XML 38 R73.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 12 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2013
Pro Forma [Member]
Dec. 31, 2012
Pro Forma [Member]
Dec. 31, 2013
Acquisition-related Costs [Member]
Dec. 31, 2012
Acquisition-related Costs [Member]
Dec. 31, 2013
UmpquaFinPacAcquisition [Member]
Dec. 31, 2012
UmpquaFinPacAcquisition [Member]
Dec. 31, 2013
Financial Pacific Holding Corp [Member]
Dec. 31, 2013
Financial Pacific Holding Corp [Member]
Dec. 31, 2012
Financial Pacific Holding Corp [Member]
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                                        
Net interest income $ 110,074 $ 106,809 $ 93,893 $ 94,189 $ 101,829 $ 102,040 $ 101,012 $ 102,355 $ 404,965 $ 407,236 $ 428,452 $ 423,600 $ 452,713 $ (6,891) [1] $ (5,332) [1] $ 404,965 $ 407,236   $ 25,526 [2] $ 50,809 [3]
Provision for non-covered loan and lease losses 3,840 3,008 2,993 6,988 4,913 7,078 6,638 3,167 16,829 21,796 46,220 20,101 29,087 0 [4] 0 [4] 16,829 21,796   3,272 [2] 7,291 [3]
(RECAPTURE OF) PROVISION FOR COVERED LOAN LOSSES (1,369) (1,904) (3,072) 232 3,103 2,927 1,406 (31) (6,113) 7,405 16,141 (6,113) 7,405 0 0 (6,113) 7,405   0 [2] 0 [3]
Non-interest income 26,785 26,144 34,497 34,015 46,987 33,679 28,926 27,237 121,441 136,829 84,118 122,753 140,961 0 0 121,441 136,829   1,312 [2] 4,132 [3]
Non-interest expense 95,364 95,604 87,931 85,762 98,046 86,974 86,936 87,696 364,661 359,652 338,971 373,181 374,517 (76) [5] (1,236) [6] 364,661 359,652 8,800 8,596 [2] 16,101
Income before income taxes 39,024 36,245 40,538 35,222 42,754 38,740 34,958 38,760 151,029 155,212 111,238 159,184 182,665 (6,815) (4,096) 151,029 155,212   14,970 [2] 31,549
Provision for income taxes 13,754 12,768 14,285 11,861 14,796 13,587 11,681 13,257 52,668 53,321 36,742 55,668 64,079 (2,835) [7] (1,434) [7] 52,668 53,321   5,835 [2] 12,192 [3]
Net income 25,270 23,477 26,253 23,361 27,958 25,153 23,277 25,503 98,361 101,891 74,496 103,516 118,586 (3,980) (2,662) 98,361 101,891 9,500 9,135 [2] 19,357 [3]
Dividends and undistributed earnings allocated to participating securities 212 196 197 183 183 170 162 167 788 [8] 682 [8] 356 [8] 829 794 41 112 788 682   0 [2] 0 [3]
Net earnings available to common shareholders 25,058 23,281 26,056 23,178 27,775 24,983 23,115 25,336 97,573 101,209 74,140 102,687 117,792 (4,021) (2,774) 97,573 101,209   9,135 [2] 19,357 [3]
Earnings per share:                                        
Basic earnings per common share $ 0.22 $ 0.21 $ 0.23 $ 0.21 $ 0.25 $ 0.22 $ 0.21 $ 0.23 $ 0.87 $ 0.90 $ 0.65 $ 0.92 $ 1.05     $ 0.87 $ 0.90      
Diluted earnings per common share $ 0.22 $ 0.21 $ 0.23 $ 0.21 $ 0.25 $ 0.22 $ 0.21 $ 0.23 $ 0.87 $ 0.90 $ 0.65 $ 0.92 $ 1.05     $ 0.87 $ 0.90      
Average shares outstanding:                                        
Basic (in shares)                 111,938 111,935 114,220 111,938 111,935     111,938 111,935      
Diluted (in shares)                 112,176 112,151 114,409 112,176 112,151     112,176 112,151      
Merger related expenses                 $ 8,836 $ 2,338 $ 360               $ 1,600  
Statutory Federal income tax rate                 35.00% 35.00% 35.00%     35.00% 35.00%          
[1] Adjustment of interest income from leases due to the estimated loss of income from the write-off of FinPac's loan mark (related to a prior acquisition) and the amortization of the new interest rate mark and the accretion of the acquisition accounting adjustment relating to the credit mark. The amortization period will be the contractual lives of the leases, which is approximately four years, and will be amortized into income using the effective yield method.
[2] FinPac amounts represent results from January 1, 2013 to June 30, 2013.
[3] FinPac amounts represent results from January 1, 2012 to December 31, 2012.
[4] As acquired leases are recorded at fair value, Umpqua would expect a reduction in the historical provision for loan and leases losses from FinPac; however, no adjustment to the historical amount of FinPac provision for loan and lease losses is reflected.
[5] Adjustment to reflect additional compensation expense related to restricted stock granted to FinPac management and the removal of FinPac director compensation and travel fees, and FinPac management fees of the Financial Pacific Holdings, LLC entity which was not acquired.
[6] Adjustment to reflect additional compensation expense related to restricted stock granted to FinPac management and the removal of FinPac director compensation and travel fees, FinPac management fees, and other expenses of Financial Pacific Holdings, LLC entity which was not acquired.
[7] Income tax effect of pro forma adjustments at the Company's statutory tax rate of 35%.
[8] Represents dividends paid and undistributed earnings allocated to nonvested restricted stock awards.