XML 67 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 9 Months Ended 12 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income $ 106,809 $ 102,040 $ 294,891 $ 305,407  
Provision for non-covered loan and lease losses 3,008 7,078 12,989 16,883  
(RECAPTURE OF) PROVISION FOR COVERED LOAN LOSSES (1,904) 2,927 (4,744) 4,302  
Non-interest income 26,144 33,679 94,656 89,842  
Non-interest expense 95,604 86,974 269,297 261,606  
Income before income taxes 36,245 38,740 112,005 112,458  
Provision for income taxes 12,768 13,587 38,914 38,525  
Net income 23,477 25,153 73,091 73,933 101,891
Dividends and undistributed earnings allocated to participating securities 196 [1] 170 [1] 576 [1] 499 [1]  
Net earnings available to common shareholders 23,281 24,983 72,515 73,434  
Earnings per share:          
Basic (in usd per share) $ 0.21 $ 0.22 $ 0.65 $ 0.66  
Diluted (in usd per share) $ 0.21 $ 0.22 $ 0.65 $ 0.65  
Average shares outstanding:          
Basic (in shares) 111,912 111,899 111,934 111,928  
Diluted (in shares) 112,195 112,151 112,154 112,159  
Merger related expenses 4,856 85 7,197 338  
Pro Forma [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income 105,688 115,237 318,904 344,813  
Provision for non-covered loan and lease losses 4,532 10,955 20,826 25,511  
(RECAPTURE OF) PROVISION FOR COVERED LOAN LOSSES (1,904) 2,927 (4,744) 4,302  
Non-interest income 26,144 34,428 95,968 92,593  
Non-interest expense 95,130 90,507 275,783 272,241  
Income before income taxes 34,074 45,276 123,007 135,352  
Provision for income taxes 11,900 16,056 43,039 47,257  
Net income 22,174 29,220 79,968 88,095  
Dividends and undistributed earnings allocated to participating securities 248 197 686 595  
Net earnings available to common shareholders 21,926 29,023 79,282 87,500  
Earnings per share:          
Basic (in usd per share) $ 0.20 $ 0.26 $ 0.71 $ 0.78  
Diluted (in usd per share) $ 0.20 $ 0.26 $ 0.71 $ 0.78  
Average shares outstanding:          
Basic (in shares) 111,912 111,899 111,934 111,928  
Diluted (in shares) 112,195 112,151 112,154 112,159  
Acquisition-related Costs [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income (1,121) [2] 1,167 [3] (1,513) [3] 3,509 [3]  
Provision for non-covered loan and lease losses 1,524 [4] 1,361 [4] 4,565 [4] 415 [4]  
Non-interest income 0 0 0 0  
Non-interest expense (474) [5] (303) [6] (1,802) [7] (910) [6]  
Income before income taxes (2,171) 109 (4,276) 4,004  
Provision for income taxes (868) [8] 44 [8] (1,710) [8] 1,601 [8]  
Net income (1,303) 65 (2,566) 2,403  
Dividends and undistributed earnings allocated to participating securities 52 27 110 96  
Net earnings available to common shareholders (1,355) 38 (2,676) 2,307  
Average shares outstanding:          
Income tax effect of pro forma adjustments 40.00% 40.00% 40.00% 40.00%  
UmpquaFinPacAcquisition [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income 92,311 102,040 280,393 305,407  
Provision for non-covered loan and lease losses 1,228 7,078 11,209 16,883  
(RECAPTURE OF) PROVISION FOR COVERED LOAN LOSSES (1,904) 2,927 (4,744) 4,302  
Non-interest income 25,815 33,679 94,327 89,842  
Non-interest expense 92,108 86,974 265,801 261,606  
Income before income taxes 26,694 38,740 102,454 112,458  
Provision for income taxes 9,169 13,587 35,315 38,525  
Net income 17,525 25,153 67,139 73,933  
Dividends and undistributed earnings allocated to participating securities 196 170 576 499  
Net earnings available to common shareholders 17,329 24,983 66,563 73,434  
Earnings per share:          
Basic (in usd per share) $ 0.15 $ 0.22 $ 0.59 $ 0.66  
Diluted (in usd per share) $ 0.15 $ 0.22 $ 0.59 $ 0.65  
Average shares outstanding:          
Basic (in shares) 111,912 111,899 111,934 111,928  
Diluted (in shares) 112,195 112,151 112,154 112,159  
Financial Pacific Holding Corp [Member]
         
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]          
Net interest income 14,498 [9] 12,030 [10] 40,024 [11] 35,897 [12]  
Provision for non-covered loan and lease losses 1,780 [9] 2,516 [10] 5,052 [11] 8,213 [12]  
(RECAPTURE OF) PROVISION FOR COVERED LOAN LOSSES 0 [9] 0 [10] 0 [11] 0 [12]  
Non-interest income 329 [9] 749 [10] 1,641 [11] 2,751 [12]  
Non-interest expense 3,496 [9] 3,836 [10] 11,784 [11] 11,545 [12]  
Income before income taxes 9,551 [9] 6,427 [10] 24,829 [11] 18,890 [12]  
Provision for income taxes 3,599 [9] 2,425 [10] 9,434 [11] 7,131 [12]  
Net income 5,952 [9] 4,002 [10] 15,395 [11] 11,759 [12]  
Dividends and undistributed earnings allocated to participating securities 0 [9] 0 [10] 0 [11] 0 [12]  
Net earnings available to common shareholders 5,952 [9] 4,002 [10] 15,395 [11] 11,759 [12]  
Average shares outstanding:          
Merger related expenses $ 629   $ 1,424    
[1] Represents dividends paid and undistributed earnings allocated to nonvested restricted stock awards.
[2] Consists of change in yields due to fair value adjustments.
[3] Consists of interest expense benefit of FinPac utilizing Bank funding, and change in yields due to fair value adjustments.
[4] Consists of adjustment to FinPac provision for credit losses due to purchase accounting adjustments.
[5] Consists of merger related expenses of $629,000 at the Bank, additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[6] Consists of additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[7] Consists of merger related expenses of $1.4 million at the Bank, additional expense related to restricted stock, and FinPac amortization of intangible assets, director compensation and travel, and management fees.
[8] Income tax effect of pro forma adjustments at 40%.
[9] FinPac amounts represent results from July 1, 2013 to September 30, 2013.
[10] FinPac amounts represent results from July 1, 2012 to September 30, 2012.
[11] FinPac amounts represent results from January 1, 2013 to September 30, 2013.
[12] FinPac amounts represent results from January 1, 2012 to September 30, 2012.