|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Buildings and building improvements | 5 to 39 years |
Leasehold improvements | Term of lease or useful life, whichever is shorter |
Furniture, fixtures and equipment | 3 to 7 years |
Vehicles | 5 years |
Computer software | 3 to 5 years |
|
|||
April 1, 2013 | ||||
(in thousands) | ||||
Purchase price as of April 1, 2013 | $ | 540,791 | ||
Recognized amounts of identifiable assets acquired and (liabilities assumed), at fair value: | ||||
Cash and cash equivalents | $ | 110,440 | ||
Investment securities | 730,842 | |||
Federal Home Loan Bank stock | 11,824 | |||
Acquired loans | 1,407,798 | |||
Premises and equipment | 35,884 | |||
Other real estate owned | 14,708 | |||
Core deposit intangible | 15,257 | |||
Other assets | 75,820 | |||
Deposits | (1,883,407 | ) | ||
Federal Home Loan Bank advances | (128,885 | ) | ||
Junior subordinated debentures | (51,000 | ) | ||
Other liabilities | (26,888 | ) | ||
Total fair value of identifiable net assets | 312,393 | |||
Goodwill | $ | 228,398 | ||
Unaudited Pro Forma | ||||||||
Years Ended December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Total revenues (net interest income plus noninterest income) | $ | 337,712 | $ | 420,167 | ||||
Net income | $ | 76,496 | $ | 91,261 | ||||
Earnings per share - basic | $ | 1.50 | $ | 1.79 | ||||
Earnings per share - diluted | $ | 1.46 | $ | 1.74 | ||||
August 5, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 52,072 | ||
Investment securities | 16,298 | |||
Federal Reserve Bank and Federal Home Loan Bank stock | 3,977 | |||
Acquired loans | 200,041 | |||
Accrued interest receivable | 1,975 | |||
Premises and equipment | 86 | |||
FDIC receivable | 156,710 | |||
Core deposit intangible | 3,943 | |||
Other assets | 2,447 | |||
Total assets acquired | $ | 437,549 | ||
Liabilities | ||||
Deposits | $ | 401,127 | ||
Federal Home Loan Bank advances | 32,949 | |||
Accrued interest payable | 213 | |||
Deferred tax liability | 1,034 | |||
Other liabilities | 396 | |||
Total liabilities assumed | 435,719 | |||
Net assets acquired (after tax gain) | $ | 1,830 | ||
May 27, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 4,688 | ||
Interest-earning deposits with banks | 6,689 | |||
Investment securities | 5,303 | |||
Federal Home Loan Bank stock | 477 | |||
Acquired loans | 81,488 | |||
Accrued interest receivable | 476 | |||
Premises and equipment | 5,339 | |||
FDIC receivable | 4,751 | |||
Other real estate owned covered by loss sharing | 8,225 | |||
Goodwill | 4,023 | |||
Core deposit intangible | 1,337 | |||
FDIC indemnification asset | 38,531 | |||
Other assets | 3,657 | |||
Total assets acquired | $ | 164,984 | ||
Liabilities | ||||
Deposits | $ | 159,525 | ||
Federal Home Loan Bank advances | 5,003 | |||
Accrued interest payable | 421 | |||
Other liabilities | 35 | |||
Total liabilities assumed | $ | 164,984 | ||
May 20, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 1,837 | ||
Interest-earning deposits with banks and federal funds sold | 14,198 | |||
Investment securities | 871 | |||
Federal Home Loan Bank stock | 406 | |||
Acquired loans | 69,783 | |||
Accrued interest receivable | 429 | |||
Premises and equipment | 42 | |||
FDIC receivable | 6,984 | |||
Other real estate owned covered by loss sharing | 2,162 | |||
Goodwill | 1,892 | |||
Core deposit intangible | 509 | |||
FDIC indemnification asset | 30,203 | |||
Other assets | 1,813 | |||
Total assets acquired | $ | 131,129 | ||
Liabilities | ||||
Deposits | $ | 123,279 | ||
Federal Home Loan Bank advances | 7,772 | |||
Accrued interest payable | 71 | |||
Other liabilities | 7 | |||
Total liabilities assumed | $ | 131,129 | ||
|
|||
|
|||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 961,442 | $ | 10,640 | $ | (23,674 | ) | $ | 948,408 | |||||||
State and municipal securities | 357,013 | 11,450 | (3,993 | ) | 364,470 | |||||||||||
U.S. government agency and government-sponsored enterprise securities | 335,671 | 434 | (10,066 | ) | 326,039 | |||||||||||
U.S. government securities | 21,081 | — | (967 | ) | 20,114 | |||||||||||
Other securities | 5,284 | 27 | (231 | ) | 5,080 | |||||||||||
Total | $ | 1,680,491 | $ | 22,551 | $ | (38,931 | ) | $ | 1,664,111 | |||||||
December 31, 2012 | ||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 561,076 | $ | 16,719 | $ | (5,426 | ) | $ | 572,369 | |||||||
State and municipal securities | 265,070 | 20,893 | (388 | ) | 285,575 | |||||||||||
U.S. government agency and government-sponsored enterprise securities | 120,085 | 851 | (435 | ) | 120,501 | |||||||||||
U.S. government securities | 19,804 | 39 | (15 | ) | 19,828 | |||||||||||
Other securities | 3,324 | 104 | (36 | ) | 3,392 | |||||||||||
Total | $ | 969,359 | $ | 38,606 | $ | (6,300 | ) | $ | 1,001,665 | |||||||
December 31, 2013 | ||||||||
Amortized Cost | Fair Value | |||||||
(in thousands) | ||||||||
Due within one year | $ | 14,079 | $ | 14,239 | ||||
Due after one year through five years | 303,875 | 302,641 | ||||||
Due after five years through ten years | 487,643 | 480,244 | ||||||
Due after ten years | 869,610 | 861,907 | ||||||
Other securities with no stated maturity | $ | 5,284 | $ | 5,080 | ||||
Total investment securities available-for-sale | $ | 1,680,491 | $ | 1,664,111 | ||||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Washington and Oregon State to secure public deposits | $ | 277,012 | $ | 281,006 | ||||
Federal Reserve Bank to secure borrowings | 42,694 | 47,634 | ||||||
Other securities pledged | 43,081 | 46,090 | ||||||
Total securities pledged as collateral | $ | 362,787 | $ | 374,730 | ||||
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 492,921 | $ | (10,991 | ) | $ | 121,303 | $ | (12,684 | ) | $ | 614,224 | (23,675 | ) | ||||||||||
State and municipal securities | 112,400 | (3,069 | ) | 13,815 | (923 | ) | 126,215 | (3,992 | ) | |||||||||||||||
U.S. government agency and government-sponsored enterprise securities | 260,001 | (8,063 | ) | 28,447 | (2,003 | ) | 288,448 | (10,066 | ) | |||||||||||||||
U.S. government securities | 20,114 | (967 | ) | — | — | 20,114 | (967 | ) | ||||||||||||||||
Other securities | 2,257 | (58 | ) | 2,783 | (173 | ) | 5,040 | (231 | ) | |||||||||||||||
Total | $ | 887,693 | $ | (23,148 | ) | $ | 166,348 | $ | (15,783 | ) | $ | 1,054,041 | $ | (38,931 | ) | |||||||||
December 31, 2012 | ||||||||||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 167,739 | $ | (5,090 | ) | $ | 12,204 | $ | (336 | ) | $ | 179,943 | $ | (5,426 | ) | |||||||||
State and municipal securities | 20,413 | (383 | ) | 210 | (5 | ) | 20,623 | (388 | ) | |||||||||||||||
U.S. government agency and government-sponsored enterprise securities | 56,600 | (435 | ) | — | — | 56,600 | (435 | ) | ||||||||||||||||
U.S. government securities | 9,914 | (15 | ) | — | — | 9,914 | (15 | ) | ||||||||||||||||
Other securities | — | — | 964 | (36 | ) | 964 | (36 | ) | ||||||||||||||||
Total | $ | 254,666 | $ | (5,923 | ) | $ | 13,378 | $ | (377 | ) | $ | 268,044 | $ | (6,300 | ) | |||||||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Noncovered loans: | ||||||||
Commercial business | $ | 1,561,782 | $ | 1,155,158 | ||||
Real estate: | ||||||||
One-to-four family residential | 108,317 | 43,922 | ||||||
Commercial and multifamily residential | 2,080,075 | 1,061,201 | ||||||
Total real estate | 2,188,392 | 1,105,123 | ||||||
Real estate construction: | ||||||||
One-to-four family residential | 54,155 | 50,602 | ||||||
Commercial and multifamily residential | 126,390 | 65,101 | ||||||
Total real estate construction | 180,545 | 115,703 | ||||||
Consumer | 357,014 | 157,493 | ||||||
Less: Net unearned income | (68,282 | ) | (7,767 | ) | ||||
Total noncovered loans, net of unearned income | 4,219,451 | 2,525,710 | ||||||
Less: Allowance for loan and lease losses | (52,280 | ) | (52,244 | ) | ||||
Total noncovered loans, net | $ | 4,167,171 | $ | 2,473,466 | ||||
Loans held for sale | $ | 735 | $ | 2,563 | ||||
December 31, 2013 | December 31, 2012 | |||||||||||||||
Recorded Investment Nonaccrual Loans | Unpaid Principal Balance Nonaccrual Loans | Recorded Investment Nonaccrual Loans | Unpaid Principal Balance Nonaccrual Loans | |||||||||||||
Noncovered loans: | (in thousands) | |||||||||||||||
Commercial business: | ||||||||||||||||
Secured | $ | 12,433 | $ | 19,186 | $ | 9,037 | $ | 17,821 | ||||||||
Unsecured | 176 | 202 | 262 | 262 | ||||||||||||
Real estate: | ||||||||||||||||
One-to-four family residential | 2,667 | 4,678 | 2,349 | 2,672 | ||||||||||||
Commercial and multifamily residential: | ||||||||||||||||
Commercial land | 442 | 783 | 4,076 | 7,491 | ||||||||||||
Income property | 4,267 | 5,383 | 8,520 | 10,815 | ||||||||||||
Owner occupied | 6,334 | 7,486 | 6,608 | 7,741 | ||||||||||||
Real estate construction: | ||||||||||||||||
One-to-four family residential: | ||||||||||||||||
Land and acquisition | 3,246 | 6,601 | 3,084 | 6,704 | ||||||||||||
Residential construction | 459 | 1,928 | 1,816 | 2,431 | ||||||||||||
Consumer | 3,991 | 6,187 | 1,643 | 1,940 | ||||||||||||
Total | $ | 34,015 | $ | 52,434 | $ | 37,395 | $ | 57,877 | ||||||||
Current Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Total Past Due | Nonaccrual Loans | Total Loans | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,457,820 | $ | 12,713 | $ | 681 | $ | 13,394 | $ | 12,433 | $ | 1,483,647 | ||||||||||||
Unsecured | 72,255 | 156 | 17 | 173 | 176 | 72,604 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 100,591 | 1,993 | 641 | 2,634 | 2,667 | 105,892 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 142,034 | — | 358 | 358 | 442 | 142,834 | ||||||||||||||||||
Income property | 1,138,732 | 144 | 3,289 | 3,433 | 4,267 | 1,146,432 | ||||||||||||||||||
Owner occupied | 749,561 | 4,714 | — | 4,714 | 6,334 | 760,609 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 8,225 | 199 | — | 199 | 3,246 | 11,670 | ||||||||||||||||||
Residential construction | 41,533 | — | — | — | 459 | 41,992 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 86,521 | — | — | — | — | 86,521 | ||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | 38,916 | ||||||||||||||||||
Consumer | 322,685 | 835 | 823 | 1,658 | 3,991 | 328,334 | ||||||||||||||||||
Total | $ | 4,158,873 | $ | 20,754 | $ | 5,809 | $ | 26,563 | $ | 34,015 | $ | 4,219,451 | ||||||||||||
Current Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Total Past Due | Nonaccrual Loans | Total Loans | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,091,770 | $ | 4,259 | $ | 1,485 | $ | 5,744 | $ | 9,037 | $ | 1,106,551 | ||||||||||||
Unsecured | 44,817 | 252 | 12 | 264 | 262 | 45,343 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 41,508 | 193 | 142 | 335 | 2,349 | 44,192 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 42,818 | 311 | 122 | 433 | 4,076 | 47,327 | ||||||||||||||||||
Income property | 603,339 | 2,726 | 227 | 2,953 | 8,520 | 614,812 | ||||||||||||||||||
Owner occupied | 387,525 | 1,040 | — | 1,040 | 6,608 | 395,173 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 15,412 | — | — | — | 3,084 | 18,496 | ||||||||||||||||||
Residential construction | 29,848 | — | — | — | 1,816 | 31,664 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | 28,342 | ||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | 36,211 | ||||||||||||||||||
Consumer | 155,207 | 387 | 362 | 749 | 1,643 | 157,599 | ||||||||||||||||||
Total | $ | 2,476,797 | $ | 9,168 | $ | 2,350 | $ | 11,518 | $ | 37,395 | $ | 2,525,710 | ||||||||||||
Recorded Investment of Loans Collectively Measured for Contingency Provision | Recorded Investment of Loans Individually Measured for Specific Impairment | Impaired Loans With Recorded Allowance | Impaired Loans Without Recorded Allowance | |||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | ||||||||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 1,478,560 | $ | 5,087 | $ | 2,866 | $ | 2,885 | $ | 343 | $ | 2,221 | $ | 2,560 | ||||||||||||||
Unsecured | 72,569 | 35 | 35 | 35 | 35 | — | — | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 104,272 | 1,620 | 442 | 479 | 138 | 1,178 | 2,119 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 142,719 | 115 | — | — | — | 115 | 398 | |||||||||||||||||||||
Income property | 1,140,019 | 6,413 | 918 | 933 | 26 | 5,495 | 7,885 | |||||||||||||||||||||
Owner occupied | 749,601 | 11,008 | 3,802 | 3,817 | 1,073 | 7,206 | 10,464 | |||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 9,726 | 1,944 | 113 | 113 | 71 | 1,831 | 2,587 | |||||||||||||||||||||
Residential construction | 41,992 | — | — | — | — | — | — | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 86,521 | — | — | — | — | — | — | |||||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | — | — | |||||||||||||||||||||
Consumer | 328,167 | 167 | 23 | 27 | 4 | 144 | 210 | |||||||||||||||||||||
Total | $ | 4,193,062 | $ | 26,389 | $ | 8,199 | $ | 8,289 | $ | 1,690 | $ | 18,190 | $ | 26,223 | ||||||||||||||
Recorded Investment of Loans Collectively Measured for Contingency Provision | Recorded Investment of Loans Individually Measured for Specific Impairment | Impaired Loans With Recorded Allowance | Impaired Loans Without Recorded Allowance | |||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | ||||||||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 1,101,689 | $ | 4,862 | $ | 690 | $ | 1,994 | $ | 113 | $ | 4,172 | $ | 6,769 | ||||||||||||||
Unsecured | 45,251 | 92 | 92 | 92 | 92 | — | — | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 42,103 | 2,089 | 345 | 364 | 112 | 1,744 | 1,902 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 44,672 | 2,655 | — | — | — | 2,655 | 5,727 | |||||||||||||||||||||
Income property | 606,656 | 8,156 | 2,670 | 2,727 | 1,040 | 5,486 | 7,860 | |||||||||||||||||||||
Owner occupied | 383,269 | 11,904 | 608 | 610 | 38 | 11,296 | 14,642 | |||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential | ||||||||||||||||||||||||||||
Land and acquisition | 15,677 | 2,819 | — | — | — | 2,819 | 4,813 | |||||||||||||||||||||
Residential construction | 29,707 | 1,957 | — | — | — | 1,957 | 2,570 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | — | — | |||||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | — | — | |||||||||||||||||||||
Consumer | 157,472 | 127 | — | — | — | 127 | 127 | |||||||||||||||||||||
Total | $ | 2,491,049 | $ | 34,661 | $ | 4,405 | $ | 5,787 | $ | 1,395 | $ | 30,256 | $ | 44,410 | ||||||||||||||
Year ended December 31, 2013 | Year Ended December 31, 2012 | Year ended December 31, 2011 | ||||||||||||||||||||||
Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | |||||||||||||||||||
Noncovered loans: | (in thousands) | |||||||||||||||||||||||
Commercial business | ||||||||||||||||||||||||
Secured | $ | 5,636 | $ | 19 | $ | 8,978 | $ | 9 | $ | 15,578 | $ | 511 | ||||||||||||
Unsecured | 61 | 3 | 113 | 6 | 138 | — | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 1,665 | 63 | 2,130 | — | 2,494 | — | ||||||||||||||||||
Commercial & multifamily residential | ||||||||||||||||||||||||
Commercial land | 1,691 | — | 3,124 | — | 4,263 | — | ||||||||||||||||||
Income property | 8,910 | 238 | 7,895 | 77 | 8,881 | 59 | ||||||||||||||||||
Owner occupied | 10,779 | 971 | 13,315 | 1,004 | 15,254 | 18 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential | ||||||||||||||||||||||||
Land and acquisition | 2,624 | 6 | 4,465 | — | 8,972 | 116 | ||||||||||||||||||
Residential construction | 420 | — | 3,223 | 11 | 4,535 | — | ||||||||||||||||||
Commercial & multifamily residential | ||||||||||||||||||||||||
Income property | — | — | 3,169 | — | 7,065 | — | ||||||||||||||||||
Consumer | 253 | 6 | 1,112 | 7 | 3,880 | 15 | ||||||||||||||||||
Total | $ | 32,039 | $ | 1,306 | $ | 47,524 | $ | 1,114 | $ | 71,060 | $ | 719 | ||||||||||||
Year ended December 31, 2013 | Year Ended December 31, 2012 | Year ended December 31, 2011 | |||||||||||||||||||||||||||||||
Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||||||||
Noncovered loans: | (dollars in thousands) | ||||||||||||||||||||||||||||||||
Commercial business: | |||||||||||||||||||||||||||||||||
Secured | 2 | $ | 190 | $ | 190 | 1 | $ | 195 | $ | 194 | 6 | $ | 659 | $ | 659 | ||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||
One-to-four family residential | 1 | 113 | 113 | — | — | — | 1 | 369 | 369 | ||||||||||||||||||||||||
Commercial and multifamily residential: | |||||||||||||||||||||||||||||||||
Commercial land | 1 | 137 | 137 | — | — | — | — | — | — | ||||||||||||||||||||||||
Income property | 4 | 1,186 | 1,186 | 1 | 4,279 | 2,650 | 2 | 1,280 | 1,280 | ||||||||||||||||||||||||
Owner occupied | 1 | 172 | 172 | — | — | — | — | — | — | ||||||||||||||||||||||||
Real estate construction: | |||||||||||||||||||||||||||||||||
One-to-four family residential: | |||||||||||||||||||||||||||||||||
Land and acquisition | 1 | 117 | 117 | — | — | — | — | — | — | ||||||||||||||||||||||||
Residential construction | — | — | — | — | — | — | 1 | 36 | 36 | ||||||||||||||||||||||||
Consumer | 2 | 53 | 53 | — | — | — | — | — | — | ||||||||||||||||||||||||
Total | 12 | $ | 1,968 | $ | 1,968 | 2 | $ | 4,474 | $ | 2,844 | 10 | $ | 2,344 | $ | 2,344 | ||||||||||||||||||
|
|||
1. | General valuation allowance consistent with the Contingencies topic of the FASB ASC. |
2. | Classified loss reserves on specific relationships. Specific allowances for identified problem loans are determined in accordance with the Receivables topic of the FASB ASC. |
3. | The unallocated allowance provides for other factors inherent in our loan portfolio that may not have been contemplated in the general and specific components of the allowance. This unallocated amount generally comprises less than 5% of the allowance. The unallocated amount is reviewed quarterly based on trends in credit losses, the results of credit reviews and overall economic trends. |
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year ended December 31, 2013 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 27,270 | $ | (4,148 | ) | $ | 1,512 | $ | 6,393 | $ | 31,027 | $ | 343 | $ | 30,684 | |||||||||||||
Unsecured | 753 | (794 | ) | 932 | (195 | ) | 696 | 35 | 661 | |||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 694 | (228 | ) | 270 | 516 | 1,252 | 138 | 1,114 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 460 | (20 | ) | 169 | (120 | ) | 489 | — | 489 | |||||||||||||||||||
Income property | 11,033 | (1,405 | ) | 489 | (883 | ) | 9,234 | 26 | 9,208 | |||||||||||||||||||
Owner occupied | 6,362 | (1,118 | ) | 375 | (2,014 | ) | 3,605 | 1,073 | 2,532 | |||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 1,171 | (32 | ) | 2,553 | (3,082 | ) | 610 | 71 | 539 | |||||||||||||||||||
Residential construction | 635 | (101 | ) | 112 | 176 | 822 | — | 822 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 316 | — | — | (31 | ) | 285 | — | 285 | ||||||||||||||||||||
Owner occupied | 102 | — | — | (44 | ) | 58 | — | 58 | ||||||||||||||||||||
Consumer | 2,437 | (2,242 | ) | 552 | 1,800 | 2,547 | 4 | 2,543 | ||||||||||||||||||||
Unallocated | 1,011 | — | — | 644 | 1,655 | — | 1,655 | |||||||||||||||||||||
Total | $ | 52,244 | $ | (10,088 | ) | $ | 6,964 | $ | 3,160 | $ | 52,280 | $ | 1,690 | $ | 50,590 | |||||||||||||
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year Ended December 31, 2012 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 24,745 | $ | (10,029 | ) | $ | 1,354 | $ | 11,200 | $ | 27,270 | $ | 113 | $ | 27,157 | |||||||||||||
Unsecured | 689 | (144 | ) | 194 | 14 | 753 | 92 | 661 | ||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 654 | (549 | ) | 285 | 304 | 694 | 112 | 582 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 488 | (526 | ) | 63 | 435 | 460 | — | 460 | ||||||||||||||||||||
Income property | 9,551 | (4,030 | ) | 905 | 4,607 | 11,033 | 1,040 | 9,993 | ||||||||||||||||||||
Owner occupied | 9,606 | (918 | ) | 631 | (2,957 | ) | 6,362 | 38 | 6,324 | |||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 2,331 | (989 | ) | 1,059 | (1,230 | ) | 1,171 | — | 1,171 | |||||||||||||||||||
Residential construction | 864 | (617 | ) | 429 | (41 | ) | 635 | — | 635 | |||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 665 | (93 | ) | 66 | (322 | ) | 316 | — | 316 | |||||||||||||||||||
Owner occupied | 35 | — | — | 67 | 102 | — | 102 | |||||||||||||||||||||
Consumer | 2,719 | (2,534 | ) | 1,171 | 1,081 | 2,437 | — | 2,437 | ||||||||||||||||||||
Unallocated | 694 | — | — | 317 | 1,011 | — | 1,011 | |||||||||||||||||||||
Total | $ | 53,041 | $ | (20,429 | ) | $ | 6,157 | $ | 13,475 | $ | 52,244 | $ | 1,395 | $ | 50,849 | |||||||||||||
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year ended December 31, 2011 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 21,811 | $ | (7,270 | ) | $ | 1,154 | $ | 9,050 | $ | 24,745 | $ | 954 | $ | 23,791 | |||||||||||||
Unsecured | 738 | (639 | ) | 1,444 | (854 | ) | 689 | 97 | 592 | |||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 1,100 | (717 | ) | 80 | 191 | 654 | 96 | 558 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 634 | (660 | ) | 12 | 502 | 488 | — | 488 | ||||||||||||||||||||
Income property | 15,210 | (1,407 | ) | 414 | (4,666 | ) | 9,551 | 63 | 9,488 | |||||||||||||||||||
Owner occupied | 9,692 | (1,620 | ) | 33 | 1,501 | 9,606 | 185 | 9,421 | ||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 3,769 | (1,419 | ) | 1,978 | (1,997 | ) | 2,331 | — | 2,331 | |||||||||||||||||||
Residential construction | 2,292 | (1,068 | ) | 113 | (473 | ) | 864 | 59 | 805 | |||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 274 | (2,213 | ) | — | 2,604 | 665 | — | 665 | ||||||||||||||||||||
Owner occupied | 70 | — | — | (35 | ) | 35 | — | 35 | ||||||||||||||||||||
Consumer | 2,120 | (3,918 | ) | 351 | 4,166 | 2,719 | 30 | 2,689 | ||||||||||||||||||||
Unallocated | 3,283 | — | — | (2,589 | ) | 694 | — | 694 | ||||||||||||||||||||
Total | $ | 60,993 | $ | (20,931 | ) | $ | 5,579 | $ | 7,400 | $ | 53,041 | $ | 1,484 | $ | 51,557 | |||||||||||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Beginning balance | $ | 1,915 | $ | 1,535 | $ | 1,165 | ||||||
Net changes in the allowance for unfunded commitments and letters of credit | 590 | 380 | 370 | |||||||||
Ending balance | $ | 2,505 | $ | 1,915 | $ | 1,535 | ||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,372,038 | $ | 43,309 | $ | 68,300 | $ | — | $ | — | $ | 1,483,647 | ||||||||||||
Unsecured | 72,226 | 199 | 179 | — | — | 72,604 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 98,626 | 1,567 | 5,699 | — | — | 105,892 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 137,850 | — | 4,984 | — | — | 142,834 | ||||||||||||||||||
Income property | 1,108,033 | 5,473 | 32,926 | — | — | 1,146,432 | ||||||||||||||||||
Owner occupied | 748,725 | — | 11,884 | — | — | 760,609 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 7,526 | — | 4,144 | — | — | 11,670 | ||||||||||||||||||
Residential construction | 36,270 | 2,352 | 3,370 | — | — | 41,992 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 86,206 | — | 315 | — | — | 86,521 | ||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | 38,916 | ||||||||||||||||||
Consumer | 321,348 | 331 | 6,188 | 467 | — | 328,334 | ||||||||||||||||||
Total | $ | 4,027,764 | $ | 53,231 | $ | 137,989 | $ | 467 | $ | — | 4,219,451 | |||||||||||||
Less: | ||||||||||||||||||||||||
Allowance for loan losses | 52,280 | |||||||||||||||||||||||
Noncovered loans, net | $ | 4,167,171 | ||||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,011,722 | $ | 29,222 | $ | 65,607 | $ | — | $ | — | $ | 1,106,551 | ||||||||||||
Unsecured | 44,788 | 26 | 529 | — | — | 45,343 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 40,346 | 406 | 3,440 | — | — | 44,192 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 43,401 | — | 3,926 | — | — | 47,327 | ||||||||||||||||||
Income property | 581,671 | 3,688 | 29,453 | — | — | 614,812 | ||||||||||||||||||
Owner occupied | 357,063 | 1,848 | 36,262 | — | — | 395,173 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 12,741 | 1,351 | 4,404 | — | — | 18,496 | ||||||||||||||||||
Residential construction | 28,705 | 1,142 | 1,817 | — | — | 31,664 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | 28,342 | ||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | 36,211 | ||||||||||||||||||
Consumer | 151,049 | 75 | 6,475 | — | — | 157,599 | ||||||||||||||||||
Total | $ | 2,336,039 | $ | 37,758 | $ | 151,913 | $ | — | $ | — | 2,525,710 | |||||||||||||
Less: | ||||||||||||||||||||||||
Allowance for loan losses | 52,244 | |||||||||||||||||||||||
Noncovered loans, net | $ | 2,473,466 | ||||||||||||||||||||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Noncovered OREO: | ||||||||
Balance, beginning of period | $ | 10,676 | $ | 22,893 | ||||
Established through acquisitions | 14,708 | — | ||||||
Transfers in, net of write-downs ($90 and $205, respectively) | 9,273 | 7,461 | ||||||
Additions to OREO | 3,577 | 11 | ||||||
Additional OREO write-downs | (1,753 | ) | (4,816 | ) | ||||
Proceeds from sale of OREO property | (13,903 | ) | (15,689 | ) | ||||
Net gain on sale of OREO | 1,256 | 816 | ||||||
Total noncovered OREO, end of period | $ | 23,834 | $ | 10,676 | ||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
Covered loans: | (dollars in thousands) | |||||||
Commercial business | $ | 72,870 | $ | 125,373 | ||||
Real estate: | ||||||||
One-to-four family residential | 41,642 | 57,150 | ||||||
Commercial and multifamily residential | 170,879 | 233,106 | ||||||
Total real estate | 212,521 | 290,256 | ||||||
Real estate construction: | ||||||||
One-to-four family residential | 14,781 | 25,398 | ||||||
Commercial and multifamily residential | 6,869 | 15,251 | ||||||
Total real estate construction | 21,650 | 40,649 | ||||||
Consumer | 34,101 | 44,516 | ||||||
Subtotal of covered loans | 341,142 | 500,794 | ||||||
Less: | ||||||||
Valuation discount resulting from acquisition accounting | 43,297 | 79,401 | ||||||
Allowance for loan losses | 20,174 | 30,056 | ||||||
Covered loans, net of valuation discounts and allowance for loan losses | $ | 277,671 | $ | 391,337 | ||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Balance at beginning of period | $ | 166,888 | $ | 259,669 | $ | 256,572 | ||||||
Additions resulting from acquisitions | — | — | 59,810 | |||||||||
Accretion | (51,816 | ) | (86,671 | ) | (90,378 | ) | ||||||
Disposals | (6,898 | ) | (12,856 | ) | (31,483 | ) | ||||||
Reclassifications from nonaccretable difference | (4,267 | ) | 6,746 | 65,148 | ||||||||
Balance at end of period | $ | 103,907 | $ | 166,888 | $ | 259,669 | ||||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Balance at beginning of year | $ | 30,056 | $ | 4,944 | $ | 6,055 | ||||||
Loans charged off | (13,853 | ) | (5,112 | ) | (1,488 | ) | ||||||
Recoveries | 7,232 | 4,332 | 2,025 | |||||||||
Provision charged to expense | (3,261 | ) | 25,892 | (1,648 | ) | |||||||
Balance at end of year | $ | 20,174 | $ | 30,056 | $ | 4,944 | ||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 48,510 | $ | 2,849 | $ | 18,291 | $ | — | $ | — | $ | 69,650 | ||||||||||||
Unsecured | 2,732 | 396 | 92 | — | — | 3,220 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 35,066 | 1,842 | 4,734 | — | — | 41,642 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 10,778 | 198 | 7,589 | — | — | 18,565 | ||||||||||||||||||
Income property | 55,985 | 3,950 | 10,657 | — | — | 70,592 | ||||||||||||||||||
Owner occupied | 67,653 | 111 | 13,958 | — | — | 81,722 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,674 | 2,739 | 1,936 | — | — | 9,349 | ||||||||||||||||||
Residential construction | 3,008 | — | 2,424 | — | — | 5,432 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 3,806 | — | 1,709 | — | — | 5,515 | ||||||||||||||||||
Owner occupied | 1,074 | — | 280 | — | — | 1,354 | ||||||||||||||||||
Consumer | 30,722 | 33 | 3,319 | 27 | — | 34,101 | ||||||||||||||||||
Total | $ | 264,008 | $ | 12,118 | $ | 64,989 | $ | 27 | $ | — | 341,142 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 43,297 | |||||||||||||||||||||||
Allowance for loan losses | 20,174 | |||||||||||||||||||||||
Covered loans, net | $ | 277,671 | ||||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 71,621 | $ | 1,823 | $ | 45,150 | $ | — | $ | — | $ | 118,594 | ||||||||||||
Unsecured | 4,988 | — | 1,791 | — | — | 6,779 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 44,782 | 1,344 | 11,024 | — | — | 57,150 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 16,336 | — | 10,292 | — | — | 26,628 | ||||||||||||||||||
Income property | 81,205 | 864 | 23,315 | — | — | 105,384 | ||||||||||||||||||
Owner occupied | 82,222 | 3,318 | 15,554 | — | — | 101,094 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,817 | 3,273 | 5,743 | — | — | 13,833 | ||||||||||||||||||
Residential construction | 6,050 | — | 5,515 | — | — | 11,565 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 4,419 | — | 7,901 | — | — | 12,320 | ||||||||||||||||||
Owner occupied | 1,107 | — | 1,824 | — | — | 2,931 | ||||||||||||||||||
Consumer | 38,973 | 381 | 5,162 | — | — | 44,516 | ||||||||||||||||||
Total | $ | 356,520 | $ | 11,003 | $ | 133,271 | $ | — | $ | — | 500,794 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 79,401 | |||||||||||||||||||||||
Allowance for loan losses | 30,056 | |||||||||||||||||||||||
Covered loans, net | $ | 391,337 | ||||||||||||||||||||||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Covered OREO: | ||||||||
Balance, beginning of period | $ | 16,311 | $ | 28,126 | ||||
Transfers in | 8,827 | 14,166 | ||||||
Additional OREO write-downs | (282 | ) | (3,484 | ) | ||||
Proceeds from sale of OREO property | (22,046 | ) | (33,315 | ) | ||||
Net gain on sale of OREO | 9,283 | 10,818 | ||||||
Total covered OREO, end of period | $ | 12,093 | $ | 16,311 | ||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Balance at beginning of period | $ | 96,354 | $ | 175,071 | ||||
Adjustments not reflected in income: | ||||||||
Cash received from the FDIC | (9,246 | ) | (54,649 | ) | ||||
FDIC reimbursable losses, net | (2,245 | ) | 399 | |||||
Adjustments reflected in income: | ||||||||
Amortization, net | (36,729 | ) | (42,940 | ) | ||||
Loan impairment (recapture) | (2,609 | ) | 20,714 | |||||
Sale of other real estate | (6,177 | ) | (7,789 | ) | ||||
Write-downs of other real estate | 364 | 5,190 | ||||||
Other | 134 | 358 | ||||||
Balance at end of period | $ | 39,846 | $ | 96,354 | ||||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Land | $ | 48,992 | $ | 39,441 | ||||
Buildings | 94,878 | 84,407 | ||||||
Leasehold improvements | 14,254 | 2,684 | ||||||
Furniture and equipment | 29,465 | 24,110 | ||||||
Vehicles | 546 | 438 | ||||||
Computer software | 17,490 | 13,783 | ||||||
Total Cost | 205,625 | 164,863 | ||||||
Less accumulated depreciation and amortization | (50,893 | ) | (46,155 | ) | ||||
Total | $ | 154,732 | $ | 118,708 | ||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Total goodwill, beginning of period | $ | 115,554 | $ | 115,554 | $ | 109,639 | ||||||
Established through acquisitions | 228,398 | — | 5,915 | |||||||||
Total goodwill, end of period | 343,952 | 115,554 | 115,554 | |||||||||
Other intangible assets, net | ||||||||||||
Core deposit intangible: | ||||||||||||
Gross core deposit intangible balance, beginning of period | 32,441 | 32,441 | 26,652 | |||||||||
Accumulated amortization, beginning of period | (16,720 | ) | (12,275 | ) | (7,956 | ) | ||||||
Core deposit intangible, net, beginning of period | 15,721 | 20,166 | 18,696 | |||||||||
Established through acquisitions | 15,257 | — | 5,789 | |||||||||
CDI current period amortization | (6,045 | ) | (4,445 | ) | (4,319 | ) | ||||||
Total core deposit intangible, end of period | 24,933 | 15,721 | 20,166 | |||||||||
Intangible assets not subject to amortization | 919 | — | — | |||||||||
Other intangible assets, net at end of period | 25,852 | 15,721 | 20,166 | |||||||||
Total goodwill and intangible assets, end of period | $ | 369,804 | $ | 131,275 | $ | 135,720 | ||||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 5,963 | ||
2015 | 4,934 | |||
2016 | 4,195 | |||
2017 | 3,361 | |||
2018 | 2,500 | |||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Core deposits: | ||||||||
Demand and other noninterest-bearing | $ | 2,171,703 | $ | 1,321,171 | ||||
Interest-bearing demand | 1,170,006 | 870,821 | ||||||
Money market | 1,569,261 | 1,043,459 | ||||||
Savings | 496,444 | 314,371 | ||||||
Certificates of deposit less than $100,000 | 288,943 | 252,544 | ||||||
Total core deposits | 5,696,357 | 3,802,366 | ||||||
Certificates of deposit greater than $100,000 | 201,498 | 212,924 | ||||||
Certificates of deposit insured through CDARS® | 19,488 | 26,720 | ||||||
Brokered money market accounts | 41,765 | — | ||||||
Subtotal | 5,959,108 | 4,042,010 | ||||||
Valuation adjustment resulting from acquisition accounting | 367 | 75 | ||||||
Total deposits | $ | 5,959,475 | $ | 4,042,085 | ||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 172,422 | ||
2015 | 28,556 | |||
2016 | 11,834 | |||
2017 | 4,810 | |||
2018 | 2,162 | |||
Thereafter | 106 | |||
Total | $ | 219,890 | ||
|
|||
Federal Home Loan Bank Advances Fixed rate advances | |||||||
Wtd Avg Rate | Amount | ||||||
(dollars in thousands) | |||||||
Within 1 year | 0.23 | % | $ | 30,000 | |||
Over 1 through 5 years | 5.66 | % | 1,000 | ||||
Due after 10 years | 5.37 | % | 5,000 | ||||
Total | 36,000 | ||||||
Valuation adjustment from acquisition accounting | 606 | ||||||
Total | $ | 36,606 | |||||
Years ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(dollars in thousands) | ||||||||||||
Balance at end of year | $ | 36,606 | $ | 6,644 | $ | 119,009 | ||||||
Average balance during the year | $ | 51,030 | $ | 100,337 | $ | 120,419 | ||||||
Maximum month-end balance during the year | $ | 190,631 | $ | 118,967 | $ | 127,426 | ||||||
Weighted average rate during the year | 1.12 | % | 2.79 | % | 2.76 | % | ||||||
Weighted average rate at December 31 | 1.09 | % | 5.42 | % | 2.81 | % | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Recorded value of blanket pledge on loans receivable | $ | 1,075,389 | $ | 443,419 | ||||
Total | $ | 1,075,389 | $ | 443,419 | ||||
FHLB borrowing capacity | $ | 1,037,159 | $ | 435,189 | ||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Fair value of investment securities | $ | 40,210 | $ | 45,641 | ||||
Recorded value of pledged commercial loans | 45,242 | 13,815 | ||||||
Total | $ | 85,452 | $ | 59,456 | ||||
Federal Reserve Bank borrowing capacity | $ | 85,452 | $ | 59,456 | ||||
|
|||
|
|||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
(in thousands) | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||||||||||
Interest rate contracts | Other assets | $ | 9,044 | Other assets | $ | 14,921 | Other liabilities | $ | 9,044 | Other liabilities | $ | 14,921 | |||||||||||
Gross Amounts of Recognized Assets/Liabilities | Gross Amounts Offset in the Consolidated Balance Sheets | Net Amounts of Assets/Liabilities Presented in the Consolidated Balance Sheets | Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||||||||||||
Collateral Posted | Net Amount | ||||||||||||||||||
December 31, 2013 | (in thousands) | ||||||||||||||||||
Assets | |||||||||||||||||||
Interest rate contracts | $ | 9,044 | $ | — | $ | 9,044 | $ | — | $ | 9,044 | |||||||||
Liabilities | |||||||||||||||||||
Interest rate contracts | $ | 9,044 | $ | — | $ | 9,044 | $ | (9,044 | ) | $ | — | ||||||||
Repurchase agreements | $ | 25,000 | $ | — | $ | 25,000 | $ | (25,000 | ) | $ | — | ||||||||
December 31, 2012 | |||||||||||||||||||
Assets | |||||||||||||||||||
Interest rate contracts | $ | 14,921 | $ | — | $ | 14,921 | $ | — | $ | 14,921 | |||||||||
Liabilities | |||||||||||||||||||
Interest rate contracts | $ | 14,921 | $ | — | $ | 14,921 | $ | (14,921 | ) | $ | — | ||||||||
Repurchase agreements | $ | 25,000 | $ | — | $ | 25,000 | $ | (25,000 | ) | $ | — | ||||||||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Balance at beginning of year | $ | 11,616 | $ | 11,237 | ||||
Established through acquisitions | 3,398 | — | ||||||
Change in actuarial loss | 2,212 | (80 | ) | |||||
Benefit expense | 1,880 | 1,017 | ||||||
Benefit payments | (2,683 | ) | (558 | ) | ||||
Balance at end of year | $ | 16,423 | $ | 11,616 | ||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 1,702 | ||
2015 | 975 | |||
2016 | 994 | |||
2017 | 1,088 | |||
2018 | 1,355 | |||
2019 through 2023 | 8,852 | |||
Total | $ | 14,966 | ||
|
|||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 8,033 | ||
2015 | 6,787 | |||
2016 | 4,847 | |||
2017 | 3,642 | |||
2018 | 3,111 | |||
Thereafter | 13,105 | |||
Total minimum payments | $ | 39,525 | ||
|
|||
|
|||
Fair value at December 31, 2013 | Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||
(in thousands) | ||||||||||||||||
Assets | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. government agency and sponsored enterprise mortgage-back securities and collateralized mortgage obligations | $ | 948,408 | $ | — | $ | 948,408 | $ | — | ||||||||
State and municipal securities | 364,470 | — | 364,470 | — | ||||||||||||
U.S. government agency and government-sponsored enterprise securities | 326,039 | — | 326,039 | — | ||||||||||||
U.S. government securities | 20,114 | 20,114 | — | — | ||||||||||||
Other securities | 5,080 | — | 5,080 | — | ||||||||||||
Total securities available for sale | $ | 1,664,111 | $ | 20,114 | $ | 1,643,997 | $ | — | ||||||||
Other assets (Interest rate contracts) | $ | 9,044 | $ | — | $ | 9,044 | $ | — | ||||||||
Liabilities | ||||||||||||||||
Other liabilities (Interest rate contracts) | $ | 9,044 | $ | — | $ | 9,044 | $ | — | ||||||||
Fair value at December 31, 2012 | Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||
(in thousands) | ||||||||||||||||
Assets | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. government agency and sponsored enterprise mortgage-back securities and collateralized mortgage obligations | $ | 572,369 | $ | — | $ | 572,369 | $ | — | ||||||||
State and municipal debt securities | 285,575 | — | 285,575 | — | ||||||||||||
U.S. government agency and government-sponsored enterprise securities | 120,501 | — | 120,501 | — | ||||||||||||
U.S. government securities | 19,828 | 19,828 | — | — | ||||||||||||
Other securities | 3,392 | — | 3,392 | — | ||||||||||||
Total securities available for sale | $ | 1,001,665 | $ | 19,828 | $ | 981,837 | $ | — | ||||||||
Other assets (Interest rate contracts) | $ | 14,921 | $ | — | $ | 14,921 | $ | — | ||||||||
Liabilities | ||||||||||||||||
Other liabilities (Interest rate contracts) | $ | 14,921 | $ | — | $ | 14,921 | $ | — | ||||||||
Fair value at December 31, 2013 | Fair Value Measurements at Reporting Date Using | Losses During the Year Ended December 31, 2013 | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Impaired loans | $ | 8,973 | $ | — | $ | — | $ | 8,973 | $ | 1,536 | ||||||||||
Noncovered OREO | 5,080 | — | — | 5,080 | 994 | |||||||||||||||
Covered OREO | 613 | — | — | 613 | 236 | |||||||||||||||
$ | 14,666 | $ | — | $ | — | $ | 14,666 | $ | 2,766 | |||||||||||
Fair value at December 31, 2012 | Fair Value Measurements at Reporting Date Using | Losses During the Year Ended December 31, 2012 | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Impaired loans | $ | 10,599 | $ | — | $ | — | $ | 10,599 | $ | 3,891 | ||||||||||
Noncovered OREO | 10,970 | — | — | 10,970 | 3,788 | |||||||||||||||
Covered OREO | 2,663 | — | — | 2,663 | 1,032 | |||||||||||||||
Noncovered OPPO | 210 | — | — | 210 | 39 | |||||||||||||||
$ | 24,442 | $ | — | $ | — | $ | 24,442 | $ | 8,750 | |||||||||||
Fair value at December 31, 2013 | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |||||||
(dollars in thousands) | ||||||||||
Impaired loans | $ | 8,973 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | |||||
Noncovered OREO | 5,080 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
Covered OREO | 613 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory). | ||||||||||
(2) Quantitative disclosures are not provided for impaired loans, noncovered OREO and covered OREO because there were no adjustments made to the appraisal value during the current period. | ||||||||||
Fair value at December 31, 2012 | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |||||||
(dollars in thousands) | ||||||||||
Impaired loans | $ | 10,599 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | |||||
Noncovered OREO | 10,970 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
Covered OREO | 2,663 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
Noncovered OPPO | 210 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory). | ||||||||||
(2) Quantitative disclosures are not provided for impaired loans, noncovered OREO, covered OREO and noncovered OPPO because there were no adjustments made to the appraisal value during the current period. | ||||||||||
December 31, 2013 | ||||||||||||||||||||
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 165,030 | $ | 165,030 | $ | 165,030 | $ | — | $ | — | ||||||||||
Interest-earning deposits with banks | 14,531 | 14,531 | 14,531 | — | — | |||||||||||||||
Securities available for sale | 1,664,111 | 1,664,111 | 20,114 | 1,643,997 | — | |||||||||||||||
FHLB stock | 32,529 | 32,529 | — | 32,529 | — | |||||||||||||||
Loans held for sale | 735 | 735 | — | 735 | — | |||||||||||||||
Loans | 4,444,842 | 4,605,038 | — | — | 4,605,038 | |||||||||||||||
FDIC loss-sharing asset | 39,846 | 11,248 | — | — | 11,248 | |||||||||||||||
Interest rate contracts | 9,044 | 9,044 | — | 9,044 | — | |||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | $ | 5,959,475 | $ | 5,958,747 | $ | 5,449,546 | $ | 509,201 | $ | — | ||||||||||
FHLB advances | 36,606 | 35,080 | — | 35,080 | — | |||||||||||||||
Repurchase agreements | 25,000 | 26,361 | — | 26,361 | — | |||||||||||||||
Interest rate contracts | 9,044 | 9,044 | — | 9,044 | — | |||||||||||||||
December 31, 2012 | ||||||||||||||||||||
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 124,573 | $ | 124,573 | $ | 124,573 | $ | — | $ | — | ||||||||||
Interest-earning deposits with banks | 389,353 | 389,353 | 389,353 | — | — | |||||||||||||||
Securities available for sale | 1,001,665 | 1,001,665 | 19,828 | 981,837 | — | |||||||||||||||
FHLB stock | 21,819 | 21,819 | — | 21,819 | — | |||||||||||||||
Loans held for sale | 2,563 | 2,563 | — | 2,563 | — | |||||||||||||||
Loans | 2,864,803 | 2,944,317 | — | — | 2,944,317 | |||||||||||||||
FDIC loss-sharing asset | 96,354 | 26,543 | — | — | 26,543 | |||||||||||||||
Interest rate contracts | 14,921 | 14,921 | — | 14,921 | — | |||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | $ | 4,042,085 | $ | 4,043,221 | $ | 3,549,821 | $ | 493,400 | $ | — | ||||||||||
FHLB advances | 6,644 | 5,894 | — | 5,894 | — | |||||||||||||||
Repurchase agreements | 25,000 | 26,464 | — | 26,464 | — | |||||||||||||||
Interest rate contracts | 14,921 | 14,921 | — | 14,921 | — | |||||||||||||||
|
|||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands except per share) | ||||||||||||
Basic EPS: | ||||||||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
Less: Earnings allocated to participating securities | ||||||||||||
Preferred shares | 95 | — | — | |||||||||
Nonvested restricted shares | 523 | 443 | 450 | |||||||||
Earnings allocated to common shareholders | $ | 59,398 | $ | 45,700 | $ | 47,587 | ||||||
Weighted average common shares outstanding | 47,993 | 39,260 | 39,103 | |||||||||
Basic earnings per common share | $ | 1.24 | $ | 1.16 | $ | 1.22 | ||||||
Diluted EPS: | ||||||||||||
Earnings allocated to common shareholders (1) | $ | 59,407 | $ | 45,700 | $ | 47,588 | ||||||
Weighted average common shares outstanding | 47,993 | 39,260 | 39,103 | |||||||||
Dilutive effect of equity awards and warrants | 1,058 | 3 | 77 | |||||||||
Weighted average diluted common shares outstanding | 49,051 | 39,263 | 39,180 | |||||||||
Diluted earnings per common share | $ | 1.21 | $ | 1.16 | $ | 1.21 | ||||||
Potentially dilutive share options that were not included in the computation of diluted EPS because to do so would be anti-dilutive | 64 | 9 | 53 | |||||||||
|
|||
Nonvested Shares | Shares | Weighted Average Grant-Date Fair Value | |||||
Nonvested at January 1, 2011 | 353,283 | $ | 21.14 | ||||
Granted | 133,350 | $ | 19.45 | ||||
Vested | (109,033 | ) | $ | 25.72 | |||
Forfeited | (14,925 | ) | $ | 18.86 | |||
Nonvested at December 31, 2011 | 362,675 | $ | 19.24 | ||||
Granted | 180,841 | $ | 21.32 | ||||
Vested | (118,511 | ) | $ | 21.65 | |||
Forfeited | (40,915 | ) | $ | 18.60 | |||
Nonvested at December 31, 2012 | 384,090 | $ | 19.54 | ||||
Granted | 203,441 | $ | 20.78 | ||||
Vested | (117,153 | ) | $ | 16.90 | |||
Forfeited | (59,780 | ) | $ | 20.24 | |||
Nonvested at December 31, 2013 | 410,598 | $ | 20.79 | ||||
Options | Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value ($000) | |||||||||
Balance at December 31, 2012 | 25,952 | $ | 20.13 | ||||||||||
Granted | 222,110 | $ | 64.11 | ||||||||||
Forfeited | (83,284 | ) | $ | 69.27 | |||||||||
Expired | (12,544 | ) | $ | 81.78 | |||||||||
Exercised | (36,037 | ) | $ | 11.46 | |||||||||
Balance at December 31, 2013 | 116,197 | $ | 65.01 | 2.8 | $ | 550 | |||||||
Total Exercisable at December 31, 2013 | 116,197 | $ | 65.01 | 2.8 | $ | 550 | |||||||
Ranges of Exercise Prices | Number of Option Shares | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price of Option Shares | Number of Exercisable Option Shares | Weighted Average Exercise Price of Exercisable Option Shares | |||||||||||
$0.00 - $9.99 | 29,602 | 5.0 | $ | 9.91 | 29,602 | $ | 9.91 | |||||||||
$10.00 - $19.99 | 2,879 | 1.0 | $ | 17.36 | 2,879 | $ | 17.36 | |||||||||
$30.00 - $39.99 | 4,051 | 3.1 | $ | 30.86 | 4,051 | $ | 30.86 | |||||||||
$40.00 - $49.99 | 349 | 4.5 | $ | 44.49 | 349 | $ | 44.49 | |||||||||
$50.00 - $146.41 | 79,316 | 2.0 | $ | 89.14 | 79,316 | $ | 89.14 | |||||||||
$0.00 - $146.41 | 116,197 | 2.8 | $ | 65.01 | 116,197 | $ | 65.01 | |||||||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Current tax expense | $ | 21,581 | $ | 21,218 | $ | 21,688 | ||||||
Deferred tax expense (benefit) | 5,413 | (3,656 | ) | (3,783 | ) | |||||||
Total | $ | 26,994 | $ | 17,562 | $ | 17,905 | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Deferred tax assets: | ||||||||
Allowance for loan and lease losses | $ | 27,196 | $ | 30,027 | ||||
Supplemental executive retirement plan | 8,565 | 6,967 | ||||||
Stock option and restricted stock | 917 | 682 | ||||||
OREO costs | 7,929 | 3,801 | ||||||
Nonaccrual interest | 2,354 | 193 | ||||||
Purchase accounting | 15,551 | — | ||||||
Unrealized loss on investment securities | 7,176 | — | ||||||
Other | 1,741 | 557 | ||||||
Total deferred tax assets | 71,429 | 42,227 | ||||||
Deferred tax liabilities: | ||||||||
Asset purchase tax basis difference | (7,754 | ) | (19,408 | ) | ||||
FHLB stock dividends | (4,159 | ) | (1,963 | ) | ||||
Purchase accounting | — | (745 | ) | |||||
Deferred loan fees | (4,512 | ) | (1,755 | ) | ||||
Unrealized gain on investment securities | — | (11,150 | ) | |||||
Depreciation | (7,076 | ) | (1,870 | ) | ||||
Total deferred tax liabilities | (23,501 | ) | (36,891 | ) | ||||
Net deferred tax asset | $ | 47,928 | $ | 5,336 | ||||
Years Ended December 31, | |||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||
Income tax based on statutory rate | $ | 30,454 | 35 | % | $ | 22,297 | 35 | % | $ | 23,080 | 35 | % | |||||||||
Reduction resulting from: | |||||||||||||||||||||
Tax credits | (1,038 | ) | (1 | )% | (504 | ) | (1 | )% | (608 | ) | (1 | )% | |||||||||
Tax exempt instruments | (4,113 | ) | (5 | )% | (3,906 | ) | (6 | )% | (3,824 | ) | (6 | )% | |||||||||
Life insurance proceeds | (1,250 | ) | (1 | )% | (1,001 | ) | (2 | )% | (766 | ) | (1 | )% | |||||||||
Bargain purchase | — | — | % | — | — | % | (1,036 | ) | (2 | )% | |||||||||||
Acquisition costs | 1,362 | 2 | % | — | — | % | — | — | % | ||||||||||||
Other, net | 1,579 | 1 | % | 676 | 1 | % | 1,059 | 2 | % | ||||||||||||
Income tax provision | $ | 26,994 | 31 | % | $ | 17,562 | 27 | % | $ | 17,905 | 27 | % | |||||||||
|
|||
Actual | For Capital Adequacy Purposes | To Be Well Capitalized Under Prompt Corrective Action Provision | |||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||
As of December 31, 2013 | |||||||||||||||||||||
Total Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 760,349 | 14.68 | % | $ | 414,300 | 8.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 700,099 | 13.52 | % | $ | 414,238 | 8.0 | % | $ | 517,797 | 10.0 | % | |||||||||
Tier 1 Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 695,489 | 13.43 | % | $ | 207,150 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 635,248 | 12.27 | % | $ | 207,119 | 4.0 | % | $ | 310,678 | 6.0 | % | |||||||||
Tier 1 Capital (to average assets): | |||||||||||||||||||||
The Company | $ | 695,489 | 10.19 | % | $ | 272,891 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 635,248 | 9.29 | % | $ | 273,560 | 4.0 | % | $ | 341,950 | 5.0 | % | |||||||||
As of December 31, 2012 | |||||||||||||||||||||
Total Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 652,704 | 20.62 | % | $ | 253,242 | 8.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 565,677 | 17.87 | % | $ | 253,244 | 8.0 | % | $ | 316,556 | 10.0 | % | |||||||||
Tier 1 Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 612,584 | 19.35 | % | $ | 126,621 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 525,556 | 16.60 | % | $ | 126,622 | 4.0 | % | $ | 189,933 | 6.0 | % | |||||||||
Tier 1 Capital (to average assets): | |||||||||||||||||||||
The Company | $ | 612,584 | 12.78 | % | $ | 191,778 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 525,556 | 11.07 | % | $ | 189,986 | 4.0 | % | $ | 237,483 | 5.0 | % | |||||||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Income | ||||||||||||
Dividend from banking subsidiary | $ | 183,000 | $ | 48,950 | $ | — | ||||||
Interest-earning deposits | 68 | 153 | 712 | |||||||||
Other income | 7 | — | 17 | |||||||||
Total income | 183,075 | 49,103 | 729 | |||||||||
Expense | ||||||||||||
Compensation and employee benefits | 658 | 182 | 88 | |||||||||
Long-term obligations | — | — | 579 | |||||||||
Other borrowings | 258 | — | — | |||||||||
Other expense | 4,162 | 1,193 | 1,114 | |||||||||
Total expenses | 5,078 | 1,375 | 1,781 | |||||||||
Income (loss) before income tax expense (benefit) and equity in undistributed net income of subsidiaries | 177,997 | 47,728 | (1,052 | ) | ||||||||
Income tax expense (benefit) | (1,552 | ) | (435 | ) | 91 | |||||||
Income (loss) before equity in undistributed net income of subsidiaries | 179,549 | 48,163 | (1,143 | ) | ||||||||
Equity in undistributed net income (loss) of subsidiaries | (119,533 | ) | (2,020 | ) | 49,180 | |||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Assets | ||||||||
Cash and due from banking subsidiary | $ | 3,006 | $ | 1,729 | ||||
Interest-earning deposits | 50,678 | 84,915 | ||||||
Total cash and cash equivalents | 53,684 | 86,644 | ||||||
Investment in banking subsidiary | 993,002 | 676,974 | ||||||
Investment in other subsidiaries | 5,037 | — | ||||||
Other assets | 1,952 | 649 | ||||||
Total assets | $ | 1,053,675 | $ | 764,267 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Other liabilities | $ | 426 | $ | 259 | ||||
Total liabilities | 426 | 259 | ||||||
Shareholders’ equity | 1,053,249 | 764,008 | ||||||
Total liabilities and shareholders’ equity | $ | 1,053,675 | $ | 764,267 | ||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Operating Activities | ||||||||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Equity in undistributed loss (earnings) of subsidiaries | 119,533 | 2,020 | (49,180 | ) | ||||||||
Stock-based compensation expense | 2,844 | 1,622 | 1,635 | |||||||||
Net changes in other assets and liabilities | 6,830 | (264 | ) | 315 | ||||||||
Net cash provided by operating activities | 189,223 | 49,521 | 807 | |||||||||
Investing Activities | ||||||||||||
Net cash paid in business combinations | (53,159 | ) | — | — | ||||||||
Proceeds from termination of trust subsidiaries | — | — | 774 | |||||||||
Net cash provided by (used in) investing activities | (53,159 | ) | — | 774 | ||||||||
Financing Activities | ||||||||||||
Preferred stock dividends | (32 | ) | — | — | ||||||||
Common stock dividends | (19,858 | ) | (38,824 | ) | (10,660 | ) | ||||||
Repayment of long-term subordinated debt | (51,000 | ) | — | (25,774 | ) | |||||||
Purchase and retirement of common stock | (429 | ) | — | (32 | ) | |||||||
Proceeds from exercise of stock options | 1,092 | 713 | 848 | |||||||||
Downstream stock offering proceeds to the Bank | (100,000 | ) | — | (50,000 | ) | |||||||
Excess tax benefit associated with share-based compensation | 1,203 | — | 98 | |||||||||
Net cash used in financing activities | (169,024 | ) | (38,111 | ) | (85,520 | ) | ||||||
Increase (decrease) in cash and cash equivalents | (32,960 | ) | 11,410 | (83,939 | ) | |||||||
Cash and cash equivalents at beginning of year | 86,644 | 75,234 | 159,173 | |||||||||
Cash and cash equivalents at end of year | $ | 53,684 | $ | 86,644 | $ | 75,234 | ||||||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year Ended December 31, | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||
2013 | ||||||||||||||||||||
Total interest income | $ | 54,761 | $ | 82,268 | $ | 81,599 | $ | 78,307 | $ | 296,935 | ||||||||||
Total interest expense | 1,279 | 2,279 | 1,184 | 1,098 | 5,840 | |||||||||||||||
Net interest income | 53,482 | 79,989 | 80,415 | 77,209 | 291,095 | |||||||||||||||
Provision (recapture) for loan and lease losses | (1,000 | ) | 2,000 | 4,260 | (2,100 | ) | 3,160 | |||||||||||||
Provision (recapture) for losses on covered loans | 980 | (1,712 | ) | (947 | ) | (1,582 | ) | (3,261 | ) | |||||||||||
Noninterest income | 1,658 | 6,808 | 7,622 | 10,612 | 26,700 | |||||||||||||||
Noninterest expense | 38,049 | 64,504 | 64,714 | 63,619 | 230,886 | |||||||||||||||
Income before income taxes | 17,111 | 22,005 | 20,010 | 27,884 | 87,010 | |||||||||||||||
Provision for income taxes | 4,935 | 7,414 | 6,734 | 7,911 | 26,994 | |||||||||||||||
Net income | $ | 12,176 | $ | 14,591 | $ | 13,276 | $ | 19,973 | $ | 60,016 | ||||||||||
Per common share (1) | ||||||||||||||||||||
Earnings (basic) | $ | 0.31 | $ | 0.28 | $ | 0.26 | $ | 0.39 | $ | 1.24 | ||||||||||
Earnings (diluted) | $ | 0.31 | $ | 0.28 | $ | 0.25 | $ | 0.38 | $ | 1.21 | ||||||||||
2012 | ||||||||||||||||||||
Total interest income | $ | 69,712 | $ | 62,114 | $ | 59,469 | $ | 57,209 | $ | 248,504 | ||||||||||
Total interest expense | 2,649 | 2,413 | 2,204 | 2,311 | 9,577 | |||||||||||||||
Net interest income | 67,063 | 59,701 | 57,265 | 54,898 | 238,927 | |||||||||||||||
Provision for loan and lease losses | 4,500 | 3,750 | 2,875 | 2,350 | 13,475 | |||||||||||||||
Provision (recapture) for losses on covered loans | 15,685 | 11,688 | (3,992 | ) | 2,511 | 25,892 | ||||||||||||||
Noninterest income (loss) | 9,574 | 11,828 | (911 | ) | 6,567 | 27,058 | ||||||||||||||
Noninterest expense | 44,352 | 39,825 | 40,936 | 37,800 | 162,913 | |||||||||||||||
Income before income taxes | 12,100 | 16,266 | 16,535 | 18,804 | 63,705 | |||||||||||||||
Provision for income taxes | 3,198 | 4,367 | 4,655 | 5,342 | 17,562 | |||||||||||||||
Net income | $ | 8,902 | $ | 11,899 | $ | 11,880 | $ | 13,462 | $ | 46,143 | ||||||||||
Per common share (1) | ||||||||||||||||||||
Earnings (basic) | $ | 0.22 | $ | 0.30 | $ | 0.30 | $ | 0.34 | $ | 1.16 | ||||||||||
Earnings (diluted) | $ | 0.22 | $ | 0.30 | $ | 0.30 | $ | 0.34 | $ | 1.16 | ||||||||||
|
|||
Buildings and building improvements | 5 to 39 years |
Leasehold improvements | Term of lease or useful life, whichever is shorter |
Furniture, fixtures and equipment | 3 to 7 years |
Vehicles | 5 years |
Computer software | 3 to 5 years |
|
|||||||||||||||||||||||||
April 1, 2013 | ||||
(in thousands) | ||||
Purchase price as of April 1, 2013 | $ | 540,791 | ||
Recognized amounts of identifiable assets acquired and (liabilities assumed), at fair value: | ||||
Cash and cash equivalents | $ | 110,440 | ||
Investment securities | 730,842 | |||
Federal Home Loan Bank stock | 11,824 | |||
Acquired loans | 1,407,798 | |||
Premises and equipment | 35,884 | |||
Other real estate owned | 14,708 | |||
Core deposit intangible | 15,257 | |||
Other assets | 75,820 | |||
Deposits | (1,883,407 | ) | ||
Federal Home Loan Bank advances | (128,885 | ) | ||
Junior subordinated debentures | (51,000 | ) | ||
Other liabilities | (26,888 | ) | ||
Total fair value of identifiable net assets | 312,393 | |||
Goodwill | $ | 228,398 | ||
August 5, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 52,072 | ||
Investment securities | 16,298 | |||
Federal Reserve Bank and Federal Home Loan Bank stock | 3,977 | |||
Acquired loans | 200,041 | |||
Accrued interest receivable | 1,975 | |||
Premises and equipment | 86 | |||
FDIC receivable | 156,710 | |||
Core deposit intangible | 3,943 | |||
Other assets | 2,447 | |||
Total assets acquired | $ | 437,549 | ||
Liabilities | ||||
Deposits | $ | 401,127 | ||
Federal Home Loan Bank advances | 32,949 | |||
Accrued interest payable | 213 | |||
Deferred tax liability | 1,034 | |||
Other liabilities | 396 | |||
Total liabilities assumed | 435,719 | |||
Net assets acquired (after tax gain) | $ | 1,830 | ||
May 27, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 4,688 | ||
Interest-earning deposits with banks | 6,689 | |||
Investment securities | 5,303 | |||
Federal Home Loan Bank stock | 477 | |||
Acquired loans | 81,488 | |||
Accrued interest receivable | 476 | |||
Premises and equipment | 5,339 | |||
FDIC receivable | 4,751 | |||
Other real estate owned covered by loss sharing | 8,225 | |||
Goodwill | 4,023 | |||
Core deposit intangible | 1,337 | |||
FDIC indemnification asset | 38,531 | |||
Other assets | 3,657 | |||
Total assets acquired | $ | 164,984 | ||
Liabilities | ||||
Deposits | $ | 159,525 | ||
Federal Home Loan Bank advances | 5,003 | |||
Accrued interest payable | 421 | |||
Other liabilities | 35 | |||
Total liabilities assumed | $ | 164,984 | ||
May 20, 2011 | ||||
(in thousands) | ||||
Assets | ||||
Cash and due from banks | $ | 1,837 | ||
Interest-earning deposits with banks and federal funds sold | 14,198 | |||
Investment securities | 871 | |||
Federal Home Loan Bank stock | 406 | |||
Acquired loans | 69,783 | |||
Accrued interest receivable | 429 | |||
Premises and equipment | 42 | |||
FDIC receivable | 6,984 | |||
Other real estate owned covered by loss sharing | 2,162 | |||
Goodwill | 1,892 | |||
Core deposit intangible | 509 | |||
FDIC indemnification asset | 30,203 | |||
Other assets | 1,813 | |||
Total assets acquired | $ | 131,129 | ||
Liabilities | ||||
Deposits | $ | 123,279 | ||
Federal Home Loan Bank advances | 7,772 | |||
Accrued interest payable | 71 | |||
Other liabilities | 7 | |||
Total liabilities assumed | $ | 131,129 | ||
Unaudited Pro Forma | ||||||||
Years Ended December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Total revenues (net interest income plus noninterest income) | $ | 337,712 | $ | 420,167 | ||||
Net income | $ | 76,496 | $ | 91,261 | ||||
Earnings per share - basic | $ | 1.50 | $ | 1.79 | ||||
Earnings per share - diluted | $ | 1.46 | $ | 1.74 | ||||
|
|||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 961,442 | $ | 10,640 | $ | (23,674 | ) | $ | 948,408 | |||||||
State and municipal securities | 357,013 | 11,450 | (3,993 | ) | 364,470 | |||||||||||
U.S. government agency and government-sponsored enterprise securities | 335,671 | 434 | (10,066 | ) | 326,039 | |||||||||||
U.S. government securities | 21,081 | — | (967 | ) | 20,114 | |||||||||||
Other securities | 5,284 | 27 | (231 | ) | 5,080 | |||||||||||
Total | $ | 1,680,491 | $ | 22,551 | $ | (38,931 | ) | $ | 1,664,111 | |||||||
December 31, 2012 | ||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 561,076 | $ | 16,719 | $ | (5,426 | ) | $ | 572,369 | |||||||
State and municipal securities | 265,070 | 20,893 | (388 | ) | 285,575 | |||||||||||
U.S. government agency and government-sponsored enterprise securities | 120,085 | 851 | (435 | ) | 120,501 | |||||||||||
U.S. government securities | 19,804 | 39 | (15 | ) | 19,828 | |||||||||||
Other securities | 3,324 | 104 | (36 | ) | 3,392 | |||||||||||
Total | $ | 969,359 | $ | 38,606 | $ | (6,300 | ) | $ | 1,001,665 | |||||||
December 31, 2013 | ||||||||
Amortized Cost | Fair Value | |||||||
(in thousands) | ||||||||
Due within one year | $ | 14,079 | $ | 14,239 | ||||
Due after one year through five years | 303,875 | 302,641 | ||||||
Due after five years through ten years | 487,643 | 480,244 | ||||||
Due after ten years | 869,610 | 861,907 | ||||||
Other securities with no stated maturity | $ | 5,284 | $ | 5,080 | ||||
Total investment securities available-for-sale | $ | 1,680,491 | $ | 1,664,111 | ||||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Washington and Oregon State to secure public deposits | $ | 277,012 | $ | 281,006 | ||||
Federal Reserve Bank to secure borrowings | 42,694 | 47,634 | ||||||
Other securities pledged | 43,081 | 46,090 | ||||||
Total securities pledged as collateral | $ | 362,787 | $ | 374,730 | ||||
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 492,921 | $ | (10,991 | ) | $ | 121,303 | $ | (12,684 | ) | $ | 614,224 | (23,675 | ) | ||||||||||
State and municipal securities | 112,400 | (3,069 | ) | 13,815 | (923 | ) | 126,215 | (3,992 | ) | |||||||||||||||
U.S. government agency and government-sponsored enterprise securities | 260,001 | (8,063 | ) | 28,447 | (2,003 | ) | 288,448 | (10,066 | ) | |||||||||||||||
U.S. government securities | 20,114 | (967 | ) | — | — | 20,114 | (967 | ) | ||||||||||||||||
Other securities | 2,257 | (58 | ) | 2,783 | (173 | ) | 5,040 | (231 | ) | |||||||||||||||
Total | $ | 887,693 | $ | (23,148 | ) | $ | 166,348 | $ | (15,783 | ) | $ | 1,054,041 | $ | (38,931 | ) | |||||||||
December 31, 2012 | ||||||||||||||||||||||||
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations | $ | 167,739 | $ | (5,090 | ) | $ | 12,204 | $ | (336 | ) | $ | 179,943 | $ | (5,426 | ) | |||||||||
State and municipal securities | 20,413 | (383 | ) | 210 | (5 | ) | 20,623 | (388 | ) | |||||||||||||||
U.S. government agency and government-sponsored enterprise securities | 56,600 | (435 | ) | — | — | 56,600 | (435 | ) | ||||||||||||||||
U.S. government securities | 9,914 | (15 | ) | — | — | 9,914 | (15 | ) | ||||||||||||||||
Other securities | — | — | 964 | (36 | ) | 964 | (36 | ) | ||||||||||||||||
Total | $ | 254,666 | $ | (5,923 | ) | $ | 13,378 | $ | (377 | ) | $ | 268,044 | $ | (6,300 | ) | |||||||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
Covered loans: | (dollars in thousands) | |||||||
Commercial business | $ | 72,870 | $ | 125,373 | ||||
Real estate: | ||||||||
One-to-four family residential | 41,642 | 57,150 | ||||||
Commercial and multifamily residential | 170,879 | 233,106 | ||||||
Total real estate | 212,521 | 290,256 | ||||||
Real estate construction: | ||||||||
One-to-four family residential | 14,781 | 25,398 | ||||||
Commercial and multifamily residential | 6,869 | 15,251 | ||||||
Total real estate construction | 21,650 | 40,649 | ||||||
Consumer | 34,101 | 44,516 | ||||||
Subtotal of covered loans | 341,142 | 500,794 | ||||||
Less: | ||||||||
Valuation discount resulting from acquisition accounting | 43,297 | 79,401 | ||||||
Allowance for loan losses | 20,174 | 30,056 | ||||||
Covered loans, net of valuation discounts and allowance for loan losses | $ | 277,671 | $ | 391,337 | ||||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Noncovered loans: | ||||||||
Commercial business | $ | 1,561,782 | $ | 1,155,158 | ||||
Real estate: | ||||||||
One-to-four family residential | 108,317 | 43,922 | ||||||
Commercial and multifamily residential | 2,080,075 | 1,061,201 | ||||||
Total real estate | 2,188,392 | 1,105,123 | ||||||
Real estate construction: | ||||||||
One-to-four family residential | 54,155 | 50,602 | ||||||
Commercial and multifamily residential | 126,390 | 65,101 | ||||||
Total real estate construction | 180,545 | 115,703 | ||||||
Consumer | 357,014 | 157,493 | ||||||
Less: Net unearned income | (68,282 | ) | (7,767 | ) | ||||
Total noncovered loans, net of unearned income | 4,219,451 | 2,525,710 | ||||||
Less: Allowance for loan and lease losses | (52,280 | ) | (52,244 | ) | ||||
Total noncovered loans, net | $ | 4,167,171 | $ | 2,473,466 | ||||
Loans held for sale | $ | 735 | $ | 2,563 | ||||
December 31, 2013 | December 31, 2012 | |||||||||||||||
Recorded Investment Nonaccrual Loans | Unpaid Principal Balance Nonaccrual Loans | Recorded Investment Nonaccrual Loans | Unpaid Principal Balance Nonaccrual Loans | |||||||||||||
Noncovered loans: | (in thousands) | |||||||||||||||
Commercial business: | ||||||||||||||||
Secured | $ | 12,433 | $ | 19,186 | $ | 9,037 | $ | 17,821 | ||||||||
Unsecured | 176 | 202 | 262 | 262 | ||||||||||||
Real estate: | ||||||||||||||||
One-to-four family residential | 2,667 | 4,678 | 2,349 | 2,672 | ||||||||||||
Commercial and multifamily residential: | ||||||||||||||||
Commercial land | 442 | 783 | 4,076 | 7,491 | ||||||||||||
Income property | 4,267 | 5,383 | 8,520 | 10,815 | ||||||||||||
Owner occupied | 6,334 | 7,486 | 6,608 | 7,741 | ||||||||||||
Real estate construction: | ||||||||||||||||
One-to-four family residential: | ||||||||||||||||
Land and acquisition | 3,246 | 6,601 | 3,084 | 6,704 | ||||||||||||
Residential construction | 459 | 1,928 | 1,816 | 2,431 | ||||||||||||
Consumer | 3,991 | 6,187 | 1,643 | 1,940 | ||||||||||||
Total | $ | 34,015 | $ | 52,434 | $ | 37,395 | $ | 57,877 | ||||||||
Current Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Total Past Due | Nonaccrual Loans | Total Loans | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,457,820 | $ | 12,713 | $ | 681 | $ | 13,394 | $ | 12,433 | $ | 1,483,647 | ||||||||||||
Unsecured | 72,255 | 156 | 17 | 173 | 176 | 72,604 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 100,591 | 1,993 | 641 | 2,634 | 2,667 | 105,892 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 142,034 | — | 358 | 358 | 442 | 142,834 | ||||||||||||||||||
Income property | 1,138,732 | 144 | 3,289 | 3,433 | 4,267 | 1,146,432 | ||||||||||||||||||
Owner occupied | 749,561 | 4,714 | — | 4,714 | 6,334 | 760,609 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 8,225 | 199 | — | 199 | 3,246 | 11,670 | ||||||||||||||||||
Residential construction | 41,533 | — | — | — | 459 | 41,992 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 86,521 | — | — | — | — | 86,521 | ||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | 38,916 | ||||||||||||||||||
Consumer | 322,685 | 835 | 823 | 1,658 | 3,991 | 328,334 | ||||||||||||||||||
Total | $ | 4,158,873 | $ | 20,754 | $ | 5,809 | $ | 26,563 | $ | 34,015 | $ | 4,219,451 | ||||||||||||
Current Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Total Past Due | Nonaccrual Loans | Total Loans | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,091,770 | $ | 4,259 | $ | 1,485 | $ | 5,744 | $ | 9,037 | $ | 1,106,551 | ||||||||||||
Unsecured | 44,817 | 252 | 12 | 264 | 262 | 45,343 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 41,508 | 193 | 142 | 335 | 2,349 | 44,192 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 42,818 | 311 | 122 | 433 | 4,076 | 47,327 | ||||||||||||||||||
Income property | 603,339 | 2,726 | 227 | 2,953 | 8,520 | 614,812 | ||||||||||||||||||
Owner occupied | 387,525 | 1,040 | — | 1,040 | 6,608 | 395,173 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 15,412 | — | — | — | 3,084 | 18,496 | ||||||||||||||||||
Residential construction | 29,848 | — | — | — | 1,816 | 31,664 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | 28,342 | ||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | 36,211 | ||||||||||||||||||
Consumer | 155,207 | 387 | 362 | 749 | 1,643 | 157,599 | ||||||||||||||||||
Total | $ | 2,476,797 | $ | 9,168 | $ | 2,350 | $ | 11,518 | $ | 37,395 | $ | 2,525,710 | ||||||||||||
Recorded Investment of Loans Collectively Measured for Contingency Provision | Recorded Investment of Loans Individually Measured for Specific Impairment | Impaired Loans With Recorded Allowance | Impaired Loans Without Recorded Allowance | |||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | ||||||||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 1,478,560 | $ | 5,087 | $ | 2,866 | $ | 2,885 | $ | 343 | $ | 2,221 | $ | 2,560 | ||||||||||||||
Unsecured | 72,569 | 35 | 35 | 35 | 35 | — | — | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 104,272 | 1,620 | 442 | 479 | 138 | 1,178 | 2,119 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 142,719 | 115 | — | — | — | 115 | 398 | |||||||||||||||||||||
Income property | 1,140,019 | 6,413 | 918 | 933 | 26 | 5,495 | 7,885 | |||||||||||||||||||||
Owner occupied | 749,601 | 11,008 | 3,802 | 3,817 | 1,073 | 7,206 | 10,464 | |||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 9,726 | 1,944 | 113 | 113 | 71 | 1,831 | 2,587 | |||||||||||||||||||||
Residential construction | 41,992 | — | — | — | — | — | — | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 86,521 | — | — | — | — | — | — | |||||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | — | — | |||||||||||||||||||||
Consumer | 328,167 | 167 | 23 | 27 | 4 | 144 | 210 | |||||||||||||||||||||
Total | $ | 4,193,062 | $ | 26,389 | $ | 8,199 | $ | 8,289 | $ | 1,690 | $ | 18,190 | $ | 26,223 | ||||||||||||||
Recorded Investment of Loans Collectively Measured for Contingency Provision | Recorded Investment of Loans Individually Measured for Specific Impairment | Impaired Loans With Recorded Allowance | Impaired Loans Without Recorded Allowance | |||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | ||||||||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 1,101,689 | $ | 4,862 | $ | 690 | $ | 1,994 | $ | 113 | $ | 4,172 | $ | 6,769 | ||||||||||||||
Unsecured | 45,251 | 92 | 92 | 92 | 92 | — | — | |||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 42,103 | 2,089 | 345 | 364 | 112 | 1,744 | 1,902 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 44,672 | 2,655 | — | — | — | 2,655 | 5,727 | |||||||||||||||||||||
Income property | 606,656 | 8,156 | 2,670 | 2,727 | 1,040 | 5,486 | 7,860 | |||||||||||||||||||||
Owner occupied | 383,269 | 11,904 | 608 | 610 | 38 | 11,296 | 14,642 | |||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential | ||||||||||||||||||||||||||||
Land and acquisition | 15,677 | 2,819 | — | — | — | 2,819 | 4,813 | |||||||||||||||||||||
Residential construction | 29,707 | 1,957 | — | — | — | 1,957 | 2,570 | |||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | — | — | |||||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | — | — | |||||||||||||||||||||
Consumer | 157,472 | 127 | — | — | — | 127 | 127 | |||||||||||||||||||||
Total | $ | 2,491,049 | $ | 34,661 | $ | 4,405 | $ | 5,787 | $ | 1,395 | $ | 30,256 | $ | 44,410 | ||||||||||||||
Year ended December 31, 2013 | Year Ended December 31, 2012 | Year ended December 31, 2011 | ||||||||||||||||||||||
Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | Average Recorded Investment Impaired Loans | Interest Recognized on Impaired Loans | |||||||||||||||||||
Noncovered loans: | (in thousands) | |||||||||||||||||||||||
Commercial business | ||||||||||||||||||||||||
Secured | $ | 5,636 | $ | 19 | $ | 8,978 | $ | 9 | $ | 15,578 | $ | 511 | ||||||||||||
Unsecured | 61 | 3 | 113 | 6 | 138 | — | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 1,665 | 63 | 2,130 | — | 2,494 | — | ||||||||||||||||||
Commercial & multifamily residential | ||||||||||||||||||||||||
Commercial land | 1,691 | — | 3,124 | — | 4,263 | — | ||||||||||||||||||
Income property | 8,910 | 238 | 7,895 | 77 | 8,881 | 59 | ||||||||||||||||||
Owner occupied | 10,779 | 971 | 13,315 | 1,004 | 15,254 | 18 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential | ||||||||||||||||||||||||
Land and acquisition | 2,624 | 6 | 4,465 | — | 8,972 | 116 | ||||||||||||||||||
Residential construction | 420 | — | 3,223 | 11 | 4,535 | — | ||||||||||||||||||
Commercial & multifamily residential | ||||||||||||||||||||||||
Income property | — | — | 3,169 | — | 7,065 | — | ||||||||||||||||||
Consumer | 253 | 6 | 1,112 | 7 | 3,880 | 15 | ||||||||||||||||||
Total | $ | 32,039 | $ | 1,306 | $ | 47,524 | $ | 1,114 | $ | 71,060 | $ | 719 | ||||||||||||
Year ended December 31, 2013 | Year Ended December 31, 2012 | Year ended December 31, 2011 | |||||||||||||||||||||||||||||||
Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of TDR Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||||||||
Noncovered loans: | (dollars in thousands) | ||||||||||||||||||||||||||||||||
Commercial business: | |||||||||||||||||||||||||||||||||
Secured | 2 | $ | 190 | $ | 190 | 1 | $ | 195 | $ | 194 | 6 | $ | 659 | $ | 659 | ||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||
One-to-four family residential | 1 | 113 | 113 | — | — | — | 1 | 369 | 369 | ||||||||||||||||||||||||
Commercial and multifamily residential: | |||||||||||||||||||||||||||||||||
Commercial land | 1 | 137 | 137 | — | — | — | — | — | — | ||||||||||||||||||||||||
Income property | 4 | 1,186 | 1,186 | 1 | 4,279 | 2,650 | 2 | 1,280 | 1,280 | ||||||||||||||||||||||||
Owner occupied | 1 | 172 | 172 | — | — | — | — | — | — | ||||||||||||||||||||||||
Real estate construction: | |||||||||||||||||||||||||||||||||
One-to-four family residential: | |||||||||||||||||||||||||||||||||
Land and acquisition | 1 | 117 | 117 | — | — | — | — | — | — | ||||||||||||||||||||||||
Residential construction | — | — | — | — | — | — | 1 | 36 | 36 | ||||||||||||||||||||||||
Consumer | 2 | 53 | 53 | — | — | — | — | — | — | ||||||||||||||||||||||||
Total | 12 | $ | 1,968 | $ | 1,968 | 2 | $ | 4,474 | $ | 2,844 | 10 | $ | 2,344 | $ | 2,344 | ||||||||||||||||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Beginning balance | $ | 1,915 | $ | 1,535 | $ | 1,165 | ||||||
Net changes in the allowance for unfunded commitments and letters of credit | 590 | 380 | 370 | |||||||||
Ending balance | $ | 2,505 | $ | 1,915 | $ | 1,535 | ||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 48,510 | $ | 2,849 | $ | 18,291 | $ | — | $ | — | $ | 69,650 | ||||||||||||
Unsecured | 2,732 | 396 | 92 | — | — | 3,220 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 35,066 | 1,842 | 4,734 | — | — | 41,642 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 10,778 | 198 | 7,589 | — | — | 18,565 | ||||||||||||||||||
Income property | 55,985 | 3,950 | 10,657 | — | — | 70,592 | ||||||||||||||||||
Owner occupied | 67,653 | 111 | 13,958 | — | — | 81,722 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,674 | 2,739 | 1,936 | — | — | 9,349 | ||||||||||||||||||
Residential construction | 3,008 | — | 2,424 | — | — | 5,432 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 3,806 | — | 1,709 | — | — | 5,515 | ||||||||||||||||||
Owner occupied | 1,074 | — | 280 | — | — | 1,354 | ||||||||||||||||||
Consumer | 30,722 | 33 | 3,319 | 27 | — | 34,101 | ||||||||||||||||||
Total | $ | 264,008 | $ | 12,118 | $ | 64,989 | $ | 27 | $ | — | 341,142 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 43,297 | |||||||||||||||||||||||
Allowance for loan losses | 20,174 | |||||||||||||||||||||||
Covered loans, net | $ | 277,671 | ||||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 71,621 | $ | 1,823 | $ | 45,150 | $ | — | $ | — | $ | 118,594 | ||||||||||||
Unsecured | 4,988 | — | 1,791 | — | — | 6,779 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 44,782 | 1,344 | 11,024 | — | — | 57,150 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 16,336 | — | 10,292 | — | — | 26,628 | ||||||||||||||||||
Income property | 81,205 | 864 | 23,315 | — | — | 105,384 | ||||||||||||||||||
Owner occupied | 82,222 | 3,318 | 15,554 | — | — | 101,094 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,817 | 3,273 | 5,743 | — | — | 13,833 | ||||||||||||||||||
Residential construction | 6,050 | — | 5,515 | — | — | 11,565 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 4,419 | — | 7,901 | — | — | 12,320 | ||||||||||||||||||
Owner occupied | 1,107 | — | 1,824 | — | — | 2,931 | ||||||||||||||||||
Consumer | 38,973 | 381 | 5,162 | — | — | 44,516 | ||||||||||||||||||
Total | $ | 356,520 | $ | 11,003 | $ | 133,271 | $ | — | $ | — | 500,794 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 79,401 | |||||||||||||||||||||||
Allowance for loan losses | 30,056 | |||||||||||||||||||||||
Covered loans, net | $ | 391,337 | ||||||||||||||||||||||
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year ended December 31, 2013 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 27,270 | $ | (4,148 | ) | $ | 1,512 | $ | 6,393 | $ | 31,027 | $ | 343 | $ | 30,684 | |||||||||||||
Unsecured | 753 | (794 | ) | 932 | (195 | ) | 696 | 35 | 661 | |||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 694 | (228 | ) | 270 | 516 | 1,252 | 138 | 1,114 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 460 | (20 | ) | 169 | (120 | ) | 489 | — | 489 | |||||||||||||||||||
Income property | 11,033 | (1,405 | ) | 489 | (883 | ) | 9,234 | 26 | 9,208 | |||||||||||||||||||
Owner occupied | 6,362 | (1,118 | ) | 375 | (2,014 | ) | 3,605 | 1,073 | 2,532 | |||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 1,171 | (32 | ) | 2,553 | (3,082 | ) | 610 | 71 | 539 | |||||||||||||||||||
Residential construction | 635 | (101 | ) | 112 | 176 | 822 | — | 822 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 316 | — | — | (31 | ) | 285 | — | 285 | ||||||||||||||||||||
Owner occupied | 102 | — | — | (44 | ) | 58 | — | 58 | ||||||||||||||||||||
Consumer | 2,437 | (2,242 | ) | 552 | 1,800 | 2,547 | 4 | 2,543 | ||||||||||||||||||||
Unallocated | 1,011 | — | — | 644 | 1,655 | — | 1,655 | |||||||||||||||||||||
Total | $ | 52,244 | $ | (10,088 | ) | $ | 6,964 | $ | 3,160 | $ | 52,280 | $ | 1,690 | $ | 50,590 | |||||||||||||
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year Ended December 31, 2012 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 24,745 | $ | (10,029 | ) | $ | 1,354 | $ | 11,200 | $ | 27,270 | $ | 113 | $ | 27,157 | |||||||||||||
Unsecured | 689 | (144 | ) | 194 | 14 | 753 | 92 | 661 | ||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 654 | (549 | ) | 285 | 304 | 694 | 112 | 582 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 488 | (526 | ) | 63 | 435 | 460 | — | 460 | ||||||||||||||||||||
Income property | 9,551 | (4,030 | ) | 905 | 4,607 | 11,033 | 1,040 | 9,993 | ||||||||||||||||||||
Owner occupied | 9,606 | (918 | ) | 631 | (2,957 | ) | 6,362 | 38 | 6,324 | |||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 2,331 | (989 | ) | 1,059 | (1,230 | ) | 1,171 | — | 1,171 | |||||||||||||||||||
Residential construction | 864 | (617 | ) | 429 | (41 | ) | 635 | — | 635 | |||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 665 | (93 | ) | 66 | (322 | ) | 316 | — | 316 | |||||||||||||||||||
Owner occupied | 35 | — | — | 67 | 102 | — | 102 | |||||||||||||||||||||
Consumer | 2,719 | (2,534 | ) | 1,171 | 1,081 | 2,437 | — | 2,437 | ||||||||||||||||||||
Unallocated | 694 | — | — | 317 | 1,011 | — | 1,011 | |||||||||||||||||||||
Total | $ | 53,041 | $ | (20,429 | ) | $ | 6,157 | $ | 13,475 | $ | 52,244 | $ | 1,395 | $ | 50,849 | |||||||||||||
Beginning Balance | Charge-offs | Recoveries | Provision (Recovery) | Ending Balance | Specific Reserve | General Allocation | ||||||||||||||||||||||
Year ended December 31, 2011 | (in thousands) | |||||||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||||||
Secured | $ | 21,811 | $ | (7,270 | ) | $ | 1,154 | $ | 9,050 | $ | 24,745 | $ | 954 | $ | 23,791 | |||||||||||||
Unsecured | 738 | (639 | ) | 1,444 | (854 | ) | 689 | 97 | 592 | |||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||
One-to-four family residential | 1,100 | (717 | ) | 80 | 191 | 654 | 96 | 558 | ||||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Commercial land | 634 | (660 | ) | 12 | 502 | 488 | — | 488 | ||||||||||||||||||||
Income property | 15,210 | (1,407 | ) | 414 | (4,666 | ) | 9,551 | 63 | 9,488 | |||||||||||||||||||
Owner occupied | 9,692 | (1,620 | ) | 33 | 1,501 | 9,606 | 185 | 9,421 | ||||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||||||
Land and acquisition | 3,769 | (1,419 | ) | 1,978 | (1,997 | ) | 2,331 | — | 2,331 | |||||||||||||||||||
Residential construction | 2,292 | (1,068 | ) | 113 | (473 | ) | 864 | 59 | 805 | |||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||||||
Income property | 274 | (2,213 | ) | — | 2,604 | 665 | — | 665 | ||||||||||||||||||||
Owner occupied | 70 | — | — | (35 | ) | 35 | — | 35 | ||||||||||||||||||||
Consumer | 2,120 | (3,918 | ) | 351 | 4,166 | 2,719 | 30 | 2,689 | ||||||||||||||||||||
Unallocated | 3,283 | — | — | (2,589 | ) | 694 | — | 694 | ||||||||||||||||||||
Total | $ | 60,993 | $ | (20,931 | ) | $ | 5,579 | $ | 7,400 | $ | 53,041 | $ | 1,484 | $ | 51,557 | |||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,372,038 | $ | 43,309 | $ | 68,300 | $ | — | $ | — | $ | 1,483,647 | ||||||||||||
Unsecured | 72,226 | 199 | 179 | — | — | 72,604 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 98,626 | 1,567 | 5,699 | — | — | 105,892 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 137,850 | — | 4,984 | — | — | 142,834 | ||||||||||||||||||
Income property | 1,108,033 | 5,473 | 32,926 | — | — | 1,146,432 | ||||||||||||||||||
Owner occupied | 748,725 | — | 11,884 | — | — | 760,609 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 7,526 | — | 4,144 | — | — | 11,670 | ||||||||||||||||||
Residential construction | 36,270 | 2,352 | 3,370 | — | — | 41,992 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 86,206 | — | 315 | — | — | 86,521 | ||||||||||||||||||
Owner occupied | 38,916 | — | — | — | — | 38,916 | ||||||||||||||||||
Consumer | 321,348 | 331 | 6,188 | 467 | — | 328,334 | ||||||||||||||||||
Total | $ | 4,027,764 | $ | 53,231 | $ | 137,989 | $ | 467 | $ | — | 4,219,451 | |||||||||||||
Less: | ||||||||||||||||||||||||
Allowance for loan losses | 52,280 | |||||||||||||||||||||||
Noncovered loans, net | $ | 4,167,171 | ||||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Noncovered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 1,011,722 | $ | 29,222 | $ | 65,607 | $ | — | $ | — | $ | 1,106,551 | ||||||||||||
Unsecured | 44,788 | 26 | 529 | — | — | 45,343 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 40,346 | 406 | 3,440 | — | — | 44,192 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 43,401 | — | 3,926 | — | — | 47,327 | ||||||||||||||||||
Income property | 581,671 | 3,688 | 29,453 | — | — | 614,812 | ||||||||||||||||||
Owner occupied | 357,063 | 1,848 | 36,262 | — | — | 395,173 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 12,741 | 1,351 | 4,404 | — | — | 18,496 | ||||||||||||||||||
Residential construction | 28,705 | 1,142 | 1,817 | — | — | 31,664 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 28,342 | — | — | — | — | 28,342 | ||||||||||||||||||
Owner occupied | 36,211 | — | — | — | — | 36,211 | ||||||||||||||||||
Consumer | 151,049 | 75 | 6,475 | — | — | 157,599 | ||||||||||||||||||
Total | $ | 2,336,039 | $ | 37,758 | $ | 151,913 | $ | — | $ | — | 2,525,710 | |||||||||||||
Less: | ||||||||||||||||||||||||
Allowance for loan losses | 52,244 | |||||||||||||||||||||||
Noncovered loans, net | $ | 2,473,466 | ||||||||||||||||||||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Noncovered OREO: | ||||||||
Balance, beginning of period | $ | 10,676 | $ | 22,893 | ||||
Established through acquisitions | 14,708 | — | ||||||
Transfers in, net of write-downs ($90 and $205, respectively) | 9,273 | 7,461 | ||||||
Additions to OREO | 3,577 | 11 | ||||||
Additional OREO write-downs | (1,753 | ) | (4,816 | ) | ||||
Proceeds from sale of OREO property | (13,903 | ) | (15,689 | ) | ||||
Net gain on sale of OREO | 1,256 | 816 | ||||||
Total noncovered OREO, end of period | $ | 23,834 | $ | 10,676 | ||||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
Covered loans: | (dollars in thousands) | |||||||
Commercial business | $ | 72,870 | $ | 125,373 | ||||
Real estate: | ||||||||
One-to-four family residential | 41,642 | 57,150 | ||||||
Commercial and multifamily residential | 170,879 | 233,106 | ||||||
Total real estate | 212,521 | 290,256 | ||||||
Real estate construction: | ||||||||
One-to-four family residential | 14,781 | 25,398 | ||||||
Commercial and multifamily residential | 6,869 | 15,251 | ||||||
Total real estate construction | 21,650 | 40,649 | ||||||
Consumer | 34,101 | 44,516 | ||||||
Subtotal of covered loans | 341,142 | 500,794 | ||||||
Less: | ||||||||
Valuation discount resulting from acquisition accounting | 43,297 | 79,401 | ||||||
Allowance for loan losses | 20,174 | 30,056 | ||||||
Covered loans, net of valuation discounts and allowance for loan losses | $ | 277,671 | $ | 391,337 | ||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Balance at beginning of period | $ | 166,888 | $ | 259,669 | $ | 256,572 | ||||||
Additions resulting from acquisitions | — | — | 59,810 | |||||||||
Accretion | (51,816 | ) | (86,671 | ) | (90,378 | ) | ||||||
Disposals | (6,898 | ) | (12,856 | ) | (31,483 | ) | ||||||
Reclassifications from nonaccretable difference | (4,267 | ) | 6,746 | 65,148 | ||||||||
Balance at end of period | $ | 103,907 | $ | 166,888 | $ | 259,669 | ||||||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Covered OREO: | ||||||||
Balance, beginning of period | $ | 16,311 | $ | 28,126 | ||||
Transfers in | 8,827 | 14,166 | ||||||
Additional OREO write-downs | (282 | ) | (3,484 | ) | ||||
Proceeds from sale of OREO property | (22,046 | ) | (33,315 | ) | ||||
Net gain on sale of OREO | 9,283 | 10,818 | ||||||
Total covered OREO, end of period | $ | 12,093 | $ | 16,311 | ||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Balance at beginning of period | $ | 96,354 | $ | 175,071 | ||||
Adjustments not reflected in income: | ||||||||
Cash received from the FDIC | (9,246 | ) | (54,649 | ) | ||||
FDIC reimbursable losses, net | (2,245 | ) | 399 | |||||
Adjustments reflected in income: | ||||||||
Amortization, net | (36,729 | ) | (42,940 | ) | ||||
Loan impairment (recapture) | (2,609 | ) | 20,714 | |||||
Sale of other real estate | (6,177 | ) | (7,789 | ) | ||||
Write-downs of other real estate | 364 | 5,190 | ||||||
Other | 134 | 358 | ||||||
Balance at end of period | $ | 39,846 | $ | 96,354 | ||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Balance at beginning of year | $ | 30,056 | $ | 4,944 | $ | 6,055 | ||||||
Loans charged off | (13,853 | ) | (5,112 | ) | (1,488 | ) | ||||||
Recoveries | 7,232 | 4,332 | 2,025 | |||||||||
Provision charged to expense | (3,261 | ) | 25,892 | (1,648 | ) | |||||||
Balance at end of year | $ | 20,174 | $ | 30,056 | $ | 4,944 | ||||||
|
|||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2013 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 48,510 | $ | 2,849 | $ | 18,291 | $ | — | $ | — | $ | 69,650 | ||||||||||||
Unsecured | 2,732 | 396 | 92 | — | — | 3,220 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 35,066 | 1,842 | 4,734 | — | — | 41,642 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 10,778 | 198 | 7,589 | — | — | 18,565 | ||||||||||||||||||
Income property | 55,985 | 3,950 | 10,657 | — | — | 70,592 | ||||||||||||||||||
Owner occupied | 67,653 | 111 | 13,958 | — | — | 81,722 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,674 | 2,739 | 1,936 | — | — | 9,349 | ||||||||||||||||||
Residential construction | 3,008 | — | 2,424 | — | — | 5,432 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 3,806 | — | 1,709 | — | — | 5,515 | ||||||||||||||||||
Owner occupied | 1,074 | — | 280 | — | — | 1,354 | ||||||||||||||||||
Consumer | 30,722 | 33 | 3,319 | 27 | — | 34,101 | ||||||||||||||||||
Total | $ | 264,008 | $ | 12,118 | $ | 64,989 | $ | 27 | $ | — | 341,142 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 43,297 | |||||||||||||||||||||||
Allowance for loan losses | 20,174 | |||||||||||||||||||||||
Covered loans, net | $ | 277,671 | ||||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||||||
December 31, 2012 | (in thousands) | |||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||
Commercial business: | ||||||||||||||||||||||||
Secured | $ | 71,621 | $ | 1,823 | $ | 45,150 | $ | — | $ | — | $ | 118,594 | ||||||||||||
Unsecured | 4,988 | — | 1,791 | — | — | 6,779 | ||||||||||||||||||
Real estate: | ||||||||||||||||||||||||
One-to-four family residential | 44,782 | 1,344 | 11,024 | — | — | 57,150 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Commercial land | 16,336 | — | 10,292 | — | — | 26,628 | ||||||||||||||||||
Income property | 81,205 | 864 | 23,315 | — | — | 105,384 | ||||||||||||||||||
Owner occupied | 82,222 | 3,318 | 15,554 | — | — | 101,094 | ||||||||||||||||||
Real estate construction: | ||||||||||||||||||||||||
One-to-four family residential: | ||||||||||||||||||||||||
Land and acquisition | 4,817 | 3,273 | 5,743 | — | — | 13,833 | ||||||||||||||||||
Residential construction | 6,050 | — | 5,515 | — | — | 11,565 | ||||||||||||||||||
Commercial and multifamily residential: | ||||||||||||||||||||||||
Income property | 4,419 | — | 7,901 | — | — | 12,320 | ||||||||||||||||||
Owner occupied | 1,107 | — | 1,824 | — | — | 2,931 | ||||||||||||||||||
Consumer | 38,973 | 381 | 5,162 | — | — | 44,516 | ||||||||||||||||||
Total | $ | 356,520 | $ | 11,003 | $ | 133,271 | $ | — | $ | — | 500,794 | |||||||||||||
Less: | ||||||||||||||||||||||||
Valuation discount resulting from acquisition accounting | 79,401 | |||||||||||||||||||||||
Allowance for loan losses | 30,056 | |||||||||||||||||||||||
Covered loans, net | $ | 391,337 | ||||||||||||||||||||||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Land | $ | 48,992 | $ | 39,441 | ||||
Buildings | 94,878 | 84,407 | ||||||
Leasehold improvements | 14,254 | 2,684 | ||||||
Furniture and equipment | 29,465 | 24,110 | ||||||
Vehicles | 546 | 438 | ||||||
Computer software | 17,490 | 13,783 | ||||||
Total Cost | 205,625 | 164,863 | ||||||
Less accumulated depreciation and amortization | (50,893 | ) | (46,155 | ) | ||||
Total | $ | 154,732 | $ | 118,708 | ||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Total goodwill, beginning of period | $ | 115,554 | $ | 115,554 | $ | 109,639 | ||||||
Established through acquisitions | 228,398 | — | 5,915 | |||||||||
Total goodwill, end of period | 343,952 | 115,554 | 115,554 | |||||||||
Other intangible assets, net | ||||||||||||
Core deposit intangible: | ||||||||||||
Gross core deposit intangible balance, beginning of period | 32,441 | 32,441 | 26,652 | |||||||||
Accumulated amortization, beginning of period | (16,720 | ) | (12,275 | ) | (7,956 | ) | ||||||
Core deposit intangible, net, beginning of period | 15,721 | 20,166 | 18,696 | |||||||||
Established through acquisitions | 15,257 | — | 5,789 | |||||||||
CDI current period amortization | (6,045 | ) | (4,445 | ) | (4,319 | ) | ||||||
Total core deposit intangible, end of period | 24,933 | 15,721 | 20,166 | |||||||||
Intangible assets not subject to amortization | 919 | — | — | |||||||||
Other intangible assets, net at end of period | 25,852 | 15,721 | 20,166 | |||||||||
Total goodwill and intangible assets, end of period | $ | 369,804 | $ | 131,275 | $ | 135,720 | ||||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 5,963 | ||
2015 | 4,934 | |||
2016 | 4,195 | |||
2017 | 3,361 | |||
2018 | 2,500 | |||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Core deposits: | ||||||||
Demand and other noninterest-bearing | $ | 2,171,703 | $ | 1,321,171 | ||||
Interest-bearing demand | 1,170,006 | 870,821 | ||||||
Money market | 1,569,261 | 1,043,459 | ||||||
Savings | 496,444 | 314,371 | ||||||
Certificates of deposit less than $100,000 | 288,943 | 252,544 | ||||||
Total core deposits | 5,696,357 | 3,802,366 | ||||||
Certificates of deposit greater than $100,000 | 201,498 | 212,924 | ||||||
Certificates of deposit insured through CDARS® | 19,488 | 26,720 | ||||||
Brokered money market accounts | 41,765 | — | ||||||
Subtotal | 5,959,108 | 4,042,010 | ||||||
Valuation adjustment resulting from acquisition accounting | 367 | 75 | ||||||
Total deposits | $ | 5,959,475 | $ | 4,042,085 | ||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 172,422 | ||
2015 | 28,556 | |||
2016 | 11,834 | |||
2017 | 4,810 | |||
2018 | 2,162 | |||
Thereafter | 106 | |||
Total | $ | 219,890 | ||
|
|||
December 31, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
Washington and Oregon State to secure public deposits | $ | 277,012 | $ | 281,006 | ||||
Federal Reserve Bank to secure borrowings | 42,694 | 47,634 | ||||||
Other securities pledged | 43,081 | 46,090 | ||||||
Total securities pledged as collateral | $ | 362,787 | $ | 374,730 | ||||
Years ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(dollars in thousands) | ||||||||||||
Balance at end of year | $ | 36,606 | $ | 6,644 | $ | 119,009 | ||||||
Average balance during the year | $ | 51,030 | $ | 100,337 | $ | 120,419 | ||||||
Maximum month-end balance during the year | $ | 190,631 | $ | 118,967 | $ | 127,426 | ||||||
Weighted average rate during the year | 1.12 | % | 2.79 | % | 2.76 | % | ||||||
Weighted average rate at December 31 | 1.09 | % | 5.42 | % | 2.81 | % | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Recorded value of blanket pledge on loans receivable | $ | 1,075,389 | $ | 443,419 | ||||
Total | $ | 1,075,389 | $ | 443,419 | ||||
FHLB borrowing capacity | $ | 1,037,159 | $ | 435,189 | ||||
Federal Home Loan Bank Advances Fixed rate advances | |||||||
Wtd Avg Rate | Amount | ||||||
(dollars in thousands) | |||||||
Within 1 year | 0.23 | % | $ | 30,000 | |||
Over 1 through 5 years | 5.66 | % | 1,000 | ||||
Due after 10 years | 5.37 | % | 5,000 | ||||
Total | 36,000 | ||||||
Valuation adjustment from acquisition accounting | 606 | ||||||
Total | $ | 36,606 | |||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Fair value of investment securities | $ | 40,210 | $ | 45,641 | ||||
Recorded value of pledged commercial loans | 45,242 | 13,815 | ||||||
Total | $ | 85,452 | $ | 59,456 | ||||
Federal Reserve Bank borrowing capacity | $ | 85,452 | $ | 59,456 | ||||
|
|||
Gross Amounts of Recognized Assets/Liabilities | Gross Amounts Offset in the Consolidated Balance Sheets | Net Amounts of Assets/Liabilities Presented in the Consolidated Balance Sheets | Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||||||||||||
Collateral Posted | Net Amount | ||||||||||||||||||
December 31, 2013 | (in thousands) | ||||||||||||||||||
Assets | |||||||||||||||||||
Interest rate contracts | $ | 9,044 | $ | — | $ | 9,044 | $ | — | $ | 9,044 | |||||||||
Liabilities | |||||||||||||||||||
Interest rate contracts | $ | 9,044 | $ | — | $ | 9,044 | $ | (9,044 | ) | $ | — | ||||||||
Repurchase agreements | $ | 25,000 | $ | — | $ | 25,000 | $ | (25,000 | ) | $ | — | ||||||||
December 31, 2012 | |||||||||||||||||||
Assets | |||||||||||||||||||
Interest rate contracts | $ | 14,921 | $ | — | $ | 14,921 | $ | — | $ | 14,921 | |||||||||
Liabilities | |||||||||||||||||||
Interest rate contracts | $ | 14,921 | $ | — | $ | 14,921 | $ | (14,921 | ) | $ | — | ||||||||
Repurchase agreements | $ | 25,000 | $ | — | $ | 25,000 | $ | (25,000 | ) | $ | — | ||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
(in thousands) | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||||||||||
Interest rate contracts | Other assets | $ | 9,044 | Other assets | $ | 14,921 | Other liabilities | $ | 9,044 | Other liabilities | $ | 14,921 | |||||||||||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Balance at beginning of year | $ | 11,616 | $ | 11,237 | ||||
Established through acquisitions | 3,398 | — | ||||||
Change in actuarial loss | 2,212 | (80 | ) | |||||
Benefit expense | 1,880 | 1,017 | ||||||
Benefit payments | (2,683 | ) | (558 | ) | ||||
Balance at end of year | $ | 16,423 | $ | 11,616 | ||||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 1,702 | ||
2015 | 975 | |||
2016 | 994 | |||
2017 | 1,088 | |||
2018 | 1,355 | |||
2019 through 2023 | 8,852 | |||
Total | $ | 14,966 | ||
|
|||
Years Ending December 31, | (in thousands) | |||
2014 | $ | 8,033 | ||
2015 | 6,787 | |||
2016 | 4,847 | |||
2017 | 3,642 | |||
2018 | 3,111 | |||
Thereafter | 13,105 | |||
Total minimum payments | $ | 39,525 | ||
|
|||
Fair value at December 31, 2013 | Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||
(in thousands) | ||||||||||||||||
Assets | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. government agency and sponsored enterprise mortgage-back securities and collateralized mortgage obligations | $ | 948,408 | $ | — | $ | 948,408 | $ | — | ||||||||
State and municipal securities | 364,470 | — | 364,470 | — | ||||||||||||
U.S. government agency and government-sponsored enterprise securities | 326,039 | — | 326,039 | — | ||||||||||||
U.S. government securities | 20,114 | 20,114 | — | — | ||||||||||||
Other securities | 5,080 | — | 5,080 | — | ||||||||||||
Total securities available for sale | $ | 1,664,111 | $ | 20,114 | $ | 1,643,997 | $ | — | ||||||||
Other assets (Interest rate contracts) | $ | 9,044 | $ | — | $ | 9,044 | $ | — | ||||||||
Liabilities | ||||||||||||||||
Other liabilities (Interest rate contracts) | $ | 9,044 | $ | — | $ | 9,044 | $ | — | ||||||||
Fair value at December 31, 2012 | Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||
(in thousands) | ||||||||||||||||
Assets | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. government agency and sponsored enterprise mortgage-back securities and collateralized mortgage obligations | $ | 572,369 | $ | — | $ | 572,369 | $ | — | ||||||||
State and municipal debt securities | 285,575 | — | 285,575 | — | ||||||||||||
U.S. government agency and government-sponsored enterprise securities | 120,501 | — | 120,501 | — | ||||||||||||
U.S. government securities | 19,828 | 19,828 | — | — | ||||||||||||
Other securities | 3,392 | — | 3,392 | — | ||||||||||||
Total securities available for sale | $ | 1,001,665 | $ | 19,828 | $ | 981,837 | $ | — | ||||||||
Other assets (Interest rate contracts) | $ | 14,921 | $ | — | $ | 14,921 | $ | — | ||||||||
Liabilities | ||||||||||||||||
Other liabilities (Interest rate contracts) | $ | 14,921 | $ | — | $ | 14,921 | $ | — | ||||||||
Fair value at December 31, 2013 | Fair Value Measurements at Reporting Date Using | Losses During the Year Ended December 31, 2013 | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Impaired loans | $ | 8,973 | $ | — | $ | — | $ | 8,973 | $ | 1,536 | ||||||||||
Noncovered OREO | 5,080 | — | — | 5,080 | 994 | |||||||||||||||
Covered OREO | 613 | — | — | 613 | 236 | |||||||||||||||
$ | 14,666 | $ | — | $ | — | $ | 14,666 | $ | 2,766 | |||||||||||
Fair value at December 31, 2012 | Fair Value Measurements at Reporting Date Using | Losses During the Year Ended December 31, 2012 | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Impaired loans | $ | 10,599 | $ | — | $ | — | $ | 10,599 | $ | 3,891 | ||||||||||
Noncovered OREO | 10,970 | — | — | 10,970 | 3,788 | |||||||||||||||
Covered OREO | 2,663 | — | — | 2,663 | 1,032 | |||||||||||||||
Noncovered OPPO | 210 | — | — | 210 | 39 | |||||||||||||||
$ | 24,442 | $ | — | $ | — | $ | 24,442 | $ | 8,750 | |||||||||||
Fair value at December 31, 2013 | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |||||||
(dollars in thousands) | ||||||||||
Impaired loans | $ | 8,973 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | |||||
Noncovered OREO | 5,080 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
Covered OREO | 613 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory). | ||||||||||
(2) Quantitative disclosures are not provided for impaired loans, noncovered OREO and covered OREO because there were no adjustments made to the appraisal value during the current period. | ||||||||||
December 31, 2013 | ||||||||||||||||||||
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 165,030 | $ | 165,030 | $ | 165,030 | $ | — | $ | — | ||||||||||
Interest-earning deposits with banks | 14,531 | 14,531 | 14,531 | — | — | |||||||||||||||
Securities available for sale | 1,664,111 | 1,664,111 | 20,114 | 1,643,997 | — | |||||||||||||||
FHLB stock | 32,529 | 32,529 | — | 32,529 | — | |||||||||||||||
Loans held for sale | 735 | 735 | — | 735 | — | |||||||||||||||
Loans | 4,444,842 | 4,605,038 | — | — | 4,605,038 | |||||||||||||||
FDIC loss-sharing asset | 39,846 | 11,248 | — | — | 11,248 | |||||||||||||||
Interest rate contracts | 9,044 | 9,044 | — | 9,044 | — | |||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | $ | 5,959,475 | $ | 5,958,747 | $ | 5,449,546 | $ | 509,201 | $ | — | ||||||||||
FHLB advances | 36,606 | 35,080 | — | 35,080 | — | |||||||||||||||
Repurchase agreements | 25,000 | 26,361 | — | 26,361 | — | |||||||||||||||
Interest rate contracts | 9,044 | 9,044 | — | 9,044 | — | |||||||||||||||
December 31, 2012 | ||||||||||||||||||||
Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 124,573 | $ | 124,573 | $ | 124,573 | $ | — | $ | — | ||||||||||
Interest-earning deposits with banks | 389,353 | 389,353 | 389,353 | — | — | |||||||||||||||
Securities available for sale | 1,001,665 | 1,001,665 | 19,828 | 981,837 | — | |||||||||||||||
FHLB stock | 21,819 | 21,819 | — | 21,819 | — | |||||||||||||||
Loans held for sale | 2,563 | 2,563 | — | 2,563 | — | |||||||||||||||
Loans | 2,864,803 | 2,944,317 | — | — | 2,944,317 | |||||||||||||||
FDIC loss-sharing asset | 96,354 | 26,543 | — | — | 26,543 | |||||||||||||||
Interest rate contracts | 14,921 | 14,921 | — | 14,921 | — | |||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | $ | 4,042,085 | $ | 4,043,221 | $ | 3,549,821 | $ | 493,400 | $ | — | ||||||||||
FHLB advances | 6,644 | 5,894 | — | 5,894 | — | |||||||||||||||
Repurchase agreements | 25,000 | 26,464 | — | 26,464 | — | |||||||||||||||
Interest rate contracts | 14,921 | 14,921 | — | 14,921 | — | |||||||||||||||
|
|||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands except per share) | ||||||||||||
Basic EPS: | ||||||||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
Less: Earnings allocated to participating securities | ||||||||||||
Preferred shares | 95 | — | — | |||||||||
Nonvested restricted shares | 523 | 443 | 450 | |||||||||
Earnings allocated to common shareholders | $ | 59,398 | $ | 45,700 | $ | 47,587 | ||||||
Weighted average common shares outstanding | 47,993 | 39,260 | 39,103 | |||||||||
Basic earnings per common share | $ | 1.24 | $ | 1.16 | $ | 1.22 | ||||||
Diluted EPS: | ||||||||||||
Earnings allocated to common shareholders (1) | $ | 59,407 | $ | 45,700 | $ | 47,588 | ||||||
Weighted average common shares outstanding | 47,993 | 39,260 | 39,103 | |||||||||
Dilutive effect of equity awards and warrants | 1,058 | 3 | 77 | |||||||||
Weighted average diluted common shares outstanding | 49,051 | 39,263 | 39,180 | |||||||||
Diluted earnings per common share | $ | 1.21 | $ | 1.16 | $ | 1.21 | ||||||
Potentially dilutive share options that were not included in the computation of diluted EPS because to do so would be anti-dilutive | 64 | 9 | 53 | |||||||||
|
|||
Nonvested Shares | Shares | Weighted Average Grant-Date Fair Value | |||||
Nonvested at January 1, 2011 | 353,283 | $ | 21.14 | ||||
Granted | 133,350 | $ | 19.45 | ||||
Vested | (109,033 | ) | $ | 25.72 | |||
Forfeited | (14,925 | ) | $ | 18.86 | |||
Nonvested at December 31, 2011 | 362,675 | $ | 19.24 | ||||
Granted | 180,841 | $ | 21.32 | ||||
Vested | (118,511 | ) | $ | 21.65 | |||
Forfeited | (40,915 | ) | $ | 18.60 | |||
Nonvested at December 31, 2012 | 384,090 | $ | 19.54 | ||||
Granted | 203,441 | $ | 20.78 | ||||
Vested | (117,153 | ) | $ | 16.90 | |||
Forfeited | (59,780 | ) | $ | 20.24 | |||
Nonvested at December 31, 2013 | 410,598 | $ | 20.79 | ||||
Options | Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value ($000) | |||||||||
Balance at December 31, 2012 | 25,952 | $ | 20.13 | ||||||||||
Granted | 222,110 | $ | 64.11 | ||||||||||
Forfeited | (83,284 | ) | $ | 69.27 | |||||||||
Expired | (12,544 | ) | $ | 81.78 | |||||||||
Exercised | (36,037 | ) | $ | 11.46 | |||||||||
Balance at December 31, 2013 | 116,197 | $ | 65.01 | 2.8 | $ | 550 | |||||||
Total Exercisable at December 31, 2013 | 116,197 | $ | 65.01 | 2.8 | $ | 550 | |||||||
Ranges of Exercise Prices | Number of Option Shares | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price of Option Shares | Number of Exercisable Option Shares | Weighted Average Exercise Price of Exercisable Option Shares | |||||||||||
$0.00 - $9.99 | 29,602 | 5.0 | $ | 9.91 | 29,602 | $ | 9.91 | |||||||||
$10.00 - $19.99 | 2,879 | 1.0 | $ | 17.36 | 2,879 | $ | 17.36 | |||||||||
$30.00 - $39.99 | 4,051 | 3.1 | $ | 30.86 | 4,051 | $ | 30.86 | |||||||||
$40.00 - $49.99 | 349 | 4.5 | $ | 44.49 | 349 | $ | 44.49 | |||||||||
$50.00 - $146.41 | 79,316 | 2.0 | $ | 89.14 | 79,316 | $ | 89.14 | |||||||||
$0.00 - $146.41 | 116,197 | 2.8 | $ | 65.01 | 116,197 | $ | 65.01 | |||||||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Current tax expense | $ | 21,581 | $ | 21,218 | $ | 21,688 | ||||||
Deferred tax expense (benefit) | 5,413 | (3,656 | ) | (3,783 | ) | |||||||
Total | $ | 26,994 | $ | 17,562 | $ | 17,905 | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Deferred tax assets: | ||||||||
Allowance for loan and lease losses | $ | 27,196 | $ | 30,027 | ||||
Supplemental executive retirement plan | 8,565 | 6,967 | ||||||
Stock option and restricted stock | 917 | 682 | ||||||
OREO costs | 7,929 | 3,801 | ||||||
Nonaccrual interest | 2,354 | 193 | ||||||
Purchase accounting | 15,551 | — | ||||||
Unrealized loss on investment securities | 7,176 | — | ||||||
Other | 1,741 | 557 | ||||||
Total deferred tax assets | 71,429 | 42,227 | ||||||
Deferred tax liabilities: | ||||||||
Asset purchase tax basis difference | (7,754 | ) | (19,408 | ) | ||||
FHLB stock dividends | (4,159 | ) | (1,963 | ) | ||||
Purchase accounting | — | (745 | ) | |||||
Deferred loan fees | (4,512 | ) | (1,755 | ) | ||||
Unrealized gain on investment securities | — | (11,150 | ) | |||||
Depreciation | (7,076 | ) | (1,870 | ) | ||||
Total deferred tax liabilities | (23,501 | ) | (36,891 | ) | ||||
Net deferred tax asset | $ | 47,928 | $ | 5,336 | ||||
Years Ended December 31, | |||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||
Income tax based on statutory rate | $ | 30,454 | 35 | % | $ | 22,297 | 35 | % | $ | 23,080 | 35 | % | |||||||||
Reduction resulting from: | |||||||||||||||||||||
Tax credits | (1,038 | ) | (1 | )% | (504 | ) | (1 | )% | (608 | ) | (1 | )% | |||||||||
Tax exempt instruments | (4,113 | ) | (5 | )% | (3,906 | ) | (6 | )% | (3,824 | ) | (6 | )% | |||||||||
Life insurance proceeds | (1,250 | ) | (1 | )% | (1,001 | ) | (2 | )% | (766 | ) | (1 | )% | |||||||||
Bargain purchase | — | — | % | — | — | % | (1,036 | ) | (2 | )% | |||||||||||
Acquisition costs | 1,362 | 2 | % | — | — | % | — | — | % | ||||||||||||
Other, net | 1,579 | 1 | % | 676 | 1 | % | 1,059 | 2 | % | ||||||||||||
Income tax provision | $ | 26,994 | 31 | % | $ | 17,562 | 27 | % | $ | 17,905 | 27 | % | |||||||||
|
|||
Actual | For Capital Adequacy Purposes | To Be Well Capitalized Under Prompt Corrective Action Provision | |||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||
As of December 31, 2013 | |||||||||||||||||||||
Total Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 760,349 | 14.68 | % | $ | 414,300 | 8.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 700,099 | 13.52 | % | $ | 414,238 | 8.0 | % | $ | 517,797 | 10.0 | % | |||||||||
Tier 1 Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 695,489 | 13.43 | % | $ | 207,150 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 635,248 | 12.27 | % | $ | 207,119 | 4.0 | % | $ | 310,678 | 6.0 | % | |||||||||
Tier 1 Capital (to average assets): | |||||||||||||||||||||
The Company | $ | 695,489 | 10.19 | % | $ | 272,891 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 635,248 | 9.29 | % | $ | 273,560 | 4.0 | % | $ | 341,950 | 5.0 | % | |||||||||
As of December 31, 2012 | |||||||||||||||||||||
Total Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 652,704 | 20.62 | % | $ | 253,242 | 8.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 565,677 | 17.87 | % | $ | 253,244 | 8.0 | % | $ | 316,556 | 10.0 | % | |||||||||
Tier 1 Capital (to risk-weighted assets): | |||||||||||||||||||||
The Company | $ | 612,584 | 19.35 | % | $ | 126,621 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 525,556 | 16.60 | % | $ | 126,622 | 4.0 | % | $ | 189,933 | 6.0 | % | |||||||||
Tier 1 Capital (to average assets): | |||||||||||||||||||||
The Company | $ | 612,584 | 12.78 | % | $ | 191,778 | 4.0 | % | N/A | N/A | |||||||||||
Columbia Bank | $ | 525,556 | 11.07 | % | $ | 189,986 | 4.0 | % | $ | 237,483 | 5.0 | % | |||||||||
|
|||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Income | ||||||||||||
Dividend from banking subsidiary | $ | 183,000 | $ | 48,950 | $ | — | ||||||
Interest-earning deposits | 68 | 153 | 712 | |||||||||
Other income | 7 | — | 17 | |||||||||
Total income | 183,075 | 49,103 | 729 | |||||||||
Expense | ||||||||||||
Compensation and employee benefits | 658 | 182 | 88 | |||||||||
Long-term obligations | — | — | 579 | |||||||||
Other borrowings | 258 | — | — | |||||||||
Other expense | 4,162 | 1,193 | 1,114 | |||||||||
Total expenses | 5,078 | 1,375 | 1,781 | |||||||||
Income (loss) before income tax expense (benefit) and equity in undistributed net income of subsidiaries | 177,997 | 47,728 | (1,052 | ) | ||||||||
Income tax expense (benefit) | (1,552 | ) | (435 | ) | 91 | |||||||
Income (loss) before equity in undistributed net income of subsidiaries | 179,549 | 48,163 | (1,143 | ) | ||||||||
Equity in undistributed net income (loss) of subsidiaries | (119,533 | ) | (2,020 | ) | 49,180 | |||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
December 31, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Assets | ||||||||
Cash and due from banking subsidiary | $ | 3,006 | $ | 1,729 | ||||
Interest-earning deposits | 50,678 | 84,915 | ||||||
Total cash and cash equivalents | 53,684 | 86,644 | ||||||
Investment in banking subsidiary | 993,002 | 676,974 | ||||||
Investment in other subsidiaries | 5,037 | — | ||||||
Other assets | 1,952 | 649 | ||||||
Total assets | $ | 1,053,675 | $ | 764,267 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Other liabilities | $ | 426 | $ | 259 | ||||
Total liabilities | 426 | 259 | ||||||
Shareholders’ equity | 1,053,249 | 764,008 | ||||||
Total liabilities and shareholders’ equity | $ | 1,053,675 | $ | 764,267 | ||||
Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in thousands) | ||||||||||||
Operating Activities | ||||||||||||
Net income | $ | 60,016 | $ | 46,143 | $ | 48,037 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Equity in undistributed loss (earnings) of subsidiaries | 119,533 | 2,020 | (49,180 | ) | ||||||||
Stock-based compensation expense | 2,844 | 1,622 | 1,635 | |||||||||
Net changes in other assets and liabilities | 6,830 | (264 | ) | 315 | ||||||||
Net cash provided by operating activities | 189,223 | 49,521 | 807 | |||||||||
Investing Activities | ||||||||||||
Net cash paid in business combinations | (53,159 | ) | — | — | ||||||||
Proceeds from termination of trust subsidiaries | — | — | 774 | |||||||||
Net cash provided by (used in) investing activities | (53,159 | ) | — | 774 | ||||||||
Financing Activities | ||||||||||||
Preferred stock dividends | (32 | ) | — | — | ||||||||
Common stock dividends | (19,858 | ) | (38,824 | ) | (10,660 | ) | ||||||
Repayment of long-term subordinated debt | (51,000 | ) | — | (25,774 | ) | |||||||
Purchase and retirement of common stock | (429 | ) | — | (32 | ) | |||||||
Proceeds from exercise of stock options | 1,092 | 713 | 848 | |||||||||
Downstream stock offering proceeds to the Bank | (100,000 | ) | — | (50,000 | ) | |||||||
Excess tax benefit associated with share-based compensation | 1,203 | — | 98 | |||||||||
Net cash used in financing activities | (169,024 | ) | (38,111 | ) | (85,520 | ) | ||||||
Increase (decrease) in cash and cash equivalents | (32,960 | ) | 11,410 | (83,939 | ) | |||||||
Cash and cash equivalents at beginning of year | 86,644 | 75,234 | 159,173 | |||||||||
Cash and cash equivalents at end of year | $ | 53,684 | $ | 86,644 | $ | 75,234 | ||||||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year Ended December 31, | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||
2013 | ||||||||||||||||||||
Total interest income | $ | 54,761 | $ | 82,268 | $ | 81,599 | $ | 78,307 | $ | 296,935 | ||||||||||
Total interest expense | 1,279 | 2,279 | 1,184 | 1,098 | 5,840 | |||||||||||||||
Net interest income | 53,482 | 79,989 | 80,415 | 77,209 | 291,095 | |||||||||||||||
Provision (recapture) for loan and lease losses | (1,000 | ) | 2,000 | 4,260 | (2,100 | ) | 3,160 | |||||||||||||
Provision (recapture) for losses on covered loans | 980 | (1,712 | ) | (947 | ) | (1,582 | ) | (3,261 | ) | |||||||||||
Noninterest income | 1,658 | 6,808 | 7,622 | 10,612 | 26,700 | |||||||||||||||
Noninterest expense | 38,049 | 64,504 | 64,714 | 63,619 | 230,886 | |||||||||||||||
Income before income taxes | 17,111 | 22,005 | 20,010 | 27,884 | 87,010 | |||||||||||||||
Provision for income taxes | 4,935 | 7,414 | 6,734 | 7,911 | 26,994 | |||||||||||||||
Net income | $ | 12,176 | $ | 14,591 | $ | 13,276 | $ | 19,973 | $ | 60,016 | ||||||||||
Per common share (1) | ||||||||||||||||||||
Earnings (basic) | $ | 0.31 | $ | 0.28 | $ | 0.26 | $ | 0.39 | $ | 1.24 | ||||||||||
Earnings (diluted) | $ | 0.31 | $ | 0.28 | $ | 0.25 | $ | 0.38 | $ | 1.21 | ||||||||||
2012 | ||||||||||||||||||||
Total interest income | $ | 69,712 | $ | 62,114 | $ | 59,469 | $ | 57,209 | $ | 248,504 | ||||||||||
Total interest expense | 2,649 | 2,413 | 2,204 | 2,311 | 9,577 | |||||||||||||||
Net interest income | 67,063 | 59,701 | 57,265 | 54,898 | 238,927 | |||||||||||||||
Provision for loan and lease losses | 4,500 | 3,750 | 2,875 | 2,350 | 13,475 | |||||||||||||||
Provision (recapture) for losses on covered loans | 15,685 | 11,688 | (3,992 | ) | 2,511 | 25,892 | ||||||||||||||
Noninterest income (loss) | 9,574 | 11,828 | (911 | ) | 6,567 | 27,058 | ||||||||||||||
Noninterest expense | 44,352 | 39,825 | 40,936 | 37,800 | 162,913 | |||||||||||||||
Income before income taxes | 12,100 | 16,266 | 16,535 | 18,804 | 63,705 | |||||||||||||||
Provision for income taxes | 3,198 | 4,367 | 4,655 | 5,342 | 17,562 | |||||||||||||||
Net income | $ | 8,902 | $ | 11,899 | $ | 11,880 | $ | 13,462 | $ | 46,143 | ||||||||||
Per common share (1) | ||||||||||||||||||||
Earnings (basic) | $ | 0.22 | $ | 0.30 | $ | 0.30 | $ | 0.34 | $ | 1.16 | ||||||||||
Earnings (diluted) | $ | 0.22 | $ | 0.30 | $ | 0.30 | $ | 0.34 | $ | 1.16 | ||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value at December 31, 2013 | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |||||||
(dollars in thousands) | ||||||||||
Impaired loans | $ | 8,973 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | |||||
Noncovered OREO | 5,080 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
Covered OREO | 613 | Fair Market Value of Collateral | Adjustment to Appraisal Value | N/A (2) | ||||||
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory). | ||||||||||
(2) Quantitative disclosures are not provided for impaired loans, noncovered OREO and covered OREO because there were no adjustments made to the appraisal value during the current period. | ||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||