commitment | 1,478 | (4,065 | ) | 20,012 | (13,479 | ) | 3,946 | (1,598 | ) | ||||||||||||||
Junior subordinated debentures | 85,081 | 1,511 | — | (976 | ) | 85,616 | 1,511 | ||||||||||||||||
2012 | |||||||||||||||||||||||
Mortgage servicing rights | $ | 18,184 | $ | (922 | ) | $ | 2,948 | $ | — | $ | 20,210 | $ | 24 | ||||||||||
Interest rate lock commitment | 1,749 | 1,970 | 14,690 | (16,957 | ) | 1,452 | 1,673 | ||||||||||||||||
Junior subordinated debentures | 82,905 | 1,601 | — | (1,053 | ) | 83,453 | 1,601 |
March 31, 2013 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Non-covered loans and leases | $ | 14,693 | $ | — | $ | — | $ | 14,693 | |||||||
Non-covered other real estate owned | 1,030 | — | — | 1,030 | |||||||||||
Covered other real estate owned | 2,064 | — | — | 2,064 | |||||||||||
$ | 17,787 | $ | — | $ | — | $ | 17,787 |
December 31, 2012 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Investment securities, held to maturity | |||||||||||||||
Residential mortgage-backed securities | |||||||||||||||
and collateralized mortgage obligations | $ | 432 | $ | — | $ | — | $ | 432 | |||||||
Non-covered loans and leases | 34,007 | — | — | 34,007 | |||||||||||
Non-covered other real estate owned | 4,671 | — | — | 4,671 | |||||||||||
Covered other real estate owned | 8,957 | — | — | 8,957 | |||||||||||
$ | 48,067 | $ | — | $ | — | $ | 48,067 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Non-covered loans and leases | $ | 8,279 | $ | 11,794 | |||
Non-covered other real estate owned | 369 | 3,523 | |||||
Covered other real estate owned | 554 | 2,906 | |||||
Total loss from nonrecurring measurements | $ | 9,202 | $ | 18,223 |
2013 | 2012 | ||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||
Aggregate | Less Aggregate | Aggregate | Less Aggregate | ||||||||||||||||||||
Unpaid | Unpaid | Unpaid | Unpaid | ||||||||||||||||||||
Fair | Principal | Principal | Fair | Principal | Principal | ||||||||||||||||||
Value | Balance | Balance | Value | Balance | Balance | ||||||||||||||||||
Loans held for sale | $ | 133,100 | $ | 126,526 | $ | 6,574 | $ | 320,132 | $ | 302,760 | $ | 17,372 |
• | our ability to attract new deposits and loans and leases; |
• | demand for financial services in our market areas; |
• | competitive market pricing factors; |
• | deterioration in economic conditions that could result in increased loan and lease losses; |
• | risks associated with concentrations in real estate related loans; |
• | market interest rate volatility; |
• | compression of our net interest margin; |
• | stability of funding sources and continued availability of borrowings; |
• | changes in legal or regulatory requirements or the results of regulatory examinations that could restrict growth; |
• | our ability to recruit and retain key management and staff; |
• | availability of, and competition for, FDIC-assisted and other acquisition opportunities; |
• | risks associated with merger and acquisition integration; |
• | significant decline in the market value of the Company that could result in an impairment of goodwill; |
• | our ability to raise capital or incur debt on reasonable terms; |
• | regulatory limits on the Bank’s ability to pay dividends to the Company; |
• | the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and related rules and regulations on the Company’s business operations and competitiveness, including the impact of executive compensation restrictions, which may affect the Company’s ability to retain and recruit executives in competition with firms in other industries who do not operate under those restrictions; |
• | the impact of the Dodd-Frank Act on the Company’s interest expense, FDIC deposit insurance assessments, regulatory compliance expenses, and interchange fee revenue, which includes a maximum permissible interchange fee that an issuer may receive for an electronic debit transaction, resulting in a decrease in interchange revenue on an average transaction; and |
• | the impact of proposed “Basel III” capital rules that could require the Company to write down its trust preferred securities over an accelerated schedule. |
• | Net earnings available to common shareholders per diluted common share were $0.21 for the three months ended March 31, 2013, as compared to $0.23 for the three months ended March 31, 2012. Operating earnings per diluted common share, defined as earnings available to common shareholders before net gains or losses on junior subordinated debentures carried at fair value, net of tax and merger related expenses, net of tax, divided by the same diluted share total used in determining diluted earnings per common share, were $0.22 for the three months ended March 31, 2013, as compared to operating income per diluted common share of $0.23 for the three months ended March 31, 2012. Operating income per diluted share is considered a “non-GAAP” financial measure. More information regarding this measurement and reconciliation to the comparable GAAP measurement is provided under the heading Results of Operations - Overview below. |
• | Net interest margin, on a tax equivalent basis, decreased to 3.77% for the three months ended March 31, 2013, compared to 4.08% for the three months ended March 31, 2012. The decrease in net interest margin resulted from the decline in non-covered loan yields, the decrease in loan disposal gains from the covered loan portfolio, the decline in investment yields, an increase in interest bearing cash, the decrease in average investment balances and in average covered loan balances, partially offset by the increase in average non-covered loans outstanding and the decrease in the cost of interest bearing deposits. Excluding the impact of loan disposal gains from the covered loan portfolio and interest and fee reversals on non-accrual loans, our adjusted net interest margin was 3.69% for the three months ended March 31, 2013, as compared to adjusted net interest margin of 4.00% for the three months ended March 31, 2012. Adjusted net interest margin is considered a “non-GAAP” financial measure. More information regarding this measurement and reconciliation to the comparable GAAP measurement is provided under the heading Results of Operations - Overview below. |
• | The provision for non-covered loan and lease losses was $7.0 million for the three months ended March 31, 2013, as compared to the $3.2 million recognized for the three months ended March 31, 2012. This resulted primarily from net charge-offs as a result of resolution of non-performing loans. |
• | Mortgage banking revenue was $23.6 million for the three months ended March 31, 2013, compared to $13.1 million for the three months ended March 31, 2012. Closed mortgage volume increased 26% in the current quarter over the prior year same period due to an ongoing increased purchase and refinancing activity relating to historically low interest rates. |
• | Total gross non-covered loans and leases were $6.7 billion as of March 31, 2013, a decrease of $17.9 million, or 0.3%, as compared to December 31, 2012. This decrease is principally attributable to paydowns of revolving commercial lines of credit funded in the prior quarter and reflects the seasonal low level loan demand that typically impacts the first quarter. |
• | Total deposits were $9.1 billion as of March 31, 2013, a decrease of $307.6 million, or 3.3%, as compared to December 31, 2012. The decline resulted primarily from anticipated run-off of higher priced money market, time and public deposits. |
• | Total consolidated assets were $11.5 billion as of March 31, 2013, compared to $11.8 billion at December 31, 2012. |
• | Non-covered, non-performing assets decreased to $79.7 million, or 0.69% of total assets, as of March 31, 2013, as compared to $88.1 million, or 0.75% of total assets, as of December 31, 2012. Non-covered, non-performing loans decreased to $61.1 million, or 0.92% of total non-covered loans, as of March 31, 2013, as compared to $71.0 million, or 1.06% of total non-covered loans as of December 31, 2012. Non-accrual loans have been written-down to their estimated net realizable values. |
• | Net charge-offs on non-covered loans were $7.7 million for the three months ended March 31, 2013, or 0.47% of average non-covered loans and leases (annualized), as compared to net charge-offs of $9.5 million, or 0.64% of average non-covered loans and leases (annualized), for the three months ended March 31, 2012. |
• | Total risk based capital increased to 16.9% as of March 31, 2013, compared to 16.5% as of December 31, 2012, due to the decrease in risk-weighted assets during the quarter. |
• | Cash dividends declared in the first quarter of 2013 were $0.10 per common share, compared to cash dividends declared in the first quarter of 2012 of $0.07 per common share. |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Net earnings available to common shareholders | $ | 23,178 | $ | 25,336 | |||
Adjustments: | |||||||
Net loss on junior subordinated debentures carried at fair value, net of tax | 325 | 329 | |||||
Merger-related expenses, net of tax | 919 | 60 | |||||
Operating earnings | $ | 24,422 | $ | 25,725 | |||
Per diluted share: | |||||||
Net earnings available to common shareholders | 0.21 | 0.23 | |||||
Adjustments: | |||||||
Net loss on junior subordinated debentures carried at fair value, net of tax | — | — | |||||
Merger-related expenses, net of tax | 0.01 | — | |||||
Operating earnings | 0.22 | 0.23 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Net interest income - tax equivalent basis (1) | $ | 95,360 | $ | 103,506 | |||
Adjustments: | |||||||
Interest and fee reversals on non-accrual loans | 1,085 | 646 | |||||
Covered loan disposal gains | (3,154 | ) | (2,787 | ) | |||
Adjusted net interest income - tax equivalent basis (1) | $ | 93,291 | $ | 101,365 | |||
Average interest earning assets | $ | 10,250,643 | $ | 10,197,329 | |||
Net interest margin - consolidated (1) | 3.77 | % | 4.08 | % | |||
Adjusted net interest margin - consolidated (1) | 3.69 | % | 4.00 | % |
(1) | Tax-exempt income has been adjusted to a tax equivalent basis at a 35% tax rate. The amount of such adjustment was an addition to recorded income of approximately $1.2 million for the three months ended March 31, 2013 and 2012, respectively. |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Returns on average assets: | |||||||
Net earnings available to common shareholders | 0.82 | % | 0.89 | % | |||
Operating earnings | 0.86 | % | 0.90 | % | |||
Returns on average common shareholders' equity: | |||||||
Net earnings available to common shareholders | 5.43 | % | 6.07 | % | |||
Operating earnings | 5.72 | % | 6.16 | % | |||
Returns on average tangible common shareholders' equity: | |||||||
Net earnings available to common shareholders | 8.99 | % | 10.16 | % | |||
Operating earnings | 9.47 | % | 10.32 | % | |||
Calculation of average common tangible shareholders' equity: | |||||||
Average common shareholders' equity | $ | 1,730,538 | $ | 1,679,532 | |||
Less: average goodwill and other intangible assets, net | (684,631 | ) | (676,511 | ) | |||
Average tangible common shareholders' equity | $ | 1,045,907 | $ | 1,003,021 |
March 31, | December 31, | ||||||
2013 | 2012 | ||||||
Total shareholders' equity | $ | 1,734,263 | $ | 1,724,039 | |||
Subtract: | |||||||
Goodwill and other intangible assets, net | 684,125 | 685,331 | |||||
Tangible common shareholders' equity | $ | 1,050,138 | $ | 1,038,708 | |||
Total assets | $ | 11,491,410 | $ | 11,795,443 | |||
Subtract: | |||||||
Goodwill and other intangible assets, net | 684,125 | 685,331 | |||||
Tangible assets | $ | 10,807,285 | $ | 11,110,112 | |||
Tangible common equity ratio | 9.72 | % | 9.35 | % |
Three months ended | Three months ended | ||||||||||||||||||||
March 31, 2013 | March 31, 2012 | ||||||||||||||||||||
Interest | Average | Interest | Average | ||||||||||||||||||
Average | Income or | Yields or | Average | Income or | Yields or | ||||||||||||||||
Balance | Expense | Rates | Balance | Expense | Rates | ||||||||||||||||
INTEREST-EARNING ASSETS: | |||||||||||||||||||||
Non-covered loans and leases (1) | $ | 6,843,785 | $ | 78,545 | 4.65 | % | $ | 6,036,936 | $ | 77,659 | 5.17 | % | |||||||||
Covered loans and leases, net | 459,952 | 14,580 | 12.86 | % | 610,921 | 17,343 | 11.42 | % | |||||||||||||
Taxable securities | 2,303,159 | 8,668 | 1.51 | % | 2,913,317 | 18,126 | 2.49 | % | |||||||||||||
Non-taxable securities (2) | 260,335 | 3,459 | 5.32 | % | 252,629 | 3,428 | 5.43 | % | |||||||||||||
Temporary investments and | |||||||||||||||||||||
interest-bearing deposits | 383,412 | 252 | 0.27 | % | 383,526 | 237 | 0.25 | % | |||||||||||||
Total interest earning assets | 10,250,643 | 105,504 | 4.17 | % | 10,197,329 | 116,793 | 4.61 | % | |||||||||||||
Allowance for non-covered loan and lease losses | (84,705 | ) | (91,225 | ) | |||||||||||||||||
Other assets | 1,330,906 | 1,344,286 | |||||||||||||||||||
Total assets | $ | 11,496,844 | $ | 11,450,390 | |||||||||||||||||
INTEREST-BEARING LIABILITIES: | |||||||||||||||||||||
Interest-bearing checking and | |||||||||||||||||||||
savings accounts | $ | 4,963,484 | $ | 1,296 | 0.11 | % | $ | 5,034,787 | $ | 2,848 | 0.23 | % | |||||||||
Time deposits | 1,973,748 | 4,582 | 0.94 | % | 2,216,243 | 5,997 | 1.09 | % | |||||||||||||
Federal funds purchased and repurchase | |||||||||||||||||||||
agreements | 132,570 | 31 | 0.09 | % | 123,959 | 80 | 0.26 | % | |||||||||||||
Term debt | 253,306 | 2,273 | 3.64 | % | 255,381 | 2,304 | 3.63 | % | |||||||||||||
Junior subordinated debentures | 192,641 | 1,962 | 4.13 | % | 185,331 | 2,058 | 4.47 | % | |||||||||||||
Total interest-bearing liabilities | 7,515,749 | 10,144 | 0.55 | % | 7,815,701 | 13,287 | 0.68 | % | |||||||||||||
Non-interest-bearing deposits | 2,155,110 | 1,881,612 | |||||||||||||||||||
Other liabilities | 95,447 | 73,545 | |||||||||||||||||||
Total liabilities | 9,766,306 | 9,770,858 | |||||||||||||||||||
Common equity | 1,730,538 | 1,679,532 | |||||||||||||||||||
Total liabilities and shareholders' equity | $ | 11,496,844 | $ | 11,450,390 | |||||||||||||||||
NET INTEREST INCOME | $ | 95,360 | $ | 103,506 | |||||||||||||||||
NET INTEREST SPREAD | 3.62 | % | 3.93 | % | |||||||||||||||||
AVERAGE YIELD ON EARNING ASSETS (1), (2) | 4.17 | % | 4.61 | % | |||||||||||||||||
INTEREST EXPENSE TO EARNING ASSETS | 0.40 | % | 0.52 | % | |||||||||||||||||
NET INTEREST INCOME TO EARNING ASSETS | |||||||||||||||||||||
OR NET INTEREST MARGIN (1), (2) | 3.77 | % | 4.08 | % |
(1) | Non-covered non-accrual loans, leases, and mortgage loans held for sale are included in the average balance. |
(2) | Tax-exempt income has been adjusted to a tax equivalent basis at a 35% tax rate. The amount of such adjustment was an addition to recorded income of approximately $1.2 million for the three months ended March 31, 2013 and 2012, respectively. |
Three months ended March 31, | |||||||||||
2013 compared to 2012 | |||||||||||
Increase (decrease) in interest income | |||||||||||
and expense due to changes in | |||||||||||
Volume | Rate | Total | |||||||||
INTEREST-EARNING ASSETS: | |||||||||||
Non-covered loans and leases | $ | 9,760 | $ | (8,874 | ) | $ | 886 | ||||
Covered loans and leases | (4,626 | ) | 1,863 | (2,763 | ) | ||||||
Taxable securities | (3,276 | ) | (6,182 | ) | (9,458 | ) | |||||
Non-taxable securities (1) | 103 | (72 | ) | 31 | |||||||
Temporary investments and interest bearing deposits | — | 15 | 15 | ||||||||
Total (1) | 1,961 | (13,250 | ) | (11,289 | ) | ||||||
INTEREST-BEARING LIABILITIES: | |||||||||||
Interest bearing checking and savings accounts | (40 | ) | (1,512 | ) | (1,552 | ) | |||||
Time deposits | (616 | ) | (799 | ) | (1,415 | ) | |||||
Repurchase agreements and federal funds | 6 | (55 | ) | (49 | ) | ||||||
Term debt | (19 | ) | (12 | ) | (31 | ) | |||||
Junior subordinated debentures | 79 | (175 | ) | (96 | ) | ||||||
Total | (590 | ) | (2,553 | ) | (3,143 | ) | |||||
Net increase (decrease) in net interest income (1) | $ | 2,551 | $ | (10,697 | ) | $ | (8,146 | ) |
(1) | Tax exempt income has been adjusted to a tax equivalent basis at a 35% tax rate. |
Three months ended | ||||||||||||||
March 31, | ||||||||||||||
Change | Change | |||||||||||||
2013 | 2012 | Amount | Percent | |||||||||||
Service charges on deposit accounts | $ | 6,992 | $ | 6,666 | $ | 326 | 5 | % | ||||||
Brokerage commissions and fees | 3,636 | 2,944 | 692 | 24 | % | |||||||||
Mortgage banking revenue, net | 23,568 | 13,082 | 10,486 | 80 | % | |||||||||
Gain on investment securities, net | 7 | 148 | (141 | ) | (95 | )% | ||||||||
Loss on junior subordinated debentures | ||||||||||||||
carried at fair value | (542 | ) | (548 | ) | 6 | (1 | )% | |||||||
Change in FDIC indemnification asset | (5,073 | ) | (1,845 | ) | (3,228 | ) | 175 | % | ||||||
Other income | 5,427 | 6,790 | (1,363 | ) | (20 | )% | ||||||||
Total | $ | 34,015 | $ | 27,237 | $ | 6,778 | 25 | % |
Three months ended | ||||||||||||||
March 31, | ||||||||||||||
Change | Change | |||||||||||||
2013 | 2012 | Amount | Percent | |||||||||||
Salaries and employee benefits | $ | 51,505 | $ | 47,093 | $ | 4,412 | 9 | % | ||||||
Net occupancy and equipment | 14,735 | 13,498 | 1,237 | 9 | % | |||||||||
Communications | 3,203 | 2,942 | 261 | 9 | % | |||||||||
Marketing | 861 | 990 | (129 | ) | (13 | )% | ||||||||
Services | 5,893 | 6,162 | (269 | ) | (4 | )% | ||||||||
Supplies | 718 | 665 | 53 | 8 | % | |||||||||
FDIC assessments | 1,651 | 1,968 | (317 | ) | (16 | )% | ||||||||
Net (gain) loss on non-covered other real estate owned | (130 | ) | 3,187 | (3,317 | ) | (104 | )% | |||||||
Net loss on covered other real estate owned | 284 | 2,454 | (2,170 | ) | (88 | )% | ||||||||
Intangible amortization | 1,204 | 1,212 | (8 | ) | (1 | )% | ||||||||
Merger related expenses | 1,531 | 100 | 1,431 | 1,431 | % | |||||||||
Other expenses | 4,307 | 7,425 | (3,118 | ) | (42 | )% | ||||||||
Total | $ | 85,762 | $ | 87,696 | $ | (1,934 | ) | (2 | )% |
Investment Securities Available for Sale | |||||||||||||
March 31, 2013 | December 31, 2012 | ||||||||||||
Fair Value | % | Fair Value | % | ||||||||||
U.S. Treasury and agencies | $ | 45,437 | 2 | % | $ | 45,820 | 2 | % | |||||
Obligations of states and political subdivisions | 258,987 | 11 | % | 263,725 | 10 | % | |||||||
Residential mortgage-backed securities and | |||||||||||||
collateralized mortgage obligations | 2,089,891 | 87 | % | 2,313,376 | 88 | % | |||||||
Other debt securities | 231 | — | 222 | — | |||||||||
Investments in mutual funds and other equity securities | 2,071 | — | 2,086 | — | |||||||||
Total | $ | 2,396,617 | 100 | % | $ | 2,625,229 | 100 | % |
Investment Securities Held to Maturity | |||||||||||||
March 31, 2013 | December 31, 2012 | ||||||||||||
Amortized | Amortized | ||||||||||||
Cost | % | Cost | % | ||||||||||
Obligations of states and political subdivisions | $ | 350 | 8 | % | $ | 595 | 13 | % | |||||
Residential mortgage-backed securities and | |||||||||||||
collateralized mortgage obligations | 3,839 | 92 | % | 3,946 | 87 | % | |||||||
Total | $ | 4,189 | 100 | % | $ | 4,541 | 100 | % |
March 31, 2013 | December 31, 2012 | ||||||||||||
Amount | Percentage | Amount | Percentage | ||||||||||
Commercial real estate | |||||||||||||
Term & multifamily | $ | 3,945,518 | 59.2 | % | $ | 3,938,443 | 59.0 | % | |||||
Construction & development | 196,663 | 3.0 | % | 202,118 | 3.0 | % | |||||||
Residential development | 57,873 | 0.9 | % | 57,209 | 0.9 | % | |||||||
Commercial | |||||||||||||
Term | 784,193 | 11.8 | % | 797,802 | 11.9 | % | |||||||
LOC & other | 905,331 | 13.5 | % | 923,328 | 13.8 | % | |||||||
Residential | |||||||||||||
Mortgage | 486,992 | 7.3 | % | 476,579 | 7.1 | % | |||||||
Home equity loans & lines | 257,362 | 3.9 | % | 260,797 | 3.9 | % | |||||||
Consumer & other | 40,890 | 0.6 | % | 37,327 | 0.6 | % | |||||||
Deferred loan fees, net | (11,636 | ) | (0.2 | )% | (12,523 | ) | (0.2 | )% | |||||
Total | $ | 6,663,186 | 100.0 | % | $ | 6,681,080 | 100.0 | % |
March 31, 2013 | December 31, 2012 | ||||||||||||
Amount | Percentage | Amount | Percentage | ||||||||||
Commercial real estate | |||||||||||||
Term & multifamily | $ | 358,677 | 76.7 | % | $ | 378,009 | 76.4 | % | |||||
Construction & development | 10,409 | 2.2 | % | 11,711 | 2.4 | % | |||||||
Residential development | 9,385 | 2.0 | % | 9,794 | 2.0 | % | |||||||
Commercial | |||||||||||||
Term | 21,340 | 4.6 | % | 23,524 | 4.7 | % | |||||||
LOC & other | 14,682 | 3.1 | % | 14,997 | 3.0 | % | |||||||
Residential | |||||||||||||
Mortgage | 25,946 | 5.5 | % | 27,825 | 5.6 | % | |||||||
Home equity loans & lines | 22,358 | 4.8 | % | 23,442 | 4.7 | % | |||||||
Consumer & other | 5,284 | 1.1 | % | 6,051 | 1.2 | % | |||||||
Total | 468,081 | 100 | % | 495,353 | 100 | % | |||||||
Allowance for covered loans | (18,221 | ) | (18,275 | ) | |||||||||
Total | $ | 449,860 | $ | 477,078 |
March 31, | December 31, | ||||||
2013 | 2012 | ||||||
Non-covered loans on non-accrual status | $ | 55,234 | $ | 66,736 | |||
Non-covered loans past due 90 days or more and accruing | 5,824 | 4,232 | |||||
Total non-covered non-performing loans | 61,058 | 70,968 | |||||
Non-covered other real estate owned | 18,673 | 17,138 | |||||
Total non-covered non-performing assets | $ | 79,731 | $ | 88,106 | |||
Restructured loans (1) | $ | 74,092 | $ | 70,602 | |||
Allowance for loan losses | $ | 84,692 | $ | 85,391 | |||
Reserve for unfunded commitments | 1,269 | 1,223 | |||||
Allowance for credit losses | $ | 85,961 | $ | 86,614 | |||
Asset quality ratios: | |||||||
Non-covered non-performing assets to total assets | 0.69 | % | 0.75 | % | |||
Non-covered non-performing loans to total non-covered loans | 0.92 | % | 1.06 | % | |||
Allowance for non-covered loan losses to total non-covered loans | 1.27 | % | 1.28 | % | |||
Allowance for non-covered credit losses to total non-covered loans | 1.29 | % | 1.30 | % | |||
Allowance for non-covered credit losses to total non-covered non-performing loans | 141 | % | 122 | % |
(1) | Represents accruing restructured non-covered loans performing according to their restructured terms. |
March 31, 2013 | |||||||||||||||||||||||||||
Northwest | Southern | Northern | Central | Greater Bay | |||||||||||||||||||||||
Washington | Oregon | Oregon | California | California | California | Total | |||||||||||||||||||||
Loans on non-accrual status: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 456 | $ | 19,097 | $ | 4,884 | $ | 3,189 | $ | 3,261 | $ | 4,704 | $ | 35,591 | |||||||||||||
Construction & development | — | — | — | — | — | — | — | ||||||||||||||||||||
Residential development | — | 4,710 | — | — | 254 | — | 4,964 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | 7,905 | 228 | 2,978 | 335 | 177 | 11,623 | ||||||||||||||||||||
LOC & other | — | 1,116 | 254 | — | 701 | 936 | 3,007 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | — | — | — | — | — | — | ||||||||||||||||||||
Home equity loans & lines | — | — | — | — | — | 49 | 49 | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | 456 | 32,828 | 5,366 | 6,167 | 4,551 | 5,866 | 55,234 | ||||||||||||||||||||
Loans past due 90 days or more and accruing: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | — | $ | — | $ | — | $ | 238 | $ | — | $ | — | $ | 238 | |||||||||||||
Construction & development | — | — | — | — | — | — | — | ||||||||||||||||||||
Residential development | — | — | — | — | — | — | — | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | — | 2 | — | — | — | 2 | ||||||||||||||||||||
LOC & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | 4,493 | — | — | — | — | 4,493 | ||||||||||||||||||||
Home equity loans & lines | 73 | 300 | 165 | 171 | 146 | 138 | 993 | ||||||||||||||||||||
Consumer & other | 7 | 6 | 17 | 65 | 3 | — | 98 | ||||||||||||||||||||
Total | 80 | 4,799 | 184 | 474 | 149 | 138 | 5,824 | ||||||||||||||||||||
Total non-performing loans | 536 | 37,627 | 5,550 | 6,641 | 4,700 | 6,004 | 61,058 | ||||||||||||||||||||
Other real estate owned: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | — | $ | 5,517 | $ | — | $ | 747 | $ | 3,069 | $ | — | $ | 9,333 | |||||||||||||
Construction & development | 662 | — | — | — | 485 | 1,440 | 2,587 | ||||||||||||||||||||
Residential development | 1,693 | 312 | 654 | — | — | — | 2,659 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | 1,628 | — | — | — | — | 1,628 | ||||||||||||||||||||
LOC & other | 180 | 63 | — | — | — | — | 243 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | 1,206 | — | — | — | — | 1,206 | ||||||||||||||||||||
Home equity loans & lines | — | 656 | 31 | 330 | — | — | 1,017 | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | 2,535 | 9,382 | 685 | 1,077 | 3,554 | 1,440 | 18,673 | ||||||||||||||||||||
Total non-performing assets | $ | 3,071 | $ | 47,009 | $ | 6,235 | $ | 7,718 | $ | 8,254 | $ | 7,444 | $ | 79,731 |
December 31, 2012 | |||||||||||||||||||||||||||
Northwest | Southern | Northern | Central | Greater Bay | |||||||||||||||||||||||
Washington | Oregon | Oregon | California | California | California | Total | |||||||||||||||||||||
Loans on non-accrual status: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 139 | $ | 22,683 | $ | 3,543 | $ | 2,514 | $ | 10,228 | $ | 4,183 | $ | 43,290 | |||||||||||||
Construction & development | 662 | — | — | — | 3,515 | — | 4,177 | ||||||||||||||||||||
Residential development | — | 5,132 | — | — | — | — | 5,132 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | 114 | 2,602 | 239 | 2,987 | 921 | 177 | 7,040 | ||||||||||||||||||||
LOC & other | — | 1,180 | 172 | — | 2,922 | 2,753 | 7,027 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | — | — | — | — | — | — | ||||||||||||||||||||
Home equity loans & lines | — | — | — | — | — | 49 | 49 | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | 21 | 21 | ||||||||||||||||||||
Total | 915 | 31,597 | 3,954 | 5,501 | 17,586 | 7,183 | 66,736 | ||||||||||||||||||||
Loans past due 90 days or more and accruing: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Construction & development | — | — | — | — | — | — | — | ||||||||||||||||||||
Residential development | — | — | — | — | — | — | — | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | 81 | — | — | — | — | 81 | ||||||||||||||||||||
LOC & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | 3,303 | — | — | — | — | 3,303 | ||||||||||||||||||||
Home equity loans & lines | — | 355 | 50 | 215 | — | 138 | 758 | ||||||||||||||||||||
Consumer & other | 2 | 5 | 20 | 8 | 25 | 30 | 90 | ||||||||||||||||||||
Total | 2 | 3,744 | 70 | 223 | 25 | 168 | 4,232 | ||||||||||||||||||||
Total non-performing loans | 917 | 35,341 | 4,024 | 5,724 | 17,611 | 7,351 | 70,968 | ||||||||||||||||||||
Other real estate owned: | |||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | — | $ | 5,822 | $ | — | $ | 747 | $ | — | $ | — | $ | 6,569 | |||||||||||||
Construction & development | — | — | — | — | 984 | 1,440 | 2,424 | ||||||||||||||||||||
Residential development | 1,693 | 312 | 655 | — | 886 | — | 3,546 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | 1,656 | — | — | — | — | 1,656 | ||||||||||||||||||||
LOC & other | 907 | 63 | — | — | — | — | 970 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | 964 | — | — | — | — | 964 | ||||||||||||||||||||
Home equity loans & lines | — | 656 | — | — | 191 | 162 | 1,009 | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | 2,600 | 9,473 | 655 | 747 | 2,061 | 1,602 | 17,138 | ||||||||||||||||||||
Total non-performing assets | $ | 3,517 | $ | 44,814 | $ | 4,679 | $ | 6,471 | $ | 19,672 | $ | 8,953 | $ | 88,106 |
March 31, 2013 | |||||||||||||||||||||||||||
Northwest | Southern | Northern | Central | Greater Bay | |||||||||||||||||||||||
Washington | Oregon | Oregon | California | California | California | Total | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 13,407 | $ | 14,947 | $ | 3,870 | $ | 643 | $ | 10,866 | $ | — | $ | 43,733 | |||||||||||||
Construction & development | — | 8,678 | — | — | 3,814 | — | 12,492 | ||||||||||||||||||||
Residential development | — | 8,013 | — | — | 7,944 | — | 15,957 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | — | — | 351 | — | — | 351 | ||||||||||||||||||||
LOC & other | — | — | — | — | 1,270 | — | 1,270 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | 289 | — | — | — | — | 289 | ||||||||||||||||||||
Home equity loans & lines | — | — | — | — | — | — | — | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 13,407 | $ | 31,927 | $ | 3,870 | $ | 994 | $ | 23,894 | $ | — | $ | 74,092 |
December 31, 2012 | |||||||||||||||||||||||||||
Northwest | Southern | Northern | Central | Greater Bay | |||||||||||||||||||||||
Washington | Oregon | Oregon | California | California | California | Total | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||
Term & multifamily | $ | 13,482 | $ | 10,725 | $ | 3,870 | $ | 654 | $ | 10,882 | $ | — | $ | 39,613 | |||||||||||||
Construction & development | — | 8,739 | — | — | 3,813 | — | 12,552 | ||||||||||||||||||||
Residential development | — | 8,455 | — | — | 8,686 | — | 17,141 | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||
Term | — | — | — | 350 | — | — | 350 | ||||||||||||||||||||
LOC & other | — | — | — | — | 820 | — | 820 | ||||||||||||||||||||
Residential | |||||||||||||||||||||||||||
Mortgage | — | — | — | — | — | — | — | ||||||||||||||||||||
Home equity loans & lines | — | — | — | — | — | 126 | 126 | ||||||||||||||||||||
Consumer & other | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 13,482 | $ | 27,919 | $ | 3,870 | $ | 1,004 | $ | 24,201 | $ | 126 | $ | 70,602 |
Year | Amount | ||
2013 | $ | 47,800 | |
2014 | — | ||
2015 | 9,915 | ||
2016 | 9,302 | ||
2017 | 2,475 | ||
Thereafter | 4,600 | ||
Total | $ | 74,092 |
March 31, 2013 | |
Rate | 98% |
Interest Only | 100% |
Payment | 100% |
Combination | 82% |
March 31, 2013 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Covered other real estate owned: | |||||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | $ | 726 | $ | 1,275 | $ | 1,901 | $ | 3,902 | |||||||
Construction & development | 295 | — | 3,277 | 3,572 | |||||||||||
Residential development | — | — | 243 | 243 | |||||||||||
Commercial | |||||||||||||||
Term | — | — | 179 | 179 | |||||||||||
LOC & other | — | — | — | — | |||||||||||
Residential | |||||||||||||||
Mortgage | — | — | — | — | |||||||||||
Home equity loans & lines | — | — | — | — | |||||||||||
Consumer & other | — | — | — | — | |||||||||||
Total | $ | 1,021 | $ | 1,275 | $ | 5,600 | $ | 7,896 |
December 31, 2012 | |||||||||||||||
Evergreen | Rainier | Nevada Security | Total | ||||||||||||
Covered other real estate owned: | |||||||||||||||
Commercial real estate | |||||||||||||||
Term & multifamily | $ | 958 | $ | 1,540 | $ | 2,371 | $ | 4,869 | |||||||
Construction & development | 319 | 482 | 3,286 | 4,087 | |||||||||||
Residential development | 347 | — | 243 | 590 | |||||||||||
Commercial | |||||||||||||||
Term | — | 332 | — | 332 | |||||||||||
LOC & other | — | — | — | — | |||||||||||
Residential | |||||||||||||||
Mortgage | 421 | 75 | — | 496 | |||||||||||
Home equity loans & lines | — | — | — | — | |||||||||||
Consumer & other | — | — | — | — | |||||||||||
Total | $ | 2,045 | $ | 2,429 | $ | 5,900 | $ | 10,374 |
March 31, | December 31, | ||||||
2013 | 2012 | ||||||
Loans on non-accrual status | $ | 55,234 | $ | 66,736 | |||
Loans past due 90 days or more and accruing | 5,824 | 4,232 | |||||
Total non-performing loans | 61,058 | 70,968 | |||||
Other real estate owned | 26,569 | 27,512 | |||||
Total non-performing assets | $ | 87,627 | $ | 98,480 | |||
Asset quality ratios: | |||||||
Total non-performing assets to total assets | 0.76 | % | 0.83 | % | |||
Total non-performing loans to total loans | 0.86 | % | 0.99 | % |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 85,391 | $ | 92,968 | |||
Loans charged off: | |||||||
Commercial real estate | (1,454 | ) | (5,772 | ) | |||
Commercial | (6,174 | ) | (3,843 | ) | |||
Residential | (904 | ) | (2,588 | ) | |||
Consumer & other | (193 | ) | (488 | ) | |||
Total loans charged off | (8,725 | ) | (12,691 | ) | |||
Recoveries: | |||||||
Commercial real estate | 470 | 955 | |||||
Commercial | 367 | 2,060 | |||||
Residential | 92 | 95 | |||||
Consumer & other | 109 | 116 | |||||
Total recoveries | 1,038 | 3,226 | |||||
Net charge-offs | (7,687 | ) | (9,465 | ) | |||
Provision charged to operations | 6,988 | 3,167 | |||||
Balance, end of period | $ | 84,692 | $ | 86,670 | |||
As a percentage of average non-covered loans and leases (annualized): | |||||||
Net charge-offs | 0.47 | % | 0.64 | % | |||
Provision for non-covered loan and lease losses | 0.43 | % | 0.21 | % | |||
Recoveries as a percentage of charge-offs | 11.90 | % | 25.42 | % |
March 31, 2013 | December 31, 2012 | ||||||||||||
Amount | % | Amount | % | ||||||||||
Commercial real estate | $ | 55,095 | 63 | % | $ | 54,909 | 64 | % | |||||
Commercial | 21,661 | 25 | % | 22,925 | 25 | % | |||||||
Residential | 7,219 | 11 | % | 6,925 | 10 | % | |||||||
Consumer & other | 717 | 1 | % | 632 | 1 | % | |||||||
Unallocated | — | — | |||||||||||
Allowance for non-covered loan and lease losses | $ | 84,692 | $ | 85,391 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 1,223 | $ | 940 | |||
Net change to other expense: | |||||||
Commercial real estate | (13 | ) | 38 | ||||
Commercial | 43 | 145 | |||||
Residential | 9 | (22 | ) | ||||
Consumer & other | 7 | 1 | |||||
Total change to other expense | 46 | 162 | |||||
Balance, end of period | $ | 1,269 | $ | 1,102 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 18,275 | $ | 14,320 | |||
Loans charged off: | |||||||
Commercial real estate | (261 | ) | (931 | ) | |||
Commercial | (328 | ) | (508 | ) | |||
Residential | (50 | ) | (303 | ) | |||
Consumer & other | (178 | ) | (478 | ) | |||
Total loans charged off | (817 | ) | (2,220 | ) | |||
Recoveries: | |||||||
Commercial real estate | 295 | 337 | |||||
Commercial | 164 | 169 | |||||
Residential | 37 | 32 | |||||
Consumer & other | 35 | 28 | |||||
Total recoveries | 531 | 566 | |||||
Net charge-offs | (286 | ) | (1,654 | ) | |||
Covered provision charged to operations | 232 | (31 | ) | ||||
Balance, end of period | $ | 18,221 | $ | 12,635 | |||
As a percentage of average covered loans and leases (annualized): | |||||||
Net charge-offs | 0.25 | % | 1.09 | % | |||
Provision for covered loan and lease losses | 0.20 | % | (0.02 | )% |
March 31, 2013 | December 31, 2012 | ||||||||||||
Amount | % | Amount | % | ||||||||||
Commercial real estate | $ | 12,374 | 81 | % | $ | 12,129 | 81 | % | |||||
Commercial | 4,867 | 8 | % | 4,980 | 8 | % | |||||||
Residential | 685 | 10 | % | 804 | 10 | % | |||||||
Consumer & other | 295 | 1 | % | 362 | 1 | % | |||||||
Allowance for covered loan and lease losses | $ | 18,221 | $ | 18,275 |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | 27,428 | $ | 18,184 | |||
Additions for new mortgage servicing rights capitalized | 6,403 | 2,948 | |||||
Changes in fair value: | |||||||
Due to changes in model inputs or assumptions(1) | (1,525 | ) | (94 | ) | |||
Other(2) | (209 | ) | (828 | ) | |||
Balance, end of period | $ | 32,097 | $ | 20,210 |
(1) | Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates. |
(2) | Represents changes due to collection/realization of expected cash flows over time. |
March 31, 2013 | December 31, 2012 | ||||||
Balance of loans serviced for others | $ | 3,624,819 | $ | 3,162,080 | |||
MSR as a percentage of serviced loans | 0.89 | % | 0.87 | % |
March 31, 2013 | December 31, 2012 | ||||||||||||
Amount | Percentage | Amount | Percentage | ||||||||||
Non-interest bearing | $ | 2,175,140 | 24 | % | $ | 2,278,914 | 25 | % | |||||
Interest bearing demand | 1,157,010 | 13 | % | 1,215,002 | 13 | % | |||||||
Money market | 3,288,339 | 36 | % | 3,407,047 | 36 | % | |||||||
Savings | 503,755 | 6 | % | 475,325 | 5 | % | |||||||
Time, $100,000 or greater | 1,391,685 | 15 | % | 1,429,153 | 15 | % | |||||||
Time, less than $100,000 | 555,726 | 6 | % | 573,834 | 6 | % | |||||||
Total | $ | 9,071,655 | 100 | % | $ | 9,379,275 | 100 | % |
Three months ended | |||||||||||
March 31, | |||||||||||
2013 | 2012 | ||||||||||
Average | Average | Average | Average | ||||||||
Deposits | Rate | Deposits | Rate | ||||||||
Non-interest bearing | $ | 2,155,110 | — | $ | 1,881,612 | — | |||||
Interest bearing demand | 1,201,224 | 0.10% | 1,070,713 | 0.21% | |||||||
Money market | 3,272,646 | 0.11% | 3,564,038 | 0.25% | |||||||
Savings | 489,614 | 0.06% | 400,036 | 0.07% | |||||||
Time | 1,973,748 | 0.94% | 2,216,243 | 1.09% | |||||||
Total | $ | 9,092,342 | $ | 9,132,642 |
For Capital | To be Well | |||||||||||||||||||
Actual | Adequacy purposes | Capitalized | ||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||
As of March 31, 2013 | ||||||||||||||||||||
Total Capital | ||||||||||||||||||||
(to Risk Weighted Assets) | ||||||||||||||||||||
Consolidated | $ | 1,358,917 | 16.90 | % | $ | 643,274 | 8.00 | % | $ | 804,093 | 10.00 | % | ||||||||
Umpqua Bank | $ | 1,245,014 | 15.50 | % | $ | 642,588 | 8.00 | % | $ | 803,235 | 10.00 | % | ||||||||
Tier I Capital | ||||||||||||||||||||
(to Risk Weighted Assets) | ||||||||||||||||||||
Consolidated | $ | 1,258,368 | 15.65 | % | $ | 321,628 | 4.00 | % | $ | 482,441 | 6.00 | % | ||||||||
Umpqua Bank | $ | 1,144,558 | 14.25 | % | $ | 321,279 | 4.00 | % | $ | 481,919 | 6.00 | % | ||||||||
Tier I Capital | ||||||||||||||||||||
(to Average Assets) | ||||||||||||||||||||
Consolidated | $ | 1,258,368 | 11.62 | % | $ | 435,852 | 4.00 | % | $ | 541,466 | 5.00 | % | ||||||||
Umpqua Bank | $ | 1,144,558 | 10.58 | % | $ | 435,397 | 4.00 | % | $ | 540,906 | 5.00 | % | ||||||||
As of December 31, 2012 | ||||||||||||||||||||
Total Capital | ||||||||||||||||||||
(to Risk Weighted Assets) | ||||||||||||||||||||
Consolidated | $ | 1,357,206 | 16.52 | % | $ | 657,243 | 8.00 | % | $ | 821,553 | 10.00 | % | ||||||||
Umpqua Bank | $ | 1,234,010 | 15.03 | % | $ | 656,825 | 8.00 | % | $ | 821,031 | 10.00 | % | ||||||||
Tier I Capital | ||||||||||||||||||||
(to Risk Weighted Assets) | ||||||||||||||||||||
Consolidated | $ | 1,254,514 | 15.27 | % | $ | 328,622 | 4.00 | % | $ | 492,933 | 6.00 | % | ||||||||
Umpqua Bank | $ | 1,131,373 | 13.78 | % | $ | 328,410 | 4.00 | % | $ | 492,615 | 6.00 | % | ||||||||
Tier I Capital | ||||||||||||||||||||
(to Average Assets) | ||||||||||||||||||||
Consolidated | $ | 1,254,514 | 11.44 | % | $ | 438,641 | 4.00 | % | $ | 548,302 | 5.00 | % | ||||||||
Umpqua Bank | $ | 1,131,373 | 10.32 | % | $ | 438,517 | 4.00 | % | $ | 548,146 | 5.00 | % |
Three months ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Dividend declared per common share | $ | 0.10 | $ | 0.07 | |||
Dividend payout ratio | 48 | % | 30 | % |
Period | Total number of Common Shares Purchased (1) | Average Price Paid per Common Share | Total Number of Shares Purchased as Part of Publicly Announced Plan (2) | Maximum Number of Remaining Shares that May be Purchased at Period End under the Plan | |||||||||
1/1/13 - 1/31/13 | 24,543 | $ | 12.70 | — | 12,111,456 | ||||||||
2/1/13 - 2/28/13 | 7,773 | $ | 12.86 | — | 12,111,456 | ||||||||
3/1/13 - 3/31/13 | 1,233 | $ | 13.10 | — | 12,111,456 | ||||||||
Total for quarter | 33,549 | $ | 12.75 | — |
(1) | Common shares repurchased by the Company during the quarter consist of cancellation of 32,695 restricted stock awards and no restricted stock units to pay withholding taxes. During the three months ended March 31, 2013, 854 common shares were repurchased in connection with option exercises and no shares were repurchased pursuant to the Company’s publicly announced corporate stock repurchase plan described in (2) below. |
(2) | The Company’s share repurchase plan, which was first approved by its Board of Directors and announced in August 2003, was amended on September 29, 2011 to increase the number of common shares available for repurchase under the plan to 15 million shares. The repurchase program was extended in April 2013 to run through June 2015. As of March 31, 2013, a total of 12.1 million shares remained available for repurchase. The timing and amount of future repurchases will depend upon the market price for our common stock, securities laws restricting repurchases, asset growth, earnings, and our capital plan. |
(a) | Not applicable |
(b) | Not applicable |
UMPQUA HOLDINGS CORPORATION | ||
(Registrant) | ||
Dated | May 2, 2013 | /s/ Raymond P. Davis |
President and Chief Executive Officer Raymond P. Davis | ||
Dated | May 2, 2013 | /s/ Ronald L. Farnsworth |
Ronald L. Farnsworth Executive Vice President/ Chief Financial Officer and Principal Financial Officer | ||
Dated | May 2, 2013 | /s/ Neal T. McLaughlin |
Neal T. McLaughlin Executive Vice President/Treasurer and Principal Accounting Officer |
Exhibit | |
3.1 | (a) Restated Articles of Incorporation with designation of Fixed Rate Cumulative Perpetual Preferred Stock, Series A |
and designation of Series B Common Stock Equivalent preferred stock | |
3.2 | (b) Bylaws, as amended |
4.1 | (c) Specimen Common Stock Certificate |
10.1 | (d) Form of Restricted Stock Agreement issued January 31, 2013, in varying amounts, to named executive officers |
Ron L. Farnsworth, Neal T. McLaughlin, Kelly J. Johnson, Ulderico Calero Jr., Mark Wardlow, Steven L. Philpott, | |
Raymond P. Davis, and Barbara J. Baker** | |
10.2 | (e) Amendment to Employment Agreements of executive officers Ron L. Farnsworth, Steven L. Philpott and Neal T. |
McLaughlin effective January 9, 2013** | |
31.1 | Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002 |
31.3 | Certification of Principal Accounting Officer under Section 302 of the Sarbanes-Oxley Act of 2002 |
32 | Certification of Chief Executive Officer, Chief Financial Officer and Principal Accounting Officer pursuant to |
Section 906 of the Sarbanes-Oxley Act of 2002 |
(a) | Incorporated by reference to Exhibit 3.1 to Form 10-Q filed May 7, 2010 |
(b) | Incorporated by reference to Exhibit 3.2 to Form 8-K filed April 22, 2008 |
(c) | Incorporated by reference to Exhibit 4 to the Registration Statement on Form S-8 (No. 333-77259) filed April 28, 1999 |
(d) | Incorporated by reference to Exhibit 10.1 to Form 10-Q filed May 4, 2012 |
(e) | Incorporated by reference to Exhibit 99.1 to Form 8-K filed January 14, 2013 |
1. | I have reviewed this quarterly report on Form 10-Q of Umpqua Holdings Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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; |
c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's independent registered public accounting firm and the audit committee of registrant's board of directors (or persons performing the equivalent functions): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Raymond P. Davis | |
Raymond P. Davis | |
President and Chief Executive Officer | |
Umpqua Holdings Corporation |
1. | I have reviewed this quarterly report on Form 10-Q of Umpqua Holdings Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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; |
c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's independent registered public accounting firm and the audit committee of registrant's board of directors (or persons performing the equivalent functions): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Ronald L. Farnsworth | |
Ronald L. Farnsworth | |
Executive Vice President/Chief Financial Officer and | |
Principal Financial Officer | |
Umpqua Holdings Corporation |
1. | I have reviewed this quarterly report on Form 10-Q of Umpqua Holdings Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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; |
c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's independent registered public accounting firm and the audit committee of registrant's board of directors (or persons performing the equivalent functions): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ Neal T. McLaughlin | |
Neal T. McLaughlin | |
Executive Vice President/Treasurer and | |
Principal Accounting Officer | |
Umpqua Holdings Corporation |
(1) | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the registrant. |
/s/ Raymond P. Davis | |
Raymond P. Davis | |
President and Chief Executive Officer | |
Umpqua Holdings Corporation | |
/s/ Ronald L. Farnsworth | |
Ronald L. Farnsworth | |
Executive Vice President/Chief Financial Officer and | |
Principal Financial Officer | |
Umpqua Holdings Corporation | |
/s/ Neal T. McLaughlin | |
Neal T. McLaughlin | |
Executive Vice President/Treasurer and | |
Principal Accounting Officer | |
Umpqua Holdings Corporation | |
May 2, 2013 |
Segment Information (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Financial Information By Reportable Segment | Summarized financial information concerning the Company's reportable segments and the reconciliation to the consolidated financial results is shown in the following tables: Segment Information (in thousands)
(in thousands)
(in thousands)
|
Investment Securities (Gross Realized Gains And Losses On Sales Of Available-For-Sale Securities) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Investment Holdings [Line Items] | ||
Gains | $ 7 | $ 378 |
Losses | 0 | 230 |
U.S. Treasury And Agencies [Member]
|
||
Investment Holdings [Line Items] | ||
Gains | 0 | 371 |
Losses | 0 | 0 |
Obligations Of States And Political Subdivisions [Member]
|
||
Investment Holdings [Line Items] | ||
Gains | 7 | 2 |
Losses | 0 | 0 |
Residential Mortgage-Backed Securities And Collateralized Mortgage Obligations [Member]
|
||
Investment Holdings [Line Items] | ||
Gains | 0 | 0 |
Losses | 0 | 230 |
Other Debt Securities [Member]
|
||
Investment Holdings [Line Items] | ||
Gains | 0 | 5 |
Losses | $ 0 | $ 0 |
Allowance for Non-Covered Loan Loss and Credit Quality (Non-Covered Loans Sold) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Non Covered Loans Sold [Line Items] | ||
Total | $ 17,515 | $ 4,428 |
Term & Multifamily [Member]
|
||
Non Covered Loans Sold [Line Items] | ||
Total | 2,850 | 3,652 |
Construction & Development [Member]
|
||
Non Covered Loans Sold [Line Items] | ||
Total | 3,515 | 0 |
Residential Development [Member]
|
||
Non Covered Loans Sold [Line Items] | ||
Total | 23 | 0 |
Term [Member]
|
||
Non Covered Loans Sold [Line Items] | ||
Total | 11,127 | 0 |
LOC & Other [Member]
|
||
Non Covered Loans Sold [Line Items] | ||
Total | $ 0 | $ 776 |
Junior Subordinated Debentures (Junior Subordinated Debentures) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
Dec. 31, 2012
|
Mar. 31, 2013
Estimated Fair Value [Member]
|
Dec. 31, 2012
Estimated Fair Value [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Statutory Trust II [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Statutory Trust III [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Statutory Trust IV [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Statutory Trust V [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Master Trust I [Member]
|
Mar. 31, 2013
Estimated Fair Value [Member]
Umpqua Master Trust IB [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
HB Capital Trust I [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Humboldt Bancorp Statutory Trust I [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Humboldt Bancorp Statutory Trust II [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Humboldt Bancorp Statutory Trust III [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
CIB Capital Trust [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Western Sierra Statutory Trust I [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Western Sierra Statutory Trust II [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Western Sierra Statutory Trust III [Member]
|
Mar. 31, 2013
Amortized Cost [Member]
Western Sierra Statutory Trust IV [Member]
|
|||||||||||||||||||||||||
Junior Subordinated Debentures [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||
Issue Date | October 2002 | October 2002 | December 2003 | December 2003 | August 2007 | September 2007 | March 2000 | February 2001 | December 2001 | September 2003 | November 2002 | July 2001 | December 2001 | September 2003 | September 2003 | |||||||||||||||||||||||||||||
Issued Amount | $ 230,061 | $ 134,024 | $ 20,619 | $ 30,928 | $ 10,310 | $ 10,310 | $ 41,238 | $ 20,619 | $ 96,037 | $ 5,310 | $ 5,155 | $ 10,310 | $ 27,836 | $ 10,310 | $ 6,186 | $ 10,310 | $ 10,310 | $ 10,310 | ||||||||||||||||||||||||||
AT FAIR VALUE | 85,616 | 85,081 | 85,616 | [1] | 85,081 | 14,555 | [1] | 22,045 | [1] | 6,849 | [1] | 6,831 | [1] | 22,104 | [1] | 13,232 | [1] | |||||||||||||||||||||||||||
AT AMORTIZED COST | 102,141 | 110,985 | 70,649 | 78,529 | 102,141 | [1] | 6,260 | [1] | 5,848 | [1] | 11,311 | [1] | 30,442 | [1] | 11,164 | [1] | 6,186 | [1] | 10,310 | [1] | 10,310 | [1] | 10,310 | [1] | ||||||||||||||||||||
Debt Instrument, Interest Rate, Stated Percentage | 10.875% | [2] | 10.20% | [2] | ||||||||||||||||||||||||||||||||||||||||
Carrying Value | $ 187,757 | [1] | ||||||||||||||||||||||||||||||||||||||||||
Rate | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | LIBOR | [2] | ||||||||||||||||||
Effective Rate | 5.17% | [3] | 5.25% | [3] | 4.75% | [3] | 4.72% | [3] | 3.04% | [3] | 4.72% | [3] | 8.33% | [3] | 8.32% | [3] | 3.06% | [3] | 2.53% | [3] | 3.06% | [3] | 3.88% | [3] | 3.88% | [3] | 3.20% | [3] | 3.20% | [3] | ||||||||||||||
Maturity Date | October 2032 | November 2032 | January 2034 | March 2034 | September 2037 | December 2037 | March 2030 | February 2031 | December 2031 | September 2033 | November 2032 | July 2031 | December 2031 | September 2033 | September 2033 | |||||||||||||||||||||||||||||
Redemption Date | October 2007 | November 2007 | January 2009 | March 2009 | September 2012 | December 2012 | March 2010 | February 2011 | December 2006 | September 2008 | November 2007 | July 2006 | December 2006 | September 2008 | September 2008 | |||||||||||||||||||||||||||||
Basis spread on LIBOR | 3.35% | [2] | 3.45% | [2] | 2.85% | [2] | 2.85% | [2] | 1.35% | [2] | 2.75% | [2] | 3.60% | [2] | 2.95% | [2] | 3.45% | [2] | 3.58% | [2] | 3.60% | [2] | 2.90% | [2] | 2.90% | [2] | ||||||||||||||||||
|
Non-Covered Other Real Estate Owned, Net (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Changes In Other Real Estate Owned | The following table presents the changes in non-covered other real estate owned (“OREO”) for the three months ended March 31, 2013 and 2012: (in thousands)
|
Commitments and Contingencies (Narrative) (Details) (USD $)
|
3 Months Ended | 12 Months Ended | |
---|---|---|---|
Mar. 31, 2013
loan
properties
|
Mar. 31, 2012
|
Dec. 31, 2012
|
|
Loss Contingencies [Line Items] | |||
Number of non-cancelable operating leases | 155 | ||
Rent expense | $ 4,700,000 | $ 4,300,000 | |
Rent income | 255,000 | 304,000 | |
Losses in connection with standby letters of credit | 79,000 | 0 | |
Standby letters of credit that expire within one year | 37,000,000 | ||
Standby letters of credit that expire thereafter | 18,000,000 | ||
Fair value of guarantee with standby letters of credit | 213,000 | ||
Number of loans repurchased due to deficiencies in underwriting or loan documentation | 20 | ||
Litigation settlement other company owned stock | 4,400,000,000 | ||
Concentration risk, percentage | 79.00% | 79.00% | |
Visa Inc [Member]
|
|||
Loss Contingencies [Line Items] | |||
Other company stock owned shares | 468,659 | ||
Conversion ratio from Class B shares into Class A shares | 42.06% | ||
Value of the Class A shares | $ 169.84 | ||
Unredeemed Class A equivalent shares owned | $ 33,500,000 |
Mortgage Servicing Rights (Schedule Of Information Relates To Serviced Loan Portfolio) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 12 Months Ended |
---|---|---|
Mar. 31, 2013
|
Dec. 31, 2012
|
|
Transfers and Servicing [Abstract] | ||
Balance of loans serviced for others | $ 3,624,819 | $ 3,162,080 |
MSR as a percentage of serviced loans | 0.89% | 0.87% |
Income Taxes (Details) (USD $)
|
3 Months Ended |
---|---|
Mar. 31, 2013
|
|
Income Tax Disclosure [Abstract] | |
Gross unrecognized tax benefits | $ 598,000 |
Effective income tax rate on unrecognized tax benefits that would impact effective tax rate | 0.30% |
Recognized benefit in interest | 6,000 |
Accrued interest related to unrecognized tax benefits | $ 174,000 |
Non-Covered Other Real Estate Owned, Net (Schedule Of Changes In Other Real Estate Owned) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Real Estate Owned Valuation Allowance [Roll Forward] | ||
Balance, beginning of period | $ 17,138 | $ 34,175 |
Additions to OREO | 5,689 | 7,209 |
Dispositions of OREO | (3,785) | (3,555) |
Valuation adjustments in the period | 369 | 3,523 |
Balance, end of period | $ 18,673 | $ 34,306 |
Derivatives (Narrative) (Details) (USD $)
|
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2013
contracts
|
Mar. 31, 2012
|
Dec. 31, 2012
|
|
Credit Derivatives [Line Items] | |||
Counterparty default losses on forward contracts | $ 0 | $ 0 | |
Commitments and contingent liabilities | |||
Number of interest rate derivatives held | 196 | ||
Notional amount of credit risk derivatives | 1,000,000,000 | ||
Termination value of derivatives in net liability position | 19,800,000 | ||
Minimum collateral posting agreement amount | 19,500,000 | ||
Decrease in settlement values of the Bank's derivative assets | 79,000 | ||
Gain (loss) on nonhedge derivative instruments related to credit valuation adjustments | 16,000 | 584,000 | |
Interest Rate Forward Sales Commitments [Member]
|
|||
Credit Derivatives [Line Items] | |||
Commitments and contingent liabilities | 263,566,000 | ||
Commitments To Originate Loans Held For Sale [Member]
|
|||
Credit Derivatives [Line Items] | |||
Commitments and contingent liabilities | $ 205,158,000 |
Junior Subordinated Debentures (Narrative) (Details) (USD $)
|
3 Months Ended | |||
---|---|---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
Dec. 31, 2012
|
Dec. 31, 2009
Dodd-Frank Act [Member]
|
|
Junior Subordinated Debentures [Line Items] | ||||
Common stock issued by Trusts | $ 7,100,000 | $ 7,200,000 | ||
Term of LIBOR variable base rate | 3 months | |||
Loss on junior subordinated debentures carried at fair value | (542,000) | (548,000) | ||
Total assets | $ 11,491,410,000 | $ 11,795,443,000 | $ 15,000,000,000 | |
Phase out period of trust preferred securities from Tier 1 to Tier 2 capital | 10 years | |||
Restricted core capital percentage | 17.50% |
Mortgage Servicing Rights (Narrative) (Details) (USD $)
In Millions, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Transfers and Servicing [Abstract] | ||
Contractually specified servicing fees, late fees and ancillary fees earned | $ 2.2 | $ 1.4 |
Fair Value Measurement
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurement | Fair Value Measurement The following table presents estimated fair values of the Company’s financial instruments as of March 31, 2013 and December 31, 2012, whether or not recognized or recorded at fair value in the Condensed Consolidated Balance Sheets: (in thousands)
Fair Value of Assets and Liabilities Not Measured at Fair Value The following table presents information about the level in the fair value hierarchy for the Company’s assets and liabilities that are not measured at fair value as of March 31, 2013 and December 31, 2012: (in thousands)
(in thousands)
Fair Value of Assets and Liabilities Measured on a Recurring Basis The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis as of March 31, 2013 and December 31, 2012: (in thousands)
(in thousands)
The following methods were used to estimate the fair value of each class of financial instrument above: Cash and Cash Equivalents—For short-term instruments, including cash and due from banks, and interest bearing deposits with banks, the carrying amount is a reasonable estimate of fair value. Securities— Fair values for investment securities are based on quoted market prices when available or through the use of alternative approaches, such as matrix or model pricing, or broker indicative bids, when market quotes are not readily accessible or available. Loans Held for Sale— Fair value is determined based on quoted secondary market prices for similar loans, including the implicit fair value of embedded servicing rights. Non-covered Loans and Leases - Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type, including commercial, real estate and consumer loans. Each loan category is further segregated by fixed and variable rate. For variable rate loans, carrying value approximates fair value. The fair value of fixed rate loans is calculated by discounting contractual cash flows at rates which similar loans are currently being made. These amounts are discounted further by embedded probable losses expected to be realized in the portfolio. Covered Loans and Leases – Covered loans are initially measured at their estimated fair value on their date of acquisition as described in Note 6. Subsequent to acquisition, the fair value of covered loans is measured using the same methodology as that of non-covered loans. Restricted Equity Securities – The carrying value of restricted equity securities approximates fair value as the shares can only be redeemed by the issuing institution at par. Mortgage Servicing Rights - The fair value of mortgage servicing rights is estimated using a discounted cash flow model. Assumptions used include market discount rates, anticipated prepayment speeds, delinquency and foreclosure rates, and ancillary fee income. This model is periodically validated by an independent external model validation group. The model assumptions and the MSR fair value estimates are also compared to observable trades of similar portfolios as well as to MSR broker valuations and industry surveys, as available. Management believes the significant inputs utilized are indicative of those that would be used by market participants. Bank Owned Life Insurance Assets – Fair values of insurance policies owned are based on the insurance contract’s cash surrender value. FDIC Indemnification Asset - The FDIC indemnification asset is calculated as the expected future cash flows under the loss-share agreement discounted by a rate reflective of the creditworthiness of the FDIC as would be required from the market. Visa Class B Common Stock - The fair value of Visa Class B common stock is estimated by applying a 5% discount to the value of the unredeemed Class A equivalent shares. The discount primarily represents the risk related to the further potential reduction of the conversion ratio between Class B and Class A shares and a liquidity risk premium. Deposits—The fair value of deposits with no stated maturity, such as non-interest bearing deposits, savings and interest checking accounts, and money market accounts, is equal to the amount payable on demand. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. Securities Sold under Agreements to Repurchase and Federal Funds Purchased - For short-term instruments, including securities sold under agreements to repurchase and federal funds purchased, the carrying amount is a reasonable estimate of fair value. Term Debt—The fair value of medium term notes is calculated based on the discounted value of the contractual cash flows using current rates at which such borrowings can currently be obtained. Junior Subordinated Debentures - The fair value of junior subordinated debentures is estimated using an income approach valuation technique. The ending carrying (fair) value of the junior subordinated debentures measured at fair value represents the estimated amount that would be paid to transfer these liabilities in an orderly transaction amongst market participants. Due to credit concerns in the capital markets and inactivity in the trust preferred markets that have limited the observability of market spreads, we have classified this as a Level 3 fair value measure. For further discussion of the valuation technique and inputs, see Note 9. Derivative Instruments - The fair value of the interest rate lock commitments and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. The pull-through rate assumptions are considered Level 3 valuation inputs and are significant to the interest rate lock commitment valuation; as such, the interest rate lock commitment derivatives are classified as Level 3. The fair value of the interest rate swaps is determined using a discounted cash flow technique incorporating credit valuation adjustments to reflect nonperformance risk in the measurement of fair value. Although the Bank has determined that the majority of the inputs used to value its interest rate swap derivatives fall within Level 2 of the fair value hierarchy, the CVA associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of March 31, 2013, the Bank has assessed the significance of the impact of the CVA on the overall valuation of its interest rate swap positions and has determined that the CVA are not significant to the overall valuation of its interest rate swap derivatives. As a result, the Bank has classified its interest rate swap derivative valuations in Level 2 of the fair value hierarchy. Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3) The following table provides a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a recurring basis at March 31, 2013: (in thousands)
Generally, any significant increases in the constant prepayment rate and discount rate utilized in the fair value measurement of the mortgage servicing rights will result in negative fair value adjustments (and a decrease in the fair value measurement). Conversely, a decrease in the constant prepayment rate and discount rate will result in a positive fair value adjustment (and increase in the fair value measurement). An increase in the pull-through rate utilized in the fair value measurement of the interest rate lock commitment derivative will result in positive fair value adjustments (and an increase in the fair value measurement.) Conversely, a decrease in the pull-through rate will result in a negative fair value adjustment (and a decrease in the fair value measurement.) Management believes that the credit risk adjusted spread utilized in the fair value measurement of the junior subordinated debentures carried at fair value is indicative of the nonperformance risk premium a willing market participant would require under current market conditions, that is, the inactive market. Management attributes the change in fair value of the junior subordinated debentures during the period to market changes in the nonperformance expectations and pricing of this type of debt, and not as a result of changes to our entity-specific credit risk. The widening of the credit risk adjusted spread above the Company’s contractual spreads has primarily contributed to the positive fair value adjustments. Future contractions in the credit risk adjusted spread relative to the spread currently utilized to measure the Company’s junior subordinated debentures at fair value as of March 31, 2013, or the passage of time, will result in negative fair value adjustments. Generally, an increase in the credit risk adjusted spread and/or a decrease in the three month LIBOR swap curve will result in positive fair value adjustments (and decrease the fair value measurement). Conversely, a decrease in the credit risk adjusted spread and/or an increase in the three month LIBOR swap curve will result in negative fair value adjustments (and increase the fair value measurement). The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the three months ended March 31, 2013 and 2012. (in thousands)
Losses on mortgage servicing rights carried at fair value are recorded in mortgage banking revenue within other non-interest income. Gains (losses) on interest rate lock commitments carried at fair value are recorded in mortgage banking revenue within other non-interest income. Gains (losses) on junior subordinated debentures carried at fair value are recorded within other non-interest income. The contractual interest expense on the junior subordinated debentures is recorded on an accrual basis as interest on junior subordinated debentures within interest expense. Settlements related to the junior subordinated debentures represent the payment of accrued interest that is embedded in the fair value of these liabilities. Additionally, from time to time, certain assets are measured at fair value on a nonrecurring basis. These adjustments to fair value generally result from the application of lower-of-cost-or-market accounting or write-downs of individual assets due to impairment. Fair Value of Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis The following table presents information about the Company’s assets and liabilities measured at fair value on a nonrecurring basis for which a nonrecurring change in fair value has been recorded during the reporting period. The amounts disclosed below represent the fair values at the time the nonrecurring fair value measurements were made, and not necessarily the fair value as of the dates reported upon. (in thousands)
The following table presents the losses resulting from nonrecurring fair value adjustments for the three months ended March 31, 2013 and 2012: (in thousands)
The investment securities held to maturity above relate to non-agency collateralized mortgage obligations where OTTI has been identified and the investments have been adjusted to fair value. The fair value of these investments securities were obtained from third-party pricing services using matrix or model pricing methodologies and were corroborated by broker indicative bids. While we do not expect to recover the entire amortized cost basis of these securities, as we do not intend to sell these securities and it is not likely that we will be required to sell these securities before maturity, only the credit loss component of the impairment is recognized in earnings. The credit loss on a security is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected. The remaining impairment loss related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, is recognized as a charge to a separate component of OCI. We estimate the cash flows of the underlying collateral within each security considering credit, interest and prepayment risk models that incorporate management’s estimate of projected key assumptions including prepayment rates, collateral default rates and loss severity. Assumptions utilized vary from security to security, and are influenced by factors such as loan interest rates, geographic location, borrower characteristics and vintage, and historical experience. We then use a third party to obtain information about the structure of each security, including subordination and other credit enhancements, in order to determine how the underlying collateral cash flows will be distributed to each security issued in the structure. These cash flows are then discounted at the interest rate used to recognize interest income on each security. The non-covered loans and leases amount above represents impaired, collateral dependent loans that have been adjusted to fair value. When we identify a collateral dependent loan as impaired, we measure the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals. If we determine that the value of the impaired loan is less than the recorded investment in the loan, we recognize this impairment and adjust the carrying value of the loan to fair value through the allowance for loan and lease losses. The loss represents charge-offs or impairments on collateral dependent loans for fair value adjustments based on the fair value of collateral. The carrying value of loans fully charged-off is zero. The non-covered and covered other real estate owned amount above represents impaired real estate that has been adjusted to fair value. Non-covered other real estate owned represents real estate which the Bank has taken control of in partial or full satisfaction of loans. At the time of foreclosure, other real estate owned is recorded at the lower of the carrying amount of the loan or fair value less costs to sell, which becomes the property's new basis. Any write-downs based on the asset's fair value at the date of acquisition are charged to the allowance for loan and lease losses. After foreclosure, management periodically performs valuations such that the real estate is carried at the lower of its new cost basis or fair value, net of estimated costs to sell. Fair value adjustments on other real estate owned are recognized within net loss on real estate owned. The loss represents impairments on non-covered other real estate owned for fair value adjustments based on the fair value of the real estate. Fair Value Option The following table presents the difference between the aggregate fair value and the aggregate unpaid principal balance of loans held for sale accounted for under the fair value option as of March 31, 2013 and December 31, 2012: (in thousands)
Loans held for sale accounted for under the fair value option are measured initially at fair value with subsequent changes in fair value recognized in earnings. Gains and losses from such changes in fair value are reported as a component of mortgage banking revenue, net in the Consolidated Statements of Income. For the three months ended March 31, 2013 and March 31, 2012, the Company recorded a net decrease of $10.8 million and a net increase of $242,000, respectively, representing the change in fair value reflected in earnings. There were no nonaccrual mortgage loans held for sale or mortgage loans held for sale 90 days or more past due and still accruing interest as of March 31, 2013 and December 31, 2012, respectively. |
Non-Covered Loans and Leases (Narrative) (Details) (USD $)
|
Mar. 31, 2013
|
Mar. 31, 2012
|
---|---|---|
Receivables [Abstract] | ||
Total loans pledged to secure borrowings | $ 5,500,000,000 | |
Non-covered loans acquired with deteriorated credit quality | $ 24,500,000 | $ 19,300,000 |
Business Combinations (Schedule of Net Assets (Liabilities) Received and Estimated Fair Value Adjustments) (Details) (USD $)
In Thousands, unless otherwise specified |
Mar. 31, 2013
|
Dec. 31, 2012
|
Mar. 31, 2013
Circle Bancorp [Member]
|
Nov. 14, 2012
Circle Bancorp [Member]
|
Nov. 14, 2012
Fair Value Adjustments [Member]
Circle Bancorp [Member]
|
---|---|---|---|---|---|
Business Acquisition [Line Items] | |||||
Cost basis net assets | $ 17,127 | ||||
Cash payment paid | (24,900) | (24,860) | |||
Non-covered loans and leases, net | 6,578,494 | 6,595,689 | (2,622) | ||
Other intangible assets | 830 | ||||
Non-covered other real estate owned | (487) | ||||
Deposits | 9,071,655 | 9,379,275 | (904) | ||
Term debt | (2,404) | ||||
Other | 224,248 | 236,061 | 775 | ||
Goodwill | $ (12,500) | $ (12,545) |
Mortgage Servicing Rights (Sensitivity Analysis of Current Fair Value to Changes in Discount and Prepayment Speed Assumptions) (Details) (USD $)
|
Mar. 31, 2013
|
Dec. 31, 2012
|
---|---|---|
Transfers and Servicing [Abstract] | ||
Effect on fair value of a 10% adverse change | $ (1,733) | $ (1,445) |
Effect on fair value of a 20% adverse change | (3,295) | (2,754) |
Effect on fair value of a 100 basis point adverse change | (1,008) | (889) |
Effect on fair value of a 200 basis point adverse change | $ (1,957) | $ (1,720) |
Shareholders' Equity (Tables)
|
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Stock Option Activity | The following table summarizes information about stock option activity for the three months ended March 31, 2013: (in thousands, except per share data)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary Of Nonvested Restricted Share Activity | The following table summarizes information about nonvested restricted share activity for the three months ended March 31, 2013: (in thousands, except per share data)
|
Allowance for Non-Covered Loan Loss and Credit Quality (Narrative) (Details) (USD $)
|
3 Months Ended | 12 Months Ended | |
---|---|---|---|
Mar. 31, 2013
|
Dec. 31, 2012
|
Mar. 31, 2012
|
|
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Unallocated allowance, maximum percentage | 5.00% | ||
Secured loan portfolio, percentage | 79.00% | 79.00% | |
Deferred loan fees | $ 11,636,000 | $ 12,523,000 | $ 11,400,000 |
External appraisal considered stale requiring a new appraisal, years | 1 year | ||
Loans past due as to maturity, days | 90 days | ||
Financing Receivable Modifications Recorded Investments | 99,710,000 | 101,778,000 | |
Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
External appraisal, months | 6 months | ||
Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
External appraisal, months | 9 months | ||
Restructured Loans [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Financing Receivable Modifications Recorded Investments | 74,100,000 | 70,600,000 | |
Percentage of loan collateral balance | 100.00% | ||
Available commitments for troubled debt restructurings outstanding | $ 0 | $ 0 | |
Non-Homogeneous [Member] | Minimal Risk [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 1 | ||
Non-Homogeneous [Member] | Low Risk [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 2 | ||
Non-Homogeneous [Member] | Modest Risk [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 3 | ||
Non-Homogeneous [Member] | Average Risk [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 4 | ||
Non-Homogeneous [Member] | Acceptable Risk [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 5 | ||
Non-Homogeneous [Member] | Pass/Watch [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 6 | ||
Non-Homogeneous [Member] | Special Mention [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 7 | ||
Non-Homogeneous [Member] | Substandard [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 8 | ||
Non-Homogeneous [Member] | Doubtful [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 9 | ||
Non-Homogeneous [Member] | Loss [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 10 | ||
Homogeneous [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Duration of time account is past due before risk rating is applied | 30 days | ||
Homogeneous [Member] | Special Mention [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 7 | ||
Homogeneous [Member] | Special Mention [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 30 days | ||
Homogeneous [Member] | Special Mention [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 59 days | ||
Homogeneous [Member] | Substandard [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 8 | ||
Homogeneous [Member] | Substandard [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 60 days | ||
Homogeneous [Member] | Substandard [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 119 days | ||
Homogeneous [Member] | Doubtful [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 9 | ||
Homogeneous [Member] | Doubtful [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 120 days | ||
Homogeneous [Member] | Doubtful [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 149 days | ||
Homogeneous [Member] | Loss [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 10 | ||
Homogeneous [Member] | Loss [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 150 days | ||
Homogeneous Retail [Member] | Special Mention [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 7 | ||
Homogeneous Retail [Member] | Special Mention [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 30 days | ||
Homogeneous Retail [Member] | Special Mention [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 89 days | ||
Homogeneous Retail [Member] | Substandard [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 8 | ||
Homogeneous Retail [Member] | Substandard [Member] | Open-End Loan [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 90 days | ||
Homogeneous Retail [Member] | Substandard [Member] | Open-End Loan [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 180 days | ||
Homogeneous Retail [Member] | Substandard [Member] | Closed-End Loan [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 90 days | ||
Homogeneous Retail [Member] | Substandard [Member] | Closed-End Loan [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 120 days | ||
Homogeneous Retail [Member] | Loss [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Internal risk rating code | 10 | ||
Homogeneous Retail [Member] | Loss [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 120 days | ||
Homogeneous Retail [Member] | Loss [Member] | Maximum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 180 days | ||
Homogeneous Retail [Member] | Loss [Member] | Open-End Loan [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 180 days | ||
Homogeneous Retail [Member] | Loss [Member] | Closed-End Loan [Member] | Minimum [Member]
|
|||
Financing Receivable, Allowance for Credit Losses [Line Items] | |||
Days past due on account for qualifying credit quality indicator | 120 days |
Covered Assets and Indemnification Asset (Allowance And Recorded Investment By Covered Loan Portfolio) (Details) (USD $)
In Thousands, unless otherwise specified |
Mar. 31, 2013
|
Dec. 31, 2012
|
Mar. 31, 2012
|
Dec. 31, 2011
|
||||||
---|---|---|---|---|---|---|---|---|---|---|
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Financing Receivable, Allowance for Credit Losses, Acquired with Deteriorated Credit Quality | $ 17,399 | [1] | $ 11,463 | [1] | ||||||
Collectively evaluated for impairment | 822 | [2] | 1,172 | [2] | ||||||
Total | 18,221 | 18,275 | 12,635 | 14,320 | ||||||
Covered loans and leases, Loans acquired with deteriorated credit quality | 444,728 | [1] | 578,346 | [1] | ||||||
Financing Receivable Covered Collectively Evaluated For Impairment | 23,353 | [2] | 27,468 | [2] | ||||||
Total | 468,081 | 495,353 | 605,814 | |||||||
Commercial Real Estate [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Financing Receivable, Allowance for Credit Losses, Acquired with Deteriorated Credit Quality | 11,985 | [1] | 7,765 | [1] | ||||||
Collectively evaluated for impairment | 389 | [2] | 533 | [2] | ||||||
Total | 12,374 | 12,129 | 8,298 | 8,939 | ||||||
Covered loans and leases, Loans acquired with deteriorated credit quality | 375,531 | [1] | 485,058 | [1] | ||||||
Financing Receivable Covered Collectively Evaluated For Impairment | 2,940 | [2] | 2,801 | [2] | ||||||
Total | 378,471 | 487,859 | ||||||||
Term & Multifamily [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 358,677 | 378,009 | ||||||||
Construction & Development [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 10,409 | 11,711 | ||||||||
Residential Development [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 9,385 | 9,794 | ||||||||
Commercial [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Financing Receivable, Allowance for Credit Losses, Acquired with Deteriorated Credit Quality | 4,529 | [1] | 2,717 | [1] | ||||||
Collectively evaluated for impairment | 338 | [2] | 558 | [2] | ||||||
Total | 4,867 | 4,980 | 3,275 | 3,964 | ||||||
Covered loans and leases, Loans acquired with deteriorated credit quality | 23,080 | [1] | 34,311 | [1] | ||||||
Financing Receivable Covered Collectively Evaluated For Impairment | 12,942 | [2] | 17,480 | [2] | ||||||
Total | 36,022 | 51,791 | ||||||||
Term [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 21,340 | 23,524 | ||||||||
LOC & Other [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 14,682 | 14,997 | ||||||||
Residential [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Financing Receivable, Allowance for Credit Losses, Acquired with Deteriorated Credit Quality | 636 | [1] | 700 | [1] | ||||||
Collectively evaluated for impairment | 49 | [2] | 40 | [2] | ||||||
Total | 685 | 804 | 740 | 991 | ||||||
Covered loans and leases, Loans acquired with deteriorated credit quality | 43,338 | [1] | 54,305 | [1] | ||||||
Financing Receivable Covered Collectively Evaluated For Impairment | 4,966 | [2] | 4,647 | [2] | ||||||
Total | 48,304 | 58,952 | ||||||||
Mortgage [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 25,946 | 27,825 | ||||||||
Home Equity Loans & Lines [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Total | 22,358 | 23,442 | ||||||||
Consumer & Other [Member]
|
||||||||||
Financing Receivable, Allowance for Credit Losses [Line Items] | ||||||||||
Financing Receivable, Allowance for Credit Losses, Acquired with Deteriorated Credit Quality | 249 | [1] | 281 | [1] | ||||||
Collectively evaluated for impairment | 46 | [2] | 41 | [2] | ||||||
Total | 295 | 362 | 322 | 426 | ||||||
Covered loans and leases, Loans acquired with deteriorated credit quality | 2,779 | [1] | 4,672 | [1] | ||||||
Financing Receivable Covered Collectively Evaluated For Impairment | 2,505 | [2] | 2,540 | [2] | ||||||
Total | $ 5,284 | $ 6,051 | $ 7,212 | |||||||
|
Allowance for Non-Covered Loan Loss and Credit Quality (Schedule Of Newly Restructured Loans) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | $ 5,032 | $ 803 |
Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 4,291 | 0 |
Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 741 | 803 |
Term & Multifamily [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 4,291 | 803 |
Term & Multifamily [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term & Multifamily [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term & Multifamily [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 4,291 | 0 |
Term & Multifamily [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term & Multifamily [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 803 |
Construction & Development [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Construction & Development [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Construction & Development [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Construction & Development [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Construction & Development [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Construction & Development [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Residential Development [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Term [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
LOC & Other [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 452 | 0 |
LOC & Other [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
LOC & Other [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
LOC & Other [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
LOC & Other [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
LOC & Other [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 452 | 0 |
Mortgage [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 289 | 0 |
Mortgage [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Mortgage [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Mortgage [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Mortgage [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Mortgage [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 289 | 0 |
Home Equity Loans & Lines [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Home Equity Loans & Lines [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Home Equity Loans & Lines [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Home Equity Loans & Lines [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Home Equity Loans & Lines [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Home Equity Loans & Lines [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member] | Rate Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member] | Term Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member] | Interest Only Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member] | Payment Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | 0 | 0 |
Consumer & Other [Member] | Combination Modifications [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications During The Period | $ 0 | $ 0 |
Investment Securities (Schedule Of Maturities Of Investment Securities) (Details) (USD $)
In Thousands, unless otherwise specified |
Mar. 31, 2013
|
---|---|
Investment Holdings [Line Items] | |
Available-for-sale Securities, Three months or less, Amortized Cost | $ 73,106 |
Available-for-sale Securities, Over three months through twelve months, Amortized Cost | 348,163 |
Available-for-sale Securities, After one year through five years, Amortized Cost | 1,442,344 |
Available-for-sale Securities, After five years through ten years, Amortized Cost | 400,317 |
Available-for-sale Securities, After ten years, Amortized Cost | 94,397 |
Available-for-sale Securities, Amortized Cost | 2,360,286 |
Available-for-sale Securities, Three months or less, Fair Value | 73,295 |
Available-for-sale Securities, Over three months through twelve months, Fair Value | 351,017 |
Available-for-sale Securities, After one year through five years, Fair Value | 1,467,309 |
Available-for-sale Securities, After five years through ten years, Fair Value | 406,476 |
Available-for-sale Securities, After ten years, Fair Value | 96,449 |
Available-for-sale Securities, Fair Value | 2,396,617 |
Held-to-maturity Securities, Three months or less, Amortized Cost | 350 |
Held-to-maturity Securities, Over three months through twelve months, Amortized Cost | 0 |
Held-to-maturity Securities, After one year through five years, Amortized Cost | 940 |
Held-to-maturity Securities, After five years through ten years, Amortized Cost | 401 |
Held-to-maturity Securities, After ten years, Amortized Cost | 2,498 |
Held-to-maturity Securities, Amortized Cost | 4,189 |
Held-to-maturity Securities, Three months or less, Fair Value | 351 |
Held-to-maturity Securities, Over three months through twelve months, Fair Value | 0 |
Held-to-maturity Securities, After one year through five years, Fair Value | 1,117 |
Held-to-maturity Securities, After five years through ten years, Fair Value | 393 |
Held-to-maturity Securities, After ten years, Fair Value | 2,500 |
Held-to-maturity Securities, Fair Value | 4,361 |
Other Investments Securities [Member]
|
|
Investment Holdings [Line Items] | |
Available-for-sale Securities, Amortized Cost | 1,959 |
Available-for-sale Securities, Fair Value | 2,071 |
Held-to-maturity Securities, Amortized Cost | 0 |
Held-to-maturity Securities, Fair Value | $ 0 |
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net income | $ 23,361 | $ 25,503 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Amortization of investment premiums, net | 11,042 | 10,744 |
Gain on sale of investment securities, net | (7) | (148) |
Gain on sale of non-covered other real estate owned | (499) | (336) |
Gain on sale of covered other real estate owned | (270) | (452) |
Valuation adjustment on non-covered other real estate owned | 369 | 3,523 |
Valuation adjustment on covered other real estate owned | 554 | 2,906 |
Provision for non-covered loan and lease losses | 6,988 | 3,167 |
Provision for covered loan and lease losses | 232 | (31) |
Proceeds from bank owned life insurance | 1,173 | 0 |
Change in FDIC indemnification asset | 5,073 | 1,845 |
Depreciation, amortization and accretion | 4,497 | 4,020 |
Increase in mortgage servicing rights | (6,403) | (2,948) |
Change in mortgage servicing rights carried at fair value | 1,734 | 922 |
Change in junior subordinated debentures carried at fair value | 535 | 548 |
Stock-based compensation | 1,185 | 916 |
Net (increase) decrease in trading account assets | 564 | (847) |
Gain on sale of loans | (28,484) | (2,445) |
Change in loans held for sale carried at fair value | 10,798 | (242) |
Origination of loans held for sale | (471,175) | (352,522) |
Proceeds from sales of loans held for sale | 675,150 | 326,783 |
Excess tax benefits from the exercise of stock options | (27) | (46) |
Change in other assets and liabilities: | ||
Net decrease in other assets | 12,357 | 15,493 |
Net increase in other liabilities | (14,007) | (5,554) |
Net cash provided by operating activities | 234,740 | 30,799 |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchases of investment securities available for sale | (51,191) | (266,541) |
Proceeds from investment securities available for sale | 264,313 | 331,374 |
Proceeds from investment securities held to maturity | 402 | 170 |
Redemption of restricted equity securities | 660 | 128 |
Net non-covered loan and lease originations | (3,363) | (68,883) |
Net covered loan and lease paydowns | 17,346 | 23,956 |
Proceeds from sales of non-covered loans | 17,515 | 4,428 |
Proceeds from disposals of furniture and equipment | 112 | 653 |
Purchases of premises and equipment | (5,166) | (5,863) |
Net proceeds from FDIC indemnification asset | 1,710 | 12,649 |
Proceeds from sales of non-covered other real estate owned | 4,284 | 3,892 |
Proceeds from sales of covered other real estate owned | 3,935 | 5,033 |
Net cash used by investing activities | 250,557 | 40,996 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Net decrease in deposit liabilities | (307,500) | (121,444) |
Net increase in securities sold under agreements to repurchase | 5,735 | 2,040 |
Repayment of junior subordinated debentures | (8,764) | 0 |
Dividends paid on common stock | 0 | (7,890) |
Excess tax benefits from stock based compensation | 27 | 46 |
Proceeds from stock options exercised | 34 | 21 |
Retirement of common stock | (428) | (5,013) |
Net cash used by financing activities | (310,896) | (132,240) |
Net increase (decrease) in cash and cash equivalents | 174,401 | (60,445) |
Cash and cash equivalents, beginning of period | 543,787 | 598,766 |
Cash and cash equivalents, end of period | 718,188 | 538,321 |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||
Interest | 11,181 | 14,392 |
Income taxes | 1,100 | 0 |
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: | ||
Change in unrealized gains on investment securities available for sale, net of taxes | (2,659) | 1,124 |
Change in unrealized losses on investment securities held to maturity related to factors other than credit, net of taxes | 17 | 41 |
Cash dividend declared on common stock and payable after period-end | 11,288 | 7,887 |
Transfer of non-covered loans to non-covered other real estate owned | 5,689 | 7,209 |
Transfer of covered loans to covered other real estate owned | 1,741 | 784 |
Transfer of covered loans to non-covered loans | 7,899 | 4,563 |
Transfer from FDIC indemnification asset to due from FDIC and other | $ 1,679 | $ 10,827 |
Allowance for Non-Covered Loan Loss and Credit Quality (Schedule Of Troubled Debt Restructurings Modified With Payment Default) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | $ 0 | $ 243 |
Term & Multifamily [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 217 |
Construction & Development [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 0 |
Residential Development [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 0 |
Term [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 0 |
LOC & Other [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 26 |
Mortgage [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 0 |
Home Equity Loans & Lines [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | 0 | 0 |
Consumer & Other [Member]
|
||
Financing Receivable, Modifications [Line Items] | ||
Financing Receivable Modifications Subsequent Default During The Period | $ 0 | $ 0 |