XML 125 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combinations (Pro Forma Results of Operations) (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income $ 93,893 $ 101,012 $ 188,082 $ 203,367  
Provision for non-covered loan and lease losses 2,993 6,638 9,981 9,805  
(RECAPTURE OF) PROVISION FOR COVERED LOAN AND LEASE LOSSES (3,072) 1,406 (2,840) 1,375  
Non-interest income 34,497 28,926 68,512 56,163  
Non-interest expense 87,931 86,936 173,693 174,632  
Income before income taxes 40,538 34,958 75,760 73,718  
Provision for income taxes 14,285 11,681 26,146 24,938  
Net income 26,253 23,277 49,614 48,780 101,891
Dividends and undistributed earnings allocated to participating securities 197 [1] 162 [1] 380 [1] 329 [1]  
Net earnings available to common shareholders 26,056 23,115 49,234 48,451  
Earnings per share:          
Basic (in usd per share) $ 0.23 $ 0.21 $ 0.44 $ 0.43  
Diluted (in usd per share) $ 0.23 $ 0.21 $ 0.44 $ 0.43  
Average shares outstanding:          
Basic (in shares) 111,954 111,897 111,946 111,943  
Diluted (in shares) 112,145 112,078 112,133 112,120  
Merger related expenses 810 153 2,341 253  
Pro Forma [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income 105,736 111,877 211,493 224,682  
Provision for non-covered loan and lease losses 5,604 10,672 16,041 14,556  
(RECAPTURE OF) PROVISION FOR COVERED LOAN AND LEASE LOSSES (3,072) 1,406 (2,840) 1,375  
Non-interest income 35,019 30,135 69,824 58,165  
Non-interest expense 90,456 90,387 179,350 181,378  
Income before income taxes 47,767 39,547 88,766 85,538  
Provision for income taxes 16,979 13,377 31,071 29,406  
Net income 30,788 26,170 57,695 56,132  
Dividends and undistributed earnings allocated to participating securities 231 182 442 379  
Net earnings available to common shareholders 30,557 25,988 57,253 55,753  
Earnings per share:          
Basic (in usd per share) $ 0.27 $ 0.23 $ 0.51 $ 0.50  
Diluted (in usd per share) $ 0.27 $ 0.23 $ 0.51 $ 0.50  
Average shares outstanding:          
Basic (in shares) 111,954 111,897 111,946 111,943  
Diluted (in shares) 112,145 112,078 112,133 112,120  
Acquisition-related Costs [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income (100) [2] (806) [2] (464) [2] (1,790) [2]  
Provision for non-covered loan and lease losses 2,393 [3] 1,168 [3] 3,182 [3] (1,324) [3]  
Non-interest income 0 0 0 0  
Non-interest expense (910) [4] (303) [5] (1,340) [6] (607) [5]  
Income before income taxes (1,583) (1,671) (2,306) 141  
Provision for income taxes (633) [7] (668) [7] (923) [7] 56 [7]  
Net income (950) (1,003) (1,383) 85  
Dividends and undistributed earnings allocated to participating securities 34 20 62 50  
Net earnings available to common shareholders (984) (1,023) (1,445) 35  
Average shares outstanding:          
Income tax effect of pro forma adjustments 40.00% 40.00% 40.00% 40.00%  
Financial Pacific Holding Corp [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income 11,943 [8] 11,671 [9] 23,875 [10] 23,105 [11]  
Provision for non-covered loan and lease losses 218 [8] 2,866 [9] 2,878 [10] 6,075 [11]  
(RECAPTURE OF) PROVISION FOR COVERED LOAN AND LEASE LOSSES 0 [8] 0 [9] 0 [10] 0 [11]  
Non-interest income 522 [8] 1,209 [9] 1,312 [10] 2,002 [11]  
Non-interest expense 3,435 [8] 3,754 [9] 6,997 [10] 7,353 [11]  
Income before income taxes 8,812 [8] 6,260 [9] 15,312 [10] 11,679 [11]  
Provision for income taxes 3,327 [8] 2,364 [9] 5,848 [10] 4,412 [11]  
Net income 5,485 [8] 3,896 [9] 9,464 [10] 7,267 [11]  
Dividends and undistributed earnings allocated to participating securities 0 [8] 0 [9] 0 [10] 0 [11]  
Net earnings available to common shareholders 5,485 [8] 3,896 [9] 9,464 [10] 7,267 [11]  
Average shares outstanding:          
Merger related expenses $ 654   $ 796    
[1] Represents dividends paid and undistributed earnings allocated to nonvested restricted stock awards.
[2] Consists of interest expense benefit of FinPac utilizing Bank funding, and change in yields due to fair value adjustments.
[3] Consists of adjustment to FinPac provision for credit losses due to purchase accounting adjustments.
[4] Consists of merger related expenses of $0.7 million at the Bank, additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[5] Consists of additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[6] Consists of merger related expenses of $0.8 million at the Bank, additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[7] Income tax effect of pro forma adjustments at 40%.
[8] FinPac amounts represent results from April 1, 2013 to June 30, 2013. Acquisition date is July 1, 2013.
[9] FinPac amounts represent results from April 1, 2012 to June 30, 2012. Acquisition date is July 1, 2013.
[10] FinPac amounts represent results from January 1, 2013 to June 30, 2013. Acquisition date is July 1, 2013.
[11] FinPac amounts represent results from January 1, 2012 to June 30, 2012. Acquisition date is July 1, 2013.